{"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","Func Study","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","NPC Factors","Revenues","TransInvest","DistInvest","ErrorCheck","Message","Dialog","Print Module","Menu_Options","Menu_Unbundle"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":2,"defined_names":2781,"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,"INPUTS"]
[]
[]
[null,"Prepared By  :","Rocky Mountain Power",null,null,"Allocation / Calculation Options:"]
[null,"Jurisdiction    :","State of Utah"]
[null,"Test Period    :","12 Months Ended Dec 2010",null,null,"Jurisdictional",null,null,null,"Target"]
[null,"Method  :",{"$f":"IF(COSFacVal=3,$X$14,IF(COSFacVal=2,$X$13,$X$12))","v":"Monthly Wgt Factors"},null,null,"Functional Factors - ",null,null,null,"Rate of Return"]
[]
[null,"Factor 10:","Demand % =",0.75,null,"Distribution",null,null,null,"Percent ROR =",null,{"$f":"ActualROR+((L10*NetToGross))/TotalRateBase","v":6.3056049553088162E-2}]
[null,"Factor 11:","Demand % =",0.5,null,"Functional Factors - ",null,null,null,"Dollar Increase =",null,0]
[null,null,null,null,null,null,null,null,null,"Stipulated Increase =",null,0,null,null,null,null,null,null,2,"FuncFactors",2,"DistFuncFactors",3,"COSFactors",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,2,"Rolled-In Factors",2,"Rolled-In Factors",3,"Rolled-In Factors",null,"Calculated Income Tax"]
[null,"Factor 86:","Demand % =",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MSP Factors",null,"MSP Factors",null,"MSP Factors",null,"Allocated on Rate Base",null,7.4999999999999997E-2,false]
[null,"Factor 87:","Demand % =",0.75,null,"Income Tax Option-",null,null,null,null,null,null,null,null,null,null,null,null,null,"Option1",null,"Option1",null,"Monthly Wgt Factors",null,null,null,"Target Increase - $",{"$f":"'Summary Table'!$M$79","v":6.891787052154541E-8}]
[null,"Factor 88:","Demand % =",0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option2",null,"Option2",null,"Option1"]
[null,"Factor 89:","Demand % =",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option3",null,"Option3",null,"Option2",null,null,null,"Target ROR - %",{"$f":"ActualROR+((AC17*NetToGross))/TotalRateBase","v":6.3056049553088162E-2}]
[null,"Factor 90:","Demand % =",0,null,"Effective Tot Tax %","=",{"$f":"+H18+H20","v":0.37950999999999996},null,null,"Capital","Embedded","Weighted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Factor 91:","Demand % =",0,null,"Effective Fed Tax % ","=",{"$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",0.47699999999999998,5.8764751588629087E-2,{"$f":"(K19*L19)","v":2.8030786507776073E-2}]
[null,"Factor 93:","Demand % =",0,null,"State Tax Rate","=",4.5400000000000003E-2,null,"Preferred",3.0000000000000001E-3,5.4219990181920856E-2,{"$f":"(K20*L20)","v":1.6265997054576257E-4}]
[null,"Factor 94:","Demand % =",0,null,"Net to Gross Factor","=",0.61893264555905869,null,"Common",0.52,0.106,{"$f":"(K21*L21)","v":5.5120000000000002E-2}]
[null,"Factor 95:","Demand % =",0.75,null,"CCS Regulatory Exp","=",0,null,null,{"$f":"SUM(K19:K21)","v":1},null,{"$f":"SUM(M19:M21)","v":8.331344647832184E-2}]
[null,"Factor 96:","Demand % =",0]
[null,"Factor 134:","OverHead  % =",0.3694468413935218]
[null,null,null,null,null,null,"Coincident Peak Data",null,null,"Pacificorp System Peak",null,"Distribution Peak Data"]
[null,"Demand","Sec =",1.1034900000000001,null,null,null,null,"1-inc",null,null,null,null,"Substation"]
[null,"Loss Factors:","Pri =",1.0770599999999999,null,"Month/Yr","Date","Time","0-exc","mW","%","Date","Time","Peaks"]
[null,null,"Trn =",1.04975,null,"2010-07-01",27,"17:00:00",1,9398.3797502628186,{"$f":"J$28/MAX($J$28:$J$39)","v":0.99787111346370949},19,"17:00:00",107.58333333333334]
[null,null,null,null,null,"2010-08-01",16,"17:00:00",1,9418.4305201902389,{"$f":"J$29/MAX($J$28:$J$39)","v":1},3,"17:00:00",26.174242424242422]
[null,"Energy","Sec =",1.0875699999999999,null,"2010-09-01",3,"18:00:00",1,8167.7842532079503,{"$f":"J$30/MAX($J$28:$J$39)","v":0.86721287965109639},13,"17:00:00",2.6742424242424243]
[null,"Loss Factors:","Pri =",1.0576300000000001,null,"2010-10-01",1,"17:00:00",1,7425.914130309794,{"$f":"J$31/MAX($J$28:$J$39)","v":0.78844496589860713},1,"17:00:00",4.1742424242424239]
[null,null,"Trn =",1.0360499999999999,null,"2010-11-01",23,"19:00:00",1,8592.433681040131,{"$f":"J$32/MAX($J$28:$J$39)","v":0.91229994876753373},29,"19:00:00",3.1742424242424243]
[null,null,null,null,null,"2010-12-01",29,"19:00:00",1,8401.5115205022903,{"$f":"J$33/MAX($J$28:$J$39)","v":0.89202882608647116},6,"18:00:00",13.674242424242424]
[null,"Dist Plant - split:","Sec","Pri",null,"2010-01-01",7,"19:00:00",1,8151.5952772290902,{"$f":"J$34/MAX($J$28:$J$39)","v":0.86549401832445005},7,"19:00:00",8.1742424242424239]
[null,"     Acct 364 =",{"$f":"1-D35","v":5.6894488968313173E-3},0.99431055110316868,null,"2010-02-01",22,"09:00:00",1,8001.5061685907694,{"$f":"J$35/MAX($J$28:$J$39)","v":0.84955833686281212},9,"20:00:00",4.6742424242424239]
[null,"     Acct 365 =",{"$f":"1-D36","v":0.56794992317587689},0.43205007682412311,null,"2010-03-01",9,"20:00:00",1,7574.2598344206672,{"$f":"J$36/MAX($J$28:$J$39)","v":0.80419554172892893},9,"20:00:00",0.17424242424242425]
[null,"     Acct 366 =",{"$f":"1-D37","v":0.26218176335145871},0.73781823664854129,null,"2010-04-01",6,"10:00:00",1,7264.0978348103408,{"$f":"J$37/MAX($J$28:$J$39)","v":0.77126415268853266},5,"13:00:00",3.1742424242424239]
[null,"     Acct 367 =",{"$f":"1-D38","v":0.33109879571085066},0.66890120428914934,null,"2010-05-01",6,"09:00:00",1,7092.2163232044322,{"$f":"J$38/MAX($J$28:$J$39)","v":0.75301466714660004},17,"14:00:00",5.1742424242424239]
[null,"     Acct 368 =",{"$f":"1-D39","v":1},0,null,"2010-06-01",28,"18:00:00",1,8824.1981074861214,{"$f":"J$39/MAX($J$28:$J$39)","v":0.93690749096356718},30,"17:00:00",28.174242424242422]

{"sheet":"Summary Table","index":1,"n_rows":95,"n_cols":14,"rows_kept":95,"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$6","v":"12 Months Ended Dec 2010"}]
[{"$f":"Inputs!$C$7","v":"Monthly Wgt Factors"}]
[{"$f":"TEXT(ActualROR,\"?.00%\")&\" = Earned Return on Rate Base\"","v":"6.31% = 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$102","v":604241736.29999995},{"$f":"'G+T+D+R+M'!I$61","v":5.8406984202915499E-2},{"$f":"(E16/E$30)","v":0.92627090686582703},{"$f":"SUM(H16:L16)","v":614954838.97759378},{"$f":"Generation!$I101","v":315860001.82499361},{"$f":"Transmission!$I$101","v":82869882.076436624},{"$f":"Distribution!$I$101","v":172626919.15040165},{"$f":"Retail!$I$101","v":41862046.973056056},{"$f":"Misc!$I$101","v":1735988.9527057584},{"$f":"G16-D16","v":10713102.677593827},{"$f":"'G+T+D+R+M'!I$111","v":1.7729829030338411E-2}]
[{"$f":"A16+1","v":2},"6","General Service - Large ",{"$f":"'G+T+D+R+M'!J$102","v":431836542.31014055},{"$f":"'G+T+D+R+M'!J$61","v":7.3435826524521797E-2},1.1646119134484423,{"$f":"SUM(H17:L17)","v":416361582.65362388},{"$f":"Generation!$J101","v":275605370.67005926},{"$f":"Transmission!$J$101","v":70260498.157245129},{"$f":"Distribution!$J$101","v":68600437.865846604},{"$f":"Retail!$J$101","v":710709.10922332143},{"$f":"Misc!$J$101","v":1184566.8512495954},-15474959.656516671,{"$f":"'G+T+D+R+M'!J$111","v":-3.583522499909865E-2}]
[{"$f":"A17+1","v":3},"8","General Service - Over 1 MW",{"$f":"'G+T+D+R+M'!K$102","v":127021072.61576164},{"$f":"'G+T+D+R+M'!K$61","v":6.0998495957259966E-2},0.9673694497132127,127963827.0154838,{"$f":"Generation!$K101","v":88333273.007709607},{"$f":"Transmission!$K$101","v":21478299.997011639},{"$f":"Distribution!$K$101","v":18209943.233910572},{"$f":"Retail!$K$101","v":-418761.12093491119},{"$f":"Misc!$K$101","v":361071.89778689179},942754.39972215891,{"$f":"'G+T+D+R+M'!K$111","v":7.4220314811383548E-3}]
[4,"7,11,12,13","Street & Area Lighting",{"$f":"'G+T+D+R+M'!L$102","v":13381663.414711336},{"$f":"'G+T+D+R+M'!L$61","v":0.16008289698626185},2.5387397104774987,10703606.487500347,{"$f":"Generation!$L101","v":3632972.9934716024},{"$f":"Transmission!$L$101","v":666294.69619500008},{"$f":"Distribution!$L$101","v":5920398.5156478193},{"$f":"Retail!$L$101","v":456513.74496297509},{"$f":"Misc!$L$101","v":27426.537222949963},-2678056.9272109885,{"$f":"'G+T+D+R+M'!L$111","v":-0.2001288512657422}]
[5,"9","General Service - High Voltage",{"$f":"'G+T+D+R+M'!M$102","v":197398198.52244687},{"$f":"'G+T+D+R+M'!M$61","v":5.1509427644774043E-2},0.81688320168879613,204958178.30345356,{"$f":"Generation!$M101","v":168182610.52700448},{"$f":"Transmission!$M$101","v":37768265.410123363},{"$f":"Distribution!$M$101","v":-11399.44977573806},{"$f":"Retail!$M$101","v":-1512165.9608451531},{"$f":"Misc!$M$101","v":530867.77694661904},7559979.7810066938,{"$f":"'G+T+D+R+M'!M$111","v":3.8298119423551991E-2}]
[6,"10","Irrigation",{"$f":"'G+T+D+R+M'!N$102","v":13221922.649592323},{"$f":"'G+T+D+R+M'!N$61","v":5.4743475170804676E-2},0.86817165932215656,13637439.073100267,{"$f":"Generation!$N101","v":8861044.0136565026},{"$f":"Transmission!$N$101","v":1910266.8283005045},{"$f":"Distribution!$N$101","v":2774743.6035642275},{"$f":"Retail!$N$101","v":53410.27580159175},{"$f":"Misc!$N$101","v":37974.351777441414},415516.42350794375,{"$f":"'G+T+D+R+M'!N$111","v":3.1426323880419715E-2}]
[7,15,"Traffic Signals",{"$f":"'G+T+D+R+M'!O$102","v":524612.77142473403},{"$f":"'G+T+D+R+M'!O$61","v":5.4407796625934153E-2},0.86284816463370628,538500.59244051552,{"$f":"Generation!$O101","v":228923.37591257528},{"$f":"Transmission!$O$101","v":46803.898582524722},{"$f":"Distribution!$O$101","v":144307.79362864379},{"$f":"Retail!$O$101","v":117303.51901199596},{"$f":"Misc!$O$101","v":1162.0053047757997},13887.82101578149,{"$f":"'G+T+D+R+M'!O$111","v":2.6472517964183734E-2}]
[8,15,"Outdoor Lighting",{"$f":"'G+T+D+R+M'!P$102","v":1112425.1399999999},{"$f":"'G+T+D+R+M'!P$61","v":0.16451950064189544},2.6090993934433389,892336.85342587996,{"$f":"Generation!$P101","v":644004.42423379165},{"$f":"Transmission!$P$101","v":128500.50358275938},{"$f":"Distribution!$P$101","v":95199.359174259778},{"$f":"Retail!$P$101","v":22634.118523712626},{"$f":"Misc!$P$101","v":1998.4479113564607},-220088.28657411993,{"$f":"'G+T+D+R+M'!P$111","v":-0.19784548070724109}]
[{"$f":"A23+1","v":9},"23","General Service - Small ",{"$f":"'G+T+D+R+M'!Q$102","v":114530130.73497279},{"$f":"'G+T+D+R+M'!Q$61","v":8.1003025387242744E-2},1.2846194133846691,107711223.47118449,{"$f":"Generation!$Q101","v":63183726.329097472},{"$f":"Transmission!$Q$101","v":15924806.969805615},{"$f":"Distribution!$Q$101","v":26135105.342075624},{"$f":"Retail!$Q$101","v":2166046.7116527106},{"$f":"Misc!$Q$101","v":301538.11855305423},-6818907.2637882978,{"$f":"'G+T+D+R+M'!Q$111","v":-5.9538107745354195E-2}]
[10,"25","Mobile Home Parks",{"$f":"'G+T+D+R+M'!R$102","v":911172.98863170727},{"$f":"'G+T+D+R+M'!R$61","v":5.760651998130361E-2},0.91357641954406799,931179.17392652237,{"$f":"Generation!$R101","v":574367.21162658872},{"$f":"Transmission!$R$101","v":150217.22600607685},{"$f":"Distribution!$R$101","v":204726.99374218879},{"$f":"Retail!$R$101","v":-942.68266440996922},{"$f":"Misc!$R$101","v":2810.4252160780134},20006.185294815106,{"$f":"'G+T+D+R+M'!R$111","v":2.1956517087779532E-2}]
[11,"SpC","Customer A",{"$f":"'G+T+D+R+M'!S$102","v":10725335.847366441},{"$f":"'G+T+D+R+M'!S$61","v":5.0192067592439521E-2},0.79599131166918102,11163327.707510646,{"$f":"Generation!$S101","v":9172528.4220987242},{"$f":"Transmission!$S$101","v":1899001.2036809472},{"$f":"Distribution!$S$101","v":61884.27470284087},{"$f":"Retail!$S$101","v":2658.4448467870548},{"$f":"Misc!$S$101","v":27255.36218134738},437991.86014420539,{"$f":"'G+T+D+R+M'!S$111","v":4.0837123086616661E-2}]
[12,"SpC","Customer B",{"$f":"'G+T+D+R+M'!T$102","v":27322204.192639999},{"$f":"'G+T+D+R+M'!T$61","v":2.0882668479477076E-2},0.33117628883324723,{"$f":"SUM(H27:L27)","v":30797331.209664505},{"$f":"Generation!$T101","v":26830896.69578094},{"$f":"Transmission!$T$101","v":4199325.4380241726},{"$f":"Distribution!$T$101","v":111400.13867590623},{"$f":"Retail!$T$101","v":-407757.75422780006},{"$f":"Misc!$T$101","v":63466.691411286076},{"$f":"G27-D27","v":3475127.0170245059},{"$f":"'G+T+D+R+M'!T$111","v":0.12719058069116651}]
[13,"SpC","Customer C",{"$f":"'G+T+D+R+M'!U$102","v":18918328.810000002},{"$f":"'G+T+D+R+M'!U$61","v":3.7032017236917882E-2},0.58728730231886594,{"$f":"SUM(H28:L28)","v":20531974.778780099},{"$f":"Generation!$U101","v":17028575.132117569},{"$f":"Transmission!$U$101","v":3365194.5619890727},{"$f":"Distribution!$U$101","v":84583.360463842138},{"$f":"Retail!$U$101","v":5109.317778822372},{"$f":"Misc!$U$101","v":48512.40643079047},{"$f":"G28-D28","v":1613645.9687800966},{"$f":"'G+T+D+R+M'!U$111","v":8.5295375980945137E-2}]
[]
[{"$f":"+A28+1","v":14},null,"Total Utah Jurisdiction",{"$f":"SUM(D16:D28)","v":1561145346.2976882},{"$f":"'G+T+D+R+M'!H61","v":6.3056049553088162E-2},{"$f":"(E30/E$30)","v":1},{"$f":"SUM(G16:G29)","v":1561145346.2976887},{"$f":"SUM(H16:H28)","v":978138294.62776279},240667356.96698341,294958250.18205845,43056804.696185701,4324639.8246979434,-4.9360096454620361E-8,{"$f":"'G+T+D+R+M'!H$111","v":9.2145317671118131E-11}]
[]
[]
[]
[]
["Footnotes :"]
[null,"Column C :","Annual revenues based on Jan 2010 thru Dec 2010 data. "]
[null,"Column D :  ","Calculated Return on Ratebase per Jan 2010 thru Dec 2010 Embedded Cost of Service Study "]
[null,"Column E : ","Rate of Return Index. Rate of return by rate schedule, divided by Utah Jurisdiction's normalized rate of return."]
[null,"Column F : ","Calculated Full Cost of Service at Jurisdictional Rate of Return per the Jan 2010 thru Dec 2010 Embedded COS Study"]
[null,"Column G : ","Calculated Generation Cost of Service at Jurisdictional Rate of Return per the Jan 2010 thru Dec 2010 Embedded COS Study."]
[null,"Column H : ","Calculated Transmission Cost of Service at Jurisdictional Rate of Return per the Jan 2010 thru Dec 2010 Embedded COS Study."]
[null,"Column I : ","Calculated Distribution Cost of Service at Jurisdictional Rate of Return per the Jan 2010 thru Dec 2010 Embedded COS Study."]
[null,"Column J :  ","Calculated Retail Cost of Service at Jurisdictional Rate of Return per the Jan 2010 thru Dec 2010 Embedded COS Study."]
[null,"Column K : ","Calculated Miscellaneous Cost of Service at Jurisdictional Rate of Return per the Jan 2010 thru Dec 2010 Embedded COS Study."]
[null,"Column L :  ","Increase or Decrease Required to Move From Annual Revenue to Full Cost of Service Dollars."]
[null,"Column M : ","Increase or Decrease Required to Move From Annual Revenue to Full Cost of Service Percent."]
[]
[]
[]
[]
[]
[]
[{"$f":"Inputs!C4","v":"Rocky Mountain Power"}]
["Cost Of Service By Rate Schedule"]
[{"$f":"Inputs!$C$5","v":"State of Utah"}]
[{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[{"$f":"Inputs!$C$7","v":"Monthly Wgt Factors"}]
[{"$f":"TEXT(TargetROR,\"?.00%\")&\" = Target Return on Rate Base\"","v":"6.31% = 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$80","v":604241736.29999995},{"$f":"(+'G+T+D+R+M'!I$85+'G+T+D+R+M'!I$29)/'G+T+D+R+M'!I$58","v":5.8406984202915499E-2},{"$f":"(E65/E$79)","v":0.92627090686582703},{"$f":"SUM(H65:L65)","v":614954838.97759378},{"$f":"'Generation Summary'!F$68","v":315860001.82499367},{"$f":"'Transmission Summary'!$F$68","v":82869882.076436624},{"$f":"'Distribution Summary'!$F$68","v":172626919.15040165},{"$f":"'Retail Summary'!$F$68","v":41862046.973056056},{"$f":"'Misc Summary'!$F$68","v":1735988.9527057586},{"$f":"G65-D65","v":10713102.677593827},{"$f":"M65/D65","v":1.7729829030338411E-2}]
[{"$f":"A65+1","v":2},"6","General Service - Large ",{"$f":"'Class Summary'!G$80","v":431836542.31014055},{"$f":"(+'G+T+D+R+M'!J$85+'G+T+D+R+M'!J$29)/'G+T+D+R+M'!J$58","v":7.3435826524521797E-2},1.1646119134484423,416361582.653624,{"$f":"'Generation Summary'!G$68","v":275605370.67005932},{"$f":"'Transmission Summary'!$G$68","v":70260498.157245144},{"$f":"'Distribution Summary'!$G$68","v":68600437.865846604},{"$f":"'Retail Summary'!$G$68","v":710709.10922332143},{"$f":"'Misc Summary'!$G$68","v":1184566.8512495954},-15474959.656516552,-3.5835224999098372E-2]
[{"$f":"A66+1","v":3},"8","General Service - Over 1 MW",{"$f":"'Class Summary'!H80","v":127021072.61576164},{"$f":"(+'G+T+D+R+M'!K$85+'G+T+D+R+M'!K$29)/'G+T+D+R+M'!K$58","v":6.0998495957259966E-2},0.9673694497132127,127963827.0154838,{"$f":"'Generation Summary'!H$68","v":88333273.007709607},{"$f":"'Transmission Summary'!$H$68","v":21478299.997011639},{"$f":"'Distribution Summary'!$H$68","v":18209943.233910576},{"$f":"'Retail Summary'!$H$68","v":-418761.12093491131},{"$f":"'Misc Summary'!$H$68","v":361071.89778689179},942754.39972215891,7.4220314811384736E-3]
[4,"7,11,12,13","Street & Area Lighting",{"$f":"'Class Summary'!I$80","v":13381663.414711336},{"$f":"(+'G+T+D+R+M'!L$85+'G+T+D+R+M'!L$29)/'G+T+D+R+M'!L$58","v":0.16008289698626185},2.5387397104774987,10703606.487500349,{"$f":"'Generation Summary'!I$68","v":3632972.9934716034},{"$f":"'Transmission Summary'!$I$68","v":666294.6961950002},{"$f":"'Distribution Summary'!$I$68","v":5920398.5156478193},{"$f":"'Retail Summary'!$I$68","v":456513.74496297509},{"$f":"'Misc Summary'!$I$68","v":27426.537222949963},-2678056.9272109866,-0.20012885126574204]
[5,"9","General Service - High Voltage",{"$f":"'Class Summary'!J$80","v":197398198.52244687},{"$f":"(+'G+T+D+R+M'!M$85+'G+T+D+R+M'!M$29)/'G+T+D+R+M'!M$58","v":5.1509427644774043E-2},0.81688320168879613,204958178.30345356,{"$f":"'Generation Summary'!J$68","v":168182610.52700448},{"$f":"'Transmission Summary'!$J$68","v":37768265.410123363},{"$f":"'Distribution Summary'!$J$68","v":-11399.44977573806},{"$f":"'Retail Summary'!$J$68","v":-1512165.9608451531},{"$f":"'Misc Summary'!$J$68","v":530867.77694661904},7559979.7810066938,3.8298119423551991E-2]
[6,"10","Irrigation",{"$f":"'Class Summary'!K$80","v":13221922.649592323},{"$f":"(+'G+T+D+R+M'!N$85+'G+T+D+R+M'!N$29)/'G+T+D+R+M'!N$58","v":5.4743475170804676E-2},0.86817165932215656,13637439.073100267,{"$f":"'Generation Summary'!K$68","v":8861044.0136565026},{"$f":"'Transmission Summary'!$K$68","v":1910266.8283005045},{"$f":"'Distribution Summary'!$K$68","v":2774743.6035642275},{"$f":"'Retail Summary'!$K$68","v":53410.27580159175},{"$f":"'Misc Summary'!$K$68","v":37974.351777441429},415516.42350794375,3.1426323880419577E-2]
[7,15,"Traffic Signals",{"$f":"'Class Summary'!L$80","v":524612.77142473403},{"$f":"(+'G+T+D+R+M'!O$85+'G+T+D+R+M'!O$29)/'G+T+D+R+M'!O$58","v":5.4407796625934153E-2},0.86284816463370628,538500.59244051564,{"$f":"'Generation Summary'!L$68","v":228923.37591257534},{"$f":"'Transmission Summary'!$L$68","v":46803.898582524736},{"$f":"'Distribution Summary'!$L$68","v":144307.79362864379},{"$f":"'Retail Summary'!$L$68","v":117303.51901199599},{"$f":"'Misc Summary'!$L$68","v":1162.0053047757995},13887.821015781607,2.6472517964183963E-2]
[8,15,"Outdoor Lighting",{"$f":"'Class Summary'!M$80","v":1112425.1399999999},{"$f":"(+'G+T+D+R+M'!P$85+'G+T+D+R+M'!P$29)/'G+T+D+R+M'!P$58","v":0.16451950064189544},2.6090993934433389,892336.85342587996,{"$f":"'Generation Summary'!M$68","v":644004.42423379165},{"$f":"'Transmission Summary'!$M$68","v":128500.50358275938},{"$f":"'Distribution Summary'!$M$68","v":95199.359174259793},{"$f":"'Retail Summary'!$M$68","v":22634.118523712626},{"$f":"'Misc Summary'!$M$68","v":1998.4479113564607},-220088.28657411993,-0.19784548070724109]
[{"$f":"A72+1","v":9},"23","General Service - Small ",{"$f":"'Class Summary'!N$80","v":114530130.73497279},{"$f":"(+'G+T+D+R+M'!Q$85+'G+T+D+R+M'!Q$29)/'G+T+D+R+M'!Q$58","v":8.1003025387242744E-2},1.2846194133846691,107711223.47118449,{"$f":"'Generation Summary'!N$68","v":63183726.329097487},{"$f":"'Transmission Summary'!$N$68","v":15924806.969805615},{"$f":"'Distribution Summary'!$N$68","v":26135105.342075624},{"$f":"'Retail Summary'!$N$68","v":2166046.7116527106},{"$f":"'Misc Summary'!$N$68","v":301538.11855305423},-6818907.2637882978,-5.953810774535407E-2]
[10,"25","Mobile Home Parks",{"$f":"'Class Summary'!O$80","v":911172.98863170727},{"$f":"(+'G+T+D+R+M'!R$85+'G+T+D+R+M'!R$29)/'G+T+D+R+M'!R$58","v":5.760651998130361E-2},0.91357641954406799,931179.17392652237,{"$f":"'Generation Summary'!O$68","v":574367.21162658872},{"$f":"'Transmission Summary'!$O$68","v":150217.2260060769},{"$f":"'Distribution Summary'!$O$68","v":204726.99374218867},{"$f":"'Retail Summary'!$O$68","v":-942.68266440996922},{"$f":"'Misc Summary'!$O$68","v":2810.4252160780129},20006.185294815106,2.19565170877794E-2]
[11,"SpC","Customer A",{"$f":"'Class Summary'!P$80","v":10725335.847366441},{"$f":"(+'G+T+D+R+M'!S$85+'G+T+D+R+M'!S$29)/'G+T+D+R+M'!S$58","v":5.0192067592439521E-2},0.79599131166918102,11163327.707510646,{"$f":"'Generation Summary'!P$68","v":9172528.4220987242},{"$f":"'Transmission Summary'!$P$68","v":1899001.2036809472},{"$f":"'Distribution Summary'!$P$68","v":61884.274702840878},{"$f":"'Retail Summary'!$P$68","v":2658.4448467870543},{"$f":"'Misc Summary'!$P$68","v":27255.36218134738},437991.86014420539,4.0837123086616661E-2]
[12,"SpC","Customer B",{"$f":"'Class Summary'!Q$80","v":27322204.192639999},{"$f":"(+'G+T+D+R+M'!T$85+'G+T+D+R+M'!T$29)/'G+T+D+R+M'!T$58","v":2.0882668479477076E-2},0.33117628883324723,30797331.209664505,{"$f":"'Generation Summary'!Q$68","v":26830896.695780937},{"$f":"'Transmission Summary'!$Q$68","v":4199325.4380241726},{"$f":"'Distribution Summary'!$Q$68","v":111400.13867590623},{"$f":"'Retail Summary'!$Q$68","v":-407757.75422780006},{"$f":"'Misc Summary'!$Q$68","v":63466.691411286076},3475127.0170245059,0.12719058069116651]
[13,"SpC","Customer C",{"$f":"'Class Summary'!R$80","v":18918328.810000002},{"$f":"(+'G+T+D+R+M'!U$85+'G+T+D+R+M'!U$29)/'G+T+D+R+M'!U$58","v":3.7032017236917882E-2},0.58728730231886594,20531974.778780095,{"$f":"'Generation Summary'!R$68","v":17028575.132117566},{"$f":"'Transmission Summary'!$R$68","v":3365194.5619890727},{"$f":"'Distribution Summary'!$R$68","v":84583.360463842138},{"$f":"'Retail Summary'!$R$68","v":5109.317778822372},{"$f":"'Misc Summary'!$R$68","v":48512.40643079047},1613645.9687800929,8.5295375980944943E-2]
[]
[{"$f":"A77+1","v":14},null,"Total Utah Jurisdiction",{"$f":"SUM(D65:D77)","v":1561145346.2976882},{"$f":"(+'G+T+D+R+M'!H$85+'G+T+D+R+M'!H$29)/'G+T+D+R+M'!H$58","v":6.3056049553088162E-2},{"$f":"(E79/E$79)","v":1},{"$f":"SUM(G65:G77)","v":1561145346.2976887},978138294.62776291,{"$f":"SUM(I65:I77)","v":240667356.96698341},{"$f":"SUM(J65:J77)","v":294958250.18205851},{"$f":"SUM(K65:K77)","v":43056804.696185701},{"$f":"SUM(L65:L77)","v":4324639.8246979434},{"$f":"SUM(M65:M77)","v":6.891787052154541E-8},{"$f":"M79/D79","v":4.4145710509906459E-17}]
[]
[]
[]
[]
["Footnotes :"]
[null,{"$f":"+$B36","v":"Column C :"},{"$f":"+$C36","v":"Annual revenues based on Jan 2010 thru Dec 2010 data. "}]
[null,"Column D :  ","Calculated Return on Ratebase per Jan 2010 thru Dec 2010 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 Jan 2010 thru Dec 2010 Embedded COS Study"]
[null,"Column G : ","Calculated Generation Cost of Service at Jurisdictional Rate of Return per the Jan 2010 thru Dec 2010 Embedded COS Study."]
[null,"Column H : ","Calculated Transmission Cost of Service at Jurisdictional Rate of Return per the Jan 2010 thru Dec 2010 Embedded COS Study."]
[null,"Column I : ","Calculated Distribution Cost of Service at Jurisdictional Rate of Return per the Jan 2010 thru Dec 2010 Embedded COS Study."]
[null,"Column J :  ","Calculated Retail Cost of Service at Jurisdictional Rate of Return per the Jan 2010 thru Dec 2010 Embedded COS Study."]
[null,"Column K : ","Calculated Miscellaneous Cost of Service at Jurisdictional Rate of Return per the Jan 2010 thru Dec 2010 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":17,"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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,null,null,null,null,null,{"$f":"ActualROR","v":6.3056049553088162E-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$10","v":"General"},{"$f":"'Hot Sheet'!R$10","v":"Mobile"}]
[null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"},"Aggregated"]
[null,"Description",{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},"Industrial"]
[]
[14,"UNITS"]
[{"$f":"+A14+1","v":15},"NCP kW",{"$f":"SUM(D15:P15)","v":94753557.353308231},{"$f":"'Dist. Factors'!$P$274","v":55468973.075805977},{"$f":"'Dist. Factors'!P281","v":15901498.22626083},{"$f":"'Dist. Factors'!P282","v":4507445.6045567859},{"$f":"'Dist. Factors'!P275+'Dist. Factors'!P283+'Dist. Factors'!P295+'Dist. Factors'!P296","v":244861.90675586998},{"$f":"'Dist. Factors'!P284","v":8558135.792596085},{"$f":"'Dist. Factors'!P292","v":812095.57899999991},{"$f":"'Dist. Factors'!P297","v":7601},{"$f":"'Dist. Factors'!P298","v":42551.093244129996},{"$f":"'Dist. Factors'!P285","v":6151006.8083863156},{"$f":"'Dist. Factors'!P276","v":101988.26670224807},{"$f":"'Dist. Factors'!P286","v":374117},{"$f":"'Dist. Factors'!P287","v":1401547},{"$f":"'Dist. Factors'!P288","v":1181736},{"$f":"SUM(N15:P15)","v":2957400}]
[{"$f":"+A15+1","v":16},"Annual KWH",{"$f":"SUM(D16:P16)","v":21788842046.440804},{"$f":"'Energy Factor'!C25*1000","v":6593562697.9270697},{"$f":"'Energy Factor'!D25*1000","v":5794976061.9999704},{"$f":"'Energy Factor'!E25*1000","v":1980845727.0385673},{"$f":"'Energy Factor'!F25*1000","v":88198984.000000015},{"$f":"'Energy Factor'!G25*1000","v":4240972166},{"$f":"'Energy Factor'!H25*1000","v":206386004},{"$f":"'Energy Factor'!I25*1000","v":5543508.0000000009},{"$f":"'Energy Factor'!J25*1000","v":15435999.000000002},{"$f":"'Energy Factor'!K25*1000","v":1322433903.8788381},{"$f":"'Energy Factor'!L25*1000","v":12057458.596358716},{"$f":"'Energy Factor'!M25*1000","v":241536800},{"$f":"'Energy Factor'!N25*1000","v":814593736},{"$f":"'Energy Factor'!O25*1000","v":472299000},{"$f":"SUM(N16:P16)","v":1528429536}]
[{"$f":"+A16+1","v":17},"Average Customers",{"$f":"SUM(D17:P17)","v":809713.25000000035},{"$f":"'Cust Factors'!D23","v":702594.75000000023},{"$f":"'Cust Factors'!E23","v":14637.249999999998},{"$f":"'Cust Factors'!F23","v":277.33333333333269},{"$f":"'Cust Factors'!G23","v":9880.5833333333285},{"$f":"'Cust Factors'!H23","v":159.50000000000028},{"$f":"'Cust Factors'!I23","v":2756.5833333333367},{"$f":"'Cust Factors'!J23","v":2221.4166666666697},{"$f":"'Cust Factors'!K23","v":433.58333333333297},{"$f":"'Cust Factors'!L23","v":76738.583333333358},{"$f":"'Cust Factors'!M23","v":10.6666666666667},{"$f":"'Cust Factors'!N23","v":1},{"$f":"'Cust Factors'!O23","v":1},{"$f":"'Cust Factors'!P23","v":1},{"$f":"SUM(N17:P17)","v":3}]
[{"$f":"+A17+1","v":18},"Load Factor",{"$f":"+C16/(C15*730)","v":0.31500378101317505},{"$f":"+D16/(D15*730)","v":0.16283477352373907},0.49921858051669649,0.60200111889756713,0.49342312010931405,0.67883369148626893,0.34813704289930331,0.99905888374456875,0.49693679991420819,0.2945132966711772,0.16195065476086112,0.88440869772590736,0.796178672664553,0.5474868595920318,{"$f":"+Q16/(Q15*730)","v":0.70796614945930847}]
[null,"CP Load Factor",null,{"$f":"'Demand Factors'!D29*1000/730/'Demand Factors'!D27","v":0.70780928912490715},{"$f":"'Demand Factors'!E29*1000/730/'Demand Factors'!E27","v":0.79265012316674155},null,{"$f":"'Demand Factors'!G29*1000/730/'Demand Factors'!G27","v":1.9210222326741486},{"$f":"'Demand Factors'!H29*1000/730/'Demand Factors'!H27","v":1.0707553055387373},{"$f":"'Demand Factors'!I29*1000/730/'Demand Factors'!I27","v":1.0093446224172351},{"$f":"'Demand Factors'!J29*1000/730/'Demand Factors'!J27","v":1.1319758109847311},{"$f":"'Demand Factors'!K29*1000/730/'Demand Factors'!K27","v":1.8183103581924283},{"$f":"'Demand Factors'!L29*1000/730/'Demand Factors'!L27","v":0.81175432403187364},{"$f":"'Demand Factors'!M29*1000/730/'Demand Factors'!M27","v":0.71579427775695226},{"$f":"'Demand Factors'!N29*1000/730/'Demand Factors'!N27","v":1.2358570973550798},{"$f":"'Demand Factors'!O29*1000/730/'Demand Factors'!O27","v":2.174196275975548},{"$f":"'Demand Factors'!P29*1000/730/'Demand Factors'!P27","v":1.4081079277479414},{"$f":"SUM('Demand Factors'!O29:P29)*1000/SUM('Demand Factors'!O27:P27)/730","v":1.812325305905635}]
[{"$f":"+A18+1","v":19}]
[{"$f":"+A20+1","v":20},"GTDRM TOTAL",{"$f":"+C22/$C22","v":1},0.39391261062222876,0.26670263829225299,8.1967913690525418E-2,6.8562523738712761E-3,0.13128705714087033,8.7355345254595852E-3,3.4493943415826945E-4,5.7159114329751099E-4,6.899500018796613E-2,5.964717994061783E-4,7.1507292597431981E-3,1.9727395197291851E-2,1.3151866240758259E-2]
[{"$f":"+A21+1","v":21},"Revenue Requirement",{"$f":"C100+C106+C34+C40+C52+C58+C70+C76+C82+C88+C94","v":1561145346.4417462},614954838.97761202,416361582.65368706,{"$f":"F100+F106+F34+F40+F52+F58+F70+F76+F82+F88+F94","v":127963827.01550247},10703606.487499319,204958178.30350134,13637439.073102439,538500.59244043147,892336.85342622653,107711223.47119072,931179.17392669001,11163327.707512926,30797331.209669426,20531974.778784059,{"$f":"SUM(N22:P22)","v":62492633.695966415}]
[22,"Per NCP kW",{"$f":"C22/C$15","v":16.47584945671953},11.086465187253273,26.183795811521637,28.389433448988914,43.712828301100068,23.948928045850494,16.792899045079569,70.846019265942829,20.97095010712389,17.511153348804079,9.1302578623602049,29.83913510349149,21.97381265820513,17.37441761847321,21.130937206994798]
[23,"Per KWH",{"$f":"C22/C$16","v":7.1648844078740684E-2},9.3265942427596213E-2,7.1848714852152773E-2,{"$f":"F22/F$16","v":6.460060229264436E-2},0.12135748057482518,4.8328112112278679E-2,6.6077344436119997E-2,9.714076221057702E-2,5.7808817778896363E-2,8.1449230207469983E-2,7.7228477832625597E-2,4.6217916721232238E-2,3.7806982608161656E-2,4.3472407900046493E-2,4.0886826787915734E-2]
[24,"Per Customer",{"$f":"C22/C$17","v":1928.0224776385289},875.26250228543813,28445.342031712727,{"$f":"F22/F$17","v":461408.03010397631},1083.297020671788,1285004.2526865264,4947.2253960890312,242.41314136193753,2058.0515550864361,1403.6123523849783,{"$f":"M22/M$17","v":87298.047555626923},11163327.707512926,30797331.209669426,20531974.778784059,20830877.89865547]
[25]
[26,"GENERATION-TOTAL",{"$f":"+C28/$C28","v":1},0.32291957441988545,0.28176523931612968,9.0307550060009983E-2,3.7141711079354952E-3,0.17194154594571601,9.0590911963308769E-3,2.340398869667953E-4,6.5839813017329785E-4,6.4595902927145649E-2,5.872045034747979E-4,9.3775373814491015E-3,2.743057586350001E-2,1.7409169261283084E-2,5.4217282506232194E-2]
[27,"Revenue Requirement",{"$f":"+C34+C40","v":978138294.62764883},315860001.8249529,275605370.67003042,{"$f":"+F34+F40","v":88333273.007699192},3632972.9934713105,168182610.52698418,8861044.0136554316,228923.37591254886,644004.42423374229,63183726.3290914,574367.21162651409,9172528.4220976513,26830896.695778247,17028575.132115521,{"$f":"SUM(N28:P28)","v":53032000.249991417}]
[28,"Per NCP kW",{"$f":"C28/C$15","v":10.322971737941806},5.694354596997619,17.332037946894634,19.597191127142828,14.836823912726551,19.651781019002328,10.9113314279666,30.117533997177851,15.134850250236143,10.272095007754888,5.631698921831501,24.51780705527322,19.143772342831348,14.409796377630469,17.931967353077507]
[29,"Per KWH",{"$f":"C28/C$16","v":4.4891706155969276E-2},4.7904299435001227E-2,4.7559363096818921E-2,{"$f":"F28/F$16","v":4.4593716614044689E-2},4.1190644480341293E-2,3.9656617384879148E-2,4.2934326174828362E-2,4.1295759997559092E-2,4.1720942339640098E-2,4.7778362414761806E-2,4.7635843576520322E-2,3.7975697376539108E-2,3.2937764569034501E-2,3.6054649982565114E-2,3.4697052759644798E-2]
[30,"Per Customer",{"$f":"C28/C$17","v":1208.0057904790967},449.56214350442099,18829.040336813981,{"$f":"F28/F$17","v":318509.3978643007},367.68810817222118,1054436.4296362626,3214.5024989831932,103.05287582813455,1485.3071479540483,823.36321032455055,53846.926089985529,9172528.4220976513,26830896.695778247,17028575.132115521,17677333.416663807]
[31]
[32,"GENERATION-DEMAND",{"$f":"+C34/$C34","v":1},0.36032070879647532,0.3005428020080021,8.8514420542680813E-2,2.2314297659128718E-3,0.14096539863026467,8.429083683594343E-3,1.8456993104402393E-4,4.0971179770983763E-4,6.8561959992476981E-2,6.4878994526470016E-4,6.7636515169041296E-3,1.1344485576540079E-2,1.1082987813130277E-2,2.9191124906574481E-2]
[33,"Revenue Requirement",{"$f":"'Generation Summary'!E$129","v":338009868.82558995},{"$f":"'Generation Summary'!F$129","v":121791955.51544023},{"$f":"'Generation Summary'!G$129","v":101586433.08320004},{"$f":"'Generation Summary'!H129","v":29918747.676804647},{"$f":"'Generation Summary'!I$129","v":754245.28246972663},{"$f":"'Generation Summary'!J$129","v":47647695.899962761},{"$f":"'Generation Summary'!K$129","v":2849113.4702116447},{"$f":"'Generation Summary'!L$129","v":62386.458181338712},{"$f":"'Generation Summary'!M$129","v":138486.63100019886},{"$f":"'Generation Summary'!N$129","v":23174619.103482489},{"$f":"'Generation Summary'!O$129","v":219297.40429428298},{"$f":"'Generation Summary'!P$129","v":2286180.9620107673},{"$f":"'Generation Summary'!Q$129","v":3834548.0816201093},{"$f":"'Generation Summary'!R$129","v":3746159.256911777},{"$f":"SUM(N34:P34)","v":9866888.3005426526}]
[34,"Per NCP kW",{"$f":"C34/C$15","v":3.5672525472078083},2.1956771283469547,6.3884818674150594,6.6376281161459598,3.0802883652364819,5.5675321185233235,3.5083474702817523,8.207664541683819,3.2545963086225371,3.7676139574233747,2.150221896941495,6.1108716310960673,2.7359397020721454,3.1700475037671501,3.3363387774878785]
[35,"Per KWH",{"$f":"C34/C$16","v":1.5512979905272372E-2},1.8471342595063216E-2,1.7530086750373975E-2,{"$f":"F34/F$16","v":1.5104027167998694E-2},8.5516323234486064E-3,1.1235088096534977E-2,1.3804780435652239E-2,1.1253967376134155E-2,8.9716662329531668E-3,1.7524217305310223E-2,1.8187697062506152E-2,9.4651455265233591E-3,4.7073134891134358E-3,7.9317535224757551E-3,6.455572905483719E-3]
[36,"Per Customer",{"$f":"C34/C$17","v":417.44391465199539},173.34595158224593,6940.2676789151001,{"$f":"F34/F$17","v":107880.09979617085},76.336108610631328,298731.6357364431,1033.5669652208258,28.084086663017725,319.40026369448157,301.99435664348528,20559.131652588967,2286180.9620107673,3834548.0816201093,3746159.256911777,3288962.7668475509]
[37]
[38,"GENERATION-ENERGY",{"$f":"+C40/$C40","v":1},0.30317048655721246,0.27185003910549765,9.1254384239698685E-2,4.49710963451535E-3,0.18829801922324466,9.3917568742726033E-3,2.6016172851962496E-4,7.8971308390210449E-4,6.2501688119034657E-2,5.5468526786221187E-4,1.0757759197240034E-2,3.592458589125222E-2,2.0749611077747924E-2,6.7431956166240176E-2]
[39,"Revenue Requirement",{"$f":"'Generation Summary'!E$197","v":640128425.80205894},{"$f":"'Generation Summary'!F$197","v":194068046.30951267},{"$f":"'Generation Summary'!G$197","v":174018937.58683038},{"$f":"'Generation Summary'!$H$197","v":58414525.330894537},{"$f":"'Generation Summary'!I$197","v":2878727.7110015838},{"$f":"'Generation Summary'!J$197","v":120534914.62702143},{"$f":"'Generation Summary'!K$197","v":6011930.5434437869},{"$f":"'Generation Summary'!L$197","v":166536.91773121015},{"$f":"'Generation Summary'!M$197","v":505517.79323354346},{"$f":"'Generation Summary'!N$197","v":40009107.225608908},{"$f":"'Generation Summary'!O$197","v":355069.80733223108},{"$f":"'Generation Summary'!P$197","v":6886347.460086884},{"$f":"'Generation Summary'!Q$197","v":22996348.614158139},{"$f":"'Generation Summary'!R$197","v":13282415.875203742},{"$f":"SUM(N40:P40)","v":43165111.949448764}]
[40,"Per NCP kW",{"$f":"C40/C$15","v":6.7557191907339975},3.4986774686506639,10.943556079479574,12.959563010996868,11.756535547490069,14.084248900479006,7.4029839576848477,21.909869455494032,11.880253941613606,6.5044810503315125,3.481477024890006,18.406935424177153,16.407832640759203,11.239748873863318,14.595628575589627]
[41,"Per KWH",{"$f":"C40/C$16","v":2.9378726250696905E-2},2.9432956839938011E-2,3.0029276346444943E-2,{"$f":"F40/F$16","v":2.9489689446045991E-2},3.2639012156892681E-2,2.8421529288344176E-2,2.9129545739176126E-2,3.004179262142494E-2,3.2749276106686931E-2,3.0254145109451579E-2,2.9448146514014166E-2,2.8510551850015751E-2,2.823045107992107E-2,2.8122896460089353E-2,2.8241479854161079E-2]
[42,"Per Customer",{"$f":"C40/C$17","v":790.56187582710129},276.21619192217508,11888.77265789888,{"$f":"F40/F$17","v":210629.29806812984},291.35199956158982,755704.79389981949,2180.9355337623674,74.968789165116817,1165.9068842595668,521.36885368106516,33287.794437396558,6886347.460086884,22996348.614158139,13282415.875203742,14388370.649816254]
[43]
[44,"TRANSMISSION-TOTAL",{"$f":"+C46/$C46","v":1},0.34433370242121264,0.29194029070964606,8.924475785873201E-2,2.7685295778620026E-3,0.15693140061096431,7.9373740268491675E-3,1.9447547508011918E-4,5.3393407898043787E-4,6.6169368253724631E-2,6.2416950889884716E-4,7.8905640865273418E-3,1.744867060888847E-2,1.3982762782633927E-2,3.9321997478049743E-2]
[45,"Revenue Requirement",{"$f":"+C52+C58","v":240667356.96694189},82869882.076354727,70260498.157251179,{"$f":"+F52+F58","v":21478299.997015748},666294.69618885149,37768265.410161108,1910266.8282998416,46803.898582422655,128500.50358280039,15924806.969796177,150217.22600603965,1899001.2036828077,4199325.4380279491,3365194.561992229,{"$f":"SUM(N46:P46)","v":9463521.2037029862}]
[46,"Per NCP kW",{"$f":"C46/C$15","v":2.5399295149369845},1.4939862319625359,4.4184829100705842,4.7650713688707276,2.7211039275829649,4.4131416380230419,2.3522684739302613,6.1575974980163997,3.0199107422587144,2.5889756694927097,1.472887331682915,5.0759553927857004,2.9962073608861846,2.8476703443004436,3.199946305438218]
[47,"Per KWH",{"$f":"C46/C$16","v":1.1045440434786885E-2},1.2568301216337556E-2,1.2124381085536836E-2,{"$f":"F46/F$16","v":1.0842994839949776E-2},7.5544486565610712E-3,8.9055678584618915E-3,9.2557963780326973E-3,8.4430109205980482E-3,8.3247286801975285E-3,1.2042043782367527E-2,1.2458448420582129E-2,7.8621609778833194E-3,5.1551162898065168E-3,7.1251359032990305E-3,6.1916633909533314E-3]
[48,"Per Customer",{"$f":"C46/C$17","v":297.22541525279695},117.94833661417866,4800.1160161404077,{"$f":"F46/F$17","v":77445.793258470425},67.434752960488353,236791.63266558645,692.98352246434513,21.069392016696217,296.36864174391809,207.5202105389771,14082.864938066174,1899001.2036828077,4199325.4380279491,3365194.561992229,3154507.0679009953]
[49]
[50,"TRANSMISSION-DEMAND",{"$f":"+C52/$C52","v":1},0.35232309574389381,0.29423571227474821,8.8856140607784045E-2,2.2000998243925959E-3,0.15139030288903679,7.7290716884900268E-3,1.8528393869860304E-4,4.36697047066943E-4,6.6460886404653974E-2,6.375373427895554E-4,7.4301509027488409E-3,1.5150354197073534E-2,1.2964667138623119E-2,3.5545172238445499E-2]
[51,"Revenue Requirement",{"$f":"'Transmission Summary'!E$129","v":183440043.14550582},{"$f":"'Transmission Summary'!F$129","v":64630163.884418055},{"$f":"'Transmission Summary'!G$129","v":53974611.754628442},{"$f":"'Transmission Summary'!$H$129","v":16299774.266835038},{"$f":"'Transmission Summary'!I$129","v":403586.40671099757},{"$f":"'Transmission Summary'!J$129","v":27771043.693776105},{"$f":"'Transmission Summary'!K$129","v":1417821.2440113181},{"$f":"'Transmission Summary'!L$129","v":33988.493709040995},{"$f":"'Transmission Summary'!M$129","v":80107.725155475011},{"$f":"'Transmission Summary'!N$129","v":12191587.869558286},{"$f":"'Transmission Summary'!O$129","v":116949.87766818718},{"$f":"'Transmission Summary'!P$129","v":1362987.2021778664},{"$f":"'Transmission Summary'!Q$129","v":2779181.6275808644},{"$f":"'Transmission Summary'!R$129","v":2378239.0992761464},{"$f":"SUM(N52:P52)","v":6520407.9290348776}]
[52,"Per NCP kW",{"$f":"C52/C$15","v":1.9359699864513971},1.1651588320571944,3.3943098308492119,3.6161887900226328,1.6482204686634971,3.2449875027458335,1.7458797716362378,4.4715818588397571,1.8826243710324886,1.9820475329235874,1.1466993356169011,3.6432110868468057,1.9829385868478648,2.0124961068090896,2.2047771451392704]
[53,"Per KWH",{"$f":"C52/C$16","v":8.418989992883567E-3},9.8020094515423265E-3,9.31403532597176E-3,{"$f":"F52/F$16","v":8.2286944633511473E-3},4.5758623105113944E-3,6.5482730390020918E-3,6.8697548115293616E-3,6.1312247964720153E-3,5.189668978047679E-3,9.2190527131821663E-3,9.699380407037465E-3,5.6429794639072236E-3,3.4117395024761943E-3,5.0354523284532604E-3,4.2660834375781633E-3]
[54,"Per Customer",{"$f":"C52/C$17","v":226.54939034961541},91.987826388423812,3687.4830828624536,{"$f":"F52/F$17","v":58773.224519838011},40.846414942875953,174113.12660674643,514.34006252110999,15.30036855266877,184.75739032590832,158.87168279613729,10964.051031392515,1362987.2021778664,2779181.6275808644,2378239.0992761464,2173469.3096782924]
[55]
[56,"TRANSMISSION-ENERGY",{"$f":"+C58/$C58","v":1},0.31872399688109215,0.28458240156857428,9.0490456119241267E-2,4.5906101813125684E-3,0.17469318492877203,8.6050794874818048E-3,2.2393860584421298E-4,8.4562379737625421E-4,6.5234917576010867E-2,5.8131941054677383E-4,9.3664015609302015E-3,2.4815839074297602E-2,1.7246230808519811E-2,5.1428471443747618E-2]
[57,"Revenue Requirement",{"$f":"'Transmission Summary'!E$197","v":57227313.821436077},{"$f":"'Transmission Summary'!F$197","v":18239718.191936675},{"$f":"'Transmission Summary'!G$197","v":16285886.402622744},{"$f":"'Transmission Summary'!$H$197","v":5178525.7301807106},{"$f":"'Transmission Summary'!I$197","v":262708.28947785392},{"$f":"'Transmission Summary'!J$197","v":9997221.716385005},{"$f":"'Transmission Summary'!K$197","v":492445.58428852353},{"$f":"'Transmission Summary'!L$197","v":12815.404873381656},{"$f":"'Transmission Summary'!M$197","v":48392.778427325371},{"$f":"'Transmission Summary'!N$197","v":3733219.1002378901},{"$f":"'Transmission Summary'!O$197","v":33267.348337852462},{"$f":"'Transmission Summary'!P$197","v":536014.00150494138},{"$f":"'Transmission Summary'!Q$197","v":1420143.8104470847},{"$f":"'Transmission Summary'!R$197","v":986955.46271608258},{"$f":"SUM(N58:P58)","v":2943113.2746681087}]
[58,"Per NCP kW",{"$f":"C58/C$15","v":0.60395952848558709},0.32882739990534154,1.0241730792213724,1.148882578848095,1.0728834589194676,1.1681541352772082,0.60638870229402342,1.6860156391766421,1.1372863712262258,0.60692813656912215,0.32618799606601379,1.4327443059388945,1.0132687740383195,0.83517423749135389,0.99516916029894797]
[59,"Per KWH",{"$f":"C58/C$16","v":2.6264504419033197E-3},2.7662917647952308E-3,2.8103457595650768E-3,{"$f":"F58/F$16","v":2.6143003765986285E-3},2.9785863460496764E-3,2.3572948194597997E-3,2.3860415665033349E-3,2.3117861241260325E-3,3.1350597021498491E-3,2.8229910691853597E-3,2.7590680135446627E-3,2.2191815139760954E-3,1.7433767873303223E-3,2.0896835748457705E-3,1.9255799533751674E-3]
[60,"Per Customer",{"$f":"C58/C$17","v":70.676024903181528},25.960510225754845,1112.6329332779549,{"$f":"F58/F$17","v":18672.568738632413},26.588338017612394,62678.506058840045,178.64345994323514,5.7690234640274474,111.61125141800979,48.648527742839782,3118.8139066736585,536014.00150494138,1420143.8104470847,986955.46271608258,981037.75822270289]
[61]
[62,"DISTRIBUTION-TOTAL",{"$f":"+C64/$C64","v":1},0.58525882576196042,0.23257677255515014,6.1737358499638011E-2,2.0071988194913997E-2,-3.8647672131110057E-5,9.4072418786470061E-3,4.8924820220983456E-4,3.2275537000829953E-4,8.8606117394368064E-2,6.9408803997135201E-4,2.0980689526760952E-4,3.7768103998059435E-4,2.8676384001598954E-4,8.7425177526419338E-4]
[63,"Revenue Requirement",{"$f":"+C70+C76+C82+C88+C94","v":294958250.1823805},172626919.15054256,68600437.865932584,{"$f":"+F70+F76+F82+F88+F94","v":18209943.233935542},5920398.5156532312,-11399.449745414575,2774743.6035681306,144307.79362868826,95199.359174614801,26135105.34209739,204726.99374246816,61884.274704332071,111400.13867973779,84583.36046669638,{"$f":"SUM(N64:P64)","v":257867.77385076624}]
[64,"Per NCP kW",{"$f":"C64/C$15","v":3.1128989604323527},3.1121347589151171,4.3140864395180758,4.0399696039651074,24.178520024169924,-1.3320015037943894E-3,3.4167697440058729,18.985369507786906,2.2372952588650055,4.2489150404555964,2.0073583007363283,0.16541422791354596,7.9483698141937301E-2,7.1575513030572288E-2,8.7194080560886678E-2]
[65,"Per KWH",{"$f":"C64/C$16","v":1.3537123705505119E-2},2.6181129543943551E-2,1.1837915658664015E-2,{"$f":"F64/F$16","v":9.1930143702609463E-3},6.7125472960700205E-2,-2.687933167023425E-6,1.3444436879392901E-2,2.6031854491540055E-2,6.1673597656112045E-3,1.9762882111113735E-2,1.6979282334363108E-2,2.5621054309046105E-4,1.3675545705367145E-4,1.7908858682041753E-4,1.6871420485999183E-4]
[66,"Per Customer",{"$f":"C64/C$17","v":364.27494570748394},245.69913047392185,4686.7026159922525,{"$f":"F64/F$17","v":65660.853006979276},599.19524140645217,-71.469904359965852,1006.5879634456159,64.962055878165458,219.56415723532166,340.57320590051785,19193.15566335633,61884.274704332071,111400.13867973779,84583.36046669638,85955.924616922086]
[67]
[68,"DISTRIBUTION-SUBSTATION",{"$f":"+C70/$C70","v":1},0.51266539672281553,0.30938465744147892,8.6104604074232968E-2,2.3563274218205981E-3,-1.3603728506321887E-3,9.3706373275432211E-3,2.2467931106086834E-4,1.9525264269275034E-4,7.9766559331438391E-2,8.2594474310313003E-4,8.7932086876553068E-5,2.2688906630466058E-4,1.5149268126458387E-4,4.663138344457975E-4]
[69,"Revenue Requirement",{"$f":"'Distribution Summary'!E$129","v":66655136.302175723},{"$f":"'Distribution Summary'!F$129","v":34171781.895968258},{"$f":"'Distribution Summary'!G$129","v":20622076.511563722},{"$f":"'Distribution Summary'!$H$129","v":5739314.1208128734},{"$f":"'Distribution Summary'!I$129","v":157061.32547400627},{"$f":"'Distribution Summary'!J$129","v":-90675.837780667876},{"$f":"'Distribution Summary'!K$129","v":624601.10830564902},{"$f":"'Distribution Summary'!L$129","v":14976.030103041117},{"$f":"'Distribution Summary'!M$129","v":13014.591512045288},{"$f":"'Distribution Summary'!N$129","v":5316850.8845926132},{"$f":"'Distribution Summary'!O$129","v":55053.459429604642},{"$f":"'Distribution Summary'!P$129","v":5861.1252360914023},{"$f":"'Distribution Summary'!Q$129","v":15123.321640010536},{"$f":"'Distribution Summary'!R$129","v":10097.765318472901},{"$f":"SUM(N70:P70)","v":31082.212194574837}]
[70,"Per NCP kW",{"$f":"C70/C$15","v":0.70345787708674901},0.61605218198771805,1.2968637431601888,1.2732963687927226,0.64142817294401833,-1.0595279156368893E-2,0.76912265558048198,1.9702710305277091,0.30585798201179415,0.86438709145039316,0.53980189299943393,1.5666556815358303E-2,1.0790449153692695E-2,8.5448571580055959E-3,1.0509979101431945E-2]
[71,"Per KWH",{"$f":"C70/C$16","v":3.0591408281406955E-3},5.1825975518078292E-3,3.5586128900153904E-3,{"$f":"F70/F$16","v":2.8974059122682644E-3},1.7807611647091791E-3,-2.13809084878271E-5,3.0263733790090197E-3,2.7015438785406489E-3,8.4313244073449904E-4,4.0205040637552687E-3,4.5659256459093687E-3,2.426597204273387E-5,1.8565477454163156E-5,2.138002688651236E-5,2.0336045242830766E-5]
[72,"Per Customer",{"$f":"C70/C$17","v":82.319433826945144},48.636546025953436,1408.8764290808535,{"$f":"F70/F$17","v":20694.642262546466},15.895956764429194,-568.50055034901391,226.58524440484231,6.7416573971749694,30.016355591878451,69.285236365356567,5161.2618215254188,5861.1252360914023,15123.321640010536,10097.765318472901,10360.737398191612]
[73]
[74,"DISTRIBUTION- P & C",{"$f":"+C76/$C76","v":1},0.58317929025091131,0.22451931753240714,6.2406014807351445E-2,3.9057250283958546E-2,-2.2577573414643763E-3,5.3971893224105697E-3,2.2040388864436581E-4,1.2035840524778839E-4,8.6331626588385252E-2,5.5052546351617862E-4,5.6326213484966788E-5,2.667166967091774E-4,1.5273788843807694E-4,4.7578079863222109E-4]
[75,"Revenue Requirement",{"$f":"'Distribution Summary'!E$197","v":127894550.51993321},{"$f":"'Distribution Summary'!F$197","v":74585453.199173972},{"$f":"'Distribution Summary'!G$197","v":28714797.198849373},{"$f":"'Distribution Summary'!$H$197","v":7981389.2135265097},{"$f":"'Distribution Summary'!I$197","v":4995209.4696114119},{"$f":"'Distribution Summary'!J$197","v":-288754.86036966578},{"$f":"'Distribution Summary'!K$197","v":690271.10246068274},{"$f":"'Distribution Summary'!L$197","v":28188.456271016577},{"$f":"'Distribution Summary'!M$197","v":15393.184140461866},{"$f":"'Distribution Summary'!N$197","v":11041344.578176247},{"$f":"'Distribution Summary'!O$197","v":70409.206706179553},{"$f":"'Distribution Summary'!P$197","v":7203.8157561496282},{"$f":"'Distribution Summary'!Q$197","v":34111.612041781591},{"$f":"'Distribution Summary'!R$197","v":19534.343589151555},{"$f":"SUM(N76:P76)","v":60849.771387082772}]
[76,"Per NCP kW",{"$f":"C76/C$15","v":1.3497598833471964},1.3446337486227247,1.8057919316953277,1.7707122644936089,20.400108517457927,-3.3740392460175357E-2,0.84998751416756924,3.708519440996787,0.36175766512380703,1.7950467170874236,0.69036575463859273,1.9255515670631454E-2,2.4338543082594869E-2,1.6530209445385056E-2,2.0575428209603966E-2]
[77,"Per KWH",{"$f":"C76/C$16","v":5.8697268192287764E-3},1.1311859250632843E-2,4.9551192087132247E-3,{"$f":"F76/F$16","v":4.0292836057752779E-3},5.6635680402071426E-2,-6.8086950130119247E-5,3.3445635318404767E-3,5.0849491461032572E-3,9.972262981140297E-4,8.3492600619137335E-3,5.8394732309047888E-3,2.9824920079050598E-5,4.1875613001008381E-5,4.136012057859863E-5,3.9811957276310299E-5]
[78,"Per Customer",{"$f":"C76/C$17","v":157.95042321455546},106.15714563647671,1961.7617516165519,{"$f":"F76/F$17","v":28779.047644927385},505.5581539158195,-1810.3753001232933,250.40821153989489,12.689405231353808,35.502250564201915,143.88256986990999,6600.8631287043127,7203.8157561496282,34111.612041781591,19534.343589151555,20283.257129027592]
[79]
[80,"DISTRIBUTION-TRANSFORMER",{"$f":"+C82/$C82","v":1},0.58615063364343256,0.24048302353230272,6.2443327885883422E-2,1.0092135057914758E-2,-9.6979443910487958E-4,2.0116006857981029E-2,2.3171336824925857E-4,6.7248855337912925E-4,7.9056787160083089E-2,1.1498425980622088E-3,1.1889336869975165E-4,2.6786734779566046E-4,1.8707506532140365E-4,5.7383578181681579E-4]
[81,"Revenue Requirement",{"$f":"'Distribution Summary'!E$265","v":61946654.010642566},{"$f":"'Distribution Summary'!F$265","v":36310070.500428624},{"$f":"'Distribution Summary'!G$265","v":14897118.654188771},{"$f":"'Distribution Summary'!$H$265","v":3868155.2278199289},{"$f":"'Distribution Summary'!I$265","v":625173.9986613217},{"$f":"'Distribution Summary'!J$265","v":-60075.520580675147},{"$f":"'Distribution Summary'!K$265","v":1246119.3169070638},{"$f":"'Distribution Summary'!L$265","v":14353.86785257743},{"$f":"'Distribution Summary'!M$265","v":41658.415742294455},{"$f":"'Distribution Summary'!N$265","v":4897303.4413986765},{"$f":"'Distribution Summary'!O$265","v":71228.901588857989},{"$f":"'Distribution Summary'!P$265","v":7365.0463750032759},{"$f":"'Distribution Summary'!Q$265","v":16593.485914646237},{"$f":"'Distribution Summary'!R$265","v":11588.674345483349},{"$f":"SUM(N82:P82)","v":35547.206635132861}]
[82,"Per NCP kW",{"$f":"C82/C$15","v":0.65376599824808324},0.65460145531819958,0.93683742514190538,0.85817014051360518,2.5531696903946233,-7.0196970504544211E-3,1.5344490834952125,1.8884183466093185,0.9790210442605094,0.7961791612263649,0.6984029035105459,1.9686478762000324E-2,1.1839407393862808E-2,9.806483297016718E-3,1.2019749318703206E-2]
[83,"Per KWH",{"$f":"C82/C$16","v":2.8430447969015186E-3},5.5068969787523273E-3,2.5706954601374928E-3,{"$f":"F82/F$16","v":1.952779651145753E-3},7.0882222255680589E-3,-1.4165506923696029E-5,6.0378092155273467E-3,2.5893112903557507E-3,2.6987832625730572E-3,3.7032500656814446E-3,5.9074556233905465E-3,3.0492439971893623E-5,2.037025965375977E-5,2.4536732759297284E-5,2.3257340818054474E-5]
[84,"Per Customer",{"$f":"C82/C$17","v":76.504434144609263},51.679962738731838,1017.753926057748,{"$f":"F82/F$17","v":13947.675100312275},63.272984759130821,-376.64903185376198,452.05211169880431,6.4615828574456593,96.079375150400509,63.818006909588178,6677.7095239554155,7365.0463750032759,16593.485914646237,11588.674345483349,11849.06887837762]
[{"$f":"+A85+1","v":85}]
[86,"DISTRIBUTION-METER",{"$f":"+C88/$C88","v":1},0.76790713271513644,5.6179277802375326E-3,-2.9214298328915138E-2,-1.2919845535738257E-2,6.55335728789741E-2,1.1771793908490117E-2,3.2938886976359872E-3,7.032807933957377E-4,0.17146067418812186,-1.9628755408298174E-4,5.3994444633769798E-3,5.2900376633261241E-3,5.3526783300412691E-3,1.6042160456744375E-2]
[87,"Revenue Requirement",{"$f":"'Distribution Summary'!E$333","v":6943756.4688094445},{"$f":"'Distribution Summary'!F$333","v":5332160.1202356415},{"$f":"'Distribution Summary'!G$333","v":39009.522365328652},{"$f":"'Distribution Summary'!$H$333","v":-202856.97300313343},{"$f":"'Distribution Summary'!I$333","v":-89712.261014801348},{"$f":"'Distribution Summary'!J$333","v":455049.17060257157},{"$f":"'Distribution Summary'!K$333","v":81740.470101569867},{"$f":"'Distribution Summary'!L$333","v":22871.960951748202},{"$f":"'Distribution Summary'!M$333","v":4883.4105585310917},{"$f":"'Distribution Summary'!N$333","v":1190581.1655401997},{"$f":"'Distribution Summary'!O$333","v":-1362.9729734104881},{"$f":"'Distribution Summary'!P$333","v":37492.427420551241},{"$f":"'Distribution Summary'!Q$333","v":36732.733244966374},{"$f":"'Distribution Summary'!R$333","v":37167.694779680198},{"$f":"SUM(N88:P88)","v":111392.85544519781}]
[88,"Per NCP kW",{"$f":"C88/C$15","v":7.3282277338867746E-2},9.6128697261954207E-2,2.4531979194831869E-3,-4.5004863241844981E-2,-0.36637900195821582,5.3171529598332511E-2,0.10065375580818163,3.0090726156753327,0.11476580708545643,0.19355874617419622,-1.3364017425550039E-2,0.10021578121430259,2.6208705983435714E-2,3.1451774998544679E-2,3.7665806264014952E-2]
[89,"Per KWH",{"$f":"C88/C$16","v":3.1868405186514734E-4},8.0869180510136096E-4,6.7316106137400734E-6,{"$f":"F88/F$16","v":-1.0240927409647979E-4},-1.0171575334110576E-3,1.0729831576135168E-4,3.9605626601293113E-4,4.1259002335250891E-3,3.1636504760923419E-4,9.0029540383689476E-4,-1.1303982199218151E-4,1.5522449341281015E-4,4.5093316608767019E-5,7.86952646092416E-5,7.2880595946032425E-5]
[90,"Per Customer",{"$f":"C88/C$17","v":8.5755747097005539},7.5892399142402356,2.6650854747530208,{"$f":"F88/F$17","v":-731.45543150168476},-9.0796522824868369,2852.9728564424499,29.652820255111617,10.296114769890762,11.262911147871066,15.514766025437435,-127.77871625723286,37492.427420551241,36732.733244966374,37167.694779680198,37130.951815065935]
[91]
[92,"DISTRIBUTION-SERVICE",{"$f":"+C94/$C94","v":1},0.70522703277648702,0.13729979657528926,2.6141812557828364E-2,7.3819675855079135E-3,-8.5482171873635382E-4,4.1884309113019626E-3,2.0279576246741947E-3,6.4247918645020461E-4,0.11704446280018588,2.9819003121073998E-4,1.2570089153122674E-4,2.804411118810213E-4,1.9654966638854969E-4,6.0269166980079765E-4]
[93,"Revenue Requirement",{"$f":"'Distribution Summary'!E$401","v":31518152.880819544},{"$f":"'Distribution Summary'!F$401","v":22227453.434736054},{"$f":"'Distribution Summary'!G$401","v":4327435.9789653905},{"$f":"'Distribution Summary'!H$401","v":823941.6447793626},{"$f":"'Distribution Summary'!I$401","v":232665.98292129274},{"$f":"'Distribution Summary'!J$401","v":-26942.401616977324},{"$f":"'Distribution Summary'!K$401","v":132011.6057931656},{"$f":"'Distribution Summary'!L$401","v":63917.478450304923},{"$f":"'Distribution Summary'!M$401","v":20249.757221282114},{"$f":"'Distribution Summary'!N$401","v":3689025.2723896545},{"$f":"'Distribution Summary'!O$401","v":9398.3989912364541},{"$f":"'Distribution Summary'!P$401","v":3961.8599165365194},{"$f":"'Distribution Summary'!Q$401","v":8838.9858383330484},{"$f":"'Distribution Summary'!R$401","v":6194.8824339083876},{"$f":"SUM(N94:P94)","v":18995.728188777954}]
[94,"Per NCP kW",{"$f":"C94/C$15","v":0.33263292441145609},0.40071867572452052,0.27214014160117095,0.18279569340701565,0.95019264533157166,-3.1481624351282263E-3,0.16255673495442782,8.409088073977756,0.4758927603834387,0.59974332451721846,9.2151767013305755E-2,1.0589895451253269E-2,6.3065925283512063E-3,5.2421881316202495E-3,6.4231176671326008E-3]
[95,"Per KWH",{"$f":"C94/C$16","v":1.4465272093689815E-3},3.3710839576491895E-3,7.4675648918416746E-4,{"$f":"F94/F$16","v":4.1595447516813125E-4},2.6379667017626045E-3,-6.3528833867327304E-6,6.396344870031284E-4,1.153014994301531E-2,1.3118527165803854E-3,2.7895725159263951E-3,7.794676561505852E-4,1.6402717583972792E-5,1.0850790335973132E-5,1.3116441986767679E-5,1.2428265576763857E-5]
[96,"Per Customer",{"$f":"C94/C$17","v":38.925079811673491},31.636236158519612,295.64542376234544,{"$f":"F94/F$17","v":2970.9434306948237},23.547798249559442,-168.91787847634654,47.889575546962881,28.77329562230026,46.703264780969739,48.072626730225714,881.09990542841479,3961.8599165365194,8838.9858383330484,6194.8824339083876,6331.9093962593179]
[97]
[98,"RETAIL-TOTAL",{"$f":"+C100/$C100","v":1},0.9722515934137882,1.6506313328175603E-2,-9.7257825770145096E-3,1.0602592277468513E-2,-3.5120255010082771E-2,1.2404607396812291E-3,2.724389787863539E-3,5.2568040483925798E-4,5.0306722176498099E-2,-2.189392991570758E-5,6.174273417530156E-5,-9.4702279257861365E-3,1.1866458309873716E-4,-9.2898206085120956E-3]
[99,"Revenue Requirement",{"$f":"'Retail Summary'!E$61","v":43056804.696065597},{"$f":"'Retail Summary'!F$61","v":41862046.973056056},{"$f":"'Retail Summary'!G$61","v":710709.10922332143},{"$f":"'Retail Summary'!H$61","v":-418761.12093491131},{"$f":"'Retail Summary'!I$61","v":456513.74496297509},{"$f":"'Retail Summary'!J$61","v":-1512165.9608451531},{"$f":"'Retail Summary'!K$61","v":53410.27580159175},{"$f":"'Retail Summary'!L$61","v":117303.51901199599},{"$f":"'Retail Summary'!M$61","v":22634.118523712626},{"$f":"'Retail Summary'!N$61","v":2166046.7116527106},{"$f":"'Retail Summary'!O$61","v":-942.68266440996922},{"$f":"'Retail Summary'!P$61","v":2658.4448467870543},{"$f":"'Retail Summary'!Q$61","v":-407757.75422780006},{"$f":"'Retail Summary'!R$61","v":5109.317778822372},{"$f":"SUM(N100:P100)","v":-399989.9916021906}]
[100,"Per NCP kW",{"$f":"C100/C$15","v":0.45440831878764615},0.75469302299586138,4.4694474640735893E-2,-9.2904309374597052E-2,1.8643722537786342,-0.17669338247160976,6.5768460243756308E-2,15.432642943296408,0.53192801401959389,0.35214506813738378,-9.2430501555841246E-3,7.1059183271197359E-3,-0.29093405660159816,4.3235695441472309E-3,-0.13525055508290748]
[101,"Per KWH",{"$f":"C100/C$16","v":1.9760942139235393E-3},6.348926807993642E-3,1.226422855969556E-4,{"$f":"F100/F$16","v":-2.1140521708420655E-4},5.1759524232498529E-3,-3.5656116136961063E-4,2.5878826454526322E-4,2.1160521282190984E-2,1.4663202895849256E-3,1.6379243645368341E-3,-7.8182533813108345E-5,1.1006376033743324E-5,-5.0056578660924054E-4,1.0817972891796027E-5,-2.6169998824348195E-4]
[102,"Per Customer",{"$f":"C100/C$17","v":53.175373746280648},59.58206629505279,48.554824794501805,{"$f":"F100/F$17","v":-1509.9559649095395},46.203116715069996,-9480.6643313175573,19.375534617706105,52.805725630939335,52.202464402181768,28.226305693498944,-88.376499788434344,2658.4448467870543,-407757.75422780006,5109.317778822372,-133329.9972007302]
[103]
[104,"MISC - Total",{"$f":"+C106/$C106","v":1},0.40141814469330722,0.27391109082386045,8.3491782067274645E-2,6.3419238182586294E-3,0.12275421324958836,8.7809279043351406E-3,2.6869411400335297E-4,4.6210734900851438E-4,6.9725600451095562E-2,6.4986339589255418E-4,6.3023424790393844E-3,1.4675601176166748E-2,1.121767517800344E-2,3.2195618833209573E-2]
[105,"Revenue Requirement",{"$f":"'Misc Summary'!E$61","v":4324639.9687091736},{"$f":"'Misc Summary'!F$61","v":1735988.9527057586},{"$f":"'Misc Summary'!G$61","v":1184566.8512495954},{"$f":"'Misc Summary'!H$61","v":361071.89778689179},{"$f":"'Misc Summary'!I$61","v":27426.537222949963},{"$f":"'Misc Summary'!J$61","v":530867.77694661904},{"$f":"'Misc Summary'!K$61","v":37974.351777441429},{"$f":"'Misc Summary'!L$61","v":1162.0053047757995},{"$f":"'Misc Summary'!M$61","v":1998.4479113564607},{"$f":"'Misc Summary'!N$61","v":301538.11855305423},{"$f":"'Misc Summary'!O$61","v":2810.4252160780129},{"$f":"'Misc Summary'!P$61","v":27255.36218134738},{"$f":"'Misc Summary'!Q$61","v":63466.691411286076},{"$f":"'Misc Summary'!R$61","v":48512.40643079047},{"$f":"SUM(N106:P106)","v":139234.46002342392}]
[106,"Per NCP kW",{"$f":"C106/C$15","v":4.5640924620738613E-2},3.129657638213873E-2,7.4494040397609831E-2,8.0105658384843834E-2,0.1120081828419907,6.2030772800530883E-2,4.676093893307777E-2,0.15287531966528081,4.6965841744433919E-2,4.9022562963503075E-2,2.7556358265044073E-2,7.2852509191903544E-2,4.5283312947254767E-2,4.1051813967578607E-2,4.708002300109012E-2]
[107,"Per KWH",{"$f":"C106/C$16","v":1.9847956855585181E-4},2.6328542432022841E-4,2.0441272553605269E-4,{"$f":"F106/F$16","v":1.8228168547315733E-4},3.1096205397275278E-4,1.2517596347427171E-4,1.8399673932076047E-4,2.0961551868885176E-4,1.2946670386260458E-4,2.2801753469009765E-4,2.3308603497313647E-4,1.1284144768560063E-4,7.7912078876194647E-5,1.0271545447013537E-4,9.1096420701087475E-5]
[108,"Per Customer",{"$f":"C106/C$17","v":5.3409524528704102},2.4708253978637873,80.928237971585887,{"$f":"F106/F$17","v":1301.9419391354302},2.7758014175563162,3328.3246203549725,13.775876578170337,0.52309200800200972,4.6091437509662789,3.9294199274339934,263.47736400731287,27255.36218134738,63466.691411286076,48512.40643079047,46411.48667447464]

{"sheet":"Unit Costs-target","index":3,"n_rows":109,"n_cols":17,"rows_kept":109,"cut":false,"hidden":false,"merged":[[156,3,156,4],[156,11,156,12],[156,9,156,10],[156,15,156,16],[156,13,156,14],[156,7,156,8],[156,5,156,6]]}
[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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,null,null,null,null,null,{"$f":"TargetROR","v":6.3056049553088162E-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$10","v":"General"},{"$f":"'Hot Sheet'!R$10","v":"Mobile"}]
[null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"},"Aggregated"]
[null,"Description",{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},"Industrial"]
[]
[14,"UNITS"]
[{"$f":"+A14+1","v":15},"NCP kW",{"$f":"SUM(D15:P15)","v":94753557.353308231},{"$f":"'Dist. Factors'!P274","v":55468973.075805977},{"$f":"'Dist. Factors'!P281","v":15901498.22626083},{"$f":"'Dist. Factors'!P282","v":4507445.6045567859},{"$f":"'Dist. Factors'!P275+'Dist. Factors'!P283+'Dist. Factors'!P295+'Dist. Factors'!P296","v":244861.90675586998},{"$f":"'Dist. Factors'!P284","v":8558135.792596085},{"$f":"'Dist. Factors'!P292","v":812095.57899999991},{"$f":"'Dist. Factors'!P297","v":7601},{"$f":"'Dist. Factors'!P298","v":42551.093244129996},{"$f":"'Dist. Factors'!P285","v":6151006.8083863156},{"$f":"'Dist. Factors'!P276","v":101988.26670224807},{"$f":"'Dist. Factors'!P286","v":374117},{"$f":"'Dist. Factors'!P287","v":1401547},{"$f":"'Dist. Factors'!P288","v":1181736},{"$f":"SUM(N15:P15)","v":2957400}]
[{"$f":"+A15+1","v":16},"Annual KWH",{"$f":"SUM(D16:P16)","v":21788842046.440804},{"$f":"'Energy Factor'!C25*1000","v":6593562697.9270697},{"$f":"'Energy Factor'!D25*1000","v":5794976061.9999704},{"$f":"'Energy Factor'!E25*1000","v":1980845727.0385673},{"$f":"'Energy Factor'!F25*1000","v":88198984.000000015},{"$f":"'Energy Factor'!G25*1000","v":4240972166},{"$f":"'Energy Factor'!H25*1000","v":206386004},{"$f":"'Energy Factor'!I25*1000","v":5543508.0000000009},{"$f":"'Energy Factor'!J25*1000","v":15435999.000000002},{"$f":"'Energy Factor'!K25*1000","v":1322433903.8788381},{"$f":"'Energy Factor'!L25*1000","v":12057458.596358716},{"$f":"'Energy Factor'!M25*1000","v":241536800},{"$f":"'Energy Factor'!N25*1000","v":814593736},{"$f":"'Energy Factor'!O25*1000","v":472299000},{"$f":"SUM(N16:P16)","v":1528429536}]
[{"$f":"+A16+1","v":17},"Average Customers",{"$f":"SUM(D17:P17)","v":809713.25000000035},{"$f":"'Cust Factors'!D23","v":702594.75000000023},{"$f":"'Cust Factors'!E23","v":14637.249999999998},{"$f":"'Cust Factors'!F23","v":277.33333333333269},{"$f":"'Cust Factors'!G23","v":9880.5833333333285},{"$f":"'Cust Factors'!H23","v":159.50000000000028},{"$f":"'Cust Factors'!I23","v":2756.5833333333367},{"$f":"'Cust Factors'!J23","v":2221.4166666666697},{"$f":"'Cust Factors'!K23","v":433.58333333333297},{"$f":"'Cust Factors'!L23","v":76738.583333333358},{"$f":"'Cust Factors'!M23","v":10.6666666666667},{"$f":"'Cust Factors'!N23","v":1},{"$f":"'Cust Factors'!O23","v":1},{"$f":"'Cust Factors'!P23","v":1},{"$f":"SUM(N17:P17)","v":3}]
[{"$f":"+A17+1","v":18},"Load Factor",{"$f":"+C16/(C15*730)","v":0.31500378101317505},0.16283477352373907,0.49921858051669649,0.60200111889756713,0.49342312010931405,0.67883369148626893,0.34813704289930331,0.99905888374456875,0.49693679991420819,0.2945132966711772,0.16195065476086112,0.88440869772590736,0.796178672664553,0.5474868595920318,0.70796614945930847]
[null,"CP Load Factor",null,{"$f":"'Demand Factors'!D29*1000/730/'Demand Factors'!D27","v":0.70780928912490715},{"$f":"'Demand Factors'!E29*1000/730/'Demand Factors'!E27","v":0.79265012316674155},null,{"$f":"'Demand Factors'!G29*1000/730/'Demand Factors'!G27","v":1.9210222326741486},{"$f":"'Demand Factors'!H29*1000/730/'Demand Factors'!H27","v":1.0707553055387373},{"$f":"'Demand Factors'!I29*1000/730/'Demand Factors'!I27","v":1.0093446224172351},{"$f":"'Demand Factors'!J29*1000/730/'Demand Factors'!J27","v":1.1319758109847311},{"$f":"'Demand Factors'!K29*1000/730/'Demand Factors'!K27","v":1.8183103581924283},{"$f":"'Demand Factors'!L29*1000/730/'Demand Factors'!L27","v":0.81175432403187364},{"$f":"'Demand Factors'!M29*1000/730/'Demand Factors'!M27","v":0.71579427775695226},{"$f":"'Demand Factors'!N29*1000/730/'Demand Factors'!N27","v":1.2358570973550798},{"$f":"'Demand Factors'!O29*1000/730/'Demand Factors'!O27","v":2.174196275975548},{"$f":"'Demand Factors'!P29*1000/730/'Demand Factors'!P27","v":1.4081079277479414},{"$f":"SUM('Demand Factors'!O29:P29)*1000/SUM('Demand Factors'!O27:P27)/730","v":1.812325305905635}]
[{"$f":"+A18+1","v":19}]
[{"$f":"+A20+1","v":20},"GTDRM TOTAL",{"$f":"+C22/$C22","v":1},0.39391261062222876,0.26670263829225299,8.1967913690525418E-2,6.8562523738712761E-3,0.13128705714087033,8.7355345254595852E-3,3.4493943415826945E-4,5.7159114329751099E-4,6.899500018796613E-2,5.964717994061783E-4,7.1507292597431981E-3,1.9727395197291851E-2,1.3151866240758259E-2]
[{"$f":"+A21+1","v":21},"Revenue Requirement",{"$f":"C100+C106+C34+C40+C52+C58+C70+C76+C82+C88+C94","v":1561145346.4417462},614954838.97761202,416361582.65368706,{"$f":"F100+F106+F34+F40+F52+F58+F70+F76+F82+F88+F94","v":127963827.01550247},10703606.487499319,204958178.30350134,13637439.073102439,538500.59244043147,892336.85342622653,107711223.47119072,931179.17392669001,11163327.707512926,30797331.209669426,20531974.778784059,{"$f":"SUM(N22:P22)","v":62492633.695966415}]
[22,"Per NCP kW",{"$f":"C22/C$15","v":16.47584945671953},11.086465187253273,26.183795811521637,28.389433448988914,43.712828301100068,23.948928045850494,16.792899045079569,70.846019265942829,20.97095010712389,17.511153348804079,9.1302578623602049,29.83913510349149,21.97381265820513,17.37441761847321,{"$f":"Q22/'Unit Costs-earned'!Q$15","v":21.130937206994798}]
[23,"Per KWH",{"$f":"C22/C$16","v":7.1648844078740684E-2},9.3265942427596213E-2,7.1848714852152773E-2,{"$f":"F22/F$16","v":6.460060229264436E-2},0.12135748057482518,4.8328112112278679E-2,6.6077344436119997E-2,9.714076221057702E-2,5.7808817778896363E-2,8.1449230207469983E-2,7.7228477832625597E-2,4.6217916721232238E-2,3.7806982608161656E-2,4.3472407900046493E-2,{"$f":"Q22/'Unit Costs-earned'!Q$16","v":4.0886826787915734E-2}]
[24,"Per Customer",{"$f":"C22/C$17","v":1928.0224776385289},875.26250228543813,28445.342031712727,{"$f":"F22/F$17","v":461408.03010397631},1083.297020671788,1285004.2526865264,4947.2253960890312,242.41314136193753,2058.0515550864361,1403.6123523849783,87298.047555626923,11163327.707512926,30797331.209669426,20531974.778784059,{"$f":"Q22/'Unit Costs-earned'!Q$17","v":20830877.89865547}]
[25]
[26,"GENERATION-TOTAL",{"$f":"+C28/$C28","v":1},0.32291957441988545,0.28176523931612968,9.0307550060009983E-2,3.7141711079354952E-3,0.17194154594571601,9.0590911963308769E-3,2.340398869667953E-4,6.5839813017329785E-4,6.4595902927145649E-2,5.872045034747979E-4,9.3775373814491015E-3,2.743057586350001E-2,1.7409169261283084E-2,5.4217282506232194E-2]
[27,"Revenue Requirement",{"$f":"+C34+C40","v":978138294.62764883},315860001.8249529,275605370.67003042,{"$f":"+F34+F40","v":88333273.007699192},3632972.9934713105,168182610.52698418,8861044.0136554316,228923.37591254886,644004.42423374229,63183726.3290914,574367.21162651409,9172528.4220976513,26830896.695778247,17028575.132115521,{"$f":"SUM(N28:P28)","v":53032000.249991417}]
[28,"Per NCP kW",{"$f":"C28/C$15","v":10.322971737941806},5.694354596997619,17.332037946894634,19.597191127142828,14.836823912726551,19.651781019002328,10.9113314279666,30.117533997177851,15.134850250236143,10.272095007754888,5.631698921831501,24.51780705527322,19.143772342831348,14.409796377630469,{"$f":"Q28/'Unit Costs-earned'!Q$15","v":17.931967353077507}]
[29,"Per KWH",{"$f":"C28/C$16","v":4.4891706155969276E-2},4.7904299435001227E-2,4.7559363096818921E-2,{"$f":"F28/F$16","v":4.4593716614044689E-2},4.1190644480341293E-2,3.9656617384879148E-2,4.2934326174828362E-2,4.1295759997559092E-2,4.1720942339640098E-2,4.7778362414761806E-2,4.7635843576520322E-2,3.7975697376539108E-2,3.2937764569034501E-2,3.6054649982565114E-2,{"$f":"Q28/'Unit Costs-earned'!Q$16","v":3.4697052759644798E-2}]
[30,"Per Customer",{"$f":"C28/C$17","v":1208.0057904790967},449.56214350442099,18829.040336813981,{"$f":"F28/F$17","v":318509.3978643007},367.68810817222118,1054436.4296362626,3214.5024989831932,103.05287582813455,1485.3071479540483,823.36321032455055,53846.926089985529,9172528.4220976513,26830896.695778247,17028575.132115521,{"$f":"Q28/'Unit Costs-earned'!Q$17","v":17677333.416663807}]
[31]
[32,"GENERATION-DEMAND",{"$f":"+C34/$C34","v":1},0.36032070879647532,0.3005428020080021,8.8514420542680813E-2,2.2314297659128718E-3,0.14096539863026467,8.429083683594343E-3,1.8456993104402393E-4,4.0971179770983763E-4,6.8561959992476981E-2,6.4878994526470016E-4,6.7636515169041296E-3,1.1344485576540079E-2,1.1082987813130277E-2,2.9191124906574481E-2]
[33,"Revenue Requirement",{"$f":"'Generation Summary'!E$136","v":338009868.82558995},{"$f":"'Generation Summary'!F$136","v":121791955.51544023},{"$f":"'Generation Summary'!G$136","v":101586433.08320004},{"$f":"'Generation Summary'!H$136","v":29918747.676804647},{"$f":"'Generation Summary'!I$136","v":754245.28246972663},{"$f":"'Generation Summary'!J$136","v":47647695.899962761},{"$f":"'Generation Summary'!K$136","v":2849113.4702116447},{"$f":"'Generation Summary'!L$136","v":62386.458181338712},{"$f":"'Generation Summary'!M$136","v":138486.63100019886},{"$f":"'Generation Summary'!N$136","v":23174619.103482489},{"$f":"'Generation Summary'!O$136","v":219297.40429428298},{"$f":"'Generation Summary'!P$136","v":2286180.9620107673},{"$f":"'Generation Summary'!Q$136","v":3834548.0816201093},{"$f":"'Generation Summary'!R$136","v":3746159.256911777},{"$f":"SUM(N34:P34)","v":9866888.3005426526}]
[34,"Per NCP kW",{"$f":"C34/C$15","v":3.5672525472078083},2.1956771283469547,6.3884818674150594,6.6376281161459598,3.0802883652364819,5.5675321185233235,3.5083474702817523,8.207664541683819,3.2545963086225371,3.7676139574233747,2.150221896941495,6.1108716310960673,2.7359397020721454,3.1700475037671501,{"$f":"Q34/'Unit Costs-earned'!Q$15","v":3.3363387774878785}]
[35,"Per KWH",{"$f":"C34/C$16","v":1.5512979905272372E-2},1.8471342595063216E-2,1.7530086750373975E-2,{"$f":"F34/F$16","v":1.5104027167998694E-2},8.5516323234486064E-3,1.1235088096534977E-2,1.3804780435652239E-2,1.1253967376134155E-2,8.9716662329531668E-3,1.7524217305310223E-2,1.8187697062506152E-2,9.4651455265233591E-3,4.7073134891134358E-3,7.9317535224757551E-3,{"$f":"Q34/'Unit Costs-earned'!Q$16","v":6.455572905483719E-3}]
[36,"Per Customer",{"$f":"C34/C$17","v":417.44391465199539},173.34595158224593,6940.2676789151001,{"$f":"F34/F$17","v":107880.09979617085},76.336108610631328,298731.6357364431,1033.5669652208258,28.084086663017725,319.40026369448157,301.99435664348528,20559.131652588967,2286180.9620107673,3834548.0816201093,3746159.256911777,{"$f":"Q34/'Unit Costs-earned'!Q$17","v":3288962.7668475509}]
[37]
[38,"GENERATION-ENERGY",{"$f":"+C40/$C40","v":1},0.30317048655721246,0.27185003910549765,9.1254384239698685E-2,4.49710963451535E-3,0.18829801922324466,9.3917568742726033E-3,2.6016172851962496E-4,7.8971308390210449E-4,6.2501688119034657E-2,5.5468526786221187E-4,1.0757759197240034E-2,3.592458589125222E-2,2.0749611077747924E-2,6.7431956166240176E-2]
[39,"Revenue Requirement",{"$f":"'Generation Summary'!E$204","v":640128425.80205894},{"$f":"'Generation Summary'!F$204","v":194068046.30951267},{"$f":"'Generation Summary'!G$204","v":174018937.58683038},{"$f":"'Generation Summary'!H$204","v":58414525.330894537},{"$f":"'Generation Summary'!I$204","v":2878727.7110015838},{"$f":"'Generation Summary'!J$204","v":120534914.62702143},{"$f":"'Generation Summary'!K$204","v":6011930.5434437869},{"$f":"'Generation Summary'!L$204","v":166536.91773121015},{"$f":"'Generation Summary'!M$204","v":505517.79323354346},{"$f":"'Generation Summary'!N$204","v":40009107.225608908},{"$f":"'Generation Summary'!O$204","v":355069.80733223108},{"$f":"'Generation Summary'!P$204","v":6886347.460086884},{"$f":"'Generation Summary'!Q$204","v":22996348.614158139},{"$f":"'Generation Summary'!R$204","v":13282415.875203742},{"$f":"SUM(N40:P40)","v":43165111.949448764}]
[40,"Per NCP kW",{"$f":"C40/C$15","v":6.7557191907339975},3.4986774686506639,10.943556079479574,12.959563010996868,11.756535547490069,14.084248900479006,7.4029839576848477,21.909869455494032,11.880253941613606,6.5044810503315125,3.481477024890006,18.406935424177153,16.407832640759203,11.239748873863318,{"$f":"Q40/'Unit Costs-earned'!Q$15","v":14.595628575589627}]
[41,"Per KWH",{"$f":"C40/C$16","v":2.9378726250696905E-2},2.9432956839938011E-2,3.0029276346444943E-2,{"$f":"F40/F$16","v":2.9489689446045991E-2},3.2639012156892681E-2,2.8421529288344176E-2,2.9129545739176126E-2,3.004179262142494E-2,3.2749276106686931E-2,3.0254145109451579E-2,2.9448146514014166E-2,2.8510551850015751E-2,2.823045107992107E-2,2.8122896460089353E-2,{"$f":"Q40/'Unit Costs-earned'!Q$16","v":2.8241479854161079E-2}]
[42,"Per Customer",{"$f":"C40/C$17","v":790.56187582710129},276.21619192217508,11888.77265789888,{"$f":"F40/F$17","v":210629.29806812984},291.35199956158982,755704.79389981949,2180.9355337623674,74.968789165116817,1165.9068842595668,521.36885368106516,33287.794437396558,6886347.460086884,22996348.614158139,13282415.875203742,{"$f":"Q40/'Unit Costs-earned'!Q$17","v":14388370.649816254}]
[43]
[44,"TRANSMISSION-TOTAL",{"$f":"+C46/$C46","v":1},0.34433370242121264,0.29194029070964606,8.924475785873201E-2,2.7685295778620026E-3,0.15693140061096431,7.9373740268491675E-3,1.9447547508011918E-4,5.3393407898043787E-4,6.6169368253724631E-2,6.2416950889884716E-4,7.8905640865273418E-3,1.744867060888847E-2,1.3982762782633927E-2,3.9321997478049743E-2]
[45,"Revenue Requirement",{"$f":"+C52+C58","v":240667356.96694189},82869882.076354727,70260498.157251179,{"$f":"+F52+F58","v":21478299.997015748},666294.69618885149,37768265.410161108,1910266.8282998416,46803.898582422655,128500.50358280039,15924806.969796177,150217.22600603965,1899001.2036828077,4199325.4380279491,3365194.561992229,{"$f":"SUM(N46:P46)","v":9463521.2037029862}]
[46,"Per NCP kW",{"$f":"C46/C$15","v":2.5399295149369845},1.4939862319625359,4.4184829100705842,4.7650713688707276,2.7211039275829649,4.4131416380230419,2.3522684739302613,6.1575974980163997,3.0199107422587144,2.5889756694927097,1.472887331682915,5.0759553927857004,2.9962073608861846,2.8476703443004436,{"$f":"Q46/'Unit Costs-earned'!Q$15","v":3.199946305438218}]
[47,"Per KWH",{"$f":"C46/C$16","v":1.1045440434786885E-2},1.2568301216337556E-2,1.2124381085536836E-2,{"$f":"F46/F$16","v":1.0842994839949776E-2},7.5544486565610712E-3,8.9055678584618915E-3,9.2557963780326973E-3,8.4430109205980482E-3,8.3247286801975285E-3,1.2042043782367527E-2,1.2458448420582129E-2,7.8621609778833194E-3,5.1551162898065168E-3,7.1251359032990305E-3,{"$f":"Q46/'Unit Costs-earned'!Q$16","v":6.1916633909533314E-3}]
[48,"Per Customer",{"$f":"C46/C$17","v":297.22541525279695},117.94833661417866,4800.1160161404077,{"$f":"F46/F$17","v":77445.793258470425},67.434752960488353,236791.63266558645,692.98352246434513,21.069392016696217,296.36864174391809,207.5202105389771,14082.864938066174,1899001.2036828077,4199325.4380279491,3365194.561992229,{"$f":"Q46/'Unit Costs-earned'!Q$17","v":3154507.0679009953}]
[49]
[50,"TRANSMISSION-DEMAND",{"$f":"+C52/$C52","v":1},0.35232309574389381,0.29423571227474821,8.8856140607784045E-2,2.2000998243925959E-3,0.15139030288903679,7.7290716884900268E-3,1.8528393869860304E-4,4.36697047066943E-4,6.6460886404653974E-2,6.375373427895554E-4,7.4301509027488409E-3,1.5150354197073534E-2,1.2964667138623119E-2,3.5545172238445499E-2]
[51,"Revenue Requirement",{"$f":"'Transmission Summary'!E$136","v":183440043.14550582},{"$f":"'Transmission Summary'!F$136","v":64630163.884418055},{"$f":"'Transmission Summary'!G$136","v":53974611.754628442},{"$f":"'Transmission Summary'!H$136","v":16299774.266835038},{"$f":"'Transmission Summary'!I$136","v":403586.40671099757},{"$f":"'Transmission Summary'!J$136","v":27771043.693776105},{"$f":"'Transmission Summary'!K$136","v":1417821.2440113181},{"$f":"'Transmission Summary'!L$136","v":33988.493709040995},{"$f":"'Transmission Summary'!M$136","v":80107.725155475011},{"$f":"'Transmission Summary'!N$136","v":12191587.869558286},{"$f":"'Transmission Summary'!O$136","v":116949.87766818718},{"$f":"'Transmission Summary'!P$136","v":1362987.2021778664},{"$f":"'Transmission Summary'!Q$136","v":2779181.6275808644},{"$f":"'Transmission Summary'!R$136","v":2378239.0992761464},{"$f":"SUM(N52:P52)","v":6520407.9290348776}]
[52,"Per NCP kW",{"$f":"C52/C$15","v":1.9359699864513971},1.1651588320571944,3.3943098308492119,3.6161887900226328,1.6482204686634971,3.2449875027458335,1.7458797716362378,4.4715818588397571,1.8826243710324886,1.9820475329235874,1.1466993356169011,3.6432110868468057,1.9829385868478648,2.0124961068090896,{"$f":"Q52/'Unit Costs-earned'!Q$15","v":2.2047771451392704}]
[53,"Per KWH",{"$f":"C52/C$16","v":8.418989992883567E-3},9.8020094515423265E-3,9.31403532597176E-3,{"$f":"F52/F$16","v":8.2286944633511473E-3},4.5758623105113944E-3,6.5482730390020918E-3,6.8697548115293616E-3,6.1312247964720153E-3,5.189668978047679E-3,9.2190527131821663E-3,9.699380407037465E-3,5.6429794639072236E-3,3.4117395024761943E-3,5.0354523284532604E-3,{"$f":"Q52/'Unit Costs-earned'!Q$16","v":4.2660834375781633E-3}]
[54,"Per Customer",{"$f":"C52/C$17","v":226.54939034961541},91.987826388423812,3687.4830828624536,{"$f":"F52/F$17","v":58773.224519838011},40.846414942875953,174113.12660674643,514.34006252110999,15.30036855266877,184.75739032590832,158.87168279613729,10964.051031392515,1362987.2021778664,2779181.6275808644,2378239.0992761464,{"$f":"Q52/'Unit Costs-earned'!Q$17","v":2173469.3096782924}]
[55]
[56,"TRANSMISSION-ENERGY",{"$f":"+C58/$C58","v":1},0.31872399688109215,0.28458240156857428,9.0490456119241267E-2,4.5906101813125684E-3,0.17469318492877203,8.6050794874818048E-3,2.2393860584421298E-4,8.4562379737625421E-4,6.5234917576010867E-2,5.8131941054677383E-4,9.3664015609302015E-3,2.4815839074297602E-2,1.7246230808519811E-2,5.1428471443747618E-2]
[57,"Revenue Requirement",{"$f":"'Transmission Summary'!E$204","v":57227313.821436077},{"$f":"'Transmission Summary'!F$204","v":18239718.191936675},{"$f":"'Transmission Summary'!G$204","v":16285886.402622744},{"$f":"'Transmission Summary'!H$204","v":5178525.7301807106},{"$f":"'Transmission Summary'!I$204","v":262708.28947785392},{"$f":"'Transmission Summary'!J$204","v":9997221.716385005},{"$f":"'Transmission Summary'!K$204","v":492445.58428852353},{"$f":"'Transmission Summary'!L$204","v":12815.404873381656},{"$f":"'Transmission Summary'!M$204","v":48392.778427325371},{"$f":"'Transmission Summary'!N$204","v":3733219.1002378901},{"$f":"'Transmission Summary'!O$204","v":33267.348337852462},{"$f":"'Transmission Summary'!P$204","v":536014.00150494138},{"$f":"'Transmission Summary'!Q$204","v":1420143.8104470847},{"$f":"'Transmission Summary'!R$204","v":986955.46271608258},{"$f":"SUM(N58:P58)","v":2943113.2746681087}]
[58,"Per NCP kW",{"$f":"C58/C$15","v":0.60395952848558709},0.32882739990534154,1.0241730792213724,1.148882578848095,1.0728834589194676,1.1681541352772082,0.60638870229402342,1.6860156391766421,1.1372863712262258,0.60692813656912215,0.32618799606601379,1.4327443059388945,1.0132687740383195,0.83517423749135389,{"$f":"Q58/'Unit Costs-earned'!Q$15","v":0.99516916029894797}]
[59,"Per KWH",{"$f":"C58/C$16","v":2.6264504419033197E-3},2.7662917647952308E-3,2.8103457595650768E-3,{"$f":"F58/F$16","v":2.6143003765986285E-3},2.9785863460496764E-3,2.3572948194597997E-3,2.3860415665033349E-3,2.3117861241260325E-3,3.1350597021498491E-3,2.8229910691853597E-3,2.7590680135446627E-3,2.2191815139760954E-3,1.7433767873303223E-3,2.0896835748457705E-3,{"$f":"Q58/'Unit Costs-earned'!Q$16","v":1.9255799533751674E-3}]
[60,"Per Customer",{"$f":"C58/C$17","v":70.676024903181528},25.960510225754845,1112.6329332779549,{"$f":"F58/F$17","v":18672.568738632413},26.588338017612394,62678.506058840045,178.64345994323514,5.7690234640274474,111.61125141800979,48.648527742839782,3118.8139066736585,536014.00150494138,1420143.8104470847,986955.46271608258,{"$f":"Q58/'Unit Costs-earned'!Q$17","v":981037.75822270289}]
[61]
[62,"DISTRIBUTION-TOTAL",{"$f":"+C64/$C64","v":1},0.58525882576196042,0.23257677255515014,6.1737358499638011E-2,2.0071988194913997E-2,-3.8647672131110057E-5,9.4072418786470061E-3,4.8924820220983456E-4,3.2275537000829953E-4,8.8606117394368064E-2,6.9408803997135201E-4,2.0980689526760952E-4,3.7768103998059435E-4,2.8676384001598954E-4,8.7425177526419338E-4]
[63,"Revenue Requirement",{"$f":"+C70+C76+C82+C88+C94","v":294958250.1823805},172626919.15054256,68600437.865932584,{"$f":"+F70+F76+F82+F88+F94","v":18209943.233935542},5920398.5156532312,-11399.449745414575,2774743.6035681306,144307.79362868826,95199.359174614801,26135105.34209739,204726.99374246816,61884.274704332071,111400.13867973779,84583.36046669638,{"$f":"SUM(N64:P64)","v":257867.77385076624}]
[64,"Per NCP kW",{"$f":"C64/C$15","v":3.1128989604323527},3.1121347589151171,4.3140864395180758,4.0399696039651074,24.178520024169924,-1.3320015037943894E-3,3.4167697440058729,18.985369507786906,2.2372952588650055,4.2489150404555964,2.0073583007363283,0.16541422791354596,7.9483698141937301E-2,7.1575513030572288E-2,{"$f":"Q64/'Unit Costs-earned'!Q$15","v":8.7194080560886678E-2}]
[65,"Per KWH",{"$f":"C64/C$16","v":1.3537123705505119E-2},2.6181129543943551E-2,1.1837915658664015E-2,{"$f":"F64/F$16","v":9.1930143702609463E-3},6.7125472960700205E-2,-2.687933167023425E-6,1.3444436879392901E-2,2.6031854491540055E-2,6.1673597656112045E-3,1.9762882111113735E-2,1.6979282334363108E-2,2.5621054309046105E-4,1.3675545705367145E-4,1.7908858682041753E-4,{"$f":"Q64/'Unit Costs-earned'!Q$16","v":1.6871420485999183E-4}]
[66,"Per Customer",{"$f":"C64/C$17","v":364.27494570748394},245.69913047392185,4686.7026159922525,{"$f":"F64/F$17","v":65660.853006979276},599.19524140645217,-71.469904359965852,1006.5879634456159,64.962055878165458,219.56415723532166,340.57320590051785,19193.15566335633,61884.274704332071,111400.13867973779,84583.36046669638,{"$f":"Q64/'Unit Costs-earned'!Q$17","v":85955.924616922086}]
[67]
[68,"DISTRIBUTION-SUBSTATION",{"$f":"+C70/$C70","v":1},0.51266539672281553,0.30938465744147892,8.6104604074232968E-2,2.3563274218205981E-3,-1.3603728506321887E-3,9.3706373275432211E-3,2.2467931106086834E-4,1.9525264269275034E-4,7.9766559331438391E-2,8.2594474310313003E-4,8.7932086876553068E-5,2.2688906630466058E-4,1.5149268126458387E-4,4.663138344457975E-4]
[69,"Revenue Requirement",{"$f":"'Distribution Summary'!E$136","v":66655136.302175723},{"$f":"'Distribution Summary'!F$136","v":34171781.895968258},{"$f":"'Distribution Summary'!G$136","v":20622076.511563722},{"$f":"'Distribution Summary'!H$136","v":5739314.1208128734},{"$f":"'Distribution Summary'!I$136","v":157061.32547400627},{"$f":"'Distribution Summary'!J$136","v":-90675.837780667876},{"$f":"'Distribution Summary'!K$136","v":624601.10830564902},{"$f":"'Distribution Summary'!L$136","v":14976.030103041117},{"$f":"'Distribution Summary'!M$136","v":13014.591512045288},{"$f":"'Distribution Summary'!N$136","v":5316850.8845926132},{"$f":"'Distribution Summary'!O$136","v":55053.459429604642},{"$f":"'Distribution Summary'!P$136","v":5861.1252360914023},{"$f":"'Distribution Summary'!Q$136","v":15123.321640010536},{"$f":"'Distribution Summary'!R$136","v":10097.765318472901},{"$f":"SUM(N70:P70)","v":31082.212194574837}]
[70,"Per NCP kW",{"$f":"C70/C$15","v":0.70345787708674901},0.61605218198771805,1.2968637431601888,1.2732963687927226,0.64142817294401833,-1.0595279156368893E-2,0.76912265558048198,1.9702710305277091,0.30585798201179415,0.86438709145039316,0.53980189299943393,1.5666556815358303E-2,1.0790449153692695E-2,8.5448571580055959E-3,{"$f":"Q70/'Unit Costs-earned'!Q$15","v":1.0509979101431945E-2}]
[71,"Per KWH",{"$f":"C70/C$16","v":3.0591408281406955E-3},5.1825975518078292E-3,3.5586128900153904E-3,{"$f":"F70/F$16","v":2.8974059122682644E-3},1.7807611647091791E-3,-2.13809084878271E-5,3.0263733790090197E-3,2.7015438785406489E-3,8.4313244073449904E-4,4.0205040637552687E-3,4.5659256459093687E-3,2.426597204273387E-5,1.8565477454163156E-5,2.138002688651236E-5,{"$f":"Q70/'Unit Costs-earned'!Q$16","v":2.0336045242830766E-5}]
[72,"Per Customer",{"$f":"C70/C$17","v":82.319433826945144},48.636546025953436,1408.8764290808535,{"$f":"F70/F$17","v":20694.642262546466},15.895956764429194,-568.50055034901391,226.58524440484231,6.7416573971749694,30.016355591878451,69.285236365356567,5161.2618215254188,5861.1252360914023,15123.321640010536,10097.765318472901,{"$f":"Q70/'Unit Costs-earned'!Q$17","v":10360.737398191612}]
[73]
[74,"DISTRIBUTION- P & C",{"$f":"+C76/$C76","v":1},0.58317929025091131,0.22451931753240714,6.2406014807351445E-2,3.9057250283958546E-2,-2.2577573414643763E-3,5.3971893224105697E-3,2.2040388864436581E-4,1.2035840524778839E-4,8.6331626588385252E-2,5.5052546351617862E-4,5.6326213484966788E-5,2.667166967091774E-4,1.5273788843807694E-4,4.7578079863222109E-4]
[75,"Revenue Requirement",{"$f":"'Distribution Summary'!E$204","v":127894550.51993321},{"$f":"'Distribution Summary'!F$204","v":74585453.199173972},{"$f":"'Distribution Summary'!G$204","v":28714797.198849373},{"$f":"'Distribution Summary'!H$204","v":7981389.2135265097},{"$f":"'Distribution Summary'!I$204","v":4995209.4696114119},{"$f":"'Distribution Summary'!J$204","v":-288754.86036966578},{"$f":"'Distribution Summary'!K$204","v":690271.10246068274},{"$f":"'Distribution Summary'!L$204","v":28188.456271016577},{"$f":"'Distribution Summary'!M$204","v":15393.184140461866},{"$f":"'Distribution Summary'!N$204","v":11041344.578176247},{"$f":"'Distribution Summary'!O$204","v":70409.206706179553},{"$f":"'Distribution Summary'!P$204","v":7203.8157561496282},{"$f":"'Distribution Summary'!Q$204","v":34111.612041781591},{"$f":"'Distribution Summary'!R$204","v":19534.343589151555},{"$f":"SUM(N76:P76)","v":60849.771387082772}]
[76,"Per NCP kW",{"$f":"C76/C$15","v":1.3497598833471964},1.3446337486227247,1.8057919316953277,1.7707122644936089,20.400108517457927,-3.3740392460175357E-2,0.84998751416756924,3.708519440996787,0.36175766512380703,1.7950467170874236,0.69036575463859273,1.9255515670631454E-2,2.4338543082594869E-2,1.6530209445385056E-2,{"$f":"Q76/'Unit Costs-earned'!Q$15","v":2.0575428209603966E-2}]
[77,"Per KWH",{"$f":"C76/C$16","v":5.8697268192287764E-3},1.1311859250632843E-2,4.9551192087132247E-3,{"$f":"F76/F$16","v":4.0292836057752779E-3},5.6635680402071426E-2,-6.8086950130119247E-5,3.3445635318404767E-3,5.0849491461032572E-3,9.972262981140297E-4,8.3492600619137335E-3,5.8394732309047888E-3,2.9824920079050598E-5,4.1875613001008381E-5,4.136012057859863E-5,{"$f":"Q76/'Unit Costs-earned'!Q$16","v":3.9811957276310299E-5}]
[78,"Per Customer",{"$f":"C76/C$17","v":157.95042321455546},106.15714563647671,1961.7617516165519,{"$f":"F76/F$17","v":28779.047644927385},505.5581539158195,-1810.3753001232933,250.40821153989489,12.689405231353808,35.502250564201915,143.88256986990999,6600.8631287043127,7203.8157561496282,34111.612041781591,19534.343589151555,{"$f":"Q76/'Unit Costs-earned'!Q$17","v":20283.257129027592}]
[79]
[80,"DISTRIBUTION-TRANSFORMER",{"$f":"+C82/$C82","v":1},0.58615063364343256,0.24048302353230272,6.2443327885883422E-2,1.0092135057914758E-2,-9.6979443910487958E-4,2.0116006857981029E-2,2.3171336824925857E-4,6.7248855337912925E-4,7.9056787160083089E-2,1.1498425980622088E-3,1.1889336869975165E-4,2.6786734779566046E-4,1.8707506532140365E-4,5.7383578181681579E-4]
[81,"Revenue Requirement",{"$f":"'Distribution Summary'!E$272","v":61946654.010642566},{"$f":"'Distribution Summary'!F$272","v":36310070.500428624},{"$f":"'Distribution Summary'!G$272","v":14897118.654188771},{"$f":"'Distribution Summary'!H$272","v":3868155.2278199289},{"$f":"'Distribution Summary'!I$272","v":625173.9986613217},{"$f":"'Distribution Summary'!J$272","v":-60075.520580675147},{"$f":"'Distribution Summary'!K$272","v":1246119.3169070638},{"$f":"'Distribution Summary'!L$272","v":14353.86785257743},{"$f":"'Distribution Summary'!M$272","v":41658.415742294455},{"$f":"'Distribution Summary'!N$272","v":4897303.4413986765},{"$f":"'Distribution Summary'!O$272","v":71228.901588857989},{"$f":"'Distribution Summary'!P$272","v":7365.0463750032759},{"$f":"'Distribution Summary'!Q$272","v":16593.485914646237},{"$f":"'Distribution Summary'!R$272","v":11588.674345483349},{"$f":"SUM(N82:P82)","v":35547.206635132861}]
[82,"Per NCP kW",{"$f":"C82/C$15","v":0.65376599824808324},0.65460145531819958,0.93683742514190538,0.85817014051360518,2.5531696903946233,-7.0196970504544211E-3,1.5344490834952125,1.8884183466093185,0.9790210442605094,0.7961791612263649,0.6984029035105459,1.9686478762000324E-2,1.1839407393862808E-2,9.806483297016718E-3,{"$f":"Q82/'Unit Costs-earned'!Q$15","v":1.2019749318703206E-2}]
[83,"Per KWH",{"$f":"C82/C$16","v":2.8430447969015186E-3},5.5068969787523273E-3,2.5706954601374928E-3,{"$f":"F82/F$16","v":1.952779651145753E-3},7.0882222255680589E-3,-1.4165506923696029E-5,6.0378092155273467E-3,2.5893112903557507E-3,2.6987832625730572E-3,3.7032500656814446E-3,5.9074556233905465E-3,3.0492439971893623E-5,2.037025965375977E-5,2.4536732759297284E-5,{"$f":"Q82/'Unit Costs-earned'!Q$16","v":2.3257340818054474E-5}]
[84,"Per Customer",{"$f":"C82/C$17","v":76.504434144609263},51.679962738731838,1017.753926057748,{"$f":"F82/F$17","v":13947.675100312275},63.272984759130821,-376.64903185376198,452.05211169880431,6.4615828574456593,96.079375150400509,63.818006909588178,6677.7095239554155,7365.0463750032759,16593.485914646237,11588.674345483349,{"$f":"Q82/'Unit Costs-earned'!Q$17","v":11849.06887837762}]
[{"$f":"+A85+1","v":85}]
[86,"DISTRIBUTION-METER",{"$f":"+C88/$C88","v":1},0.76790713271513644,5.6179277802375326E-3,-2.9214298328915138E-2,-1.2919845535738257E-2,6.55335728789741E-2,1.1771793908490117E-2,3.2938886976359872E-3,7.032807933957377E-4,0.17146067418812186,-1.9628755408298174E-4,5.3994444633769798E-3,5.2900376633261241E-3,5.3526783300412691E-3,1.6042160456744375E-2]
[87,"Revenue Requirement",{"$f":"'Distribution Summary'!E$340","v":6943756.4688094445},{"$f":"'Distribution Summary'!F$340","v":5332160.1202356415},{"$f":"'Distribution Summary'!G$340","v":39009.522365328652},{"$f":"'Distribution Summary'!H$340","v":-202856.97300313343},{"$f":"'Distribution Summary'!I$340","v":-89712.261014801348},{"$f":"'Distribution Summary'!J$340","v":455049.17060257157},{"$f":"'Distribution Summary'!K$340","v":81740.470101569867},{"$f":"'Distribution Summary'!L$340","v":22871.960951748202},{"$f":"'Distribution Summary'!M$340","v":4883.4105585310917},{"$f":"'Distribution Summary'!N$340","v":1190581.1655401997},{"$f":"'Distribution Summary'!O$340","v":-1362.9729734104881},{"$f":"'Distribution Summary'!P$340","v":37492.427420551241},{"$f":"'Distribution Summary'!Q$340","v":36732.733244966374},{"$f":"'Distribution Summary'!R$340","v":37167.694779680198},{"$f":"SUM(N88:P88)","v":111392.85544519781}]
[88,"Per NCP kW",{"$f":"C88/C$15","v":7.3282277338867746E-2},9.6128697261954207E-2,2.4531979194831869E-3,-4.5004863241844981E-2,-0.36637900195821582,5.3171529598332511E-2,0.10065375580818163,3.0090726156753327,0.11476580708545643,0.19355874617419622,-1.3364017425550039E-2,0.10021578121430259,2.6208705983435714E-2,3.1451774998544679E-2,{"$f":"Q88/'Unit Costs-earned'!Q$15","v":3.7665806264014952E-2}]
[89,"Per KWH",{"$f":"C88/C$16","v":3.1868405186514734E-4},8.0869180510136096E-4,6.7316106137400734E-6,{"$f":"F88/F$16","v":-1.0240927409647979E-4},-1.0171575334110576E-3,1.0729831576135168E-4,3.9605626601293113E-4,4.1259002335250891E-3,3.1636504760923419E-4,9.0029540383689476E-4,-1.1303982199218151E-4,1.5522449341281015E-4,4.5093316608767019E-5,7.86952646092416E-5,{"$f":"Q88/'Unit Costs-earned'!Q$16","v":7.2880595946032425E-5}]
[90,"Per Customer",{"$f":"C88/C$17","v":8.5755747097005539},7.5892399142402356,2.6650854747530208,{"$f":"F88/F$17","v":-731.45543150168476},-9.0796522824868369,2852.9728564424499,29.652820255111617,10.296114769890762,11.262911147871066,15.514766025437435,-127.77871625723286,37492.427420551241,36732.733244966374,37167.694779680198,{"$f":"Q88/'Unit Costs-earned'!Q$17","v":37130.951815065935}]
[91]
[92,"DISTRIBUTION-SERVICE",{"$f":"+C94/$C94","v":1},0.70522703277648702,0.13729979657528926,2.6141812557828364E-2,7.3819675855079135E-3,-8.5482171873635382E-4,4.1884309113019626E-3,2.0279576246741947E-3,6.4247918645020461E-4,0.11704446280018588,2.9819003121073998E-4,1.2570089153122674E-4,2.804411118810213E-4,1.9654966638854969E-4,6.0269166980079765E-4]
[93,"Revenue Requirement",{"$f":"'Distribution Summary'!E$408","v":31518152.880819544},{"$f":"'Distribution Summary'!F$408","v":22227453.434736054},{"$f":"'Distribution Summary'!G$408","v":4327435.9789653905},{"$f":"'Distribution Summary'!H$408","v":823941.6447793626},{"$f":"'Distribution Summary'!I$408","v":232665.98292129274},{"$f":"'Distribution Summary'!J$408","v":-26942.401616977324},{"$f":"'Distribution Summary'!K$408","v":132011.6057931656},{"$f":"'Distribution Summary'!L$408","v":63917.478450304923},{"$f":"'Distribution Summary'!M$408","v":20249.757221282114},{"$f":"'Distribution Summary'!N$408","v":3689025.2723896545},{"$f":"'Distribution Summary'!O$408","v":9398.3989912364541},{"$f":"'Distribution Summary'!P$408","v":3961.8599165365194},{"$f":"'Distribution Summary'!Q$408","v":8838.9858383330484},{"$f":"'Distribution Summary'!R$408","v":6194.8824339083876},{"$f":"SUM(N94:P94)","v":18995.728188777954}]
[94,"Per NCP kW",{"$f":"C94/C$15","v":0.33263292441145609},0.40071867572452052,0.27214014160117095,0.18279569340701565,0.95019264533157166,-3.1481624351282263E-3,0.16255673495442782,8.409088073977756,0.4758927603834387,0.59974332451721846,9.2151767013305755E-2,1.0589895451253269E-2,6.3065925283512063E-3,5.2421881316202495E-3,{"$f":"Q94/'Unit Costs-earned'!Q$15","v":6.4231176671326008E-3}]
[95,"Per KWH",{"$f":"C94/C$16","v":1.4465272093689815E-3},3.3710839576491895E-3,7.4675648918416746E-4,{"$f":"F94/F$16","v":4.1595447516813125E-4},2.6379667017626045E-3,-6.3528833867327304E-6,6.396344870031284E-4,1.153014994301531E-2,1.3118527165803854E-3,2.7895725159263951E-3,7.794676561505852E-4,1.6402717583972792E-5,1.0850790335973132E-5,1.3116441986767679E-5,{"$f":"Q94/'Unit Costs-earned'!Q$16","v":1.2428265576763857E-5}]
[96,"Per Customer",{"$f":"C94/C$17","v":38.925079811673491},31.636236158519612,295.64542376234544,{"$f":"F94/F$17","v":2970.9434306948237},23.547798249559442,-168.91787847634654,47.889575546962881,28.77329562230026,46.703264780969739,48.072626730225714,881.09990542841479,3961.8599165365194,8838.9858383330484,6194.8824339083876,{"$f":"Q94/'Unit Costs-earned'!Q$17","v":6331.9093962593179}]
[97]
[98,"RETAIL-TOTAL",{"$f":"+C100/$C100","v":1},0.9722515934137882,1.6506313328175603E-2,-9.7257825770145096E-3,1.0602592277468513E-2,-3.5120255010082771E-2,1.2404607396812291E-3,2.724389787863539E-3,5.2568040483925798E-4,5.0306722176498099E-2,-2.189392991570758E-5,6.174273417530156E-5,-9.4702279257861365E-3,1.1866458309873716E-4,-9.2898206085120956E-3]
[99,"Revenue Requirement",{"$f":"'Retail Summary'!E$68","v":43056804.696065597},{"$f":"'Retail Summary'!F$68","v":41862046.973056056},{"$f":"'Retail Summary'!G$68","v":710709.10922332143},{"$f":"'Retail Summary'!H$68","v":-418761.12093491131},{"$f":"'Retail Summary'!I$68","v":456513.74496297509},{"$f":"'Retail Summary'!J$68","v":-1512165.9608451531},{"$f":"'Retail Summary'!K$68","v":53410.27580159175},{"$f":"'Retail Summary'!L$68","v":117303.51901199599},{"$f":"'Retail Summary'!M$68","v":22634.118523712626},{"$f":"'Retail Summary'!N$68","v":2166046.7116527106},{"$f":"'Retail Summary'!O$68","v":-942.68266440996922},{"$f":"'Retail Summary'!P$68","v":2658.4448467870543},{"$f":"'Retail Summary'!Q$68","v":-407757.75422780006},{"$f":"'Retail Summary'!R$68","v":5109.317778822372},{"$f":"SUM(N100:P100)","v":-399989.9916021906}]
[100,"Per NCP kW",{"$f":"C100/C$15","v":0.45440831878764615},0.75469302299586138,4.4694474640735893E-2,-9.2904309374597052E-2,1.8643722537786342,-0.17669338247160976,6.5768460243756308E-2,15.432642943296408,0.53192801401959389,0.35214506813738378,-9.2430501555841246E-3,7.1059183271197359E-3,-0.29093405660159816,4.3235695441472309E-3,{"$f":"Q100/'Unit Costs-earned'!Q$15","v":-0.13525055508290748}]
[101,"Per KWH",{"$f":"C100/C$16","v":1.9760942139235393E-3},6.348926807993642E-3,1.226422855969556E-4,{"$f":"F100/F$16","v":-2.1140521708420655E-4},5.1759524232498529E-3,-3.5656116136961063E-4,2.5878826454526322E-4,2.1160521282190984E-2,1.4663202895849256E-3,1.6379243645368341E-3,-7.8182533813108345E-5,1.1006376033743324E-5,-5.0056578660924054E-4,1.0817972891796027E-5,{"$f":"Q100/'Unit Costs-earned'!Q$16","v":-2.6169998824348195E-4}]
[102,"Per Customer",{"$f":"C100/C$17","v":53.175373746280648},59.58206629505279,48.554824794501805,{"$f":"F100/F$17","v":-1509.9559649095395},46.203116715069996,-9480.6643313175573,19.375534617706105,52.805725630939335,52.202464402181768,28.226305693498944,-88.376499788434344,2658.4448467870543,-407757.75422780006,5109.317778822372,{"$f":"Q100/'Unit Costs-earned'!Q$17","v":-133329.9972007302}]
[103]
[104,"MISC - Total",{"$f":"+C106/$C106","v":1},0.40141814469330722,0.27391109082386045,8.3491782067274645E-2,6.3419238182586294E-3,0.12275421324958836,8.7809279043351406E-3,2.6869411400335297E-4,4.6210734900851438E-4,6.9725600451095562E-2,6.4986339589255418E-4,6.3023424790393844E-3,1.4675601176166748E-2,1.121767517800344E-2,3.2195618833209573E-2]
[105,"Revenue Requirement",{"$f":"'Misc Summary'!E$68","v":4324639.9687091736},{"$f":"'Misc Summary'!F$68","v":1735988.9527057586},{"$f":"'Misc Summary'!G$68","v":1184566.8512495954},{"$f":"'Misc Summary'!H$68","v":361071.89778689179},{"$f":"'Misc Summary'!I$68","v":27426.537222949963},{"$f":"'Misc Summary'!J$68","v":530867.77694661904},{"$f":"'Misc Summary'!K$68","v":37974.351777441429},{"$f":"'Misc Summary'!L$68","v":1162.0053047757995},{"$f":"'Misc Summary'!M$68","v":1998.4479113564607},{"$f":"'Misc Summary'!N$68","v":301538.11855305423},{"$f":"'Misc Summary'!O$68","v":2810.4252160780129},{"$f":"'Misc Summary'!P$68","v":27255.36218134738},{"$f":"'Misc Summary'!Q$68","v":63466.691411286076},{"$f":"'Misc Summary'!R$68","v":48512.40643079047},{"$f":"SUM(N106:P106)","v":139234.46002342392}]
[106,"Per NCP kW",{"$f":"C106/C$15","v":4.5640924620738613E-2},3.129657638213873E-2,7.4494040397609831E-2,8.0105658384843834E-2,0.1120081828419907,6.2030772800530883E-2,4.676093893307777E-2,0.15287531966528081,4.6965841744433919E-2,4.9022562963503075E-2,2.7556358265044073E-2,7.2852509191903544E-2,4.5283312947254767E-2,4.1051813967578607E-2,{"$f":"Q106/'Unit Costs-earned'!Q$15","v":4.708002300109012E-2}]
[107,"Per KWH",{"$f":"C106/C$16","v":1.9847956855585181E-4},2.6328542432022841E-4,2.0441272553605269E-4,{"$f":"F106/F$16","v":1.8228168547315733E-4},3.1096205397275278E-4,1.2517596347427171E-4,1.8399673932076047E-4,2.0961551868885176E-4,1.2946670386260458E-4,2.2801753469009765E-4,2.3308603497313647E-4,1.1284144768560063E-4,7.7912078876194647E-5,1.0271545447013537E-4,{"$f":"Q106/'Unit Costs-earned'!Q$16","v":9.1096420701087475E-5}]
[108,"Per Customer",{"$f":"C106/C$17","v":5.3409524528704102},2.4708253978637873,80.928237971585887,{"$f":"F106/F$17","v":1301.9419391354302},2.7758014175563162,3328.3246203549725,13.775876578170337,0.52309200800200972,4.6091437509662789,3.9294199274339934,263.47736400731287,27255.36218134738,63466.691411286076,48512.40643079047,{"$f":"Q106/'Unit Costs-earned'!Q$17","v":46411.48667447464}]

{"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$7","v":"Monthly Wgt Factors"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H",null,"I","J","K","L","M"]
[null,null,null,null,{"$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":1207658327.0935881},{"$f":"Generation!$H17","v":952768301.10964513},{"$f":"Transmission!$H17","v":94576557.905669555},{"$f":"Distribution!$H17","v":109580169.40527683},{"$f":"Retail!$H17","v":45094126.039890237},{"$f":"Misc!$H17","v":5639172.6331062913},null,{"$f":"'Distribution Summary'!E83","v":19280464.649191331},{"$f":"'Distribution Summary'!E151","v":76952586.910547644},{"$f":"'Distribution Summary'!E219","v":5080908.0017170394},{"$f":"'Distribution Summary'!E287","v":5812222.2508631181},{"$f":"'Distribution Summary'!E355","v":2453987.5929577341},{"$f":"ROUND(SUM(-E15,F15:J15),0)","v":0}]
[{"$f":"A15+1","v":16},null,"Depreciation Expense",null,{"$f":"'Class Summary'!E18","v":218663628.85475841},{"$f":"Generation!$H18","v":116108489.18539138},{"$f":"Transmission!$H18","v":39216109.263205148},{"$f":"Distribution!$H18","v":62514801.872402221},{"$f":"Retail!$H18","v":824228.53375964495},{"$f":"Misc!$H18","v":0},null,{"$f":"'Distribution Summary'!E84","v":10515779.264413226},{"$f":"'Distribution Summary'!E152","v":35730436.594064564},{"$f":"'Distribution Summary'!E220","v":9247693.0219016355},{"$f":"'Distribution Summary'!E288","v":2748261.1348879859},{"$f":"'Distribution Summary'!E356","v":4272631.8571347939},{"$f":"ROUND(SUM(-E16,F16:J16),0)","v":0}]
[17,null,"Amortization Expense",null,{"$f":"'Class Summary'!E19","v":20299322.519943755},{"$f":"Generation!$H19","v":13503539.361011196},{"$f":"Transmission!$H19","v":2093888.2993197897},{"$f":"Distribution!$H19","v":1898189.1739955419},{"$f":"Retail!$H19","v":2803705.6856172346},{"$f":"Misc!$H19","v":0},null,{"$f":"'Distribution Summary'!E85","v":340344.27987436549},{"$f":"'Distribution Summary'!E153","v":977119.99318989017},{"$f":"'Distribution Summary'!E221","v":337866.79201634508},{"$f":"'Distribution Summary'!E289","v":64751.685707573364},{"$f":"'Distribution Summary'!E357","v":178106.4232073676},0]
[18,null,"Taxes Other Than Income",null,{"$f":"'Class Summary'!E20","v":51721478.604750201},{"$f":"Generation!$H20","v":26300490.413059454},{"$f":"Transmission!$H20","v":11041812.485338401},{"$f":"Distribution!$H20","v":14042718.350910587},{"$f":"Retail!$H20","v":335005.64544176712},{"$f":"Misc!$H20","v":1451.71},null,{"$f":"'Distribution Summary'!E86","v":2517851.713672468},{"$f":"'Distribution Summary'!E154","v":7228689.8731630435},{"$f":"'Distribution Summary'!E222","v":2499523.3696461711},{"$f":"'Distribution Summary'!E290","v":479030.0659149533},{"$f":"'Distribution Summary'!E358","v":1317623.3285139475},0]
[19,null,"Income Taxes - Federal",null,{"$f":"'Class Summary'!E21","v":-274764962.53286797},{"$f":"Generation!$H21","v":-224840321.45189297},{"$f":"Transmission!$H21","v":-19448422.167289007},{"$f":"Distribution!$H21","v":-27722404.988177784},{"$f":"Retail!$H21","v":-940005.83209064603},{"$f":"Misc!$H21","v":-1813808.170929814},null,{"$f":"'Distribution Summary'!E87","v":7602883.8037758302},{"$f":"'Distribution Summary'!E155","v":-58881389.170344397},{"$f":"'Distribution Summary'!E223","v":19676427.434652884},{"$f":"'Distribution Summary'!E291","v":-6576909.4651716808},{"$f":"'Distribution Summary'!E359","v":10456582.409204844},0]
[20,null,"Income Taxes - State",null,{"$f":"'Class Summary'!E22","v":-32469332.409262389},{"$f":"Generation!$H22","v":-25793262.024161074},{"$f":"Transmission!$H22","v":-2472950.6360633885},{"$f":"Distribution!$H22","v":-3814565.0677295178},{"$f":"Retail!$H22","v":-151798.24753648878},{"$f":"Misc!$H22","v":-236756.44389574477},null,{"$f":"'Distribution Summary'!E88","v":-794939.71705278393},{"$f":"'Distribution Summary'!E156","v":-1792522.9521671038},{"$f":"'Distribution Summary'!E224","v":-736861.15751000482},{"$f":"'Distribution Summary'!E292","v":-120963.50164194244},{"$f":"'Distribution Summary'!E360","v":-369277.73935073527},0]
[21,null,"Income Taxes Deferred",null,{"$f":"'Class Summary'!E23","v":382635216.73642784},{"$f":"Generation!$H23","v":242068423.92778635},{"$f":"Transmission!$H23","v":77202868.546431169},{"$f":"Distribution!$H23","v":61906684.882277325},{"$f":"Retail!$H23","v":1457239.3799329735},{"$f":"Misc!$H23","v":0},null,{"$f":"'Distribution Summary'!E89","v":11076443.976633845},{"$f":"'Distribution Summary'!E157","v":31957676.325203158},{"$f":"'Distribution Summary'!E225","v":10968344.207390236},{"$f":"'Distribution Summary'!E293","v":2123263.1888174163},{"$f":"'Distribution Summary'!E361","v":5780957.1842326587},0]
[22,null,"Investment Tax Credit Adj",null,{"$f":"'Class Summary'!E24","v":-1540597.9118374235},{"$f":"Generation!$H24","v":-772346.37844869541},{"$f":"Transmission!$H24","v":-315650.12362995563},{"$f":"Distribution!$H24","v":-452601.40975877206},{"$f":"Retail!$H24","v":0},{"$f":"Misc!$H24","v":0},null,{"$f":"'Distribution Summary'!E90","v":-81151.185026637191},{"$f":"'Distribution Summary'!E158","v":-232983.04114248659},{"$f":"'Distribution Summary'!E226","v":-80560.456498331449},{"$f":"'Distribution Summary'!E294","v":-15439.295849431215},{"$f":"'Distribution Summary'!E362","v":-42467.431241885461},0]
[23,null,"Misc Revenues & Expense",null,{"$f":"'Class Summary'!E25","v":-3051140.0072596725},{"$f":"Generation!$H25","v":-2167139.5041468614},{"$f":"Transmission!$H25","v":-512943.7996583858},{"$f":"Distribution!$H25","v":-1178243.7782849921},{"$f":"Retail!$H25","v":807187.0748305677},{"$f":"Misc!$H25","v":0},null,{"$f":"'Distribution Summary'!E91","v":-211258.46450423336},{"$f":"'Distribution Summary'!E159","v":-606517.81623561494},{"$f":"'Distribution Summary'!E227","v":-209720.63850960671},{"$f":"'Distribution Summary'!E295","v":-40192.65933216874},{"$f":"'Distribution Summary'!E363","v":-110554.19970336814},0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E15:E23)","v":1569151940.948241},1097176174.6382442,{"$f":"SUM(G15:G23)","v":201381269.77332336},216774748.44091141,{"$f":"SUM(I15:I23)","v":50229688.279845305},3590059.7282807329,null,{"$f":"SUM(L15:L23)","v":50246418.320977405},{"$f":"SUM(M15:M23)","v":91333096.716278687},{"$f":"SUM(N15:N23)","v":46783620.57480637},{"$f":"SUM(O15:O23)","v":4474023.4041958237},{"$f":"SUM(P15:P23)","v":23937589.424955357},{"$f":"ROUND(SUM(-E25,F25:J25),0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"'Class Summary'!E33","v":9277156857.7521152},{"$f":"Generation!$H33","v":4699369744.4299831},{"$f":"Transmission!$H33","v":1991369174.9549105},{"$f":"Distribution!$H33","v":2516577457.0371614},{"$f":"Retail!$H33","v":69840481.330062121},{"$f":"Misc!$H33","v":0},null,{"$f":"'Distribution Summary'!E97","v":457025381.31320107},{"$f":"'Distribution Summary'!E165","v":1312108543.8580256},{"$f":"'Distribution Summary'!E233","v":434863991.40096647},{"$f":"'Distribution Summary'!E301","v":83341059.73745431},{"$f":"'Distribution Summary'!E369","v":229238480.72751316},{"$f":"ROUND(SUM(-E29,F29:J29),0)","v":0}]
[30,null,"Plant Held For Future Use ",null,{"$f":"'Class Summary'!E34","v":7106712.1361247068},{"$f":"Generation!$H34","v":4111915.5687211654},{"$f":"Transmission!$H34","v":217988.79240354162},{"$f":"Distribution!$H34","v":2776807.7749999999},{"$f":"Retail!$H34","v":0},{"$f":"Misc!$H34","v":0},null,{"$f":"'Distribution Summary'!E98","v":497880.11409980449},{"$f":"'Distribution Summary'!E166","v":1429401.4692362826},{"$f":"'Distribution Summary'!E234","v":494255.86650590511},{"$f":"'Distribution Summary'!E302","v":94723.427348747689},{"$f":"'Distribution Summary'!E370","v":260546.89780925924},0]
[{"$f":"A30+1","v":31},null,"Electric Plant Acquisition Adj",null,{"$f":"'Class Summary'!E35","v":24630737.695214596},{"$f":"Generation!$H35","v":24630737.695214599},{"$f":"Transmission!$H35","v":0},{"$f":"Distribution!$H35","v":0},{"$f":"Retail!$H35","v":0},{"$f":"Misc!$H35","v":0},null,{"$f":"'Distribution Summary'!E99","v":0},{"$f":"'Distribution Summary'!E167","v":0},{"$f":"'Distribution Summary'!E235","v":0},{"$f":"'Distribution Summary'!E303","v":0},{"$f":"'Distribution Summary'!E371","v":0},0]
[32,null,"Nuclear Fuel",null,{"$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,{"$f":"'Distribution Summary'!E100","v":0},{"$f":"'Distribution Summary'!E168","v":0},{"$f":"'Distribution Summary'!E236","v":0},{"$f":"'Distribution Summary'!E304","v":0},{"$f":"'Distribution Summary'!E372","v":0},0]
[33,null,"Prepayments",null,{"$f":"'Class Summary'!E37","v":19672361.65516698},{"$f":"Generation!$H37","v":10755596.415159974},{"$f":"Transmission!$H37","v":3373494.6435450073},{"$f":"Distribution!$H37","v":3690822.0328689842},{"$f":"Retail!$H37","v":28381.553593006247},{"$f":"Misc!$H37","v":1824067.01},null,{"$f":"'Distribution Summary'!E101","v":661762.37022632314},{"$f":"'Distribution Summary'!E169","v":1899903.3652851866},{"$f":"'Distribution Summary'!E237","v":656945.16501947877},{"$f":"'Distribution Summary'!E305","v":125902.59788062661},{"$f":"'Distribution Summary'!E373","v":346308.53445736907},0]
[34,null,"Fuel Stock",null,{"$f":"'Class Summary'!E38","v":83614228.638974085},{"$f":"Generation!$H38","v":83614228.638974056},{"$f":"Transmission!$H38","v":0},{"$f":"Distribution!$H38","v":0},{"$f":"Retail!$H38","v":0},{"$f":"Misc!$H38","v":0},null,{"$f":"'Distribution Summary'!E102","v":0},{"$f":"'Distribution Summary'!E170","v":0},{"$f":"'Distribution Summary'!E238","v":0},{"$f":"'Distribution Summary'!E306","v":0},{"$f":"'Distribution Summary'!E374","v":0},0]
[35,null,"Materials & Supplies",null,{"$f":"'Class Summary'!E39","v":75107335.010750234},{"$f":"Generation!$H39","v":62918516.327433184},{"$f":"Transmission!$H39","v":602211.51200869784},{"$f":"Distribution!$H39","v":11586607.171308365},{"$f":"Retail!$H39","v":0},{"$f":"Misc!$H39","v":0},null,{"$f":"'Distribution Summary'!E103","v":2077472.3235858923},{"$f":"'Distribution Summary'!E171","v":5964371.5575997438},{"$f":"'Distribution Summary'!E239","v":2062349.6587978804},{"$f":"'Distribution Summary'!E307","v":395246.35176084784},{"$f":"'Distribution Summary'!E375","v":1087167.2795639993},0]
[36,null,"Misc Deferred Debits",null,{"$f":"'Class Summary'!E40","v":35066417.596561469},{"$f":"Generation!$H40","v":24864621.623619881},{"$f":"Transmission!$H40","v":7618696.2686892217},{"$f":"Distribution!$H40","v":306532.82277114998},{"$f":"Retail!$H40","v":102897.18855561988},{"$f":"Misc!$H40","v":2173669.692925591},null,{"$f":"'Distribution Summary'!E104","v":54961.167334182966},{"$f":"'Distribution Summary'!E172","v":157792.14938211808},{"$f":"'Distribution Summary'!E240","v":54561.085320807193},{"$f":"'Distribution Summary'!E308","v":10456.553683399847},{"$f":"'Distribution Summary'!E376","v":28761.867050641849},0]
[37,null,"Cash Working Capital",null,{"$f":"'Class Summary'!E41","v":27738207.641874753},{"$f":"Generation!$H41","v":15266151.567613609},{"$f":"Transmission!$H41","v":5251371.9084431017},{"$f":"Distribution!$H41","v":6369036.1787772113},{"$f":"Retail!$H41","v":797470.3171088188},{"$f":"Misc!$H41","v":54177.669932007295},null,{"$f":"'Distribution Summary'!E105","v":1141964.7005977507},{"$f":"'Distribution Summary'!E173","v":3278552.3555238498},{"$f":"'Distribution Summary'!E241","v":1133651.9307134934},{"$f":"'Distribution Summary'!E309","v":217262.76524918937},{"$f":"'Distribution Summary'!E377","v":597604.42669292854},0]
[38,null,"Weatherization Loans",null,{"$f":"'Class Summary'!E42","v":5209307.5029056938},{"$f":"Generation!$H42","v":0},{"$f":"Transmission!$H42","v":0},{"$f":"Distribution!$H42","v":0},{"$f":"Retail!$H42","v":0},{"$f":"Misc!$H42","v":5209307.5029056948},null,{"$f":"'Distribution Summary'!E106","v":0},{"$f":"'Distribution Summary'!E174","v":0},{"$f":"'Distribution Summary'!E242","v":0},{"$f":"'Distribution Summary'!E310","v":0},{"$f":"'Distribution Summary'!E378","v":0},0]
[39,null,"Miscellaneous Rate Base",null,{"$f":"'Class Summary'!E43","v":34157.418704920798},{"$f":"Generation!$H43","v":34157.418704920798},{"$f":"Transmission!$H43","v":0},{"$f":"Distribution!$H43","v":0},{"$f":"Retail!$H43","v":0},{"$f":"Misc!$H43","v":0},null,{"$f":"'Distribution Summary'!E107","v":0},{"$f":"'Distribution Summary'!E175","v":0},{"$f":"'Distribution Summary'!E243","v":0},{"$f":"'Distribution Summary'!E311","v":0},{"$f":"'Distribution Summary'!E379","v":0},0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E29:E39)","v":9555336323.0483913},4925565669.6854248,2008432938.0799999,2541307263.0178871,70769230.389319569,9261221.8757632934,null,{"$f":"SUM(L29:L39)","v":461459421.98904502},1324838564.7550528,439265755.107324,84184651.433377132,231558869.73308736,{"$f":"ROUND(SUM(-E41,F41:J41),0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"'Class Summary'!E48","v":-2653344674.4413061},{"$f":"Generation!$H48","v":-1385166144.4771423},{"$f":"Transmission!$H48","v":-516852971.33577973},{"$f":"Distribution!$H48","v":-747949250.52994025},{"$f":"Retail!$H48","v":-3376308.0984437559},{"$f":"Misc!$H48","v":0},null,{"$f":"'Distribution Summary'!E112","v":-97460151.121377289},{"$f":"'Distribution Summary'!E180","v":-467069880.71176153},{"$f":"'Distribution Summary'!E248","v":-97948970.982904539},{"$f":"'Distribution Summary'!E316","v":-26504549.95422902},{"$f":"'Distribution Summary'!E384","v":-58965697.759667933},{"$f":"ROUND(SUM(-E44,F44:J44),0)","v":0}]
[45,null,"Accum Provision For Amortization",null,{"$f":"'Class Summary'!E49","v":-185265641.245956},{"$f":"Generation!$H49","v":-81527142.944674134},{"$f":"Transmission!$H49","v":-25237026.596808694},{"$f":"Distribution!$H49","v":-32724727.951490086},{"$f":"Retail!$H49","v":-45776743.752983071},{"$f":"Misc!$H49","v":0},null,{"$f":"'Distribution Summary'!E113","v":-5867525.80897428},{"$f":"'Distribution Summary'!E181","v":-16845521.189963385},{"$f":"'Distribution Summary'!E249","v":-5824813.9880095758},{"$f":"'Distribution Summary'!E317","v":-1116317.2397198088},{"$f":"'Distribution Summary'!E385","v":-3070549.7248230292},0]
[46,null,"Accum Deferred Income Taxes",null,{"$f":"'Class Summary'!E50","v":-1118397089.9396503},{"$f":"Generation!$H50","v":-583329875.70845604},{"$f":"Transmission!$H50","v":-239853520.4848066},{"$f":"Distribution!$H50","v":-294024706.95831525},{"$f":"Retail!$H50","v":-1188986.7880723947},{"$f":"Misc!$H50","v":0},null,{"$f":"'Distribution Summary'!E114","v":-52698787.397717744},{"$f":"'Distribution Summary'!E182","v":-151429420.84926262},{"$f":"'Distribution Summary'!E250","v":-52292059.724214338},{"$f":"'Distribution Summary'!E318","v":-10039532.8930432},{"$f":"'Distribution Summary'!E386","v":-27564906.094077311},0]
[{"$f":"A46+1","v":47},null,"Unamortized ITC",null,{"$f":"'Class Summary'!E51","v":-141518.98089000004},{"$f":"Generation!$H51","v":-70947.566222377238},{"$f":"Transmission!$H51","v":-28995.550020340313},{"$f":"Distribution!$H51","v":-41575.864647282484},{"$f":"Retail!$H51","v":0},{"$f":"Misc!$H51","v":0},null,{"$f":"'Distribution Summary'!E115","v":-7454.5297736308112},{"$f":"'Distribution Summary'!E183","v":-21401.770243744875},{"$f":"'Distribution Summary'!E251","v":-7400.265582652667},{"$f":"'Distribution Summary'!E319","v":-1418.250276390929},{"$f":"'Distribution Summary'!E387","v":-3901.0487708631931},0]
[48,null,"Customer Advance For Construction",null,{"$f":"'Class Summary'!E52","v":-8076875.64924041},{"$f":"Generation!$H52","v":0},{"$f":"Transmission!$H52","v":-5367859.7442404088},{"$f":"Distribution!$H52","v":-2709015.9050000003},{"$f":"Retail!$H52","v":0},{"$f":"Misc!$H52","v":0},null,{"$f":"'Distribution Summary'!E116","v":-485725.06891644147},{"$f":"'Distribution Summary'!E184","v":-1394504.6357382301},{"$f":"'Distribution Summary'!E252","v":-482189.30224799376},{"$f":"'Distribution Summary'!E320","v":-92410.887629364108},{"$f":"'Distribution Summary'!E388","v":-254186.01046797095},0]
[49,null,"Customer Service Deposits",null,{"$f":"'Class Summary'!E53","v":-14610438.069999997},{"$f":"Generation!$H53","v":0},{"$f":"Transmission!$H53","v":0},{"$f":"Distribution!$H53","v":0},{"$f":"Retail!$H53","v":-14610438.07},{"$f":"Misc!$H53","v":0},null,{"$f":"'Distribution Summary'!E117","v":0},{"$f":"'Distribution Summary'!E185","v":0},{"$f":"'Distribution Summary'!E253","v":0},{"$f":"'Distribution Summary'!E321","v":0},{"$f":"'Distribution Summary'!E389","v":0},0]
[50,null,"Misc Rate Base Deductions",null,{"$f":"'Class Summary'!E54","v":-23904674.061951641},{"$f":"Generation!$H54","v":-16811450.935052332},{"$f":"Transmission!$H54","v":-2773578.6775295855},{"$f":"Distribution!$H54","v":-4200618.7682567462},{"$f":"Retail!$H54","v":-119025.68111298156},{"$f":"Misc!$H54","v":0},null,{"$f":"'Distribution Summary'!E118","v":-753168.64583089447},{"$f":"'Distribution Summary'!E186","v":-2162328.5173377544},{"$f":"'Distribution Summary'!E254","v":-747686.06162005814},{"$f":"'Distribution Summary'!E322","v":-143292.96046239787},{"$f":"'Distribution Summary'!E390","v":-394142.58300564118},0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E44:E50)","v":-4003740912.3889942},-2066905561.6315472,-790113952.38918543,-1081649895.9776495,-65071502.3906122,0,null,{"$f":"SUM(L44:L50)","v":-157272812.57259029},-638923057.67430735,-157303120.32457915,-37897522.185360186,-90253383.220812753,{"$f":"ROUND(SUM(-E52,F52:J52),0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E41+E52","v":5551595410.6593971},2858660108.0538778,{"$f":"G41+G52","v":1218318985.6908145},1459657367.0402377,{"$f":"I41+I52","v":5697727.998707369},9261221.8757632934,null,304186609.41645473,685915507.08074546,281962634.78274488,46287129.248016946,141305486.51227462,{"$f":"ROUND(SUM(-E54,F54:J54),0)","v":0}]
[55]
[56]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.3056049553088162E-2},{"$f":"$D$57*E54","v":350061675.31323576},180255813.42888168,{"$f":"$D$57*G54","v":76822382.333188102},92040227.266619414,{"$f":"$D$57*I54","v":359276.21902650967},583976.06552027434,null,{"$f":"$D$57*L54","v":19180805.916749842},{"$f":"$D$57*M54","v":43251122.203715079},{"$f":"$D$57*N54","v":17779449.870980062},{"$f":"$D$57*O54","v":2918683.515533153},{"$f":"$D$57*P54","v":8910165.7596412189},{"$f":"ROUND(SUM(-E57,F57:J57),0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E25","v":1569151940.948241},1097176174.6382442,{"$f":"G25","v":201381269.77332336},216774748.44091141,{"$f":"I25","v":50229688.279845305},3590059.7282807329,null,{"$f":"L25","v":50246418.320977405},{"$f":"M25","v":91333096.716278687},{"$f":"N25","v":46783620.57480637},{"$f":"O25","v":4474023.4041958237},{"$f":"P25","v":23937589.424955357},{"$f":"ROUND(SUM(-E58,F58:J58),0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"'Class Summary'!E64","v":-358068269.73230076},{"$f":"Generation!$H99","v":-299293693.43945974},{"$f":"Transmission!$H99","v":-37536295.139490142},{"$f":"Distribution!$H99","v":-13856725.525452841},{"$f":"Retail!$H99","v":-7532159.8028062219},{"$f":"Misc!$H99","v":150604.17490816594},null,{"$f":"'Distribution Summary'!E127","v":-2772087.9355515302},{"$f":"'Distribution Summary'!E195","v":-6689668.4000605438},{"$f":"'Distribution Summary'!E263","v":-2616416.4351438652},{"$f":"'Distribution Summary'!E331","v":-448950.45091953239},{"$f":"'Distribution Summary'!E399","v":-1329602.3037770335},{"$f":"ROUND(SUM(-E59,F59:J59),0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E57+E58+E59","v":1561145346.529176},978138294.627666,{"$f":"G57+G58+G59","v":240667356.96702135},294958250.182078,{"$f":"I57+I58+I59","v":43056804.696065597},4324639.9687091736,null,66655136.302175723,127894550.51993321,61946654.010642566,6943756.4688094445,31518152.880819544,{"$f":"ROUND(SUM(-E61,F61:J61),0)","v":0}]
[62]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":6.3056049553088162E-2},{"$f":"$D64*E54","v":350061675.31323576},{"$f":"$D64*F54","v":180255813.42888168},{"$f":"$D64*G54","v":76822382.333188102},92040227.266619414,{"$f":"$D64*I54","v":359276.21902650967},583976.06552027434,null,19180805.916749842,43251122.203715079,17779449.870980062,2918683.515533153,8910165.7596412189,{"$f":"ROUND(SUM(-E64,F64:J64),0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E58+((E64-E57)*(1/NetToGross))-(E64-E57)","v":1569151940.948241},1097176174.6382442,{"$f":"G58+((G64-G57)*(1/NetToGross))-(G64-G57)","v":201381269.77332336},216774748.44091141,{"$f":"I58+((I64-I57)*(1/NetToGross))-(I64-I57)","v":50229688.279845305},3590059.7282807329,null,{"$f":"L58+((L64-L57)*(1/NetToGross))-(L64-L57)","v":50246418.320977405},{"$f":"M58+((M64-M57)*(1/NetToGross))-(M64-M57)","v":91333096.716278687},{"$f":"N58+((N64-N57)*(1/NetToGross))-(N64-N57)","v":46783620.57480637},{"$f":"O58+((O64-O57)*(1/NetToGross))-(O64-O57)","v":4474023.4041958237},{"$f":"P58+((P64-P57)*(1/NetToGross))-(P64-P57)","v":23937589.424955357},{"$f":"ROUND(SUM(-E65,F65:J65),0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E59","v":-358068269.73230076},{"$f":"F59","v":-299293693.43945974},{"$f":"G59","v":-37536295.139490142},-13856725.525452841,{"$f":"I59","v":-7532159.8028062219},150604.17490816594,null,-2772087.9355515302,-6689668.4000605438,-2616416.4351438652,-448950.45091953239,-1329602.3037770335,{"$f":"ROUND(SUM(-E66,F66:J66),0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E64:E66)","v":1561145346.529176},{"$f":"SUM(F64:F66)","v":978138294.627666},{"$f":"SUM(G64:G66)","v":240667356.96702135},294958250.182078,{"$f":"SUM(I64:I66)","v":43056804.696065597},4324639.9687091736,null,66655136.302175723,127894550.51993321,61946654.010642566,6943756.4688094445,31518152.880819544,{"$f":"ROUND(SUM(-E68,F68:J68),0)","v":0}]

{"sheet":"Class Summary","index":5,"n_rows":85,"n_cols":19,"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$7","v":"Monthly Wgt Factors"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
[null,null,null,null,{"$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$10","v":"General"},{"$f":"'Hot Sheet'!$R$10","v":"Mobile"},null,null,null,"Chk Total"]
[null,null,null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$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$12","v":"Sch 25"},"Cust A","Cust B","Cust C",{"$f":"ROUND(SUM(S14:S68),0)","v":0}]
[]
[14,null,"Operating Revenues",null,{"$f":"'G+T+D+R+M'!H$14","v":1919213616.261477},{"$f":"'G+T+D+R+M'!I$14","v":731088801.78285933},{"$f":"'G+T+D+R+M'!J$14","v":532839384.60909051},{"$f":"'G+T+D+R+M'!K$14","v":158980335.83199745},{"$f":"'G+T+D+R+M'!L$14","v":14493686.040161429},{"$f":"'G+T+D+R+M'!M$14","v":252318532.1148479},{"$f":"'G+T+D+R+M'!N$14","v":15863327.882817397},{"$f":"'G+T+D+R+M'!O$14","v":621447.71639114339},{"$f":"'G+T+D+R+M'!P$14","v":1286560.3260594856},{"$f":"'G+T+D+R+M'!Q$14","v":138424502.72354281},{"$f":"'G+T+D+R+M'!R$14","v":1132382.7687116985},{"$f":"'G+T+D+R+M'!S$14","v":13585006.797653068},{"$f":"'G+T+D+R+M'!T$14","v":34549458.75771191},{"$f":"'G+T+D+R+M'!U$14","v":24030188.909632731},{"$f":"ROUND(SUM(F14:R14)-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'!$H17","v":1207658327.0935881},{"$f":"'G+T+D+R+M'!$I17","v":445415434.51120996},{"$f":"'G+T+D+R+M'!$J17","v":318524962.03855425},{"$f":"'G+T+D+R+M'!$K17","v":102761604.52683993},{"$f":"'G+T+D+R+M'!$L17","v":7239583.2483429266},{"$f":"'G+T+D+R+M'!$M17","v":183750632.07386371},{"$f":"'G+T+D+R+M'!$N17","v":10092083.18509135},{"$f":"'G+T+D+R+M'!$O17","v":413392.97807281942},{"$f":"'G+T+D+R+M'!$P17","v":651436.80710878305},{"$f":"'G+T+D+R+M'!$Q17","v":79342607.115727559},{"$f":"'G+T+D+R+M'!$R17","v":694850.52359416988},{"$f":"'G+T+D+R+M'!S17","v":10008438.778687865},{"$f":"'G+T+D+R+M'!T17","v":29972955.891091224},{"$f":"'G+T+D+R+M'!U17","v":18790345.415403526},{"$f":"ROUND(SUM(F17:R17)-E17,0)","v":0}]
[18,null,"Depreciation Expense",null,{"$f":"'G+T+D+R+M'!$H18","v":218663628.85475841},{"$f":"'G+T+D+R+M'!$I18","v":91416240.859982789},{"$f":"'G+T+D+R+M'!$J18","v":58323383.172262833},{"$f":"'G+T+D+R+M'!$K18","v":17907358.810641509},{"$f":"'G+T+D+R+M'!$L18","v":2093018.2870434753},{"$f":"'G+T+D+R+M'!$M18","v":24948573.129793994},{"$f":"'G+T+D+R+M'!$N18","v":1925161.6292682975},{"$f":"'G+T+D+R+M'!$O18","v":61079.164016776951},{"$f":"'G+T+D+R+M'!$P18","v":81693.045093107561},{"$f":"'G+T+D+R+M'!$Q18","v":15144076.435151126},{"$f":"'G+T+D+R+M'!$R18","v":143344.17256155843},{"$f":"'G+T+D+R+M'!S18","v":1275994.5250067411},{"$f":"'G+T+D+R+M'!T18","v":3039174.1779515403},{"$f":"'G+T+D+R+M'!U18","v":2304531.4459846388},0]
[19,null,"Amortization Expense",null,{"$f":"'G+T+D+R+M'!$H19","v":20299322.519943755},{"$f":"'G+T+D+R+M'!$I19","v":9039122.3106759414},{"$f":"'G+T+D+R+M'!$J19","v":4896422.6355639184},{"$f":"'G+T+D+R+M'!$K19","v":1519313.5091966018},{"$f":"'G+T+D+R+M'!$L19","v":100947.65540473087},{"$f":"'G+T+D+R+M'!$M19","v":2488899.6269589509},{"$f":"'G+T+D+R+M'!$N19","v":160497.37478526102},{"$f":"'G+T+D+R+M'!$O19","v":11270.646145709377},{"$f":"'G+T+D+R+M'!$P19","v":8576.3131882442685},{"$f":"'G+T+D+R+M'!$Q19","v":1400543.3055052464},{"$f":"'G+T+D+R+M'!$R19","v":11344.324474776133},{"$f":"'G+T+D+R+M'!S19","v":127559.5506566081},{"$f":"'G+T+D+R+M'!T19","v":304931.30083814269},{"$f":"'G+T+D+R+M'!U19","v":229893.96654962839},0]
[20,null,"Taxes Other Than Income",null,{"$f":"'G+T+D+R+M'!$H20","v":51721478.604750201},{"$f":"'G+T+D+R+M'!$I20","v":22165031.645971112},{"$f":"'G+T+D+R+M'!$J20","v":13786491.779001402},{"$f":"'G+T+D+R+M'!$K20","v":4173315.6354530426},{"$f":"'G+T+D+R+M'!$L20","v":271129.53716374532},{"$f":"'G+T+D+R+M'!$M20","v":5778859.6558689484},{"$f":"'G+T+D+R+M'!$N20","v":462527.84050109453},{"$f":"'G+T+D+R+M'!$O20","v":17554.944243226204},{"$f":"'G+T+D+R+M'!$P20","v":20474.932458754265},{"$f":"'G+T+D+R+M'!$Q20","v":3429319.2325778902},{"$f":"'G+T+D+R+M'!$R20","v":34087.408255368711},{"$f":"'G+T+D+R+M'!S20","v":311303.86136022862},{"$f":"'G+T+D+R+M'!T20","v":704580.37935997825},{"$f":"'G+T+D+R+M'!U20","v":566801.75253541686},0]
[21,null,"Income Taxes - Federal",null,{"$f":"'G+T+D+R+M'!$H21","v":-274764962.53286797},{"$f":"'G+T+D+R+M'!$I21","v":-108502297.72255021},{"$f":"'G+T+D+R+M'!$J21","v":-67369396.273034036},{"$f":"'G+T+D+R+M'!$K21","v":-24317935.659161452},{"$f":"'G+T+D+R+M'!$L21","v":-1027950.4662456763},{"$f":"'G+T+D+R+M'!$M21","v":-43066693.657433197},{"$f":"'G+T+D+R+M'!$N21","v":-2519080.7858444676},{"$f":"'G+T+D+R+M'!$O21","v":-68799.530624011139},{"$f":"'G+T+D+R+M'!$P21","v":8872.2972534274395},{"$f":"'G+T+D+R+M'!$Q21","v":-14517147.949509172},{"$f":"'G+T+D+R+M'!$R21","v":-185279.83054776676},{"$f":"'G+T+D+R+M'!S21","v":-2211230.6690717535},{"$f":"'G+T+D+R+M'!T21","v":-6581331.3063944243},{"$f":"'G+T+D+R+M'!U21","v":-4406690.9797051987},0]
[22,null,"Income Taxes - State",null,{"$f":"'G+T+D+R+M'!$H22","v":-32469332.409262389},{"$f":"'G+T+D+R+M'!$I22","v":-13029394.979330342},{"$f":"'G+T+D+R+M'!$J22","v":-7811494.9471263541},{"$f":"'G+T+D+R+M'!$K22","v":-2864661.3878085604},{"$f":"'G+T+D+R+M'!$L22","v":-132666.80169706058},{"$f":"'G+T+D+R+M'!$M22","v":-5049798.0976185026},{"$f":"'G+T+D+R+M'!$N22","v":-300408.67855964979},{"$f":"'G+T+D+R+M'!$O22","v":-8350.485938270418},{"$f":"'G+T+D+R+M'!$P22","v":2705.8133112091828},{"$f":"'G+T+D+R+M'!$Q22","v":-1686519.0915981857},{"$f":"'G+T+D+R+M'!$R22","v":-22016.891593864035},{"$f":"'G+T+D+R+M'!S22","v":-258756.21355027001},{"$f":"'G+T+D+R+M'!T22","v":-787083.98777481273},{"$f":"'G+T+D+R+M'!U22","v":-520886.6599777285},0]
[23,null,"Income Taxes Deferred",null,{"$f":"'G+T+D+R+M'!$H23","v":382635216.73642784},{"$f":"'G+T+D+R+M'!$I23","v":151536485.78602916},{"$f":"'G+T+D+R+M'!$J23","v":104348055.25125368},{"$f":"'G+T+D+R+M'!$K23","v":32274986.844638173},{"$f":"'G+T+D+R+M'!$L23","v":1568914.6440897956},{"$f":"'G+T+D+R+M'!$M23","v":50371488.429202981},{"$f":"'G+T+D+R+M'!$N23","v":3351354.4804853713},{"$f":"'G+T+D+R+M'!$O23","v":109586.88124687927},{"$f":"'G+T+D+R+M'!$P23","v":158536.75320240622},{"$f":"'G+T+D+R+M'!$Q23","v":24888754.286612842},{"$f":"'G+T+D+R+M'!$R23","v":248011.44591896338},{"$f":"'G+T+D+R+M'!S23","v":2658727.6246887869},{"$f":"'G+T+D+R+M'!T23","v":6282049.5533536635},{"$f":"'G+T+D+R+M'!U23","v":4838264.7557050986},0]
[24,null,"Investment Tax Credit Adj",null,{"$f":"'G+T+D+R+M'!$H24","v":-1540597.9118374235},{"$f":"'G+T+D+R+M'!$I24","v":-647740.77915962611},{"$f":"'G+T+D+R+M'!$J24","v":-411887.8668639072},{"$f":"'G+T+D+R+M'!$K24","v":-126405.86528179211},{"$f":"'G+T+D+R+M'!$L24","v":-8066.9895686204081},{"$f":"'G+T+D+R+M'!$M24","v":-175461.6770531474},{"$f":"'G+T+D+R+M'!$N24","v":-13993.512208330769},{"$f":"'G+T+D+R+M'!$O24","v":-444.97383012199634},{"$f":"'G+T+D+R+M'!$P24","v":-591.99342426882095},{"$f":"'G+T+D+R+M'!$Q24","v":-107166.85436319695},{"$f":"'G+T+D+R+M'!$R24","v":-1025.0044234117011},{"$f":"'G+T+D+R+M'!S24","v":-9075.1698679713409},{"$f":"'G+T+D+R+M'!T24","v":-22219.709351264675},{"$f":"'G+T+D+R+M'!U24","v":-16517.516441763615},0]
[25,null,"Misc Revenues & Expense",null,{"$f":"'G+T+D+R+M'!$H25","v":-3051140.0072596725},{"$f":"'G+T+D+R+M'!$I25","v":-894577.44991925405},{"$f":"'G+T+D+R+M'!$J25","v":-930857.4236774348},{"$f":"'G+T+D+R+M'!$K25","v":-296257.58831681486},{"$f":"'G+T+D+R+M'!$L25","v":-29702.315360647128},{"$f":"'G+T+D+R+M'!$M25","v":-453002.67497786984},{"$f":"'G+T+D+R+M'!$N25","v":-31247.872793853719},{"$f":"'G+T+D+R+M'!$O25","v":-1212.8184737815861},{"$f":"'G+T+D+R+M'!$P25","v":-2009.2387164326851},{"$f":"'G+T+D+R+M'!$Q25","v":-246854.71056407175},{"$f":"'G+T+D+R+M'!$R25","v":-2417.0861038949156},{"$f":"'G+T+D+R+M'!S25","v":-26891.115053997684},{"$f":"'G+T+D+R+M'!T25","v":-84349.436827437399},{"$f":"'G+T+D+R+M'!U25","v":-51760.276474181897},0]
[26]
[27,null,"Total Operating Expenses",null,{"$f":"SUM(E17:E25)","v":1569151940.948241},{"$f":"SUM(F17:F25)","v":596498304.18290937},423355678.36593437,{"$f":"SUM(H17:H25)","v":131031318.82620065},10075206.799172672,218593496.80860585,13126893.660725072,534076.8048592261,929694.72947523056,107647611.76954003,920899.06213589921,11876071.172856236,{"$f":"SUM(Q17:Q25)","v":32828706.86224661},{"$f":"SUM(R17:R25)","v":21733981.903579436},{"$f":"ROUND(SUM(F27:R27)-E27,0)","v":0}]
[28]
[29,null,"Operating Revenue For Return",null,{"$f":"E14-E27","v":350061675.313236},{"$f":"F14-F27","v":134590497.59994996},109483706.24315614,{"$f":"H14-H27","v":27949017.005796805},4418479.2409887575,33725035.306242049,2736434.2220923249,87370.911531917285,356865.59658425499,30776890.954002783,211483.70657579927,1708935.624796832,{"$f":"Q14-Q27","v":1720751.8954652995},{"$f":"R14-R27","v":2296207.006053295},{"$f":"ROUND(SUM(F29:R29)-E29,0)","v":0}]
[30]
[31]
[32,null,"Rate Base :"]
[{"$f":"A32+1","v":33},null,"Electric Plant In Service",null,{"$f":"'G+T+D+R+M'!H33","v":9277156857.7521152},{"$f":"'G+T+D+R+M'!I33","v":3880453477.8684025},{"$f":"'G+T+D+R+M'!J33","v":2468628546.1760626},{"$f":"'G+T+D+R+M'!K33","v":759102678.16968203},{"$f":"'G+T+D+R+M'!L33","v":59760225.479865275},{"$f":"'G+T+D+R+M'!M33","v":1081285322.6937718},{"$f":"'G+T+D+R+M'!N33","v":82411294.631376654},{"$f":"'G+T+D+R+M'!O33","v":2775851.3124170322},{"$f":"'G+T+D+R+M'!P33","v":3609247.0053865626},{"$f":"'G+T+D+R+M'!Q33","v":643042572.68584502},{"$f":"'G+T+D+R+M'!R33","v":6071229.2809872488},{"$f":"'G+T+D+R+M'!S33","v":55357684.200283796},{"$f":"'G+T+D+R+M'!T33","v":134085551.36250015},{"$f":"'G+T+D+R+M'!U33","v":100573176.88553582},{"$f":"ROUND(SUM(F33:R33)-E33,0)","v":0}]
[34,null,"Plant Held For Future Use ",null,{"$f":"'G+T+D+R+M'!H34","v":7106712.1361247068},{"$f":"'G+T+D+R+M'!I34","v":2882795.3169342233},{"$f":"'G+T+D+R+M'!J34","v":2114802.0163868275},{"$f":"'G+T+D+R+M'!K34","v":648367.19987298804},{"$f":"'G+T+D+R+M'!L34","v":12972.050375937362},{"$f":"'G+T+D+R+M'!M34","v":698361.87740143097},{"$f":"'G+T+D+R+M'!N34","v":63038.141778857025},{"$f":"'G+T+D+R+M'!O34","v":1413.8997186467693},{"$f":"'G+T+D+R+M'!P34","v":2355.9472092140772},{"$f":"'G+T+D+R+M'!Q34","v":483970.49853769166},{"$f":"'G+T+D+R+M'!R34","v":5113.5179832819467},{"$f":"'G+T+D+R+M'!S34","v":36353.999459570055},{"$f":"'G+T+D+R+M'!T34","v":91131.163518169837},{"$f":"'G+T+D+R+M'!U34","v":66036.506947867907},0]
[35,null,"Electric Plant Acquisition Adj",null,{"$f":"'G+T+D+R+M'!H35","v":24630737.695214596},{"$f":"'G+T+D+R+M'!I35","v":8655051.2408520821},{"$f":"'G+T+D+R+M'!J35","v":6964614.9457838181},{"$f":"'G+T+D+R+M'!K35","v":2209451.8639981328},{"$f":"'G+T+D+R+M'!L35","v":58619.6615053243},{"$f":"'G+T+D+R+M'!M35","v":3898044.8693778608},{"$f":"'G+T+D+R+M'!N35","v":207647.85190202462},{"$f":"'G+T+D+R+M'!O35","v":5145.2751325810323},{"$f":"'G+T+D+R+M'!P35","v":10588.875399724098},{"$f":"'G+T+D+R+M'!Q35","v":1562139.7329283913},{"$f":"'G+T+D+R+M'!R35","v":15689.228224357517},{"$f":"'G+T+D+R+M'!S35","v":201156.22391186914},{"$f":"'G+T+D+R+M'!T35","v":481593.15513615462},{"$f":"'G+T+D+R+M'!U35","v":360994.77106227749},0]
[36,null,"Nuclear Fuel",null,{"$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},{"$f":"'G+T+D+R+M'!S36","v":0},{"$f":"'G+T+D+R+M'!T36","v":0},{"$f":"'G+T+D+R+M'!U36","v":0},0]
[37,null,"Prepayments",null,{"$f":"'G+T+D+R+M'!H37","v":19672361.65516698},{"$f":"'G+T+D+R+M'!I37","v":7786540.7978893965},{"$f":"'G+T+D+R+M'!J37","v":5304104.9804916475},{"$f":"'G+T+D+R+M'!K37","v":1655884.8467021494},{"$f":"'G+T+D+R+M'!L37","v":112600.97257692857},{"$f":"'G+T+D+R+M'!M37","v":2555475.4685197482},{"$f":"'G+T+D+R+M'!N37","v":176055.72008638762},{"$f":"'G+T+D+R+M'!O37","v":5347.2650861844668},{"$f":"'G+T+D+R+M'!P37","v":8465.584413500861},{"$f":"'G+T+D+R+M'!Q37","v":1331433.5549076265},{"$f":"'G+T+D+R+M'!R37","v":12700.399172526048},{"$f":"'G+T+D+R+M'!S37","v":133246.5037385656},{"$f":"'G+T+D+R+M'!T37","v":345195.40638721443},{"$f":"'G+T+D+R+M'!U37","v":245310.15519509822},0]
[38,null,"Fuel Stock",null,{"$f":"'G+T+D+R+M'!H38","v":83614228.638974085},{"$f":"'G+T+D+R+M'!I38","v":25625314.814778499},{"$f":"'G+T+D+R+M'!J38","v":22540161.387254361},{"$f":"'G+T+D+R+M'!K38","v":7625454.4569036048},{"$f":"'G+T+D+R+M'!L38","v":343776.44957355194},{"$f":"'G+T+D+R+M'!M38","v":15737990.420132946},{"$f":"'G+T+D+R+M'!N38","v":789595.74043809623},{"$f":"'G+T+D+R+M'!O38","v":21622.783438562419},{"$f":"'G+T+D+R+M'!P38","v":60238.83576614489},{"$f":"'G+T+D+R+M'!Q38","v":5149713.0707014948},{"$f":"'G+T+D+R+M'!R38","v":46974.789585143262},{"$f":"'G+T+D+R+M'!S38","v":897160.24770797568},{"$f":"'G+T+D+R+M'!T38","v":3025510.7484201337},{"$f":"'G+T+D+R+M'!U38","v":1750714.8942735712},0]
[39,null,"Materials & Supplies",null,{"$f":"'G+T+D+R+M'!H39","v":75107335.010750234},{"$f":"'G+T+D+R+M'!I39","v":29148626.570976648},{"$f":"'G+T+D+R+M'!J39","v":20643721.308880288},{"$f":"'G+T+D+R+M'!K39","v":6434829.0941880019},{"$f":"'G+T+D+R+M'!L39","v":347951.40034406411},{"$f":"'G+T+D+R+M'!M39","v":10071965.479973748},{"$f":"'G+T+D+R+M'!N39","v":653644.12872382812},{"$f":"'G+T+D+R+M'!O39","v":18768.295749418103},{"$f":"'G+T+D+R+M'!P39","v":30286.658358843728},{"$f":"'G+T+D+R+M'!Q39","v":5013136.1814491292},{"$f":"'G+T+D+R+M'!R39","v":48904.565572859326},{"$f":"'G+T+D+R+M'!S39","v":519944.4970560107},{"$f":"'G+T+D+R+M'!T39","v":1243085.9292587719},{"$f":"'G+T+D+R+M'!U39","v":932470.90021862718},0]
[40,null,"Misc Deferred Debits",null,{"$f":"'G+T+D+R+M'!H40","v":35066417.596561469},{"$f":"'G+T+D+R+M'!I40","v":12293156.097730447},{"$f":"'G+T+D+R+M'!J40","v":9780022.5663959049},{"$f":"'G+T+D+R+M'!K40","v":3122207.9108221233},{"$f":"'G+T+D+R+M'!L40","v":105774.99486845039},{"$f":"'G+T+D+R+M'!M40","v":5607569.0327811548},{"$f":"'G+T+D+R+M'!N40","v":302694.14315311151},{"$f":"'G+T+D+R+M'!O40","v":7810.3509324071138},{"$f":"'G+T+D+R+M'!P40","v":16356.810209624771},{"$f":"'G+T+D+R+M'!Q40","v":2230202.2072666241},{"$f":"'G+T+D+R+M'!R40","v":21991.14230510129},{"$f":"'G+T+D+R+M'!S40","v":291575.8300602964},{"$f":"'G+T+D+R+M'!T40","v":750640.5980420477},{"$f":"'G+T+D+R+M'!U40","v":536415.91199417226},0]
[41,null,"Cash Working Capital",null,{"$f":"'G+T+D+R+M'!H41","v":27738207.641874753},{"$f":"'G+T+D+R+M'!I41","v":11101237.567087783},{"$f":"'G+T+D+R+M'!J41","v":7227327.7701250343},{"$f":"'G+T+D+R+M'!K41","v":2279188.8679707111},{"$f":"'G+T+D+R+M'!L41","v":267480.23908212263},{"$f":"'G+T+D+R+M'!M41","v":3575862.8379059108},{"$f":"'G+T+D+R+M'!N41","v":225264.98730296013},{"$f":"'G+T+D+R+M'!O41","v":10028.746691307671},{"$f":"'G+T+D+R+M'!P41","v":13082.836445286086},{"$f":"'G+T+D+R+M'!Q41","v":1905869.8845798359},{"$f":"'G+T+D+R+M'!R41","v":16267.461707831231},{"$f":"'G+T+D+R+M'!S41","v":193156.0843098546},{"$f":"'G+T+D+R+M'!T41","v":563414.91274873831},{"$f":"'G+T+D+R+M'!U41","v":360025.44591737457},0]
[42,null,"Weatherization Loans",null,{"$f":"'G+T+D+R+M'!H42","v":5209307.5029056938},{"$f":"'G+T+D+R+M'!I42","v":1753160.6338593047},{"$f":"'G+T+D+R+M'!J42","v":1449895.5685329381},{"$f":"'G+T+D+R+M'!K42","v":469765.59657041746},{"$f":"'G+T+D+R+M'!L42","v":15392.510422758503},{"$f":"'G+T+D+R+M'!M42","v":876089.17676344106},{"$f":"'G+T+D+R+M'!N42","v":45955.702817561702},{"$f":"'G+T+D+R+M'!O42","v":1173.4370400136897},{"$f":"'G+T+D+R+M'!P42","v":2740.3748675181864},{"$f":"'G+T+D+R+M'!Q42","v":327122.5319283529},{"$f":"'G+T+D+R+M'!R42","v":3186.4946658760873},{"$f":"'G+T+D+R+M'!S42","v":46956.287786413523},{"$f":"'G+T+D+R+M'!T42","v":130611.74051384281},{"$f":"'G+T+D+R+M'!U42","v":87257.447137255673},0]
[43,null,"Miscellaneous Rate Base",null,{"$f":"'G+T+D+R+M'!H43","v":34157.418704920798},{"$f":"'G+T+D+R+M'!I43","v":12002.653465136222},{"$f":"'G+T+D+R+M'!J43","v":9658.3899258488873},{"$f":"'G+T+D+R+M'!K43","v":3064.0240402387349},{"$f":"'G+T+D+R+M'!L43","v":81.292584377897356},{"$f":"'G+T+D+R+M'!M43","v":5405.7313419312031},{"$f":"'G+T+D+R+M'!N43","v":287.96192417626423},{"$f":"'G+T+D+R+M'!O43","v":7.1353655432631546},{"$f":"'G+T+D+R+M'!P43","v":14.684442468521054},{"$f":"'G+T+D+R+M'!Q43","v":2166.3444105287613},{"$f":"'G+T+D+R+M'!R43","v":21.757510645755413},{"$f":"'G+T+D+R+M'!S43","v":278.95946318300679},{"$f":"'G+T+D+R+M'!T43","v":667.86383944178442},{"$f":"'G+T+D+R+M'!U43","v":500.62039140049416},0]
[44]
[45,null,"Total Rate Base Additions",null,{"$f":"SUM(E33:E43)","v":9555336323.0483913},3979711363.5619755,2544662855.109839,{"$f":"SUM(H33:H43)","v":783550892.03075027},61024875.051198795,1124312087.5879698,84875479.009503663,2847168.5015716967,3753377.6124988873,661048326.69255459,6242078.6377148712,57677512.833777539,{"$f":"SUM(Q33:Q43)","v":140717402.88036463},{"$f":"SUM(R33:R43)","v":104912903.53867346},{"$f":"ROUND(SUM(F45:R45)-E45,0)","v":0}]
[46]
[47,null,"Rate Base Deductions :"]
[48,null,"Accum Provision For Depreciation",null,{"$f":"'G+T+D+R+M'!H48","v":-2653344674.4413061},{"$f":"'G+T+D+R+M'!I48","v":-1101589672.36836},{"$f":"'G+T+D+R+M'!J48","v":-707853397.39680016},{"$f":"'G+T+D+R+M'!K48","v":-217923393.19989869},{"$f":"'G+T+D+R+M'!L48","v":-25791396.260345057},{"$f":"'G+T+D+R+M'!M48","v":-307450786.20022446},{"$f":"'G+T+D+R+M'!N48","v":-23102484.477567475},{"$f":"'G+T+D+R+M'!O48","v":-738345.8598392813},{"$f":"'G+T+D+R+M'!P48","v":-1007210.3900336517},{"$f":"'G+T+D+R+M'!Q48","v":-183453221.28245786},{"$f":"'G+T+D+R+M'!R48","v":-1723365.5953281906},{"$f":"'G+T+D+R+M'!S48","v":-15772526.115879402},{"$f":"'G+T+D+R+M'!T48","v":-38300796.721907616},{"$f":"'G+T+D+R+M'!U48","v":-28638078.572663959},{"$f":"ROUND(SUM(F48:R48)-E48,0)","v":0}]
[{"$f":"A48+1","v":49},null,"Accum Provision For Amortization",null,{"$f":"'G+T+D+R+M'!H49","v":-185265641.245956},{"$f":"'G+T+D+R+M'!I49","v":-96573742.628770202},{"$f":"'G+T+D+R+M'!J49","v":-38522392.576075159},{"$f":"'G+T+D+R+M'!K49","v":-11658799.722358732},{"$f":"'G+T+D+R+M'!L49","v":-1330276.8811315009},{"$f":"'G+T+D+R+M'!M49","v":-17227648.939390961},{"$f":"'G+T+D+R+M'!N49","v":-1394037.2192792811},{"$f":"'G+T+D+R+M'!O49","v":-154311.74220707247},{"$f":"'G+T+D+R+M'!P49","v":-77511.638504475079},{"$f":"'G+T+D+R+M'!Q49","v":-13642123.550781831},{"$f":"'G+T+D+R+M'!R49","v":-92183.547613099698},{"$f":"'G+T+D+R+M'!S49","v":-879947.35166076035},{"$f":"'G+T+D+R+M'!T49","v":-2119372.2191500734},{"$f":"'G+T+D+R+M'!U49","v":-1593293.2290328168},0]
[50,null,"Accum Deferred Income Taxes",null,{"$f":"'G+T+D+R+M'!H50","v":-1118397089.9396503},{"$f":"'G+T+D+R+M'!I50","v":-462846067.41346985},{"$f":"'G+T+D+R+M'!J50","v":-300193314.49208355},{"$f":"'G+T+D+R+M'!K50","v":-92400974.242454618},{"$f":"'G+T+D+R+M'!L50","v":-5581658.8523442969},{"$f":"'G+T+D+R+M'!M50","v":-132929872.18891849},{"$f":"'G+T+D+R+M'!N50","v":-10056925.65844504},{"$f":"'G+T+D+R+M'!O50","v":-319504.17929299292},{"$f":"'G+T+D+R+M'!P50","v":-439839.22254801576},{"$f":"'G+T+D+R+M'!Q50","v":-77240625.419746161},{"$f":"'G+T+D+R+M'!R50","v":-739885.35589309374},{"$f":"'G+T+D+R+M'!S50","v":-6806005.392647366},{"$f":"'G+T+D+R+M'!T50","v":-16479634.910408881},{"$f":"'G+T+D+R+M'!U50","v":-12362782.611397877},0]
[51,null,"Unamortized ITC",null,{"$f":"'G+T+D+R+M'!H51","v":-141518.98089000004},{"$f":"'G+T+D+R+M'!I51","v":-59554.600857463549},{"$f":"'G+T+D+R+M'!J51","v":-37809.616506652863},{"$f":"'G+T+D+R+M'!K51","v":-11592.449885945418},{"$f":"'G+T+D+R+M'!L51","v":-746.79236472731623},{"$f":"'G+T+D+R+M'!M51","v":-16145.663670762355},{"$f":"'G+T+D+R+M'!N51","v":-1282.6724412012852},{"$f":"'G+T+D+R+M'!O51","v":-41.302599378472223},{"$f":"'G+T+D+R+M'!P51","v":-54.922602958568064},{"$f":"'G+T+D+R+M'!Q51","v":-9866.7880104118994},{"$f":"'G+T+D+R+M'!R51","v":-94.204289253247083},{"$f":"'G+T+D+R+M'!S51","v":-826.92419022423258},{"$f":"'G+T+D+R+M'!T51","v":-2001.5100876214274},{"$f":"'G+T+D+R+M'!U51","v":-1501.5333833993996},0]
[52,null,"Customer Advance For Construction",null,{"$f":"'G+T+D+R+M'!H52","v":-8076875.64924041},{"$f":"'G+T+D+R+M'!I52","v":-1270983.0205212468},{"$f":"'G+T+D+R+M'!J52","v":-223781.39565189881},{"$f":"'G+T+D+R+M'!K52","v":-118372.31562223987},{"$f":"'G+T+D+R+M'!L52","v":-585596.12877299741},{"$f":"'G+T+D+R+M'!M52","v":-4510660.3707181411},{"$f":"'G+T+D+R+M'!N52","v":-17860.435124191357},{"$f":"'G+T+D+R+M'!O52","v":-22957.62481317982},{"$f":"'G+T+D+R+M'!P52","v":-48680.932657265759},{"$f":"'G+T+D+R+M'!Q52","v":-1277983.4253592493},{"$f":"'G+T+D+R+M'!R52","v":0},{"$f":"'G+T+D+R+M'!S52","v":0},{"$f":"'G+T+D+R+M'!T52","v":0},{"$f":"'G+T+D+R+M'!U52","v":0},0]
[53,null,"Customer Service Deposits",null,{"$f":"'G+T+D+R+M'!H53","v":-14610438.069999997},{"$f":"'G+T+D+R+M'!I53","v":-3809804.1220868137},{"$f":"'G+T+D+R+M'!J53","v":-437853.0586898406},{"$f":"'G+T+D+R+M'!K53","v":-1201727.6267169546},{"$f":"'G+T+D+R+M'!L53","v":-15626.4359491455},{"$f":"'G+T+D+R+M'!M53","v":-4176190.878991832},{"$f":"'G+T+D+R+M'!N53","v":-105091.98589019181},{"$f":"'G+T+D+R+M'!O53","v":0},{"$f":"'G+T+D+R+M'!P53","v":-596.66337595557627},{"$f":"'G+T+D+R+M'!Q53","v":-3883103.2476386037},{"$f":"'G+T+D+R+M'!R53","v":0},{"$f":"'G+T+D+R+M'!S53","v":0},{"$f":"'G+T+D+R+M'!T53","v":-980444.05066066096},{"$f":"'G+T+D+R+M'!U53","v":0},0]
[54,null,"Misc Rate Base Deductions",null,{"$f":"'G+T+D+R+M'!H54","v":-23904674.061951641},{"$f":"'G+T+D+R+M'!I54","v":-9205314.947488891},{"$f":"'G+T+D+R+M'!J54","v":-6518375.5106414407},{"$f":"'G+T+D+R+M'!K54","v":-2044128.4409668481},{"$f":"'G+T+D+R+M'!L54","v":-118378.79333012862},{"$f":"'G+T+D+R+M'!M54","v":-3265585.3776185461},{"$f":"'G+T+D+R+M'!N54","v":-211305.68573602615},{"$f":"'G+T+D+R+M'!O54","v":-6155.0115977942896},{"$f":"'G+T+D+R+M'!P54","v":-10345.2592536713},{"$f":"'G+T+D+R+M'!Q54","v":-1593977.4735150198},{"$f":"'G+T+D+R+M'!R54","v":-15373.362140108324},{"$f":"'G+T+D+R+M'!S54","v":-170284.60329894221},{"$f":"'G+T+D+R+M'!T54","v":-434195.12528245966},{"$f":"'G+T+D+R+M'!U54","v":-311254.47108176863},0]
[55]
[56,null,"Total Rate Base Deductions",null,{"$f":"SUM(E48:E54)","v":-4003740912.3889942},-1675355139.1015542,-1053786924.0464488,{"$f":"SUM(H48:H54)","v":-325358987.99790406},-33423680.144237854,-469576889.61953318,-34888988.134483404,-1241315.720349699,-1584239.0289759936,-281100901.18750912,-2570902.0652637458,-23629590.387676693,{"$f":"SUM(Q48:Q54)","v":-58316444.537497312},{"$f":"SUM(R48:R54)","v":-42906910.417559825},{"$f":"ROUND(SUM(F56:R56)-E56,0)","v":0}]
[57]
[58,null,"Total Rate Base",null,{"$f":"E45+E56","v":5551595410.6593971},{"$f":"F45+F56","v":2304356224.4604216},1490875931.0633903,{"$f":"H45+H56","v":458191904.03284621},27601194.906960942,654735197.9684366,49986490.875020258,1605852.7812219977,2169138.5835228935,379947425.50504547,3671176.5724511254,34047922.446100846,{"$f":"Q45+Q56","v":82400958.342867315},{"$f":"R45+R56","v":62005993.121113636},{"$f":"ROUND(SUM(F58:R58)-E58,0)","v":0}]
[59]
[60,null,"Calculated Return On Rate Base",null,{"$f":"'G+T+D+R+M'!H61","v":6.3056049553088162E-2},{"$f":"'G+T+D+R+M'!I61","v":5.8406984202915499E-2},{"$f":"'G+T+D+R+M'!J61","v":7.3435826524521797E-2},{"$f":"'G+T+D+R+M'!K61","v":6.0998495957259966E-2},{"$f":"'G+T+D+R+M'!L61","v":0.16008289698626185},{"$f":"'G+T+D+R+M'!M61","v":5.1509427644774043E-2},{"$f":"'G+T+D+R+M'!N61","v":5.4743475170804676E-2},{"$f":"'G+T+D+R+M'!O61","v":5.4407796625934153E-2},{"$f":"'G+T+D+R+M'!P61","v":0.16451950064189544},{"$f":"'G+T+D+R+M'!Q61","v":8.1003025387242744E-2},{"$f":"'G+T+D+R+M'!R61","v":5.760651998130361E-2},{"$f":"'G+T+D+R+M'!S61","v":5.0192067592439521E-2},{"$f":"'G+T+D+R+M'!T61","v":2.0882668479477076E-2},{"$f":"'G+T+D+R+M'!U61","v":3.7032017236917882E-2}]
[61]
[62,null,"Return On RB @ Jurisdictional Ave.",{"$f":"ActualROR","v":6.3056049553088162E-2},{"$f":"$D$62*E58","v":350061675.31323576},{"$f":"$D$62*F58","v":145303600.27754349},{"$f":"$D$62*G58","v":94008746.586639583},{"$f":"$D$62*H58","v":28891771.405518968},1740422.3137777736,41285015.087248728,3151950.6456002668,101258.73254769873,136777.31001013503,23957983.690214422,231489.89187061452,2146927.4849410378,{"$f":"$D$62*Q58","v":5195878.9124897951},{"$f":"$D$62*R58","v":3909852.9748333851},{"$f":"ROUND(SUM(F62:R62)-E62,0)","v":0}]
[63,null,"Total Operating Expenses",null,{"$f":"E27","v":1569151940.948241},596498304.18290937,423355678.36593437,{"$f":"H27","v":131031318.82620065},10075206.799172672,218593496.80860585,13126893.660725072,534076.8048592261,929694.72947523056,107647611.76954003,920899.06213589921,11876071.172856236,{"$f":"Q27","v":32828706.86224661},{"$f":"R27","v":21733981.903579436},{"$f":"ROUND(SUM(F63:R63)-E63,0)","v":0}]
[64,null,"Revenue Credits",null,{"$f":"'G+T+D+R+M'!H$99","v":-358068269.73230076},{"$f":"'G+T+D+R+M'!I$99","v":-126847065.48285933},{"$f":"'G+T+D+R+M'!J$99","v":-101002842.29894997},{"$f":"'G+T+D+R+M'!K$99","v":-31959263.216235798},{"$f":"'G+T+D+R+M'!L$99","v":-1112022.6254500942},{"$f":"'G+T+D+R+M'!M$99","v":-54920333.592401057},{"$f":"'G+T+D+R+M'!N$99","v":-2641405.2332250727},{"$f":"'G+T+D+R+M'!O$99","v":-96834.944966409224},{"$f":"'G+T+D+R+M'!P$99","v":-174135.18605948568},{"$f":"'G+T+D+R+M'!Q$99","v":-23894371.988570001},{"$f":"'G+T+D+R+M'!R$99","v":-221209.78007999129},{"$f":"'G+T+D+R+M'!S$99","v":-2859670.9502866264},{"$f":"'G+T+D+R+M'!T$99","v":-7227254.5650719069},{"$f":"'G+T+D+R+M'!U$99","v":-5111860.0996327279},{"$f":"ROUND(SUM(F64:R64)-E64,0)","v":0}]
[{"$f":"A64+1","v":65}]
[66,null,"Total Revenue Requirements",null,{"$f":"'G+T+D+R+M'!H$101","v":1561145346.4415402},{"$f":"'G+T+D+R+M'!I$101","v":614954838.97759378},{"$f":"'G+T+D+R+M'!J$101","v":416361582.65362388},{"$f":"'G+T+D+R+M'!K$101","v":127963827.01548378},{"$f":"'G+T+D+R+M'!L$101","v":10703606.487500347},{"$f":"'G+T+D+R+M'!M$101","v":204958178.30345356},{"$f":"'G+T+D+R+M'!N$101","v":13637439.073100269},{"$f":"'G+T+D+R+M'!O$101","v":538500.59244051552},{"$f":"'G+T+D+R+M'!P$101","v":892336.85342587996},{"$f":"'G+T+D+R+M'!Q$101","v":107711223.47118448},{"$f":"'G+T+D+R+M'!R$101","v":931179.17392652249},{"$f":"'G+T+D+R+M'!S$101","v":11163327.707510646},{"$f":"'G+T+D+R+M'!T$101","v":30797331.209664505},{"$f":"'G+T+D+R+M'!U$101","v":20531974.778780099},{"$f":"ROUND(SUM(F66:R66)-E66,0)","v":0}]
[67,null,"Class Revenue",null,{"$f":"'G+T+D+R+M'!H$102","v":1561145346.297688},{"$f":"'G+T+D+R+M'!I$102","v":604241736.29999995},{"$f":"'G+T+D+R+M'!J$102","v":431836542.31014055},{"$f":"'G+T+D+R+M'!K$102","v":127021072.61576164},{"$f":"'G+T+D+R+M'!L$102","v":13381663.414711336},{"$f":"'G+T+D+R+M'!M$102","v":197398198.52244687},{"$f":"'G+T+D+R+M'!N$102","v":13221922.649592323},{"$f":"'G+T+D+R+M'!O$102","v":524612.77142473403},{"$f":"'G+T+D+R+M'!P$102","v":1112425.1399999999},{"$f":"'G+T+D+R+M'!Q$102","v":114530130.73497279},{"$f":"'G+T+D+R+M'!R$102","v":911172.98863170727},{"$f":"'G+T+D+R+M'!S$102","v":10725335.847366441},{"$f":"'G+T+D+R+M'!T$102","v":27322204.192639999},{"$f":"'G+T+D+R+M'!U$102","v":18918328.810000002},{"$f":"ROUND(SUM(F67:R67)-E67,0)","v":0}]
[68,null,null,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$105","v":0.14385223388671875},{"$f":"'G+T+D+R+M'!I$105","v":10713102.677593827},{"$f":"'G+T+D+R+M'!J$105","v":-15474959.656516671},{"$f":"'G+T+D+R+M'!K$105","v":942754.39972214401},{"$f":"'G+T+D+R+M'!L$105","v":-2678056.9272109885},{"$f":"'G+T+D+R+M'!M$105","v":7559979.7810066938},{"$f":"'G+T+D+R+M'!N$105","v":415516.42350794561},{"$f":"'G+T+D+R+M'!O$105","v":13887.82101578149},{"$f":"'G+T+D+R+M'!P$105","v":-220088.28657411993},{"$f":"'G+T+D+R+M'!Q$105","v":-6818907.2637883127},{"$f":"'G+T+D+R+M'!R$105","v":20006.185294815223},{"$f":"'G+T+D+R+M'!S$105","v":437991.86014420539},{"$f":"'G+T+D+R+M'!T$105","v":3475127.0170245059},{"$f":"'G+T+D+R+M'!U$105","v":1613645.9687800966},{"$f":"ROUND(SUM(F70:R70)-E70,0)","v":0}]
[71]
[72,null,"Percent %",null,{"$f":"'G+T+D+R+M'!H$111","v":9.2145317671118131E-11},{"$f":"'G+T+D+R+M'!I$111","v":1.7729829030338411E-2},{"$f":"'G+T+D+R+M'!J$111","v":-3.583522499909865E-2},{"$f":"'G+T+D+R+M'!K$111","v":7.4220314811383548E-3},{"$f":"'G+T+D+R+M'!L$111","v":-0.2001288512657422},{"$f":"'G+T+D+R+M'!M$111","v":3.8298119423551991E-2},{"$f":"'G+T+D+R+M'!N$111","v":3.1426323880419715E-2},{"$f":"'G+T+D+R+M'!O$111","v":2.6472517964183734E-2},{"$f":"'G+T+D+R+M'!P$111","v":-0.19784548070724109},{"$f":"'G+T+D+R+M'!Q$111","v":-5.9538107745354195E-2},{"$f":"'G+T+D+R+M'!R$111","v":2.1956517087779532E-2},{"$f":"'G+T+D+R+M'!S$111","v":4.0837123086616661E-2},{"$f":"'G+T+D+R+M'!T$111","v":0.12719058069116651},{"$f":"'G+T+D+R+M'!U$111","v":8.5295375980945137E-2}]
[73]
[74]
[75,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":6.3056049553088162E-2},{"$f":"$D75*E58","v":350061675.31323576},{"$f":"$D75*F58","v":145303600.27754349},94008746.586639583,{"$f":"$D75*H58","v":28891771.405518968},1740422.3137777736,41285015.087248728,3151950.6456002668,101258.73254769873,136777.31001013503,23957983.690214422,231489.89187061452,2146927.4849410378,{"$f":"$D75*Q58","v":5195878.9124897951},{"$f":"$D75*R58","v":3909852.9748333851},{"$f":"ROUND(SUM(F75:R75)-E75,0)","v":0}]
[76,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E63+((E75-E62)*(1/NetToGross))-(E75-E62)","v":1569151940.948241},596498304.18290937,423355678.36593437,131031318.82620065,10075206.799172672,218593496.80860585,13126893.660725072,534076.8048592261,929694.72947523056,107647611.76954003,920899.06213589921,11876071.172856236,32828706.86224661,21733981.903579436,{"$f":"ROUND(SUM(F76:R76)-E76,0)","v":0}]
[77,null,"Revenue Credits",null,{"$f":"E64","v":-358068269.73230076},{"$f":"F64","v":-126847065.48285933},-101002842.29894997,{"$f":"H64","v":-31959263.216235798},-1112022.6254500942,-54920333.592401057,-2641405.2332250727,-96834.944966409224,-174135.18605948568,-23894371.988570001,-221209.78007999129,-2859670.9502866264,{"$f":"Q64","v":-7227254.5650719069},{"$f":"R64","v":-5111860.0996327279},{"$f":"ROUND(SUM(F77:R77)-E77,0)","v":0}]
[78]
[79,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E75:E77)","v":1561145346.529176},{"$f":"SUM(F75:F77)","v":614954838.97759342},{"$f":"SUM(G75:G77)","v":416361582.653624},{"$f":"SUM(H75:H77)","v":127963827.01548381},10703606.487500351,204958178.30345353,13637439.073100265,538500.59244051564,892336.85342587996,107711223.47118445,931179.17392652249,11163327.707510646,{"$f":"SUM(Q75:Q77)","v":30797331.209664498},{"$f":"SUM(R75:R77)","v":20531974.778780092},{"$f":"ROUND(SUM(F79:R79)-E79,0)","v":0}]
[80,null,"Class Revenue",null,{"$f":"E67","v":1561145346.297688},{"$f":"F67","v":604241736.29999995},431836542.31014055,{"$f":"H67","v":127021072.61576164},13381663.414711336,197398198.52244687,13221922.649592323,524612.77142473403,1112425.1399999999,114530130.73497279,911172.98863170727,10725335.847366441,{"$f":"Q67","v":27322204.192639999},{"$f":"R67","v":18918328.810000002},{"$f":"ROUND(SUM(F80:R80)-E80,0)","v":0}]
[81]
[82,null,"Increase / (Decrease) Required to "]
[83,null,"Earn Target Rate of Return",null,{"$f":"E79-E80","v":0.23148798942565918},{"$f":"F79-F80","v":10713102.67759347},-15474959.656516552,{"$f":"H79-H80","v":942754.39972217381},-2678056.9272109848,7559979.781006664,415516.42350794189,13887.821015781607,-220088.28657411993,-6818907.2637883425,20006.185294815223,437991.86014420539,{"$f":"Q79-Q80","v":3475127.0170244984},{"$f":"R79-R80","v":1613645.9687800892},{"$f":"ROUND(SUM(F83:R83)-E83,0)","v":0}]
[84]
[85,null,"Percent %",null,{"$f":"E83/E80","v":1.4828086953891976E-10},{"$f":"F83/F80","v":1.7729829030337822E-2},-3.5835224999098372E-2,{"$f":"H83/H80","v":7.4220314811385907E-3},-0.2001288512657419,3.8298119423551838E-2,3.1426323880419438E-2,2.6472517964183963E-2,-0.19784548070724109,-5.9538107745354459E-2,2.1956517087779528E-2,4.0837123086616661E-2,{"$f":"Q83/Q80","v":0.12719058069116623},{"$f":"R83/R80","v":8.5295375980944749E-2}]

{"sheet":"Generation Summary","index":6,"n_rows":204,"n_cols":19,"rows_kept":204,"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$7","v":"Monthly Wgt Factors"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
[null,null,null,null,{"$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":"'Hot Sheet'!$R$10","v":"Mobile"},null,null,null,"Chk Total"]
[null,null,null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},{"$f":"ROUND(SUM(S15:S68),0)","v":0}]
[]
[14,null,"Operating Expenses"]
[{"$f":"A14+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"'Function Summary'!$F15","v":952768301.10964513},{"$f":"Generation!$I$17","v":309303313.25380164},{"$f":"Generation!J17","v":263541141.77681613},{"$f":"Generation!K17","v":86506282.429668128},{"$f":"Generation!L17","v":3195624.4512152397},{"$f":"Generation!M17","v":166808324.504356},{"$f":"Generation!N17","v":8338318.6723314878},{"$f":"Generation!O17","v":226732.94488516994},{"$f":"Generation!P17","v":563430.54286484502},{"$f":"Generation!Q17","v":59564633.25259354},{"$f":"Generation!R17","v":564537.20513089595},{"$f":"Generation!S17","v":9142629.1279010586},{"$f":"Generation!T17","v":27781120.898111332},{"$f":"Generation!U17","v":17232212.049969699},{"$f":"ROUND(SUM(F15:R15)-E15,0)","v":0}]
[{"$f":"A15+1","v":16},null,"Depreciation Expense",null,{"$f":"'Function Summary'!$F16","v":116108489.18539138},{"$f":"Generation!$I$18","v":40799211.286279589},{"$f":"Generation!J18","v":32830842.02383884},{"$f":"Generation!K18","v":10415296.896879274},{"$f":"Generation!L18","v":276347.27532924718},{"$f":"Generation!M18","v":18375533.620908719},{"$f":"Generation!N18","v":978856.13141951698},{"$f":"Generation!O18","v":24255.116760022098},{"$f":"Generation!P18","v":49918.306371376515},{"$f":"Generation!Q18","v":7363857.871617157},{"$f":"Generation!R18","v":73957.798185694017},{"$f":"Generation!S18","v":948267.58242655057},{"$f":"Generation!T18","v":2270369.071792718},{"$f":"Generation!U18","v":1701776.2035826708},0]
[17,null,"Amortization Expense",null,{"$f":"'Function Summary'!$F17","v":13503539.361011196},{"$f":"Generation!$I$19","v":4744817.5663212864},{"$f":"Generation!J19","v":3818209.6124886265},{"$f":"Generation!K19","v":1211315.5336281392},{"$f":"Generation!L19","v":32146.199741634871},{"$f":"Generation!M19","v":2137209.8386752871},{"$f":"Generation!N19","v":113846.57334497767},{"$f":"Generation!O19","v":2821.0868670552336},{"$f":"Generation!P19","v":5806.6756329988129},{"$f":"Generation!Q19","v":856417.08658988564},{"$f":"Generation!R19","v":8601.0740635138009},{"$f":"Generation!S19","v":110294.41998391715},{"$f":"Generation!T19","v":264110.84977928601},{"$f":"Generation!U19","v":197942.84389458498},0]
[18,null,"Taxes Other Than Income",null,{"$f":"'Function Summary'!$F18","v":26300490.413059454},{"$f":"Generation!$I$20","v":9156820.5637227595},{"$f":"Generation!J20","v":7411817.1551850662},{"$f":"Generation!K20","v":2362029.9022460501},{"$f":"Generation!L20","v":65868.65534562782},{"$f":"Generation!M20","v":4218873.6208406612},{"$f":"Generation!N20","v":223778.72694868888},{"$f":"Generation!O20","v":5587.8088927021872},{"$f":"Generation!P20","v":11854.987946580808},{"$f":"Generation!Q20","v":1664533.1495359379},{"$f":"Generation!R20","v":16609.304051982745},{"$f":"Generation!S20","v":219626.58196172933},{"$f":"Generation!T20","v":545729.20122474502},{"$f":"Generation!U20","v":397360.75515692169},0]
[19,null,"Income Taxes - Federal",null,{"$f":"'Function Summary'!$F19","v":-224840321.45189297},{"$f":"Generation!$I$21","v":-81417531.459659487},{"$f":"Generation!J21","v":-58830018.268352523},{"$f":"Generation!K21","v":-20336341.338422667},{"$f":"Generation!L21","v":-146078.19526609295},{"$f":"Generation!M21","v":-38036444.698833153},{"$f":"Generation!N21","v":-1987438.7719002634},{"$f":"Generation!O21","v":-49198.251155353508},{"$f":"Generation!P21","v":-23713.899847580738},{"$f":"Generation!Q21","v":-12449299.130232876},{"$f":"Generation!R21","v":-148286.1506403083},{"$f":"Generation!S21","v":-1973905.3786549873},{"$f":"Generation!T21","v":-5602997.2222773377},{"$f":"Generation!U21","v":-3839068.6865489041},0]
[20,null,"Income Taxes - State",null,{"$f":"'Function Summary'!$F20","v":-25793262.024161074},{"$f":"Generation!$I$22","v":-9376758.5810762085},{"$f":"Generation!J22","v":-6676623.8849414326},{"$f":"Generation!K22","v":-2335496.5830980348},{"$f":"Generation!L22","v":-10835.938365728118},{"$f":"Generation!M22","v":-4400815.5552793946},{"$f":"Generation!N22","v":-229394.75179032533},{"$f":"Generation!O22","v":-5677.8755097713192},{"$f":"Generation!P22","v":-1610.0118801035956},{"$f":"Generation!Q22","v":-1400598.8708015061},{"$f":"Generation!R22","v":-17088.255252265826},{"$f":"Generation!S22","v":-228538.26420141882},{"$f":"Generation!T22","v":-661135.59569865838},{"$f":"Generation!U22","v":-448687.85626897326},0]
[21,null,"Income Taxes Deferred",null,{"$f":"'Function Summary'!$F21","v":242068423.92778635},{"$f":"Generation!$I$23","v":84278927.397843331},{"$f":"Generation!J23","v":68218001.604475334},{"$f":"Generation!K23","v":21740007.381120615},{"$f":"Generation!L23","v":606251.873457134},{"$f":"Generation!M23","v":38830305.903357208},{"$f":"Generation!N23","v":2059648.4282337825},{"$f":"Generation!O23","v":51429.919009967998},{"$f":"Generation!P23","v":109112.72766559395},{"$f":"Generation!Q23","v":15320281.475954697},{"$f":"Generation!R23","v":152871.21993757365},{"$f":"Generation!S23","v":2021432.2894041478},{"$f":"Generation!T23","v":5022864.8043098059},{"$f":"Generation!U23","v":3657288.9030171409},0]
[22,null,"Investment Tax Credit Adj",null,{"$f":"'Function Summary'!$F22","v":-772346.37844869541},{"$f":"Generation!$I$24","v":-268901.34326104086},{"$f":"Generation!J24","v":-217657.16333139606},{"$f":"Generation!K24","v":-69363.924859796825},{"$f":"Generation!L24","v":-1934.3144029063371},{"$f":"Generation!M24","v":-123892.43360158225},{"$f":"Generation!N24","v":-6571.5386526351094},{"$f":"Generation!O24","v":-164.09290830557993},{"$f":"Generation!P24","v":-348.13636032232131},{"$f":"Generation!Q24","v":-48881.071404414659},{"$f":"Generation!R24","v":-487.75272368048053},{"$f":"Generation!S24","v":-6449.6057877680823},{"$f":"Generation!T24","v":-16026.011894072522},{"$f":"Generation!U24","v":-11668.989260774264},0]
[23,null,"Misc Revenues & Expense",null,{"$f":"'Function Summary'!$F23","v":-2167139.5041468614},{"$f":"Generation!$I$25","v":-675679.12131098658},{"$f":"Generation!J25","v":-587154.7677357319},{"$f":"Generation!K25","v":-197145.45971307752},{"$f":"Generation!L25","v":-8480.9231616631805},{"$f":"Generation!M25","v":-400306.77513508021},{"$f":"Generation!N25","v":-20532.625171190542},{"$f":"Generation!O25","v":-547.29064719969108},{"$f":"Generation!P25","v":-1487.489158151684},{"$f":"Generation!Q25","v":-133822.88135676802},{"$f":"Generation!R25","v":-1234.2492000865439},{"$f":"Generation!S25","v":-22595.432397788474},{"$f":"Generation!T25","v":-74284.964032322168},{"$f":"Generation!U25","v":-43867.525126815439},0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E15:E23)","v":1097176174.6382442},{"$f":"SUM(F15:F23)","v":356544219.56266093},309508558.08844292,99296584.837448627,4008909.0838924935,187408788.02528867,9470510.8447640408,255239.36619428737,712963.70323523681,70737120.882495672,649480.19355331897,10210761.32063544,{"$f":"SUM(Q15:Q23)","v":29529751.031315494},{"$f":"SUM(R15:R23)","v":18843287.698415551},{"$f":"ROUND(SUM(F25:R25)-E25,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"'Function Summary'!$F29","v":4699369744.4299831},{"$f":"Generation!$I$33","v":1642346892.1666718},{"$f":"Generation!J33","v":1326119298.6415343},{"$f":"Generation!K33","v":421834897.01350307},{"$f":"Generation!L33","v":11531705.818486687},{"$f":"Generation!M33","v":749714567.68532586},{"$f":"Generation!N33","v":39854329.317124985},{"$f":"Generation!O33","v":991571.81201428943},{"$f":"Generation!P33","v":2078401.0424363837},{"$f":"Generation!Q33","v":297666408.71699506},{"$f":"Generation!R33","v":2978109.2559785084},{"$f":"Generation!S33","v":38891189.541629151},{"$f":"Generation!T33","v":95221363.108308658},{"$f":"Generation!U33","v":70141010.309974447},{"$f":"ROUND(SUM(F29:R29)-E29,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,{"$f":"'Function Summary'!$F30","v":4111915.5687211654},{"$f":"Generation!$I$34","v":1427392.8455755948},{"$f":"Generation!J34","v":1157464.1707850157},{"$f":"Generation!K34","v":369411.31505920703},{"$f":"Generation!L34","v":10463.738630292577},{"$f":"Generation!M34","v":662440.35704247979},{"$f":"Generation!N34","v":35126.614270546372},{"$f":"Generation!O34","v":878.25068558613623},{"$f":"Generation!P34","v":1881.0681475353044},{"$f":"Generation!Q34","v":260048.83428756826},{"$f":"Generation!R34","v":2589.3933350293851},{"$f":"Generation!S34","v":34579.965863754987},{"$f":"Generation!T34","v":86905.328914030586},{"$f":"Generation!U34","v":62733.686124524385},0]
[{"$f":"A30+1","v":31},null,"Electric Plant Acquisition Adj",null,{"$f":"'Function Summary'!$F31","v":24630737.695214599},{"$f":"Generation!$I$35","v":8655051.2408520821},{"$f":"Generation!J35","v":6964614.9457838181},{"$f":"Generation!K35","v":2209451.8639981328},{"$f":"Generation!L35","v":58619.6615053243},{"$f":"Generation!M35","v":3898044.8693778608},{"$f":"Generation!N35","v":207647.85190202462},{"$f":"Generation!O35","v":5145.2751325810323},{"$f":"Generation!P35","v":10588.875399724098},{"$f":"Generation!Q35","v":1562139.7329283913},{"$f":"Generation!R35","v":15689.228224357517},{"$f":"Generation!S35","v":201156.22391186914},{"$f":"Generation!T35","v":481593.15513615462},{"$f":"Generation!U35","v":360994.77106227749},0]
[32,null,"Nuclear Fuel",null,{"$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},{"$f":"Generation!S36","v":0},{"$f":"Generation!T36","v":0},{"$f":"Generation!U36","v":0},0]
[33,null,"Prepayments",null,{"$f":"'Function Summary'!$F33","v":10755596.415159974},{"$f":"Generation!$I$37","v":3663943.442207634},{"$f":"Generation!J37","v":3006783.0109938709},{"$f":"Generation!K37","v":968504.88447281905},{"$f":"Generation!L37","v":30068.981855576189},{"$f":"Generation!M37","v":1779317.9852221673},{"$f":"Generation!N37","v":93718.728604969845},{"$f":"Generation!O37","v":2374.063823753163},{"$f":"Generation!P37","v":5371.724105317855},{"$f":"Generation!Q37","v":677271.82730912813},{"$f":"Generation!R37","v":6654.4080441352271},{"$f":"Generation!S37","v":94427.910399048356},{"$f":"Generation!T37","v":253235.26585817529},{"$f":"Generation!U37","v":173924.18226338009},0]
[34,null,"Fuel Stock",null,{"$f":"'Function Summary'!$F34","v":83614228.638974056},{"$f":"Generation!$I$38","v":25625314.814778499},{"$f":"Generation!J38","v":22540161.387254361},{"$f":"Generation!K38","v":7625454.4569036048},{"$f":"Generation!L38","v":343776.44957355194},{"$f":"Generation!M38","v":15737990.420132946},{"$f":"Generation!N38","v":789595.74043809623},{"$f":"Generation!O38","v":21622.783438562419},{"$f":"Generation!P38","v":60238.83576614489},{"$f":"Generation!Q38","v":5149713.0707014948},{"$f":"Generation!R38","v":46974.789585143262},{"$f":"Generation!S38","v":897160.24770797568},{"$f":"Generation!T38","v":3025510.7484201337},{"$f":"Generation!U38","v":1750714.8942735712},0]
[35,null,"Materials & Supplies",null,{"$f":"'Function Summary'!$F35","v":62918516.327433184},{"$f":"Generation!$I$39","v":22109081.325571638},{"$f":"Generation!J39","v":17790910.065422885},{"$f":"Generation!K39","v":5643981.7150362041},{"$f":"Generation!L39","v":149742.25194432278},{"$f":"Generation!M39","v":9957444.3442945872},{"$f":"Generation!N39","v":530430.51011794433},{"$f":"Generation!O39","v":13143.458447910483},{"$f":"Generation!P39","v":27048.979935998283},{"$f":"Generation!Q39","v":3990441.3545471258},{"$f":"Generation!R39","v":40077.685630619657},{"$f":"Generation!S39","v":513847.83172867406},{"$f":"Generation!T39","v":1230215.9671206798},{"$f":"Generation!U39","v":922150.8376345858},0]
[36,null,"Misc Deferred Debits",null,{"$f":"'Function Summary'!$F36","v":24864621.623619881},{"$f":"Generation!$I$40","v":8509749.5084669255},{"$f":"Generation!J40","v":6962828.3737038653},{"$f":"Generation!K40","v":2237710.7179731135},{"$f":"Generation!L40","v":67983.662199478669},{"$f":"Generation!M40","v":4087013.843418052},{"$f":"Generation!N40","v":215616.23031742143},{"$f":"Generation!O40","v":5444.7976470736057},{"$f":"Generation!P40","v":12162.481368516081},{"$f":"Generation!Q40","v":1567373.4798410954},{"$f":"Generation!R40","v":15450.824322369688},{"$f":"Generation!S40","v":216043.56672641006},{"$f":"Generation!T40","v":570739.7053206549},{"$f":"Generation!U40","v":396504.43231490557},0]
[37,null,"Cash Working Capital",null,{"$f":"'Function Summary'!$F37","v":15266151.567613609},{"$f":"Generation!$I$41","v":4955949.1588860191},{"$f":"Generation!J41","v":4222704.523210017},{"$f":"Generation!K41","v":1386085.1768305483},{"$f":"Generation!L41","v":51203.306374284708},{"$f":"Generation!M41","v":2672760.1680884622},{"$f":"Generation!N41","v":133604.39943543641},{"$f":"Generation!O41","v":3632.9289061749068},{"$f":"Generation!P41","v":9027.815110116353},{"$f":"Generation!Q41","v":954400.68508194969},{"$f":"Generation!R41","v":9045.5470958132064},{"$f":"Generation!S41","v":146491.8195016172},{"$f":"Generation!T41","v":445135.29874453554},{"$f":"Generation!U41","v":276110.74034863472},0]
[38,null,"Weatherization Loans",null,{"$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},{"$f":"Generation!S42","v":0},{"$f":"Generation!T42","v":0},{"$f":"Generation!U42","v":0},0]
[39,null,"Miscellaneous Rate Base",null,{"$f":"'Function Summary'!$F39","v":34157.418704920798},{"$f":"Generation!$I$43","v":12002.653465136222},{"$f":"Generation!J43","v":9658.3899258488873},{"$f":"Generation!K43","v":3064.0240402387349},{"$f":"Generation!L43","v":81.292584377897356},{"$f":"Generation!M43","v":5405.7313419312031},{"$f":"Generation!N43","v":287.96192417626423},{"$f":"Generation!O43","v":7.1353655432631546},{"$f":"Generation!P43","v":14.684442468521054},{"$f":"Generation!Q43","v":2166.3444105287613},{"$f":"Generation!R43","v":21.757510645755413},{"$f":"Generation!S43","v":278.95946318300679},{"$f":"Generation!T43","v":667.86383944178442},{"$f":"Generation!U43","v":500.62039140049416},0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E29:E39)","v":4925565669.6854248},1717305377.1564751,1388774423.5086143,442278561.16781688,12243645.163153898,788514985.4042443,41860357.354135595,1043820.5054614745,2204735.5067122048,311829964.0461024,3114612.8897266225,40995176.066931687,{"$f":"SUM(Q29:Q39)","v":101315366.44166246},{"$f":"SUM(R29:R39)","v":74084644.474387705},{"$f":"ROUND(SUM(F41:R41)-E41,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"'Function Summary'!$F44","v":-1385166144.4771423},{"$f":"Generation!$I$48","v":-483737220.69577801},{"$f":"Generation!J48","v":-390775585.80201042},{"$f":"Generation!K48","v":-124349576.17676315},{"$f":"Generation!L48","v":-3412739.1193589005},{"$f":"Generation!M48","v":-221219078.19176897},{"$f":"Generation!N48","v":-11756621.560115283},{"$f":"Generation!O48","v":-292661.46270546073},{"$f":"Generation!P48","v":-614912.44075623085},{"$f":"Generation!Q48","v":-87723943.08196868},{"$f":"Generation!R48","v":-877212.05577325891},{"$f":"Generation!S48","v":-11483591.246255124},{"$f":"Generation!T48","v":-28198624.289452441},{"$f":"Generation!U48","v":-20724378.354436222},{"$f":"ROUND(SUM(F44:R44)-E44,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,{"$f":"'Function Summary'!$F45","v":-81527142.944674134},{"$f":"Generation!$I$49","v":-28561156.168562815},{"$f":"Generation!J49","v":-23026774.770254239},{"$f":"Generation!K49","v":-7316010.9369556103},{"$f":"Generation!L49","v":-197392.25365681821},{"$f":"Generation!M49","v":-12960449.084182939},{"$f":"Generation!N49","v":-689598.81917919137},{"$f":"Generation!O49","v":-17126.437917886709},{"$f":"Generation!P49","v":-35611.324515623746},{"$f":"Generation!Q49","v":-5166979.4216644019},{"$f":"Generation!R49","v":-51783.063680341031},{"$f":"Generation!S49","v":-670776.84023827664},{"$f":"Generation!T49","v":-1626351.2794314481},{"$f":"Generation!U49","v":-1207132.5444345302},0]
[46,null,"Accum Deferred Income Taxes",null,{"$f":"'Function Summary'!$F46","v":-583329875.70845604},{"$f":"Generation!$I$50","v":-203915387.77125901},{"$f":"Generation!J50","v":-164625864.04619902},{"$f":"Generation!K50","v":-52360446.811762445},{"$f":"Generation!L50","v":-1429414.9731711608},{"$f":"Generation!M50","v":-93026954.102345452},{"$f":"Generation!N50","v":-4945724.4670246812},{"$f":"Generation!O50","v":-123026.03712318985},{"$f":"Generation!P50","v":-257654.70949100907},{"$f":"Generation!Q50","v":-36951337.97573445},{"$f":"Generation!R50","v":-369759.21793356154},{"$f":"Generation!S50","v":-4824579.8035512492},{"$f":"Generation!T50","v":-11800482.143293474},{"$f":"Generation!U50","v":-8699243.6495673321},0]
[{"$f":"A46+1","v":47},null,"Unamortized ITC",null,{"$f":"'Function Summary'!$F47","v":-70947.566222377238},{"$f":"Generation!$I$51","v":-24801.180365607081},{"$f":"Generation!J51","v":-20022.624361044251},{"$f":"Generation!K51","v":-6368.3472823845414},{"$f":"Generation!L51","v":-173.85483361229643},{"$f":"Generation!M51","v":-11314.450086740486},{"$f":"Generation!N51","v":-601.52590268700283},{"$f":"Generation!O51","v":-14.963114882065055},{"$f":"Generation!P51","v":-31.337629678169243},{"$f":"Generation!Q51","v":-4494.2086107460063},{"$f":"Generation!R51","v":-44.971918109261942},{"$f":"Generation!S51","v":-586.7931529775509},{"$f":"Generation!T51","v":-1435.2548414175751},{"$f":"Generation!U51","v":-1058.0541224909521},0]
[48,null,"Customer Advance For Construction",null,{"$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},{"$f":"Generation!S52","v":0},{"$f":"Generation!T52","v":0},{"$f":"Generation!U52","v":0},0]
[49,null,"Customer Service Deposits",null,{"$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},{"$f":"Generation!S53","v":0},{"$f":"Generation!T53","v":0},{"$f":"Generation!U53","v":0},0]
[50,null,"Misc Rate Base Deductions",null,{"$f":"'Function Summary'!$F50","v":-16811450.935052332},{"$f":"Generation!$I$54","v":-5791162.4452360179},{"$f":"Generation!J54","v":-4718915.8324960507},{"$f":"Generation!K54","v":-1511757.766609981},{"$f":"Generation!L54","v":-44511.032946823281},{"$f":"Generation!M54","v":-2738222.3700818336},{"$f":"Generation!N54","v":-144792.29623735099},{"$f":"Generation!O54","v":-3639.9498543030086},{"$f":"Generation!P54","v":-7980.0971804396013},{"$f":"Generation!Q54","v":-1061316.3295087984},{"$f":"Generation!R54","v":-10510.55487911966},{"$f":"Generation!S54","v":-143928.77831171092},{"$f":"Generation!T54","v":-371925.65214967541},{"$f":"Generation!U54","v":-262787.82956022787},0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E44:E50)","v":-2066905561.6315472},-722029728.26120138,-583167163.07532084,-185544160.03937355,-5084231.2339673145,-329956018.19846594,-17537338.668459196,-436468.85071572236,-916189.90957298153,-130908071.01748706,-1309309.8641843903,-17123463.46150934,{"$f":"SUM(Q44:Q50)","v":-41998818.61916846},{"$f":"SUM(R44:R50)","v":-30894600.432120804},{"$f":"ROUND(SUM(F52:R52)-E52,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E41+E52","v":2858660108.0538778},{"$f":"F41+F52","v":995275648.89527369},805607260.43329346,256734401.12844333,7159413.9291865835,458558967.20577836,24323018.6856764,607351.65474575222,1288545.5971392232,180921893.02861536,1805303.0255422322,23871712.605422348,{"$f":"Q41+Q52","v":59316547.822494},{"$f":"R41+R52","v":43190044.042266905},{"$f":"ROUND(SUM(F54:R54)-E54,0)","v":0}]
[55]
[56]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.3056049553088162E-2},{"$f":"$D$57*E54","v":180255813.42888168},{"$f":"$D$57*F54","v":62758150.635722354},50798411.334209353,{"$f":"$D$57*H54","v":16188657.119537536},451444.35948985885,28914916.959140491,1533713.4715247003,38297.196037798247,81250.595024624432,11408219.852050886,113835.27703693097,1505255.8929645908,{"$f":"$D$57*Q54","v":3740267.1788133052},{"$f":"$D$57*R54","v":2723393.5573292421},{"$f":"ROUND(SUM(F57:R57)-E57,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E25","v":1097176174.6382442},356544219.56266093,309508558.08844292,{"$f":"H25","v":99296584.837448627},4008909.0838924935,187408788.02528867,9470510.8447640408,255239.36619428737,712963.70323523681,70737120.882495672,649480.19355331897,10210761.32063544,{"$f":"Q25","v":29529751.031315494},{"$f":"R25","v":18843287.698415551},{"$f":"ROUND(SUM(F58:R58)-E58,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"'Function Summary'!$F$59","v":-299293693.43945974},{"$f":"Generation!I$99","v":-103442368.37338962},{"$f":"Generation!J99","v":-84701598.752592906},{"$f":"Generation!K99","v":-27151968.949276552},{"$f":"Generation!L99","v":-827380.44991074922},{"$f":"Generation!M99","v":-48141094.45742467},{"$f":"Generation!N99","v":-2143180.3026322392},{"$f":"Generation!O99","v":-64613.186319510271},{"$f":"Generation!P99","v":-150209.87402606959},{"$f":"Generation!Q99","v":-18961614.40544907},{"$f":"Generation!R99","v":-188948.25896366124},{"$f":"Generation!S99","v":-2543488.7915013055},{"$f":"Generation!T99","v":-6439121.5143478634},{"$f":"Generation!U99","v":-4538106.1236272268},{"$f":"ROUND(SUM(F59:R59)-E59,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E57+E58+E59","v":978138294.627666},{"$f":"F57+F58+F59","v":315860001.82499367},275605370.67005932,88333273.007709607,3632972.9934716034,168182610.52700448,8861044.0136565026,228923.37591257534,644004.42423379165,63183726.329097487,574367.21162658872,9172528.4220987242,{"$f":"Q57+Q58+Q59","v":26830896.695780937},{"$f":"R57+R58+R59","v":17028575.132117566},{"$f":"ROUND(SUM(F61:R61)-E61,0)","v":0}]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F62:R62)-E62,0)","v":0}]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":6.3056049553088162E-2},{"$f":"$D64*E54","v":180255813.42888168},{"$f":"$D64*F54","v":62758150.635722354},50798411.334209353,{"$f":"$D64*H54","v":16188657.119537536},451444.35948985885,28914916.959140491,1533713.4715247003,38297.196037798247,81250.595024624432,11408219.852050886,113835.27703693097,1505255.8929645908,{"$f":"$D64*Q54","v":3740267.1788133052},{"$f":"$D64*R54","v":2723393.5573292421},{"$f":"ROUND(SUM(F64:R64)-E64,0)","v":0}]
[65,null,"Total Op. exp. Adjusted for Taxes",null,{"$f":"E58+((E64-E57)*(1/NetToGross))-(E64-E57)","v":1097176174.6382442},356544219.56266093,309508558.08844292,99296584.837448627,4008909.0838924935,187408788.02528867,9470510.8447640408,255239.36619428737,712963.70323523681,70737120.882495672,649480.19355331897,10210761.32063544,29529751.031315494,18843287.698415551,{"$f":"ROUND(SUM(F65:R65)-E65,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E59","v":-299293693.43945974},{"$f":"F59","v":-103442368.37338962},-84701598.752592906,{"$f":"H59","v":-27151968.949276552},-827380.44991074922,-48141094.45742467,-2143180.3026322392,-64613.186319510271,-150209.87402606959,-18961614.40544907,-188948.25896366124,-2543488.7915013055,{"$f":"Q59","v":-6439121.5143478634},{"$f":"R59","v":-4538106.1236272268},{"$f":"ROUND(SUM(F66:R66)-E66,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E64:E66)","v":978138294.627666},{"$f":"SUM(F64:F66)","v":315860001.82499367},275605370.67005932,{"$f":"SUM(H64:H66)","v":88333273.007709607},3632972.9934716034,168182610.52700448,8861044.0136565026,228923.37591257534,644004.42423379165,63183726.329097487,574367.21162658872,9172528.4220987242,{"$f":"SUM(Q64:Q66)","v":26830896.695780937},{"$f":"SUM(R64:R66)","v":17028575.132117566},{"$f":"ROUND(SUM(F68:R68)-E68,0)","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 - \"&C69","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$7","v":"Monthly Wgt Factors"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[null,null,null,null,{"$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$10","v":"General"},{"$f":"'Hot Sheet'!$R$10","v":"Mobile"},null,null,null,"Chk Total"]
[null,null,null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},{"$f":"ROUND(SUM(S83:S136),0)","v":0}]
[13]
[{"$f":"A81+1","v":14},null,"Operating Expenses"]
[{"$f":"A82+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F83:R83)","v":324029222.49306476},114755404.39195025,93069720.177273899,29163257.314665217,695892.58245296497,49903394.369563013,2601399.5005979575,66034.017782094597,124365.49161350563,20717585.50683118,208509.88905981294,2516995.1364113931,5762150.7319060247,4444513.3829575451,{"$f":"ROUND(SUM(F83:R83)-E83,0)","v":0}]
[16,null,"Depreciation Expense",null,{"$f":"SUM(F84:R84)","v":87074358.903908908},31691911.187204991,24948069.560867611,7775809.0902062422,164851.12894118438,13049135.573679607,705219.32686733746,16983.34420105931,30345.424719559625,5568655.4424228473,57328.479679664313,648679.9068038757,1295560.7720261693,1121809.6662887628,0]
[17,null,"Amortization Expense",null,10123916.611842426,3583304.6182024227,2870364.4631384872,907319.28481431818,23093.948120223708,1584945.2781002361,84667.918567824701,2086.3798016654418,4185.0086362127422,643173.13082211989,6492.7078463919988,81206.807771462438,188342.11472870663,144734.95129235479,0]
[18,null,"Taxes Other Than Income",null,19725367.809794586,6867615.4227920687,5558862.8663887987,1771522.4266845374,49401.491509220861,3164155.2156304955,167834.04521151664,4190.85666952664,8891.2409599356051,1248399.8621519534,12456.978038987058,164719.936471297,409296.90091855876,298020.56636769127,0]
[19,null,"Income Taxes - Federal",null,-168917930.37449846,-60164626.653230496,-44204749.077457599,-15347093.786791371,-257089.36524496146,-29104634.672942448,-1516895.527976193,-37981.420607663982,-43545.07439363157,-9424337.9229128473,-109689.00827662616,-1528058.897563172,-4237443.7851215154,-2941785.1819799948,0]
[20,null,"Income Taxes - State",null,-19344946.518122863,-7032568.9358071573,-5007467.9137060717,-1751622.4373235262,-8126.9537742960893,-3300611.6664595455,-172046.06384274401,-4258.4066323284906,-1207.5089100776891,-1050449.1531011288,-12816.191439199367,-171403.69815106413,-495851.69677399355,-336515.89220173017,0]
[21,null,"Income Taxes Deferred",null,181551317.9458397,63209195.548382491,51163501.20335649,16305005.535840463,454688.90509285039,29122729.427517902,1544736.3211753366,38572.439257475991,81834.545749195444,11490211.106966021,114653.41495318021,1516074.2170531105,3767148.6032323539,2742966.6772628557,0]
[22,null,"Investment Tax Credit Adj",null,-579259.78383652156,-201676.00744578065,-163242.87249854705,-52022.943644847619,-1450.7358021797529,-92919.325201186686,-4928.6539894763318,-123.06968122918494,-261.102270241741,-36660.803553310994,-365.81454276036038,-4837.2043408260615,-12019.508920554392,-8751.7419455806976,0]
[23,null,"Misc Revenues & Expense",null,-1625354.6281101464,-506759.34098323999,-440366.0758017989,-147859.09478480814,-6360.6923712473863,-300230.08135131019,-15399.468878392909,-410.46798539976822,-1115.6168686137632,-100367.16101757603,-925.68690006490795,-16946.574298341358,-55713.723024241626,-32900.643845111576,0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E83:E91)","v":432036692.45988244},{"$f":"SUM(F83:F91)","v":152201800.23106557},127794692.33156127,38624315.389666222,1114900.3089237597,64025964.118536785,3394587.3977331668,85093.672805200564,203492.4092358443,29056210.008609261,275644.76841938565,3206429.6301577352,{"$f":"SUM(Q83:Q91)","v":6621470.408971509},{"$f":"SUM(R83:R91)","v":5432091.7841967931},{"$f":"ROUND(SUM(F93:R93)-E93,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"SUM(F97:R97)","v":3373410136.8596044},1232282700.7731044,967869709.9104352,301104731.27703369,6213026.5011016876,502550956.37499577,27203216.403617561,653023.41715386766,1146600.5494517479,215928477.22818801,2228638.8482778906,24875197.684577797,48525343.077313364,42828514.814353354,0]
[30,null,"Plant Held For Future Use ",null,2789248.7349484619,1021536.3505244174,801056.46877715702,248878.91159262785,5034.7873708211682,413760.11684877012,22422.844844437441,537.02867402090294,930.92924103441578,178648.47248713407,1847.2152274819557,20416.838380588197,39139.54361772327,35039.227362248013,0]
[31,null,"Electric Plant Acquisition Adj",null,18473053.271410946,6765583.5729074813,5305356.4695449043,1648312.4414023764,33345.142061389175,2740312.3229430374,148505.36709682469,3556.7137412887018,6165.4972703109179,1183179.795964665,12234.013006253519,135219.68776490717,259219.21742209699,232063.03028541044,0]
[32,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Prepayments",null,8066697.3113699816,2747957.5816557249,2255087.2582454029,726378.66335461428,22551.736391682141,1334488.4889166255,70289.046453727395,1780.5478678148725,4028.7930789883912,507953.87048184616,4990.8060331014203,70820.932799286282,189926.44939363145,130443.13669753505,0]
[34,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,"Materials & Supplies",null,47188887.245574862,16581810.994178724,13343182.549067158,4232986.2862771517,112306.68895824206,7468083.2582209371,397822.88258845813,9857.5938359328611,20286.734951998704,2992831.0159103433,30058.264222964728,385385.87379650539,922661.97534050955,691613.12822593923,0]
[36,null,"Misc Deferred Debits",null,18648466.217714913,6382312.1313501932,5222121.2802778985,1678283.038479835,50987.746649608998,3065260.3825635393,161712.17273806606,4083.5982353052041,9121.8610263870614,1175530.1098808215,11588.118241777265,162032.67504480755,428054.77899049118,297378.32423617918,0]
[37,null,"Cash Working Capital",null,11449613.675710205,3716961.8691645144,3167028.3924075128,1039563.8826229114,38402.479780713533,2004570.1260663467,100203.29957657729,2724.6966796311799,6770.8613325872648,715800.51381146221,6784.1603218599048,109868.86462621289,333851.47405840165,207083.05526147602,0]
[38,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,"Miscellaneous Rate Base",null,17078.709352460399,6001.3267325681109,4829.1949629244436,1532.0120201193674,40.646292188948678,2702.8656709656016,143.98096208813212,3.5676827716315773,7.3422212342605269,1083.1722052643806,10.878755322877707,139.47973159150339,333.93191972089221,250.31019570024708,0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E97:E107)","v":3480043182.0256863},1269504864.5996182,997968371.52371812,310680666.51278335,6475695.728606333,519580133.93622595,28104315.997877739,675567.163870633,1193912.5685742889,222683504.17892957,2296152.3040866521,25759082.036721695,{"$f":"SUM(Q97:Q107)","v":50698530.448055945},{"$f":"SUM(R97:R107)","v":44422385.02661784},{"$f":"ROUND(SUM(F109:R109)-E109,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F112:R112)","v":-988372874.69446671},-361661467.45352405,-283759296.74808228,-88200740.191072971,-1796504.9576300674,-146830623.13280869,-7954014.5098223779,-190650.18814349163,-331953.48643635307,-63290710.767002247,-654015.99888069835,-7253030.8719253652,-13988430.177307466,-12461436.211830785,{"$f":"ROUND(SUM(F112:R112)-E112,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,-60788045.312104717,-21313925.961896457,-17174605.119324286,-5454360.613756449,-146473.09314132118,-9651354.2504663095,-513696.10843312042,-12749.675051028868,-26434.341344825476,-3853358.5550226606,-38641.398022243498,-499102.56625802064,-1205856.3682133274,-897487.26117466204,0]
[46,null,"Accum Deferred Income Taxes",null,-437497406.78134221,-152936540.82844427,-123469398.03464931,-39270335.108821847,-1072061.2298783709,-69770215.576759085,-3709293.3502685116,-92269.527842392388,-193241.03211825684,-27713503.481800843,-277319.41345017118,-3618434.8526634378,-8850361.6074701082,-6524432.7371755037,0]
[47,null,"Unamortized ITC",null,-53210.674666782928,-18600.88527420531,-15016.968270783189,-4776.2604617884062,-130.39112520922231,-8485.8375650553644,-451.14442701525212,-11.222336161548791,-23.503222258626931,-3370.656458059505,-33.728938581946458,-440.09486473316321,-1076.4411310631813,-793.54059186821405,0]
[48,null,"Customer Advance For Construction",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,"Misc Rate Base Deductions",null,-10642676.380606839,-3792062.3483633022,-3024952.4684858145,-953006.6789888551,-23303.770491509411,-1649362.9655130531,-88343.542336699538,-2165.5804205358295,-4236.6262068800734,-677191.09424942057,-6868.2206771498531,-83933.469699855093,-188644.5036929932,-148605.1114807704,0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E112:E118)","v":-1497354213.8431873},-539722597.47750235,-427443269.33881247,-133883218.85310191,-3038473.4422664777,-227910041.76311219,-12265798.655287722,-297846.19379361026,-555888.98932857416,-95538134.554533243,-976878.75996884494,-11454941.855411414,{"$f":"SUM(Q112:Q118)","v":-24234369.097814955},{"$f":"SUM(R112:R118)","v":-20032754.862253591},{"$f":"ROUND(SUM(F120:R120)-E120,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E109+E120","v":1982688968.1824989},{"$f":"F109+F120","v":729782267.12211585},570525102.18490565,176797447.65968144,3437222.2863398553,291670092.17311376,15838517.342590017,377720.97007702274,638023.5792457147,127145369.62439632,1319273.5441178072,14304140.181310281,{"$f":"Q109+Q120","v":26464161.350240991},{"$f":"R109+R120","v":24389630.164364249},{"$f":"ROUND(SUM(F122:R122)-E122,0)","v":0}]
[55]
[56]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.3056049553088162E-2},{"$f":"$D$57*E122","v":125020533.82607689},{"$f":"$D$57*F122","v":46017186.798617162},35975059.114652097,{"$f":"$D$57*H122","v":11148148.620488383},216737.6588124249,18391563.785221651,998714.33440180239,23817.592206417277,40231.24642895646,8017284.7274816446,83188.177971970697,901962.57208702061,{"$f":"$D$57*Q122","v":1668725.4694817164},{"$f":"$D$57*R122","v":1537913.7282256458},{"$f":"ROUND(SUM(F125:R125)-E125,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E93","v":432036692.45988244},152201800.23106557,127794692.33156127,{"$f":"H93","v":38624315.389666222},1114900.3089237597,64025964.118536785,3394587.3977331668,85093.672805200564,203492.4092358443,29056210.008609261,275644.76841938565,3206429.6301577352,{"$f":"Q93","v":6621470.408971509},{"$f":"R93","v":5432091.7841967931},{"$f":"ROUND(SUM(F126:R126)-E126,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"SUM(F127:R127)","v":-219047357.46036941},-76427031.5142425,-62183318.363013327,-19853716.333349958,-577392.68526645796,-34769832.003795676,-1544188.2619233241,-46524.806830279129,-105237.02466460189,-13898875.632608417,-139535.54209707337,-1822211.2402339885,-4455647.7968331156,-3223846.2555106618,{"$f":"ROUND(SUM(F127:R127)-E127,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E125+E126+E127","v":338009868.82558995},{"$f":"F125+F126+F127","v":121791955.51544023},101586433.08320004,29918747.676804647,754245.28246972663,47647695.899962761,2849113.4702116447,62386.458181338712,138486.63100019886,23174619.103482489,219297.40429428298,2286180.9620107673,{"$f":"Q125+Q126+Q127","v":3834548.0816201093},{"$f":"R125+R126+R127","v":3746159.256911777},{"$f":"ROUND(SUM(F129:R129)-E129,0)","v":0}]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F130:R130)-E130,0)","v":0}]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":6.3056049553088162E-2},{"$f":"$D132*E122","v":125020533.82607689},{"$f":"$D132*F122","v":46017186.798617162},35975059.114652097,{"$f":"$D132*H122","v":11148148.620488383},216737.6588124249,18391563.785221651,998714.33440180239,23817.592206417277,40231.24642895646,8017284.7274816446,83188.177971970697,901962.57208702061,{"$f":"$D132*Q122","v":1668725.4694817164},{"$f":"$D132*R122","v":1537913.7282256458},{"$f":"ROUND(SUM(F132:R132)-E132,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E126+((E132-E125)*(1/NetToGross))-(E132-E125)","v":432036692.45988244},152201800.23106557,127794692.33156127,38624315.389666222,1114900.3089237597,64025964.118536785,3394587.3977331668,85093.672805200564,203492.4092358443,29056210.008609261,275644.76841938565,3206429.6301577352,6621470.408971509,5432091.7841967931,{"$f":"ROUND(SUM(F133:R133)-E133,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E127","v":-219047357.46036941},{"$f":"F127","v":-76427031.5142425},-62183318.363013327,{"$f":"H127","v":-19853716.333349958},-577392.68526645796,-34769832.003795676,-1544188.2619233241,-46524.806830279129,-105237.02466460189,-13898875.632608417,-139535.54209707337,-1822211.2402339885,{"$f":"Q127","v":-4455647.7968331156},{"$f":"R127","v":-3223846.2555106618},{"$f":"ROUND(SUM(F134:R134)-E134,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E132:E134)","v":338009868.82558995},{"$f":"SUM(F132:F134)","v":121791955.51544023},101586433.08320004,{"$f":"SUM(H132:H134)","v":29918747.676804647},754245.28246972663,47647695.899962761,2849113.4702116447,62386.458181338712,138486.63100019886,23174619.103482489,219297.40429428298,2286180.9620107673,{"$f":"SUM(Q132:Q134)","v":3834548.0816201093},{"$f":"SUM(R132:R134)","v":3746159.256911777},{"$f":"ROUND(SUM(F136:R136)-E136,0)","v":0}]
[null,null,"Generation Energy Summary"]
[null,null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,null,{"$f":"\"Cost Of Service By Rate Schedule - \"&C137","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$7","v":"Monthly Wgt Factors"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
[null,null,null,null,{"$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":"'Hot Sheet'!$R$10","v":"Mobile"},null,null,null,"Chk Total"]
[null,null,null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},{"$f":"ROUND(SUM(S151:S204),0)","v":0}]
[13]
[{"$f":"A149+1","v":14},null,"Operating Expenses"]
[{"$f":"A150+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F151:R151)","v":628739078.61658025},194547908.86185139,170471421.59954226,57343025.115002923,2499731.8687622747,116904930.13479301,5736919.1717335302,160698.92710307534,439065.05125133938,38847047.745762363,356027.31607108313,6625633.9914896647,22018970.166205317,12787698.667012157,{"$f":"ROUND(SUM(F151:R151)-E151,0)","v":0}]
[16,null,"Depreciation Expense",null,29034130.281482454,9107300.0990745928,7882772.4629712272,2639487.8066730308,111496.1463880628,5326398.0472291131,273636.80455217941,7271.7725589627835,19572.881651816897,1795202.4291943104,16629.318506029707,299587.67562267493,974808.29976654914,579966.53729390807,0]
[17,null,"Amortization Expense",null,3379622.7491687676,1161512.9481188639,947845.14935013989,303996.24881382094,9052.2516214111674,552264.56057505053,29178.654777152966,734.70706538979198,1621.6669967860712,213243.95576776579,2108.3662171218029,29087.612212454715,75768.735050579344,53207.892602230197,0]
[18,null,"Taxes Other Than Income",null,6575122.6032648636,2289205.1409306899,1852954.2887962665,590507.47556151252,16467.163836406955,1054718.4052101653,55944.681737172221,1396.9522231755468,2963.746986645202,416133.28738398448,4152.3260129956861,54906.645490432333,136432.30030618625,99340.188789230422,0]
[19,null,"Income Taxes - Federal",null,-55922391.077406898,-21252904.806469742,-14625269.190923862,-4989247.5516417501,111011.1699785761,-8931810.0259110685,-470543.24392514059,-11216.830547715976,19831.174546001461,-3024961.2073260853,-38597.142363756771,-445846.48109288793,-1365553.4371585185,-897283.50457095657,0]
[20,null,"Income Taxes - State",null,-6448315.5060409522,-2344189.6452690521,-1669155.9712353568,-583874.14577450871,-2708.9845914320294,-1100203.8888198487,-57348.687947581333,-1419.4688774428298,-402.50297002589633,-350149.71770037618,-4272.0638130664565,-57134.566050354704,-165283.89892466451,-112171.96406724337,0]
[21,null,"Income Taxes Deferred",null,60517105.981946588,21069731.849460833,17054500.401118834,5435001.8452801537,151562.9683642835,9707576.4758393019,514912.10705844563,12857.479752492,27278.181916398487,3830070.3689886741,38217.804984393413,505358.07235103694,1255716.2010774515,914322.22575428523,0]
[22,null,"Investment Tax Credit Adj",null,-193086.59461217382,-67225.335815260216,-54414.290832849016,-17340.981214949206,-483.57860072658428,-30973.108400395562,-1642.8846631587774,-41.023227076394981,-87.034090080580327,-12220.267851103665,-121.93818092012013,-1612.4014469420206,-4006.5029735181306,-2917.247315193566,0]
[23,null,"Misc Revenues & Expense",null,-541784.87603671546,-168919.78032774664,-146788.69193393298,-49286.36492826938,-2120.2307904157951,-100076.69378377005,-5133.1562927976356,-136.82266179992277,-371.87228953792101,-33455.720339192005,-308.56230002163596,-5648.8580994471185,-18571.241008080542,-10966.88128170386,0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E151:E159)","v":665139482.17834616},{"$f":"SUM(F151:F159)","v":204342419.33155459},181713865.75685275,60672269.447771974,2894008.7749684411,123382823.90673158,6075923.4470298029,170145.69338906035,509471.29399934312,41680910.873880334,373835.42513385875,7004331.6904766308,{"$f":"SUM(Q151:Q159)","v":22908280.622341298},{"$f":"SUM(R151:R159)","v":13411195.91421671},{"$f":"ROUND(SUM(F161:R161)-E161,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"SUM(F165:R165)","v":1325959607.5703788},410064191.3935675,358249588.73109889,120730165.73646943,5318679.317385002,247163611.31033009,12651112.91350743,338548.39486042189,931800.49298463634,81737931.488807008,749470.40770061803,14015991.857051371,46696020.030995294,27312495.495621096,{"$f":"ROUND(SUM(F165:R165)-E165,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,1322666.8337727038,405856.49505117722,356407.70200785866,120532.40346657924,5428.9512594714088,248680.24019370979,12703.769426108931,341.22201156523334,950.13890650088899,81400.361800434213,742.17810754742936,14163.1274831668,47765.785296307324,27694.458762276379,0]
[31,null,"Electric Plant Acquisition Adj",null,6157684.4238036536,1889467.6679446001,1659258.4762389138,561139.42259575648,25274.519443935133,1157732.5464348237,59142.484805199936,1588.56139129233,4423.3781294131832,378959.93696372659,3455.2152181039992,65936.536146961982,222373.93771405771,128931.74077686714,0]
[32,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Prepayments",null,2688899.1037899936,915985.8605519085,751695.75274846773,242126.22111820476,7517.2454638940471,444829.49630554183,23429.682151242461,593.51595593829074,1342.9310263294637,169317.95682728203,1663.6020110338068,23606.977599762089,63308.816464543823,43481.045565845023,0]
[34,null,"Fuel Stock",null,83614228.638974085,25625314.814778499,22540161.387254361,7625454.4569036048,343776.44957355194,15737990.420132946,789595.74043809623,21622.783438562419,60238.83576614489,5149713.0707014948,46974.789585143262,897160.24770797568,3025510.7484201337,1750714.8942735712,0]
[35,null,"Materials & Supplies",null,15729629.081858292,5527270.3313929094,4447727.5163557213,1410995.428759051,37435.562986080695,2489361.0860736468,132607.62752948608,3285.8646119776208,6762.2449839995706,997610.33863678144,10019.421407654914,128461.95793216852,307553.99178016995,230537.70940864645,0]
[36,null,"Misc Deferred Debits",null,6216155.4059049701,2127437.3771167314,1740707.0934259663,559427.67949327838,16995.915549869667,1021753.460854513,53904.057579355358,1361.1994117684014,3040.6203421290202,391843.36996027385,3862.706080592422,54010.891681602516,142684.92633016373,99126.108078726393,0]
[37,null,"Cash Working Capital",null,3816537.8919034027,1238987.2897215048,1055676.1308025043,346521.29420763708,12800.826593571177,668190.04202211555,33401.099858859103,908.23222654372671,2256.9537775290883,238600.17127048742,2261.3867739533016,36622.954875404299,111283.82468613388,69027.685087158679,0]
[38,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,"Miscellaneous Rate Base",null,17078.709352460399,6001.3267325681109,4829.1949629244436,1532.0120201193674,40.646292188948678,2702.8656709656016,143.98096208813212,3.5676827716315773,7.3422212342605269,1083.1722052643806,10.878755322877707,139.47973159150339,333.93191972089221,250.31019570024708,0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E165:E175)","v":1445522487.6597385},{"$f":"SUM(F165:F175)","v":447800512.55685741},390806051.98489559,131597894.65503368,5767949.4345475649,268934851.46801835,13756041.356257869,368253.34159084153,1010822.9381379167,89146459.867172763,818460.58563997003,15236094.030210003,{"$f":"SUM(Q165:Q175)","v":50616835.993606523},{"$f":"SUM(R165:R175)","v":29662259.447769888},{"$f":"ROUND(SUM(F177:R177)-E177,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F180:R180)","v":-396793269.78267533},-122075753.24225396,-107016289.05392817,-36148835.985690184,-1616234.1617288338,-74388455.058960244,-3802607.0502929026,-102011.27456196913,-282958.95431987772,-24433232.314966433,-223196.05689256056,-4230560.3743297588,-14210194.112144981,-8262942.1426054416,{"$f":"ROUND(SUM(F180:R180)-E180,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,-20739097.63256941,-7247230.206666355,-5852169.6509299511,-1861650.3231991616,-50919.160515497046,-3309094.8337166309,-175902.71074607095,-4376.7628668578409,-9176.9831707982794,-1313620.8666417405,-13141.66565809753,-171674.27398025591,-420494.91121812054,-309645.28325986833,0]
[46,null,"Accum Deferred Income Taxes",null,-145832468.92711401,-50978846.942814752,-41156466.011549756,-13090111.702940611,-357353.7432927902,-23256738.525586363,-1236431.1167561703,-30756.509280797462,-64413.677372752267,-9237834.4939336125,-92439.804483390384,-1206144.9508878123,-2950120.5358233685,-2174810.912391833,0]
[47,null,"Unamortized ITC",null,-17736.891555594313,-6200.2950914017702,-5005.6560902610627,-1592.0868205961353,-43.463708403074108,-2828.6125216851215,-150.38147567175071,-3.7407787205162637,-7.8344074195423108,-1123.5521526865016,-11.242979527315486,-146.69828824438773,-358.81371035439378,-264.51353062273802,0]
[48,null,"Customer Advance For Construction",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,"Misc Rate Base Deductions",null,-6168774.554445493,-1999100.0968727153,-1693963.3640102358,-558751.08762112597,-21207.262455313863,-1088859.4045687804,-56448.753900651449,-1474.3694337671789,-3743.4709735595284,-384125.23525937792,-3642.3342019698084,-59995.308611855828,-183281.14845668231,-114182.71807945747,0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E180:E186)","v":-569551347.78835988},{"$f":"SUM(F180:F186)","v":-182307130.78369918},-155723893.7365084,{"$f":"SUM(H180:H186)","v":-51660941.186271675},-2045757.7917008379,-102045976.4353537,-5271540.0131714679,-138622.65692211216,-360300.92024440737,-35369936.462953851,-332431.10421554558,-5668521.6060979273,{"$f":"SUM(Q180:Q186)","v":-17764449.521353506},{"$f":"SUM(R180:R186)","v":-10861845.569867222},{"$f":"ROUND(SUM(F188:R188)-E188,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E177+E188","v":875971139.87137866},{"$f":"F177+F188","v":265493381.77315822},235082158.24838719,{"$f":"H177+H188","v":79936953.46876201},3722191.6428467268,166888875.03266466,8484501.343086401,229630.68466872937,650522.01789350936,53776523.404218912,486029.48142442445,9567572.4241120759,{"$f":"Q177+Q188","v":32852386.472253017},{"$f":"R177+R188","v":18800413.877902664},{"$f":"ROUND(SUM(F190:R190)-E190,0)","v":0}]
[55]
[56]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.3056049553088162E-2},{"$f":"$D$57*E190","v":55235279.602804773},{"$f":"$D$57*F190","v":16740963.837105218},14823352.219557215,{"$f":"$D$57*H190","v":5040508.4990491597},234706.70067743384,10523353.17391884,534999.13712289918,14479.60383138096,41019.348595668031,3390935.124569233,30647.09906496025,603293.32087757089,{"$f":"$D$57*Q190","v":2071541.7093315895},{"$f":"$D$57*R190","v":1185479.8291035967},{"$f":"ROUND(SUM(F193:R193)-E193,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E161","v":665139482.17834616},{"$f":"F161","v":204342419.33155459},181713865.75685275,{"$f":"H161","v":60672269.447771974},2894008.7749684411,123382823.90673158,6075923.4470298029,170145.69338906035,509471.29399934312,41680910.873880334,373835.42513385875,7004331.6904766308,{"$f":"Q161","v":22908280.622341298},{"$f":"R161","v":13411195.91421671},{"$f":"ROUND(SUM(F194:R194)-E194,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"SUM(F195:R195)","v":-80246335.979092032},-27015336.859147117,-22518280.389579587,-7298252.6159265954,-249987.76464429125,-13371262.453628995,-598992.04070891498,-18088.379489231145,-44972.849361467714,-5062738.7728406535,-49412.716866587907,-721277.55126731703,-1983473.7175147482,-1314259.868116565,{"$f":"ROUND(SUM(F195:R195)-E195,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E193+E194+E195","v":640128425.80205894},{"$f":"F193+F194+F195","v":194068046.30951267},174018937.58683038,58414525.330894537,2878727.7110015838,120534914.62702143,6011930.5434437869,166536.91773121015,505517.79323354346,40009107.225608908,355069.80733223108,6886347.460086884,{"$f":"Q193+Q194+Q195","v":22996348.614158139},{"$f":"R193+R194+R195","v":13282415.875203742},{"$f":"ROUND(SUM(F197:R197)-E197,0)","v":0}]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F198:R198)-E198,0)","v":0}]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":6.3056049553088162E-2},{"$f":"$D200*E190","v":55235279.602804773},{"$f":"$D200*F190","v":16740963.837105218},14823352.219557215,{"$f":"$D200*H190","v":5040508.4990491597},234706.70067743384,10523353.17391884,534999.13712289918,14479.60383138096,41019.348595668031,3390935.124569233,30647.09906496025,603293.32087757089,{"$f":"$D200*Q190","v":2071541.7093315895},{"$f":"$D200*R190","v":1185479.8291035967},{"$f":"ROUND(SUM(F200:R200)-E200,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E194+((E200-E193)*(1/NetToGross))-(E200-E193)","v":665139482.17834616},204342419.33155459,181713865.75685275,60672269.447771974,2894008.7749684411,123382823.90673158,6075923.4470298029,170145.69338906035,509471.29399934312,41680910.873880334,373835.42513385875,7004331.6904766308,22908280.622341298,13411195.91421671,{"$f":"ROUND(SUM(F201:R201)-E201,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E195","v":-80246335.979092032},{"$f":"F195","v":-27015336.859147117},-22518280.389579587,{"$f":"H195","v":-7298252.6159265954},-249987.76464429125,-13371262.453628995,-598992.04070891498,-18088.379489231145,-44972.849361467714,-5062738.7728406535,-49412.716866587907,-721277.55126731703,{"$f":"Q195","v":-1983473.7175147482},{"$f":"R195","v":-1314259.868116565},{"$f":"ROUND(SUM(F202:R202)-E202,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E200:E202)","v":640128425.80205894},{"$f":"SUM(F200:F202)","v":194068046.30951267},174018937.58683038,{"$f":"SUM(H200:H202)","v":58414525.330894537},2878727.7110015838,120534914.62702143,6011930.5434437869,166536.91773121015,505517.79323354346,40009107.225608908,355069.80733223108,6886347.460086884,{"$f":"SUM(Q200:Q202)","v":22996348.614158139},{"$f":"SUM(R200:R202)","v":13282415.875203742},{"$f":"ROUND(SUM(F204:R204)-E204,0)","v":0}]

{"sheet":"Transmission Summary","index":7,"n_rows":204,"n_cols":19,"rows_kept":204,"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$7","v":"Monthly Wgt Factors"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
[null,null,null,null,{"$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":"'Hot Sheet'!$R$10","v":"Mobile"},null,null,null,"Chk Total"]
[null,null,null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},{"$f":"ROUND(SUM(S15:S68),0)","v":0}]
[]
[14,null,"Operating Expenses"]
[{"$f":"A14+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"'Function Summary'!$G15","v":94576557.905669555},{"$f":"Transmission!$I$17","v":32669373.609629553},{"$f":"Transmission!J17","v":26784232.747574344},{"$f":"Transmission!K17","v":8523095.9198859539},{"$f":"Transmission!L17","v":255167.69485427134},{"$f":"Transmission!M17","v":15271264.531040248},{"$f":"Transmission!N17","v":735683.50578538945},{"$f":"Transmission!O17","v":20614.484973521903},{"$f":"Transmission!P17","v":43427.782831156379},{"$f":"Transmission!Q17","v":5994355.5724609895},{"$f":"Transmission!R17","v":59308.400662288448},{"$f":"Transmission!S17","v":785195.98921580496},{"$f":"Transmission!T17","v":2009845.0592145452},{"$f":"Transmission!U17","v":1424992.607541502},{"$f":"ROUND(SUM(F15:R15)-E15,0)","v":0}]
[{"$f":"A15+1","v":16},null,"Depreciation Expense",null,{"$f":"'Function Summary'!$G16","v":39216109.263205148},{"$f":"Transmission!$I$18","v":13662562.800757341},{"$f":"Transmission!J18","v":10994098.8715044},{"$f":"Transmission!K18","v":3487763.8510841439},{"$f":"Transmission!L18","v":92534.958417737056},{"$f":"Transmission!M18","v":6462269.2376279794},{"$f":"Transmission!N18","v":327785.67545193085},{"$f":"Transmission!O18","v":8122.1523327622344},{"$f":"Transmission!P18","v":16715.230344942742},{"$f":"Transmission!Q18","v":2465939.4393823678},{"$f":"Transmission!R18","v":24766.469885116032},{"$f":"Transmission!S18","v":319148.03767200519},{"$f":"Transmission!T18","v":760226.2012506366},{"$f":"Transmission!U18","v":594176.33749378251},0]
[17,null,"Amortization Expense",null,{"$f":"'Function Summary'!$G17","v":2093888.2993197897},{"$f":"Transmission!$I$19","v":729499.86812664336},{"$f":"Transmission!J19","v":587019.71174025745},{"$f":"Transmission!K19","v":186225.91577633738},{"$f":"Transmission!L19","v":4940.8182745261902},{"$f":"Transmission!M19","v":345028.90024538711},{"$f":"Transmission!N19","v":17501.812105319761},{"$f":"Transmission!O19","v":433.67479015914336},{"$f":"Transmission!P19","v":892.49422016682502},{"$f":"Transmission!Q19","v":131666.54909999826},{"$f":"Transmission!R19","v":1322.3826875403736},{"$f":"Transmission!S19","v":17040.519804747812},{"$f":"Transmission!T19","v":40591.572872991055},{"$f":"Transmission!U19","v":31724.07957571507},0]
[18,null,"Taxes Other Than Income",null,{"$f":"'Function Summary'!$G18","v":11041812.485338401},{"$f":"Transmission!$I$20","v":3856029.7052392531},{"$f":"Transmission!J20","v":3107962.2364490218},{"$f":"Transmission!K20","v":985696.52454329375},{"$f":"Transmission!L20","v":22658.11164882089},{"$f":"Transmission!M20","v":1800221.3615580043},{"$f":"Transmission!N20","v":92563.902694887234},{"$f":"Transmission!O20","v":2159.2115837793954},{"$f":"Transmission!P20","v":4435.479139312939},{"$f":"Transmission!Q20","v":689703.42360761494},{"$f":"Transmission!R20","v":7003.843264513047},{"$f":"Transmission!S20","v":90264.08881083726},{"$f":"Transmission!T20","v":215083.73313358359},{"$f":"Transmission!U20","v":168030.86366548014},0]
[19,null,"Income Taxes - Federal",null,{"$f":"'Function Summary'!$G19","v":-19448422.167289007},{"$f":"Transmission!$I$21","v":-7611533.7701804256},{"$f":"Transmission!J21","v":-3318032.1989912032},{"$f":"Transmission!K21","v":-1782663.1441974123},{"$f":"Transmission!L21","v":66670.464966991975},{"$f":"Transmission!M21","v":-4454878.7136552921},{"$f":"Transmission!N21","v":-202378.44137428756},{"$f":"Transmission!O21","v":-5753.7859272951509},{"$f":"Transmission!P21","v":17133.765052468967},{"$f":"Transmission!Q21","v":-480796.23719208571},{"$f":"Transmission!R21","v":-14043.925329314505},{"$f":"Transmission!S21","v":-220633.8308305871},{"$f":"Transmission!T21","v":-899837.22369601973},{"$f":"Transmission!U21","v":-541675.12597567309},0]
[20,null,"Income Taxes - State",null,{"$f":"'Function Summary'!$G20","v":-2472950.6360633885},{"$f":"Transmission!$I$22","v":-967839.2990757256},{"$f":"Transmission!J22","v":-421902.08369273285},{"$f":"Transmission!K22","v":-226673.29608408333},{"$f":"Transmission!L22","v":8477.4367457358276},{"$f":"Transmission!M22","v":-566457.01402318222},{"$f":"Transmission!N22","v":-25733.290393233401},{"$f":"Transmission!O22","v":-731.61866019114052},{"$f":"Transmission!P22","v":2178.632015499024},{"$f":"Transmission!Q22","v":-61135.312179671157},{"$f":"Transmission!R22","v":-1785.7455878497915},{"$f":"Transmission!S22","v":-28054.541781728756},{"$f":"Transmission!T22","v":-114418.17827307753},{"$f":"Transmission!U22","v":-68876.325070554783},0]
[21,null,"Income Taxes Deferred",null,{"$f":"'Function Summary'!$G21","v":77202868.546431169},{"$f":"Transmission!$I$23","v":26960841.332888857},{"$f":"Transmission!J23","v":21730454.153831109},{"$f":"Transmission!K23","v":6891857.5924048368},{"$f":"Transmission!L23","v":158422.47071819112},{"$f":"Transmission!M23","v":12586905.756222911},{"$f":"Transmission!N23","v":647194.36427551438},{"$f":"Transmission!O23","v":15096.917130932723},{"$f":"Transmission!P23","v":31012.273880534016},{"$f":"Transmission!Q23","v":4822313.6210205574},{"$f":"Transmission!R23","v":48969.930578696709},{"$f":"Transmission!S23","v":631114.37476225966},{"$f":"Transmission!T23","v":1503836.5483598264},{"$f":"Transmission!U23","v":1174849.2103569526},0]
[22,null,"Investment Tax Credit Adj",null,{"$f":"'Function Summary'!$G22","v":-315650.12362995563},{"$f":"Transmission!$I$24","v":-110231.56341368073},{"$f":"Transmission!J24","v":-88846.705690302377},{"$f":"Transmission!K24","v":-28177.912842374524},{"$f":"Transmission!L24","v":-647.72298503242166},{"$f":"Transmission!M24","v":-51462.574291276425},{"$f":"Transmission!N24","v":-2646.1060960878012},{"$f":"Transmission!O24","v":-61.72495722674018},{"$f":"Transmission!P24","v":-126.79617051469158},{"$f":"Transmission!Q24","v":-19716.416233188302},{"$f":"Transmission!R24","v":-200.21749103816822},{"$f":"Transmission!S24","v":-2580.3617685337717},{"$f":"Transmission!T24","v":-6148.5564117807398},{"$f":"Transmission!U24","v":-4803.4652789189731},0]
[23,null,"Misc Revenues & Expense",null,{"$f":"'Function Summary'!$G23","v":-512943.7996583858},{"$f":"Transmission!$I$25","v":-178705.30778705332},{"$f":"Transmission!J25","v":-143801.99756992751},{"$f":"Transmission!K25","v":-45619.692409538322},{"$f":"Transmission!L25","v":-1210.3503907910476},{"$f":"Transmission!M25","v":-84526.002182335753},{"$f":"Transmission!N25","v":-4287.4123159805295},{"$f":"Transmission!O25","v":-106.23714991737496},{"$f":"Transmission!P25","v":-218.63397278282994},{"$f":"Transmission!Q25","v":-32254.30491522661},{"$f":"Transmission!R25","v":-323.94358863427226},{"$f":"Transmission!S25","v":-4174.4326546589273},{"$f":"Transmission!T25","v":-9943.702309990229},{"$f":"Transmission!U25","v":-7771.7824115490666},0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E15:E23)","v":201381269.77332336},{"$f":"SUM(F15:F23)","v":69009997.376184762},59231184.735154964,17991505.758161161,607013.88225045102,31308365.482542444,1585684.0101334525,39773.074116525,115450.22734078339,13510076.335051358,125017.1950813179,1587319.8432301464,{"$f":"SUM(Q15:Q23)","v":3499235.4541407148},{"$f":"SUM(R15:R23)","v":2770646.3998967363},{"$f":"ROUND(SUM(F25:R25)-E25,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"'Function Summary'!$G29","v":1991369174.9549105},{"$f":"Transmission!$I$33","v":693776800.7802285},{"$f":"Transmission!J33","v":558273791.95000207},{"$f":"Transmission!K33","v":177106570.83661908},{"$f":"Transmission!L33","v":4698870.069078872},{"$f":"Transmission!M33","v":328148804.29657763},{"$f":"Transmission!N33","v":16644761.350631895},{"$f":"Transmission!O33","v":412438.05741636531},{"$f":"Transmission!P33","v":848789.44032199774},{"$f":"Transmission!Q33","v":125218935.87033728},{"$f":"Transmission!R33","v":1257626.588370611},{"$f":"Transmission!S33","v":16206140.06762748},{"$f":"Transmission!T33","v":38603833.663164318},{"$f":"Transmission!U33","v":30171811.984534204},{"$f":"ROUND(SUM(F29:R29)-E29,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,{"$f":"'Function Summary'!$G30","v":217988.79240354162},{"$f":"Transmission!$I$34","v":75945.46277106191},{"$f":"Transmission!J34","v":61112.394411166264},{"$f":"Transmission!K34","v":19387.273351971973},{"$f":"Transmission!L34","v":514.36983983315758},{"$f":"Transmission!M34","v":35921.520358951202},{"$f":"Transmission!N34","v":1822.0472377658225},{"$f":"Transmission!O34","v":45.148236579340384},{"$f":"Transmission!P34","v":92.91418618776305},{"$f":"Transmission!Q34","v":13707.304743655104},{"$f":"Transmission!R34","v":137.66824307123721},{"$f":"Transmission!S34","v":1774.0335958150679},{"$f":"Transmission!T34","v":4225.8346041392497},{"$f":"Transmission!U34","v":3302.8208233435244},0]
[{"$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},{"$f":"Transmission!S35","v":0},{"$f":"Transmission!T35","v":0},{"$f":"Transmission!U35","v":0},0]
[32,null,"Nuclear Fuel",null,{"$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},{"$f":"Transmission!S36","v":0},{"$f":"Transmission!T36","v":0},{"$f":"Transmission!U36","v":0},0]
[33,null,"Prepayments",null,{"$f":"'Function Summary'!$G33","v":3373494.6435450073},{"$f":"Transmission!$I$37","v":1175297.1748448552},{"$f":"Transmission!J37","v":945747.40713564213},{"$f":"Transmission!K37","v":300028.55690280761},{"$f":"Transmission!L37","v":7960.1518974700666},{"$f":"Transmission!M37","v":555904.98567735543},{"$f":"Transmission!N37","v":28197.167978756668},{"$f":"Transmission!O37","v":698.69341715493192},{"$f":"Transmission!P37","v":1437.897361408887},{"$f":"Transmission!Q37","v":212127.96593944656},{"$f":"Transmission!R37","v":2130.4906342493477},{"$f":"Transmission!S37","v":27454.130861334081},{"$f":"Transmission!T37","v":65397.079567193759},{"$f":"Transmission!U37","v":51112.941327332512},0]
[34,null,"Fuel Stock",null,{"$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},{"$f":"Transmission!S38","v":0},{"$f":"Transmission!T38","v":0},{"$f":"Transmission!U38","v":0},0]
[35,null,"Materials & Supplies",null,{"$f":"'Function Summary'!$G35","v":602211.51200869784},{"$f":"Transmission!$I$39","v":209805.42834925311},{"$f":"Transmission!J39","v":168827.8880534888},{"$f":"Transmission!K39","v":53558.896630812713},{"$f":"Transmission!L39","v":1420.9879120949015},{"$f":"Transmission!M39","v":99236.079297917953},{"$f":"Transmission!N39","v":5033.5515413791545},{"$f":"Transmission!O39","v":124.72562242850998},{"$f":"Transmission!P39","v":256.68288692387557},{"$f":"Transmission!Q39","v":37867.528069789085},{"$f":"Transmission!R39","v":380.31955634689666},{"$f":"Transmission!S39","v":4900.9100069342012},{"$f":"Transmission!T39","v":11674.206817689719},{"$f":"Transmission!U39","v":9124.3072636389425},0]
[36,null,"Misc Deferred Debits",null,{"$f":"'Function Summary'!$G36","v":7618696.2686892217},{"$f":"Transmission!$I$40","v":2654289.7341559152},{"$f":"Transmission!J40","v":2135874.8132752725},{"$f":"Transmission!K40","v":677584.13411132374},{"$f":"Transmission!L40","v":17977.197525864551},{"$f":"Transmission!M40","v":1255455.1548584069},{"$f":"Transmission!N40","v":63680.450442811125},{"$f":"Transmission!O40","v":1577.9283777496187},{"$f":"Transmission!P40","v":3247.3456814539659},{"$f":"Transmission!Q40","v":479069.5445981769},{"$f":"Transmission!R40","v":4811.4975005788201},{"$f":"Transmission!S40","v":62002.37630540676},{"$f":"Transmission!T40","v":147692.68628752872},{"$f":"Transmission!U40","v":115433.40556873304},0]
[37,null,"Cash Working Capital",null,{"$f":"'Function Summary'!$G37","v":5251371.9084431017},{"$f":"Transmission!$I$41","v":1813969.916426369},{"$f":"Transmission!J41","v":1487196.9392256977},{"$f":"Transmission!K41","v":473245.66972818563},{"$f":"Transmission!L41","v":14168.209272707887},{"$f":"Transmission!M41","v":847938.34054200491},{"$f":"Transmission!N41","v":40848.893016804723},{"$f":"Transmission!O41","v":1144.6211375650612},{"$f":"Transmission!P41","v":2411.331558851658},{"$f":"Transmission!Q41","v":332837.13384703308},{"$f":"Transmission!R41","v":3293.1042963444479},{"$f":"Transmission!S41","v":43598.078125265427},{"$f":"Transmission!T41","v":111596.82819932402},{"$f":"Transmission!U41","v":79122.843066949237},0]
[38,null,"Weatherization Loans",null,{"$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},{"$f":"Transmission!S42","v":0},{"$f":"Transmission!T42","v":0},{"$f":"Transmission!U42","v":0},0]
[39,null,"Miscellaneous Rate Base",null,{"$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},{"$f":"Transmission!S43","v":0},{"$f":"Transmission!T43","v":0},{"$f":"Transmission!U43","v":0},0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E29:E39)","v":2008432938.0799999},699706108.49677598,563072551.39210331,178630375.36734417,4740910.985526843,330943260.3773123,16784343.460849412,416029.17420784279,856235.61199682392,126294545.34753539,1268379.6686012016,16345869.596522238,{"$f":"SUM(Q29:Q39)","v":38944420.298640192},{"$f":"SUM(R29:R39)","v":30429908.302584205},{"$f":"ROUND(SUM(F41:R41)-E41,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"'Function Summary'!$G44","v":-516852971.33577973},{"$f":"Transmission!$I$48","v":-180067230.33737242},{"$f":"Transmission!J48","v":-144897920.15721175},{"$f":"Transmission!K48","v":-45967362.484929733},{"$f":"Transmission!L48","v":-1219574.5347821712},{"$f":"Transmission!M48","v":-85170179.290928513},{"$f":"Transmission!N48","v":-4320086.9107531011},{"$f":"Transmission!O48","v":-107046.78882483546},{"$f":"Transmission!P48","v":-220300.19378927929},{"$f":"Transmission!Q48","v":-32500116.669521336},{"$f":"Transmission!R48","v":-326412.37976227852},{"$f":"Transmission!S48","v":-4206246.2254899787},{"$f":"Transmission!T48","v":-10019483.788320873},{"$f":"Transmission!U48","v":-7831011.5740934415},{"$f":"ROUND(SUM(F44:R44)-E44,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,{"$f":"'Function Summary'!$G45","v":-25237026.596808694},{"$f":"Transmission!$I$49","v":-8792372.3764523938},{"$f":"Transmission!J49","v":-7075115.6010381496},{"$f":"Transmission!K49","v":-2244507.0509144589},{"$f":"Transmission!L49","v":-59549.721682024603},{"$f":"Transmission!M49","v":-4158701.1822625962},{"$f":"Transmission!N49","v":-210942.39494222793},{"$f":"Transmission!O49","v":-5226.9101228913287},{"$f":"Transmission!P49","v":-10756.87861012187},{"$f":"Transmission!Q49","v":-1586924.6586466334},{"$f":"Transmission!R49","v":-15938.153687246997},{"$f":"Transmission!S49","v":-205383.68899266762},{"$f":"Transmission!T49","v":-489234.11728880898},{"$f":"Transmission!U49","v":-382373.86216847051},0]
[46,null,"Accum Deferred Income Taxes",null,{"$f":"'Function Summary'!$G46","v":-239853520.4848066},{"$f":"Transmission!$I$50","v":-83563040.100449875},{"$f":"Transmission!J50","v":-67242166.661214337},{"$f":"Transmission!K50","v":-21331880.028605487},{"$f":"Transmission!L50","v":-565962.81047112145},{"$f":"Transmission!M50","v":-39524327.894730285},{"$f":"Transmission!N50","v":-2004804.511538964},{"$f":"Transmission!O50","v":-49676.751791175739},{"$f":"Transmission!P50","v":-102233.78175617834},{"$f":"Transmission!Q50","v":-15082192.064798215},{"$f":"Transmission!R50","v":-151476.81634384257},{"$f":"Transmission!S50","v":-1951973.7048619126},{"$f":"Transmission!T50","v":-4649699.5817650119},{"$f":"Transmission!U50","v":-3634085.7764801518},0]
[{"$f":"A46+1","v":47},null,"Unamortized ITC",null,{"$f":"'Function Summary'!$G47","v":-28995.550020340313},{"$f":"Transmission!$I$51","v":-10101.816202689422},{"$f":"Transmission!J51","v":-8128.8091944196831},{"$f":"Transmission!K51","v":-2578.7804159321595},{"$f":"Transmission!L51","v":-68.418433341632792},{"$f":"Transmission!M51","v":-4778.040805983519},{"$f":"Transmission!N51","v":-242.35794525359938},{"$f":"Transmission!O51","v":-6.0053513555495712},{"$f":"Transmission!P51","v":-12.358895413155471},{"$f":"Transmission!Q51","v":-1823.2645914881239},{"$f":"Transmission!R51","v":-18.311815317329522},{"$f":"Transmission!S51","v":-235.97131217573224},{"$f":"Transmission!T51","v":-562.09552113290283},{"$f":"Transmission!U51","v":-439.31953583749817},0]
[48,null,"Customer Advance For Construction",null,{"$f":"'Function Summary'!$G48","v":-5367859.7442404088},{"$f":"Transmission!$I$52","v":-844690.30944047042},{"$f":"Transmission!J52","v":-148724.23414649611},{"$f":"Transmission!K52","v":-78669.774731631318},{"$f":"Transmission!L52","v":-389184.88070560014},{"$f":"Transmission!M52","v":-2997767.1163224489},{"$f":"Transmission!N52","v":-11869.974836963171},{"$f":"Transmission!O52","v":-15257.547028055606},{"$f":"Transmission!P52","v":-32353.156105305436},{"$f":"Transmission!Q52","v":-849342.75092343846},{"$f":"Transmission!R52","v":0},{"$f":"Transmission!S52","v":0},{"$f":"Transmission!T52","v":0},{"$f":"Transmission!U52","v":0},0]
[49,null,"Customer Service Deposits",null,{"$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},{"$f":"Transmission!S53","v":0},{"$f":"Transmission!T53","v":0},{"$f":"Transmission!U53","v":0},0]
[50,null,"Misc Rate Base Deductions",null,{"$f":"'Function Summary'!$G50","v":-2773578.6775295855},{"$f":"Transmission!$I$54","v":-966440.29409497604},{"$f":"Transmission!J54","v":-777682.80385119142},{"$f":"Transmission!K54","v":-246711.80444921661},{"$f":"Transmission!L54","v":-6545.5883886108777},{"$f":"Transmission!M54","v":-456723.53253764252},{"$f":"Transmission!N54","v":-23186.373537937143},{"$f":"Transmission!O54","v":-574.53168952488272},{"$f":"Transmission!P54","v":-1182.3749589305651},{"$f":"Transmission!Q54","v":-174431.64007890169},{"$f":"Transmission!R54","v":-1751.8905339003545},{"$f":"Transmission!S54","v":-22573.325148781965},{"$f":"Transmission!T54","v":-53775.652798803247},{"$f":"Transmission!U54","v":-41998.86546116809},0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E44:E50)","v":-790113952.38918543},-274243875.23401284,-220149738.26665634,-69871709.924046472,-2240885.9544628705,-132312477.05758746,-6571132.5235544462,-177788.53480783859,-366838.74411522865,-50194831.048560008,-495597.5521425858,-6386412.9158055168,{"$f":"SUM(Q44:Q50)","v":-15212755.23569463},{"$f":"SUM(R44:R50)","v":-11889909.39773907},{"$f":"ROUND(SUM(F52:R52)-E52,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E41+E52","v":1218318985.6908145},{"$f":"F41+F52","v":425462233.26276314},342922813.12544698,108758665.4432977,2500025.0310639725,198630783.31972486,10213210.937294966,238240.63940000421,489396.86788159527,76099714.298975378,772782.11645861575,9959456.6807167213,{"$f":"Q41+Q52","v":23731665.06294556},{"$f":"R41+R52","v":18539998.904845133},{"$f":"ROUND(SUM(F54:R54)-E54,0)","v":0}]
[55]
[56]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.3056049553088162E-2},{"$f":"$D$57*E54","v":76822382.333188102},{"$f":"$D$57*F54","v":26827967.663584348},21623357.897322576,{"$f":"$D$57*H54","v":6857891.7975203171},157641.70224273062,12524872.515777288,644004.73495821329,15022.513563566074,30859.433152268011,4798547.355812043,48728.587429154824,628003.99398110854,{"$f":"$D$57*Q54","v":1496425.0481863862},{"$f":"$D$57*R54","v":1169059.0896581151},{"$f":"ROUND(SUM(F57:R57)-E57,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E25","v":201381269.77332336},69009997.376184762,59231184.735154964,{"$f":"H25","v":17991505.758161161},607013.88225045102,31308365.482542444,1585684.0101334525,39773.074116525,115450.22734078339,13510076.335051358,125017.1950813179,1587319.8432301464,{"$f":"Q25","v":3499235.4541407148},{"$f":"R25","v":2770646.3998967363},{"$f":"ROUND(SUM(F58:R58)-E58,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"'Function Summary'!$G$59","v":-37536295.139490142},{"$f":"Transmission!$I$99","v":-12968082.963332485},{"$f":"Transmission!J99","v":-10594044.475232391},{"$f":"Transmission!K99","v":-3371097.55866984},{"$f":"Transmission!L99","v":-98360.888298181453},{"$f":"Transmission!M99","v":-6064972.5881963689},{"$f":"Transmission!N99","v":-319421.91679116117},{"$f":"Transmission!O99","v":-7991.6890975663428},{"$f":"Transmission!P99","v":-17809.156910292018},{"$f":"Transmission!Q99","v":-2383816.7210577857},{"$f":"Transmission!R99","v":-23528.55650439582},{"$f":"Transmission!S99","v":-316322.63353030774},{"$f":"Transmission!T99","v":-796335.06430292863},{"$f":"Transmission!U99","v":-574510.92756577861},{"$f":"ROUND(SUM(F59:R59)-E59,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E57+E58+E59","v":240667356.96702135},{"$f":"F57+F58+F59","v":82869882.076436624},70260498.157245144,21478299.997011639,666294.6961950002,37768265.410123363,1910266.8283005045,46803.898582524736,128500.50358275938,15924806.969805615,150217.2260060769,1899001.2036809472,{"$f":"Q57+Q58+Q59","v":4199325.4380241726},{"$f":"R57+R58+R59","v":3365194.5619890727},{"$f":"ROUND(SUM(F61:R61)-E61,0)","v":0}]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F62:R62)-E62,0)","v":0}]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":6.3056049553088162E-2},{"$f":"$D64*E54","v":76822382.333188102},{"$f":"$D64*F54","v":26827967.663584348},21623357.897322576,{"$f":"$D64*H54","v":6857891.7975203171},157641.70224273062,12524872.515777288,644004.73495821329,15022.513563566074,30859.433152268011,4798547.355812043,48728.587429154824,628003.99398110854,{"$f":"$D64*Q54","v":1496425.0481863862},{"$f":"$D64*R54","v":1169059.0896581151},{"$f":"ROUND(SUM(F64:R64)-E64,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E58+((E64-E57)*(1/NetToGross))-(E64-E57)","v":201381269.77332336},69009997.376184762,59231184.735154964,17991505.758161161,607013.88225045102,31308365.482542444,1585684.0101334525,39773.074116525,115450.22734078339,13510076.335051358,125017.1950813179,1587319.8432301464,3499235.4541407148,2770646.3998967363,{"$f":"ROUND(SUM(F65:R65)-E65,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E59","v":-37536295.139490142},{"$f":"F59","v":-12968082.963332485},-10594044.475232391,-3371097.55866984,-98360.888298181453,-6064972.5881963689,-319421.91679116117,-7991.6890975663428,-17809.156910292018,-2383816.7210577857,-23528.55650439582,-316322.63353030774,{"$f":"Q59","v":-796335.06430292863},{"$f":"R59","v":-574510.92756577861},{"$f":"ROUND(SUM(F66:R66)-E66,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E64:E66)","v":240667356.96702135},{"$f":"SUM(F64:F66)","v":82869882.076436624},70260498.157245144,21478299.997011639,666294.6961950002,37768265.410123363,1910266.8283005045,46803.898582524736,128500.50358275938,15924806.969805615,150217.2260060769,1899001.2036809472,{"$f":"SUM(Q64:Q66)","v":4199325.4380241726},{"$f":"SUM(R64:R66)","v":3365194.5619890727},{"$f":"ROUND(SUM(F68:R68)-E68,0)","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 - \"&C69","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$7","v":"Monthly Wgt Factors"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
[null,null,null,null,{"$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":"'Hot Sheet'!$R$10","v":"Mobile"},null,null,null,"Chk Total"]
[null,null,null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},{"$f":"ROUND(SUM(S83:S136),0)","v":0}]
[13]
[{"$f":"A81+1","v":14},null,"Operating Expenses"]
[{"$f":"A82+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F83:R83)","v":69269125.189779505},23990463.14607963,19639965.345178664,6241319.027585051,184447.19641435289,11140584.602003856,538329.81240534165,15020.915019414773,31358.861374747808,4392496.9457627293,43525.588478249963,570950.14838243451,1446765.2320857262,1033898.3690093067,{"$f":"ROUND(SUM(F83:R83)-E83,0)","v":0}]
[16,null,"Depreciation Expense",null,{"$f":"SUM(F84:R84)","v":29412081.947403856},10246922.100568006,8245574.1536282999,2615822.8883131081,69401.218813302781,4846701.9282209836,245839.25658894813,6091.6142495716758,12536.422758707055,1849454.5795367761,18574.852413837023,239361.02825400388,570169.65093797748,445632.25312033691,0]
[17,null,"Amortization Expense",null,1570416.2244898421,547150.08824339486,440272.3038365579,139668.63093422292,3704.6385608683067,258754.85088751814,13125.695136402584,325.22833919519923,669.20756931887763,98750.974698903301,991.82990635814951,12778.953023866989,30434.315741905441,23789.507611329478,0]
[18,null,"Taxes Other Than Income",null,8281359.3640038008,2892022.2789294398,2330971.6773367664,739272.39340747031,16993.583736615667,1350166.0211685032,69422.927021165422,1619.4086878345468,3326.609354484704,517277.56770571123,5252.8824483847857,67698.066608127949,161312.7998501877,126023.1477491101,0]
[19,null,"Income Taxes - Federal",null,-14336233.738418845,-5068532.9501419766,-2248331.2068730574,-1358458.728069304,-17947.315478770157,-3718506.3402066794,-167611.38185058557,-4972.7886562349131,1170.4926075855237,-323162.67299887055,-9457.8727633410272,-196873.95764377725,-760020.98471811623,-463528.03162571939,0]
[20,null,"Income Taxes - State",null,-1854712.9770455975,-725879.47430679423,-316426.56276955013,-170004.97206306248,6358.0775593018707,-424842.76051738666,-19299.967794925069,-548.71399514335531,1633.9740116242708,-45851.484134753366,-1339.3091908873437,-21040.906336296568,-85813.633704808031,-51657.243802916164,0]
[21,null,"Income Taxes Deferred",null,57902151.409823395,20220630.999666646,16297840.615373332,5168893.1943036281,118816.85303864336,9440179.3171671852,485395.77320663584,11322.687848199543,23259.205410400515,3616735.2157654185,36727.447934022537,473335.78107169486,1127877.4112698701,881136.90776771435,0]
[22,null,"Investment Tax Credit Adj",null,-236737.59272246677,-82673.672560260558,-66635.029267726786,-21133.434631780892,-485.79223877431627,-38596.930718457326,-1984.5795720658509,-46.293717920055137,-95.097127886018697,-14787.312174891227,-150.16311827862617,-1935.2713264003289,-4611.4173088355546,-3602.5989591892298,0]
[23,null,"Misc Revenues & Expense",null,-384707.84974378935,-134028.98084028999,-107851.49817744565,-34214.769307153743,-907.76279309328584,-63394.501636751826,-3215.5592369853975,-79.677862438031241,-163.97547958712249,-24190.72868641996,-242.95769147570422,-3130.8244909941955,-7457.7767324926726,-5828.8368086618011,0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E83:E91)","v":149622741.9775697},{"$f":"SUM(F83:F91)","v":51886073.535637796},44215379.798265837,13321164.230472179,380380.6976124472,22791046.186368771,1160001.9759039315,28732.379912479384,73695.7004793956,10066723.085474603,93882.298416869759,1141143.0175426598,{"$f":"SUM(Q83:Q91)","v":2478655.5974214142},{"$f":"SUM(R83:R91)","v":1985863.4740613112},{"$f":"ROUND(SUM(F93:R93)-E93,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"SUM(F97:R97)","v":1493526881.2161827},540693437.42672932,424784401.78825325,132178454.68420574,2735862.8870551307,232511145.12955341,11946851.791349312,286893.17515835632,504748.369867781,94773410.0116276,977892.01248050609,10993097.821436033,21383256.870230183,19757429.248236198,{"$f":"ROUND(SUM(F97:R97)-E97,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,163491.59430265616,56959.097078296429,45834.2958083747,14540.455013978979,385.77737987486813,26941.140269213403,1366.5354283243669,33.861177434505286,69.685639640822288,10280.478557741328,103.25118230342791,1330.5251968613009,3169.375953104437,2477.1156175076435,0]
[31,null,"Electric Plant Acquisition Adj",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Prepayments",null,2530120.9826587555,881472.88113364147,709310.5553517316,225021.41767710572,5970.11392310255,416928.73925801663,21147.875984067501,524.02006286619894,1078.4230210566654,159095.97445458494,1597.8679756870108,20590.598146000561,49047.809675395321,38334.705995499382,0]
[34,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,"Materials & Supplies",null,451658.63400652359,157354.07126193985,126620.91604011663,40169.172473109538,1065.7409340711763,74427.059473438465,3775.1636560343659,93.544216821382491,192.51216519290671,28400.646052341817,285.23966726017255,3675.6825052006511,8755.6551132672903,6843.2304477292073,0]
[36,null,"Misc Deferred Debits",null,5714022.201516916,1990717.300616937,1601906.1099564543,508188.10058349284,13482.898144398416,941591.36614380532,47760.337832108351,1183.4462833122141,2435.5092610904749,359302.15844863275,3608.6231254341155,46501.782229055076,110769.51471564654,86575.054176549806,0]
[37,null,"Cash Working Capital",null,3938528.9313323265,1360477.4373197767,1115397.7044192732,354934.2522961392,10626.156954530916,635953.75540650368,30636.669762603538,858.46585317379584,1808.498669138743,249627.8503852748,2469.8282222583357,32698.558593949067,83697.621149493018,59342.132300211924,0]
[38,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E97:E107)","v":1506324703.5599999},{"$f":"SUM(F97:F107)","v":545140418.21413994},428383471.36982918,133321308.08224955,2767393.5743911089,234606987.19010437,12051538.37401245,289586.51275196444,510332.9986239007,95580117.119526178,985956.82265344926,11097894.968107101,{"$f":"SUM(Q97:Q107)","v":21638696.846837088},{"$f":"SUM(R97:R107)","v":19951001.486773696},{"$f":"ROUND(SUM(F109:R109)-E109,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F112:R112)","v":-387639728.50183469},-135050422.75302929,-108673440.11790881,-34475521.863697298,-914680.90108662832,-63877634.468196377,-3240065.1830648258,-80285.091618626582,-165225.14534195946,-24375087.502140999,-244809.28482170886,-3154684.6691174842,-7514612.8412406538,-5873258.6805700809,{"$f":"ROUND(SUM(F112:R112)-E112,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,-18927769.947606523,-6594279.2823392972,-5306336.7007786119,-1683380.2881858444,-44662.291261518454,-3119025.8866969473,-158206.79620667093,-3920.1825921684963,-8067.6589575914022,-1190193.4939849752,-11953.61526543525,-154037.76674450075,-366925.58796660678,-286780.39662635286,0]
[46,null,"Accum Deferred Income Taxes",null,-179890140.36360493,-62672280.07533741,-50431624.995910756,-15998910.021454116,-424472.10785334109,-29643245.921047717,-1503603.3836542231,-37257.563843381802,-76675.336317133755,-11311644.048598662,-113607.61225788193,-1463980.2786464342,-3487274.6863237587,-2725564.332360114,0]
[47,null,"Unamortized ITC",null,-21746.66251525523,-7576.3621520170682,-6096.6068958147625,-1934.0853119491196,-51.313825006224597,-3583.5306044876397,-181.76845894019954,-4.5040135166621793,-9.2691715598666029,-1367.4484436160931,-13.733861487997142,-176.97848413179921,-421.57164084967718,-329.48965187812365,0]
[48,null,"Customer Advance For Construction",null,-4025894.808180307,-633517.73208035284,-111543.17560987208,-59002.331048723485,-291888.6605292001,-2248325.3372418368,-8902.481127722378,-11443.160271041705,-24264.867078979078,-637007.06319257885,0,0,0,0,0]
[49,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,"Misc Rate Base Deductions",null,-2076669.3147381898,-724157.95862342743,-582441.64742868464,-184703.59768567202,-4879.5179308613187,-341594.60448412719,-17345.84585640287,-429.56233644517982,-881.70726609181986,-130626.02689270297,-1312.6386151236256,-16869.888168451442,-40058.301713944427,-31368.017736255006,0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E112:E118)","v":-592581949.59847987},{"$f":"SUM(F112:F118)","v":-205682234.16356179},-165111483.24453256,-52403452.187383607,-1680634.7924865556,-99233409.748271495,-4928305.4583687847,-133340.06467518042,-275123.98413331539,-37645925.583253525,-371696.88482163765,-4789749.5811610026,{"$f":"SUM(Q112:Q118)","v":-11409292.988885814},{"$f":"SUM(R112:R118)","v":-8917300.9169446807},{"$f":"ROUND(SUM(F120:R120)-E120,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E109+E120","v":913742753.96152008},{"$f":"F109+F120","v":339458184.05057812},263271988.12529662,80917855.894865945,1086758.7819045533,135373577.44183287,7123232.915643665,156246.44807678403,235209.01449058531,57934191.536272652,614259.93783181161,6308145.3869460979,{"$f":"Q109+Q120","v":10229403.857951274},{"$f":"R109+R120","v":11033700.569829015},{"$f":"ROUND(SUM(F122:R122)-E122,0)","v":0}]
[55]
[56]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.3056049553088162E-2},{"$f":"$D$57*E122","v":57617008.372572854},{"$f":"$D$57*F122","v":21404892.074694574},16600891.529168742,{"$f":"$D$57*H122","v":5102360.3310363144},68526.715604027238,8536123.0073510315,449162.92770701559,9852.2837724237106,14831.351273051379,3653101.252329309,38732.805078399564,397766.72810735763,{"$f":"$D$57*Q122","v":645025.79656552675},{"$f":"$D$57*R122","v":695741.56988507544},{"$f":"ROUND(SUM(F125:R125)-E125,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E93","v":149622741.9775697},{"$f":"F93","v":51886073.535637796},44215379.798265837,{"$f":"H93","v":13321164.230472179},380380.6976124472,22791046.186368771,1160001.9759039315,28732.379912479384,73695.7004793956,10066723.085474603,93882.298416869759,1141143.0175426598,{"$f":"Q93","v":2478655.5974214142},{"$f":"R93","v":1985863.4740613112},{"$f":"ROUND(SUM(F126:R126)-E126,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"SUM(F127:R127)","v":-23799707.204636719},-8660801.7259143125,-6841659.5728061348,-2123750.2946734531,-45321.006505476915,-3556125.4999436988,-191343.659599629,-4596.1699758620962,-8419.3265969719687,-1528236.4682456248,-15665.225827082131,-175922.54347215104,-344499.76640607673,-303365.94467024057,{"$f":"ROUND(SUM(F127:R127)-E127,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E125+E126+E127","v":183440043.14550582},{"$f":"F125+F126+F127","v":64630163.884418055},53974611.754628442,16299774.266835038,403586.40671099757,27771043.693776105,1417821.2440113181,33988.493709040995,80107.725155475011,12191587.869558286,116949.87766818718,1362987.2021778664,{"$f":"Q125+Q126+Q127","v":2779181.6275808644},{"$f":"R125+R126+R127","v":2378239.0992761464},{"$f":"ROUND(SUM(F129:R129)-E129,0)","v":0}]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F130:R130)-E130,0)","v":0}]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":6.3056049553088162E-2},{"$f":"$D132*E122","v":57617008.372572854},{"$f":"$D132*F122","v":21404892.074694574},16600891.529168742,{"$f":"$D132*H122","v":5102360.3310363144},68526.715604027238,8536123.0073510315,449162.92770701559,9852.2837724237106,14831.351273051379,3653101.252329309,38732.805078399564,397766.72810735763,{"$f":"$D132*Q122","v":645025.79656552675},{"$f":"$D132*R122","v":695741.56988507544},{"$f":"ROUND(SUM(F132:R132)-E132,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E126+((E132-E125)*(1/NetToGross))-(E132-E125)","v":149622741.9775697},51886073.535637796,44215379.798265837,13321164.230472179,380380.6976124472,22791046.186368771,1160001.9759039315,28732.379912479384,73695.7004793956,10066723.085474603,93882.298416869759,1141143.0175426598,2478655.5974214142,1985863.4740613112,{"$f":"ROUND(SUM(F133:R133)-E133,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E127","v":-23799707.204636719},{"$f":"F127","v":-8660801.7259143125},-6841659.5728061348,{"$f":"H127","v":-2123750.2946734531},-45321.006505476915,-3556125.4999436988,-191343.659599629,-4596.1699758620962,-8419.3265969719687,-1528236.4682456248,-15665.225827082131,-175922.54347215104,{"$f":"Q127","v":-344499.76640607673},{"$f":"R127","v":-303365.94467024057},{"$f":"ROUND(SUM(F134:R134)-E134,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E132:E134)","v":183440043.14550582},{"$f":"SUM(F132:F134)","v":64630163.884418055},53974611.754628442,{"$f":"SUM(H132:H134)","v":16299774.266835038},403586.40671099757,27771043.693776105,1417821.2440113181,33988.493709040995,80107.725155475011,12191587.869558286,116949.87766818718,1362987.2021778664,{"$f":"SUM(Q132:Q134)","v":2779181.6275808644},{"$f":"SUM(R132:R134)","v":2378239.0992761464},{"$f":"ROUND(SUM(F136:R136)-E136,0)","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 - \"&C137","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$7","v":"Monthly Wgt Factors"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[null,null,null,null,{"$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$10","v":"General"},{"$f":"'Hot Sheet'!$R$10","v":"Mobile"},null,null,null,"Chk Total"]
[null,null,null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},{"$f":"ROUND(SUM(S151:S204),0)","v":0}]
[13]
[{"$f":"A149+1","v":14},null,"Operating Expenses"]
[{"$f":"A150+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F151:R151)","v":25307432.715890069},8678910.4635499232,7144267.4023956805,2281776.8923009038,70720.498439918447,4130679.9290363919,197353.69338004789,5593.5699541071353,12068.921456408578,1601858.6266982604,15782.812184038477,214245.84083337043,563079.82712881884,391094.23853219539,{"$f":"ROUND(SUM(F151:R151)-E151,0)","v":0}]
[16,null,"Depreciation Expense",null,9804027.3158012871,3415640.7001893353,2748524.7178761,871940.96277103596,23133.739604434264,1615567.3094069948,81946.418862982711,2030.5380831905586,4178.8075862356854,616484.85984559194,6191.617471279008,79787.009418001297,190056.55031265915,148544.08437344563,0]
[17,null,"Amortization Expense",null,523472.07482994744,182349.7798832485,146747.40790369944,46557.284842114459,1236.1797136578837,86274.04935786892,4376.1169689171738,108.44645096394414,223.28665084794741,32915.574401094935,330.55278118222407,4261.5667808808239,10157.257131085611,7934.5719643855955,0]
[18,null,"Taxes Other Than Income",null,2760453.1213346012,964007.42630981328,776990.55911225546,246424.13113582344,5664.5279122052225,450055.34038950107,23140.975673721809,539.80289594484884,1108.8697848282347,172425.85590190373,1750.9608161282617,22566.022202709315,53770.933283395898,42007.715916370034,0]
[19,null,"Income Taxes - Federal",null,-5112188.4289528476,-2543000.8201203477,-1069700.9921121092,-424204.41612399573,84617.780439613271,-736372.37341086718,-34767.059524364617,-780.9972711623185,15963.272444924443,-157633.56420265345,-4586.0525660107014,-23759.873184949502,-139816.23897412696,-78147.094346798243,0]
[20,null,"Income Taxes - State",null,-618237.65901519917,-241959.8247689314,-105475.52092318337,-56668.324021020831,2119.3591864339569,-141614.25350579555,-6433.3225983083557,-182.90466504778513,544.6580038747569,-15283.828044917789,-446.43639696244787,-7013.635445432189,-28604.544568269343,-17219.081267638721,0]
[21,null,"Income Taxes Deferred",null,19300717.136607796,6740210.3332222141,5432613.5384577774,1722964.3981012092,39605.61767954778,3146726.4390557278,161798.5910688786,3774.2292827331808,7753.068470133504,1205578.4052551393,12242.482644674177,157778.59369056491,375959.13708995661,293712.30258923816,0]
[22,null,"Investment Tax Credit Adj",null,-78912.530907488908,-27557.890853420184,-22211.676422575594,-7044.478210593631,-161.93074625810542,-12865.643572819106,-661.52652402195031,-15.431239306685045,-31.699042628672895,-4929.1040582970754,-50.054372759542055,-645.09044213344293,-1537.139102945185,-1200.8663197297433,0]
[23,null,"Misc Revenues & Expense",null,-128235.94991459642,-44676.326946763329,-35950.499392481877,-11404.92310238458,-302.58759769776191,-21131.500545583938,-1071.8530789951324,-26.559287479343741,-54.658493195707486,-8063.5762288066526,-80.985897158568065,-1043.6081636647318,-2485.9255774975572,-1942.9456028872667,0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E151:E159)","v":51758527.795673572},{"$f":"SUM(F151:F159)","v":17123923.840465069},15015804.936895162,4670341.5276930919,226633.18463185497,8517319.2962114196,425682.03422885813,11040.694203943536,41754.526861428778,3443353.2495673159,31134.896664410891,446176.82568934694,{"$f":"SUM(Q151:Q159)","v":1020579.856723077},{"$f":"SUM(R151:R159)","v":784782.92583858082},{"$f":"ROUND(SUM(F161:R161)-E161,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"SUM(F165:R165)","v":497842293.73872781},153083363.35349923,133489390.16174895,44928116.152413383,1963007.1820237436,95637659.16702427,4697909.5592825813,125544.88225800898,344041.07045421685,30445525.858709693,279734.57589010464,5213042.2461914541,17220576.792934142,10414382.736298012,{"$f":"ROUND(SUM(F165:R165)-E165,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,54497.198100885405,18986.365692765477,15278.098602791566,4846.8183379929933,128.5924599582894,8980.3800897378005,455.51180944145563,11.287059144835096,23.228546546940763,3426.826185913776,34.417060767809303,443.50839895376697,1056.4586510348124,825.70520583588109,0]
[31,null,"Electric Plant Acquisition Adj",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Prepayments",null,843373.66088625183,293824.2937112138,236436.85178391053,75007.139225701903,1990.0379743675167,138976.24641933886,7049.291994689167,174.67335428873298,359.47434035222176,53031.991484861639,532.62265856233694,6863.5327153335202,16349.26989179844,12778.235331833128,0]
[34,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,"Materials & Supplies",null,150552.87800217446,52451.357087313278,42206.9720133722,13389.724157703178,355.24697802372538,24809.019824479488,1258.3878853447886,31.181405607127495,64.170721730968893,9466.8820174472712,95.079889086724165,1225.2275017335503,2918.5517044224298,2281.0768159097356,0]
[36,null,"Misc Deferred Debits",null,1904674.0671723054,663572.4335389788,533968.70331881812,169396.03352783094,4494.2993814661377,313863.78871460172,15920.112610702781,394.48209443740467,811.83642036349147,119767.38614954423,1202.874375144705,15500.59407635169,36923.17157188218,28858.35139218326,0]
[37,null,"Cash Working Capital",null,1312842.9771107757,453492.47910659225,371799.23480642441,118311.41743204641,3542.0523181769718,211984.58513550123,10212.223254201181,286.1552843912653,602.83288971291449,83209.28346175827,823.27607408611198,10899.519531316357,27899.207049831006,19780.710766737309,0]
[38,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E165:E175)","v":502108234.52000016},{"$f":"SUM(F165:F175)","v":154565690.28263611},134689080.02227426,45309067.285094656,1973517.4111357364,96336273.187207937,4732805.0868369602,126442.66145587835,345902.61337292346,30714428.22800922,282422.8459477523,5247974.6284151422,{"$f":"SUM(Q165:Q175)","v":17305723.451803111},{"$f":"SUM(R165:R175)","v":10478906.815810511},{"$f":"ROUND(SUM(F177:R177)-E177,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F180:R180)","v":-129213242.83394498},-45016807.584343106,-36224480.039302938,-11491840.621232433,-304893.63369554281,-21292544.822732128,-1080021.7276882753,-26761.697206208864,-55075.048447319823,-8125029.1673803339,-81603.09494056963,-1051561.5563724947,-2504870.9470802182,-1957752.8935233604,{"$f":"ROUND(SUM(F180:R180)-E180,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,-6309256.6492021726,-2198093.0941130985,-1768778.9002595374,-561126.76272861473,-14887.430420506151,-1039675.2955656491,-52735.598735556981,-1306.7275307228322,-2689.2196525304676,-396731.16466165835,-3984.5384218117492,-51345.922248166906,-122308.52932220224,-95593.465542117629,0]
[46,null,"Accum Deferred Income Taxes",null,-59963380.121201642,-20890760.025112469,-16810541.665303584,-5332970.0071513718,-141490.70261778036,-9881081.9736825712,-501201.127884741,-12419.187947793935,-25558.445439044586,-3770548.0161995539,-37869.204085960642,-487993.42621547816,-1162424.895441253,-908521.44412003795,0]
[47,null,"Unamortized ITC",null,-7248.8875050850784,-2525.4540506723556,-2032.2022986049208,-644.69510398303987,-17.104608335408198,-1194.5102014958798,-60.589486313399846,-1.5013378388873928,-3.0897238532888678,-455.81614787203097,-4.5779538293323805,-58.992828043933059,-140.52388028322571,-109.82988395937454,0]
[48,null,"Customer Advance For Construction",null,-1341964.9360601022,-211172.5773601176,-37181.058536624027,-19667.443682907829,-97296.220176400035,-749441.77908061224,-2967.4937092407927,-3814.3867570139014,-8088.2890263263589,-212335.68773085962,0,0,0,0,0]
[49,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,"Misc Rate Base Deductions",null,-696909.36279139563,-242282.33547154872,-195241.15642250684,-62008.206763544578,-1666.0704577495587,-115128.92805351534,-5840.5276815342722,-144.96935307970298,-300.66769283874538,-43805.613186198752,-439.25191877672904,-5703.4369803305235,-13717.351084858827,-10630.847724913092,0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E180:E186)","v":-197532002.79070535},{"$f":"SUM(F180:F186)","v":-68561641.070451021},-55038255.022123791,-17468257.736662857,-560251.16197631438,-33079067.309315972,-1642827.0651856614,-44448.470132658127,-91714.759981913274,-12548905.465306476,-123900.66732094809,-1596663.3346445144,{"$f":"SUM(Q180:Q186)","v":-3803462.2468088153},{"$f":"SUM(R180:R186)","v":-2972608.4807943883},{"$f":"ROUND(SUM(F188:R188)-E188,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E177+E188","v":304576231.72929478},{"$f":"F177+F188","v":86004049.212185085},79650825.000150472,27840809.548431799,1413266.249159422,63257205.877891965,3089978.0216512987,81994.191323220221,254187.8533910102,18165522.762702744,158522.17862680421,3651311.293770628,{"$f":"Q177+Q188","v":13502261.204994295},{"$f":"R177+R188","v":7506298.3350161221},{"$f":"ROUND(SUM(F190:R190)-E190,0)","v":0}]
[55]
[56]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.3056049553088162E-2},{"$f":"$D$57*E190","v":19205373.960615274},{"$f":"$D$57*F190","v":5423075.5888897758},5022466.3681538412,{"$f":"$D$57*H190","v":1755531.4664840056},89114.986638703558,3988749.5084262555,194841.80725119761,5170.2297911423657,16028.081879216648,1145446.1034827351,9995.7823507552584,230237.26587375117,{"$f":"$D$57*Q190","v":851399.25162086007},{"$f":"$D$57*R190","v":473317.51977303973},{"$f":"ROUND(SUM(F193:R193)-E193,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E161","v":51758527.795673572},{"$f":"F161","v":17123923.840465069},15015804.936895162,{"$f":"H161","v":4670341.5276930919},226633.18463185497,8517319.2962114196,425682.03422885813,11040.694203943536,41754.526861428778,3443353.2495673159,31134.896664410891,446176.82568934694,{"$f":"Q161","v":1020579.856723077},{"$f":"R161","v":784782.92583858082},{"$f":"ROUND(SUM(F194:R194)-E194,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"SUM(F195:R195)","v":-13736587.934852768},-4307281.237418171,-3752384.9024262568,-1247347.2639963871,-53039.881792704546,-2508847.0882526692,-128078.25719153216,-3395.5191217042452,-9389.8303133200534,-855580.25281216134,-7863.3306773136883,-140400.09005815673,-451835.29789685213,-271144.98289553804,{"$f":"ROUND(SUM(F195:R195)-E195,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E193+E194+E195","v":57227313.821436077},{"$f":"F193+F194+F195","v":18239718.191936675},16285886.402622744,5178525.7301807106,262708.28947785392,9997221.716385005,492445.58428852353,12815.404873381656,48392.778427325371,3733219.1002378901,33267.348337852462,536014.00150494138,{"$f":"Q193+Q194+Q195","v":1420143.8104470847},{"$f":"R193+R194+R195","v":986955.46271608258},{"$f":"ROUND(SUM(F197:R197)-E197,0)","v":0}]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F198:R198)-E198,0)","v":0}]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":6.3056049553088162E-2},{"$f":"$D200*E190","v":19205373.960615274},{"$f":"$D200*F190","v":5423075.5888897758},5022466.3681538412,{"$f":"$D200*H190","v":1755531.4664840056},89114.986638703558,3988749.5084262555,194841.80725119761,5170.2297911423657,16028.081879216648,1145446.1034827351,9995.7823507552584,230237.26587375117,{"$f":"$D200*Q190","v":851399.25162086007},{"$f":"$D200*R190","v":473317.51977303973},{"$f":"ROUND(SUM(F200:R200)-E200,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E194+((E200-E193)*(1/NetToGross))-(E200-E193)","v":51758527.795673572},17123923.840465069,15015804.936895162,4670341.5276930919,226633.18463185497,8517319.2962114196,425682.03422885813,11040.694203943536,41754.526861428778,3443353.2495673159,31134.896664410891,446176.82568934694,1020579.856723077,784782.92583858082,{"$f":"ROUND(SUM(F201:R201)-E201,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E195","v":-13736587.934852768},{"$f":"F195","v":-4307281.237418171},-3752384.9024262568,{"$f":"H195","v":-1247347.2639963871},-53039.881792704546,-2508847.0882526692,-128078.25719153216,-3395.5191217042452,-9389.8303133200534,-855580.25281216134,-7863.3306773136883,-140400.09005815673,{"$f":"Q195","v":-451835.29789685213},{"$f":"R195","v":-271144.98289553804},{"$f":"ROUND(SUM(F202:R202)-E202,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E200:E202)","v":57227313.821436077},{"$f":"SUM(F200:F202)","v":18239718.191936675},16285886.402622744,5178525.7301807106,262708.28947785392,9997221.716385005,492445.58428852353,12815.404873381656,48392.778427325371,3733219.1002378901,33267.348337852462,536014.00150494138,{"$f":"SUM(Q200:Q202)","v":1420143.8104470847},{"$f":"SUM(R200:R202)","v":986955.46271608258},{"$f":"ROUND(SUM(F204:R204)-E204,0)","v":0}]

{"sheet":"Distribution Summary","index":8,"n_rows":408,"n_cols":19,"rows_kept":408,"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$7","v":"Monthly Wgt Factors"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
[null,null,null,null,{"$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":"'Hot Sheet'!$R$10","v":"Mobile"},null,null,null,"Chk Total"]
[null,null,null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},{"$f":"ROUND(SUM(S15:S68),0)","v":0}]
[]
[14,null,"Operating Expenses"]
[{"$f":"A14+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"'Function Summary'!$H15","v":109580169.40527683},{"$f":"Distribution!$I$17","v":62341838.806674808},{"$f":"Distribution!J17","v":25494585.94917142},{"$f":"Distribution!K17","v":7094055.3256981447},{"$f":"Distribution!L17","v":3348316.5090858145},{"$f":"Distribution!M17","v":764352.66418180102},{"$f":"Distribution!N17","v":821338.31670531677},{"$f":"Distribution!O17","v":57560.291998318091},{"$f":"Distribution!P17","v":21581.588678520297},{"$f":"Distribution!Q17","v":9348479.6869064942},{"$f":"Distribution!R17","v":66849.61976775169},{"$f":"Distribution!S17","v":47249.021494194531},{"$f":"Distribution!T17","v":101592.3178816814},{"$f":"Distribution!U17","v":72369.307032580939},{"$f":"ROUND(SUM(F15:R15)-E15,0)","v":0}]
[{"$f":"A15+1","v":16},null,"Depreciation Expense",null,{"$f":"'Function Summary'!$H16","v":62514801.872402221},{"$f":"Distribution!$I$18","v":36235394.712573148},{"$f":"Distribution!J18","v":14483311.947678093},{"$f":"Distribution!K18","v":4004011.3869266347},{"$f":"Distribution!L18","v":1714838.3834459886},{"$f":"Distribution!M18","v":109565.55557590506},{"$f":"Distribution!N18","v":615642.16682337585},{"$f":"Distribution!O18","v":26610.262490515732},{"$f":"Distribution!P18","v":14651.256752397709},{"$f":"Distribution!Q18","v":5240453.1569721876},{"$f":"Distribution!R18","v":44608.987668530011},{"$f":"Distribution!S18","v":8571.3518318130955},{"$f":"Distribution!T18","v":8571.3518318130955},{"$f":"Distribution!U18","v":8571.3518318130955},0]
[17,null,"Amortization Expense",null,{"$f":"'Function Summary'!$H17","v":1898189.1739955419},{"$f":"Distribution!$I$19","v":1118800.7142034706},{"$f":"Distribution!J19","v":439725.80155816814},{"$f":"Distribution!K19","v":120796.90011084737},{"$f":"Distribution!L19","v":32233.571890195151},{"$f":"Distribution!M19","v":2562.9126987786749},{"$f":"Distribution!N19","v":19360.321553960621},{"$f":"Distribution!O19","v":900.96246655167238},{"$f":"Distribution!P19","v":488.42970338072496},{"$f":"Distribution!Q19","v":161332.37265305329},{"$f":"Distribution!R19","v":1383.7329300708584},{"$f":"Distribution!S19","v":198.9182325857897},{"$f":"Distribution!T19","v":203.1855505082388},{"$f":"Distribution!U19","v":201.35044397098579},0]
[18,null,"Taxes Other Than Income",null,{"$f":"'Function Summary'!$H18","v":14042718.350910587},{"$f":"Distribution!$I$20","v":8334010.0556761744},{"$f":"Distribution!J20","v":3269715.4018584541},{"$f":"Distribution!K20","v":895554.89893317525},{"$f":"Distribution!L20","v":170179.84694872552},{"$f":"Distribution!M20","v":3309.5897236841065},{"$f":"Distribution!N20","v":148179.30340141227},{"$f":"Distribution!O20","v":6799.6816167568522},{"$f":"Distribution!P20","v":3632.0106851743617},{"$f":"Distribution!Q20","v":1196679.3346692654},{"$f":"Distribution!R20","v":10457.051978298276},{"$f":"Distribution!S20","v":1402.4775838038368},{"$f":"Distribution!T20","v":1400.5766953223037},{"$f":"Distribution!U20","v":1398.1211403382283},0]
[19,null,"Income Taxes - Federal",null,{"$f":"'Function Summary'!$H19","v":-27722404.988177784},{"$f":"Distribution!$I$21","v":-18242302.922857989},{"$f":"Distribution!J21","v":-4842381.5370152509},{"$f":"Distribution!K21","v":-2009753.3412644668},{"$f":"Distribution!L21","v":-944218.76675270475},{"$f":"Distribution!M21","v":-163875.75659854594},{"$f":"Distribution!N21","v":-308936.96433528111},{"$f":"Distribution!O21","v":-11667.364400924464},{"$f":"Distribution!P21","v":15549.77261047317},{"$f":"Distribution!Q21","v":-1162181.9196822585},{"$f":"Distribution!R21","v":-21989.512759406422},{"$f":"Distribution!S21","v":-8474.9387119230596},{"$f":"Distribution!T21","v":-11954.708501323723},{"$f":"Distribution!U21","v":-10217.027935056109},0]
[20,null,"Income Taxes - State",null,{"$f":"'Function Summary'!$H20","v":-3814565.0677295178},{"$f":"Distribution!$I$22","v":-2510115.9698782931},{"$f":"Distribution!J22","v":-666305.0865737315},{"$f":"Distribution!K22","v":-276539.31517086166},{"$f":"Distribution!L22","v":-129923.21284804386},{"$f":"Distribution!M22","v":-22549.080313690705},{"$f":"Distribution!N22","v":-42509.304397759275},{"$f":"Distribution!O22","v":-1605.4134082172809},{"$f":"Distribution!P22","v":2139.6274759021039},{"$f":"Distribution!Q22","v":-159914.64503352394},{"$f":"Distribution!R22","v":-3025.7269260718704},{"$f":"Distribution!S22","v":-1166.139993097697},{"$f":"Distribution!T22","v":-1644.9515640341597},{"$f":"Distribution!U22","v":-1405.8490911451831},0]
[21,null,"Income Taxes Deferred",null,{"$f":"'Function Summary'!$H21","v":61906684.882277325},{"$f":"Distribution!$I$23","v":36740104.118731424},{"$f":"Distribution!J23","v":14414391.571447741},{"$f":"Distribution!K23","v":3948013.0226667109},{"$f":"Distribution!L23","v":750230.11179924337},{"$f":"Distribution!M23","v":14590.17570486626},{"$f":"Distribution!N23","v":653241.71663328714},{"$f":"Distribution!O23","v":29976.087010324794},{"$f":"Distribution!P23","v":16011.553842890644},{"$f":"Distribution!Q23","v":5275506.3959322162},{"$f":"Distribution!R23","v":46099.437832570955},{"$f":"Distribution!S23","v":6182.7586130695181},{"$f":"Distribution!T23","v":6174.3786326923582},{"$f":"Distribution!U23","v":6163.5534302770147},0]
[22,null,"Investment Tax Credit Adj",null,{"$f":"'Function Summary'!$H22","v":-452601.40975877206},{"$f":"Distribution!$I$24","v":-268607.87248490448},{"$f":"Distribution!J24","v":-105383.99784220873},{"$f":"Distribution!K24","v":-28864.027579620761},{"$f":"Distribution!L24","v":-5484.9521806816492},{"$f":"Distribution!M24","v":-106.66916028871574},{"$f":"Distribution!N24","v":-4775.867459607859},{"$f":"Distribution!O24","v":-219.15596458967627},{"$f":"Distribution!P24","v":-117.06089343180807},{"$f":"Distribution!Q24","v":-38569.366725593987},{"$f":"Distribution!R24","v":-337.03420869305239},{"$f":"Distribution!S24","v":-45.202311669487571},{"$f":"Distribution!T24","v":-45.141045411414382},{"$f":"Distribution!U24","v":-45.061902070377371},0]
[23,null,"Misc Revenues & Expense",null,{"$f":"'Function Summary'!$H23","v":-1178243.7782849921},{"$f":"Distribution!$I$25","v":-694517.24113665137},{"$f":"Distribution!J25","v":-272934.66005787102},{"$f":"Distribution!K25","v":-74974.973647392544},{"$f":"Distribution!L25","v":-20011.416828636276},{"$f":"Distribution!M25","v":-1554.3396194989391},{"$f":"Distribution!N25","v":-12017.74830865627},{"$f":"Distribution!O25","v":-559.30716127107678},{"$f":"Distribution!P25","v":-303.13787214538922},{"$f":"Distribution!Q25","v":-100147.23209117322},{"$f":"Distribution!R25","v":-858.93196131053833},{"$f":"Distribution!S25","v":-121.59653346185161},{"$f":"Distribution!T25","v":-121.59653346185161},{"$f":"Distribution!U25","v":-121.59653346185161},0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E15:E23)","v":216774748.44091141},{"$f":"SUM(F15:F23)","v":123054604.40150119},52214725.390224814,13672299.876673173,4916160.074559899,706295.05219301081,1889521.9406160484,107796.04464746465,73634.040983161802,19761637.783600669,143187.62432173989,53796.650205314676,104175.41294778626,76914.148417246746,{"$f":"ROUND(SUM(F25:R25)-E25,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"'Function Summary'!$H29","v":2516577457.0371614},{"$f":"Distribution!$I$33","v":1483399670.5776637},{"$f":"Distribution!J33","v":582953396.74571323},{"$f":"Distribution!K33","v":160136919.03183174},{"$f":"Distribution!L33","v":42741817.442586184},{"$f":"Distribution!M33","v":3319869.8937365511},{"$f":"Distribution!N33","v":25668367.646237262},{"$f":"Distribution!O33","v":1194608.2971581675},{"$f":"Distribution!P33","v":647463.58052126097},{"$f":"Distribution!Q33","v":213901631.65737915},{"$f":"Distribution!R33","v":1834568.4066408696},{"$f":"Distribution!S33","v":259714.58589781239},{"$f":"Distribution!T33","v":259714.58589781239},{"$f":"Distribution!U33","v":259714.58589781239},{"$f":"ROUND(SUM(F29:R29)-E29,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,{"$f":"'Function Summary'!$H30","v":2776807.7749999999},{"$f":"Distribution!$I$34","v":1379457.0085875669},{"$f":"Distribution!J34","v":896225.45119064557},{"$f":"Distribution!K34","v":259568.61146180899},{"$f":"Distribution!L34","v":1993.9419058116273},{"$f":"Distribution!M34","v":0},{"$f":"Distribution!N34","v":26089.480270544827},{"$f":"Distribution!O34","v":490.5007964812927},{"$f":"Distribution!P34","v":381.96487549100959},{"$f":"Distribution!Q34","v":210214.35950646829},{"$f":"Distribution!R34","v":2386.4564051813245},{"$f":"Distribution!S34","v":0},{"$f":"Distribution!T34","v":0},{"$f":"Distribution!U34","v":0},0]
[{"$f":"A30+1","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},{"$f":"Distribution!S35","v":0},{"$f":"Distribution!T35","v":0},{"$f":"Distribution!U35","v":0},0]
[32,null,"Nuclear Fuel",null,{"$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},{"$f":"Distribution!S36","v":0},{"$f":"Distribution!T36","v":0},{"$f":"Distribution!U36","v":0},0]
[33,null,"Prepayments",null,{"$f":"'Function Summary'!$H33","v":3690822.0328689842},{"$f":"Distribution!$I$37","v":2175559.576920182},{"$f":"Distribution!J37","v":854961.66026139562},{"$f":"Distribution!K37","v":234857.41215145664},{"$f":"Distribution!L37","v":62685.311394185119},{"$f":"Distribution!M37","v":4868.9337639093137},{"$f":"Distribution!N37","v":37645.325237893099},{"$f":"Distribution!O37","v":1752.0170545397825},{"$f":"Distribution!P37","v":949.57254019176571},{"$f":"Distribution!Q37","v":313708.9433826328},{"$f":"Distribution!R37","v":2690.5849756785301},{"$f":"Distribution!S37","v":380.89839563993826},{"$f":"Distribution!T37","v":380.89839563993826},{"$f":"Distribution!U37","v":380.89839563993826},0]
[34,null,"Fuel Stock",null,{"$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},{"$f":"Distribution!S38","v":0},{"$f":"Distribution!T38","v":0},{"$f":"Distribution!U38","v":0},0]
[35,null,"Materials & Supplies",null,{"$f":"'Function Summary'!$H35","v":11586607.171308365},{"$f":"Distribution!$I$39","v":6829739.8170557572},{"$f":"Distribution!J39","v":2683983.3554039146},{"$f":"Distribution!K39","v":737288.4825209853},{"$f":"Distribution!L39","v":196788.16048764647},{"$f":"Distribution!M39","v":15285.056381243205},{"$f":"Distribution!N39","v":118180.06706450465},{"$f":"Distribution!O39","v":5500.1116790791102},{"$f":"Distribution!P39","v":2980.9955359215696},{"$f":"Distribution!Q39","v":984827.29883221409},{"$f":"Distribution!R39","v":8446.5603858927734},{"$f":"Distribution!S39","v":1195.7553204024189},{"$f":"Distribution!T39","v":1195.7553204024189},{"$f":"Distribution!U39","v":1195.7553204024189},0]
[36,null,"Misc Deferred Debits",null,{"$f":"'Function Summary'!$H36","v":306532.82277114998},{"$f":"Distribution!$I$40","v":180686.14858185576},{"$f":"Distribution!J40","v":71006.894601557593},{"$f":"Distribution!K40","v":19505.547776182608},{"$f":"Distribution!L40","v":5206.1858515057229},{"$f":"Distribution!M40","v":404.37821093658289},{"$f":"Distribution!N40","v":3126.5467981232814},{"$f":"Distribution!O40","v":145.50978846677418},{"$f":"Distribution!P40","v":78.864585877821895},{"$f":"Distribution!Q40","v":26054.382218175848},{"$f":"Distribution!R40","v":223.46041075821836},{"$f":"Distribution!S40","v":31.634649236596552},{"$f":"Distribution!T40","v":31.634649236596552},{"$f":"Distribution!U40","v":31.634649236596552},0]
[37,null,"Cash Working Capital",null,{"$f":"'Function Summary'!$H37","v":6369036.1787772113},{"$f":"Distribution!$I$41","v":3623442.352445283},{"$f":"Distribution!J41","v":1481800.4129257961},{"$f":"Distribution!K41","v":412321.8212641573},{"$f":"Distribution!L41","v":194611.38908713564},{"$f":"Distribution!M41","v":44425.828121453989},{"$f":"Distribution!N41","v":47737.957355815437},{"$f":"Distribution!O41","v":3345.5285220668275},{"$f":"Distribution!P41","v":1254.3685580610659},{"$f":"Distribution!Q41","v":543353.83551254228},{"$f":"Distribution!R41","v":3885.4443203462311},{"$f":"Distribution!S41","v":2746.2152042799789},{"$f":"Distribution!T41","v":5904.7649915670363},{"$f":"Distribution!U41","v":4206.2604687061958},0]
[38,null,"Weatherization Loans",null,{"$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},{"$f":"Distribution!S42","v":0},{"$f":"Distribution!T42","v":0},{"$f":"Distribution!U42","v":0},0]
[39,null,"Miscellaneous Rate Base",null,{"$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},{"$f":"Distribution!S43","v":0},{"$f":"Distribution!T43","v":0},{"$f":"Distribution!U43","v":0},0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E29:E39)","v":2541307263.0178871},1497588555.4812543,588941374.52009654,161800460.90700635,43203102.431312464,3384854.0902140941,25901147.022964146,1205841.9649988012,653109.34661680425,215979790.47683117,1852200.9131387267,264069.08946737129,267227.63925465837,265529.1347317975,{"$f":"ROUND(SUM(F41:R41)-E41,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"'Function Summary'!$H44","v":-747949250.52994025},{"$f":"Distribution!$I$48","v":-434839668.34673595},{"$f":"Distribution!J48","v":-172117912.68889633},{"$f":"Distribution!K48","v":-47605280.22110609},{"$f":"Distribution!L48","v":-21120996.327062789},{"$f":"Distribution!M48","v":-1056593.8103443165},{"$f":"Distribution!N48","v":-7013988.1937087644},{"$f":"Distribution!O48","v":-330069.60170054744},{"$f":"Distribution!P48","v":-170325.42407861675},{"$f":"Distribution!Q48","v":-62926746.362535931},{"$f":"Distribution!R48","v":-519696.44093889417},{"$f":"Distribution!S48","v":-82657.704277353827},{"$f":"Distribution!T48","v":-82657.704277353827},{"$f":"Distribution!U48","v":-82657.704277353827},{"$f":"ROUND(SUM(F44:R44)-E44,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,{"$f":"'Function Summary'!$H45","v":-32724727.951490086},{"$f":"Distribution!$I$49","v":-19289631.053174943},{"$f":"Distribution!J49","v":-7580530.1615315331},{"$f":"Distribution!K49","v":-2082366.7062790133},{"$f":"Distribution!L49","v":-555800.23736191029},{"$f":"Distribution!M49","v":-43170.472978319565},{"$f":"Distribution!N49","v":-333782.83105614758},{"$f":"Distribution!O49","v":-15534.285036121813},{"$f":"Distribution!P49","v":-8419.3989228534538},{"$f":"Distribution!Q49","v":-2781504.9700908954},{"$f":"Distribution!R49","v":-23856.111341950473},{"$f":"Distribution!S49","v":-3377.2412387997924},{"$f":"Distribution!T49","v":-3377.2412387997924},{"$f":"Distribution!U49","v":-3377.2412387997924},0]
[46,null,"Accum Deferred Income Taxes",null,{"$f":"'Function Summary'!$H46","v":-294024706.95831525},{"$f":"Distribution!$I$50","v":-174331459.42866892},{"$f":"Distribution!J50","v":-68302552.892199516},{"$f":"Distribution!K50","v":-18707858.784863107},{"$f":"Distribution!L50","v":-3573164.4563583215},{"$f":"Distribution!M50","v":-376328.59136288986},{"$f":"Distribution!N50","v":-3102262.5711611877},{"$f":"Distribution!O50","v":-143815.38556791202},{"$f":"Distribution!P50","v":-79367.913165623599},{"$f":"Distribution!Q50","v":-25100942.235015739},{"$f":"Distribution!R50","v":-218633.74696676186},{"$f":"Distribution!S50","v":-29440.317661760753},{"$f":"Distribution!T50","v":-29440.317661760753},{"$f":"Distribution!U50","v":-29440.317661760753},0]
[{"$f":"A46+1","v":47},null,"Unamortized ITC",null,{"$f":"'Function Summary'!$H47","v":-41575.864647282484},{"$f":"Distribution!$I$51","v":-24651.604289167044},{"$f":"Distribution!J51","v":-9658.1829511889337},{"$f":"Distribution!K51","v":-2645.3221876287175},{"$f":"Distribution!L51","v":-504.51909777338693},{"$f":"Distribution!M51","v":-53.17277803834876},{"$f":"Distribution!N51","v":-438.78859326068294},{"$f":"Distribution!O51","v":-20.334133140857599},{"$f":"Distribution!P51","v":-11.226077867243353},{"$f":"Distribution!Q51","v":-3549.3148081777699},{"$f":"Distribution!R51","v":-30.920555826655608},{"$f":"Distribution!S51","v":-4.1597250709493965},{"$f":"Distribution!T51","v":-4.1597250709493965},{"$f":"Distribution!U51","v":-4.1597250709493965},0]
[48,null,"Customer Advance For Construction",null,{"$f":"'Function Summary'!$H48","v":-2709015.9050000003},{"$f":"Distribution!$I$52","v":-426292.71108077629},{"$f":"Distribution!J52","v":-75057.161505402721},{"$f":"Distribution!K52","v":-39702.540890608543},{"$f":"Distribution!L52","v":-196411.24806739728},{"$f":"Distribution!M52","v":-1512893.2543956921},{"$f":"Distribution!N52","v":-5990.4602872281857},{"$f":"Distribution!O52","v":-7700.0777851242146},{"$f":"Distribution!P52","v":-16327.776551960324},{"$f":"Distribution!Q52","v":-428640.67443581094},{"$f":"Distribution!R52","v":0},{"$f":"Distribution!S52","v":0},{"$f":"Distribution!T52","v":0},{"$f":"Distribution!U52","v":0},0]
[49,null,"Customer Service Deposits",null,{"$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},{"$f":"Distribution!S53","v":0},{"$f":"Distribution!T53","v":0},{"$f":"Distribution!U53","v":0},0]
[50,null,"Misc Rate Base Deductions",null,{"$f":"'Function Summary'!$H50","v":-4200618.7682567462},{"$f":"Distribution!$I$54","v":-2405887.5019003046},{"$f":"Distribution!J54","v":-988121.03954538319},{"$f":"Distribution!K54","v":-274981.90536631562},{"$f":"Distribution!L54","v":-67038.89809426885},{"$f":"Distribution!M54","v":-51802.546469852787},{"$f":"Distribution!N54","v":-42323.577602126126},{"$f":"Distribution!O54","v":-1915.6660046331078},{"$f":"Distribution!P54","v":-1131.6173879913335},{"$f":"Distribution!Q54","v":-350680.61326857284},{"$f":"Distribution!R54","v":-3035.1000341963231},{"$f":"Distribution!S54","v":-2810.4316504194821},{"$f":"Distribution!T54","v":-6166.5675322686375},{"$f":"Distribution!U54","v":-4723.3034004141155},0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E44:E50)","v":-1081649895.9776495},-631317590.64585018,-249073832.12662935,-68712835.480692759,-25513915.686042465,-3040841.8483291091,-10498786.422408715,-499055.35022747942,-275583.35618491267,-91592064.170155123,-765252.31983762945,-118289.8545534048,-121645.99043525396,-120202.72630339942,{"$f":"ROUND(SUM(F52:R52)-E52,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E41+E52","v":1459657367.0402377},{"$f":"F41+F52","v":866270964.83540416},339867542.39346719,{"$f":"H41+H52","v":93087625.426313594},17689186.745269999,344012.24188498501,15402360.600555431,706786.61477132188,377525.99043189158,124387726.30667605,1086948.5933010974,145779.2349139665,{"$f":"Q41+Q52","v":145581.64881940442},{"$f":"R41+R52","v":145326.40842839808},{"$f":"ROUND(SUM(F54:R54)-E54,0)","v":0}]
[55,null,null,null,{"$f":"+E56-E59","v":13856725.525452841},{"$f":"+F56-F59","v":5051310.136162295},5044992.1190269683,{"$f":"+H56-H59","v":1332094.5644235378},111171.79487565561,739386.55493991741,85990.350314977259,8055.4228233007589,2239.9793691540531,1469931.0753147777,6999.3149404046744,1104.6381630201536,1955.0779338566817,1494.4971646380054]
[56]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.3056049553088162E-2},{"$f":"$D$57*E54","v":92040227.266619414},{"$f":"$D$57*F54","v":54623624.885062739},21430704.59464876,{"$f":"$D$57*H54","v":5869737.9216609392},1115410.2359635753,21692.052971168567,971212.01326315606,44567.171804479905,23805.297560252042,7843398.6337897321,68538.684360853469,9192.262660546352,{"$f":"$D$57*Q54","v":9179.8036619766444},{"$f":"$D$57*R54","v":9163.7092112333976},{"$f":"ROUND(SUM(F57:R57)-E57,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E25","v":216774748.44091141},123054604.40150119,52214725.390224814,{"$f":"H25","v":13672299.876673173},4916160.074559899,706295.05219301081,1889521.9406160484,107796.04464746465,73634.040983161802,19761637.783600669,143187.62432173989,53796.650205314676,{"$f":"Q25","v":104175.41294778626},{"$f":"R25","v":76914.148417246746},{"$f":"ROUND(SUM(F58:R58)-E58,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"'Function Summary'!$H$59","v":-13856725.525452841},{"$f":"Distribution!$I$99","v":-5051310.136162295},{"$f":"Distribution!$J$99","v":-5044992.1190269683},{"$f":"Distribution!$K$99","v":-1332094.5644235378},{"$f":"Distribution!$L$99","v":-111171.79487565561},{"$f":"Distribution!$M$99","v":-739386.55493991741},{"$f":"Distribution!$N$99","v":-85990.350314977259},{"$f":"Distribution!$O$99","v":-8055.4228233007589},{"$f":"Distribution!$P$99","v":-2239.9793691540531},{"$f":"Distribution!$Q$99","v":-1469931.0753147777},{"$f":"Distribution!$R$99","v":-6999.3149404046744},{"$f":"Distribution!$S$99","v":-1104.6381630201536},{"$f":"Distribution!$T$99","v":-1955.0779338566817},{"$f":"Distribution!$U$99","v":-1494.4971646380054},{"$f":"ROUND(SUM(F59:R59)-E59,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E57+E58+E59","v":294958250.182078},{"$f":"F57+F58+F59","v":172626919.15040165},68600437.865846604,18209943.233910576,5920398.5156478193,-11399.44977573806,2774743.6035642275,144307.79362864379,95199.359174259793,26135105.342075624,204726.99374218867,61884.274702840878,{"$f":"Q57+Q58+Q59","v":111400.13867590623},{"$f":"R57+R58+R59","v":84583.360463842138},{"$f":"ROUND(SUM(F61:R61)-E61,0)","v":0}]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F62:R62)-E62,0)","v":0}]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":6.3056049553088162E-2},{"$f":"$D64*E54","v":92040227.266619414},{"$f":"$D64*F54","v":54623624.885062739},21430704.59464876,{"$f":"$D64*H54","v":5869737.9216609392},1115410.2359635753,21692.052971168567,971212.01326315606,44567.171804479905,23805.297560252042,7843398.6337897321,68538.684360853469,9192.262660546352,{"$f":"$D64*Q54","v":9179.8036619766444},{"$f":"$D64*R54","v":9163.7092112333976},{"$f":"ROUND(SUM(F64:R64)-E64,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E58+((E64-E57)*(1/NetToGross))-(E64-E57)","v":216774748.44091141},123054604.40150119,52214725.390224814,13672299.876673173,4916160.074559899,706295.05219301081,1889521.9406160484,107796.04464746465,73634.040983161802,19761637.783600669,143187.62432173989,53796.650205314676,104175.41294778626,76914.148417246746,{"$f":"ROUND(SUM(F65:R65)-E65,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E59","v":-13856725.525452841},{"$f":"F59","v":-5051310.136162295},-5044992.1190269683,{"$f":"H59","v":-1332094.5644235378},-111171.79487565561,-739386.55493991741,-85990.350314977259,-8055.4228233007589,-2239.9793691540531,-1469931.0753147777,-6999.3149404046744,-1104.6381630201536,{"$f":"Q59","v":-1955.0779338566817},{"$f":"R59","v":-1494.4971646380054},{"$f":"ROUND(SUM(F66:R66)-E66,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E64:E66)","v":294958250.182078},{"$f":"SUM(F64:F66)","v":172626919.15040165},68600437.865846604,18209943.233910576,5920398.5156478193,-11399.44977573806,2774743.6035642275,144307.79362864379,95199.359174259793,26135105.342075624,204726.99374218867,61884.274702840878,{"$f":"SUM(Q64:Q66)","v":111400.13867590623},{"$f":"SUM(R64:R66)","v":84583.360463842138},{"$f":"ROUND(SUM(F68:R68)-E68,0)","v":0}]
[]
[null,null,{"$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$7","v":"Monthly Wgt Factors"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
[null,null,null,null,{"$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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[null,null,null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[13]
[{"$f":"A81+1","v":14},null,"Operating Expenses"]
[15,null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F83:R83)","v":19280464.649191331},9954295.3955254015,5688300.4300933722,1635496.2741998753,160209.26692918266,103772.7469364735,174829.67548118555,5342.0301743372484,3280.9218555010925,1507839.8427847945,15244.524896859202,5868.5878571618987,15612.311153226734,10372.64130395531,{"$f":"ROUND(SUM(F83:R83)-E83,0)","v":0}]
[16,null,"Depreciation Expense",null,{"$f":"SUM(F84:R84)","v":10515779.264413226},5299700.617491737,3319593.5829139901,958610.94738033204,20836.696646143613,1077.4851181461604,99457.802194561387,2100.9696634033708,1544.2892747301071,803673.01245092705,8930.9851634167135,84.29203861221923,84.29203861221923,84.29203861221923,0]
[17,null,"Amortization Expense",null,340344.27987436549,200600.35565211807,78842.595524066739,21658.818068561253,5779.4617960310961,459.52884401433397,3471.2950572514219,161.5420770875607,87.575178461508372,28926.806107237418,248.10255693962677,35.665930219582606,36.431057987250689,36.102024389614343,0]
[18,null,"Taxes Other Than Income",null,2517851.713672468,1494283.4411463616,586258.18178976222,160572.50317353645,30513.153405557117,593.40762586685833,26568.467990091496,1219.1791919025598,651.21752777659242,214563.94967275398,1874.94369577049,251.46346309357779,251.12263482933949,250.68235516480641,0]
[19,null,"Income Taxes - Federal",null,7602883.8037758302,2946548.7203047476,3258103.8098982316,759100.20898509223,-140341.80122729772,-20742.394817302615,55053.820669281835,184.65205853150161,2471.1709058401907,739176.44307443511,6090.5985259471336,-810.95597636538707,-1012.174373253101,-938.29425205887685,0]
[20,null,"Income Taxes - State",null,-794939.71705278393,-523097.87444680923,-138855.24760703227,-57629.659228002922,-27075.464758469872,-4699.1358663774899,-8858.7647110816488,-334.56157067021337,445.88959162976499,-33325.55623476168,-630.5490832606497,-243.01879236535811,-342.8011602013529,-292.97318538102502,0]
[21,null,"Income Taxes Deferred",null,11076443.976633845,6573598.7275152067,2579046.2048164308,706384.86211539526,134232.38247582247,2610.497785683569,116879.06227329157,5363.3698693437473,2864.8130562456713,943902.11903666647,8248.1858215762259,1106.2291500335248,1104.7297904191405,1102.7929277310918,0]
[22,null,"Investment Tax Credit Adj",null,-81151.185026637191,-48161.244507063493,-18895.293128445821,-5175.3043455525067,-983.44892366550312,-19.12572205163756,-856.31042131287029,-39.294544490232397,-20.988954116009577,-6915.4663419566141,-60.430049134256052,-8.1047497396824291,-8.09376473314558,-8.0795743754188027,0]
[23,null,"Misc Revenues & Expense",null,-211258.46450423336,-124526.56117379153,-48937.035150517098,-13442.971735482712,-3588.0360836068953,-278.69224296808898,-2154.7756935160974,-100.28346786463513,-54.352454545298272,-17956.343895764599,-154.00603050431164,-21.802191890696278,-21.802191890696278,-21.802191890696278,0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E83:E91)","v":50246418.320977405},25773241.577507906,15303457.229149858,4165575.6786137545,179582.21025969699,82774.317661484602,464390.27283975267,13897.603451580906,11270.535981523619,4179884.8066543317,39792.355497610173,6262.3567287596798,{"$f":"SUM(Q83:Q91)","v":15704.01518499639},{"$f":"SUM(R83:R91)","v":10585.361446147026},{"$f":"ROUND(SUM(F93:R93)-E93,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"SUM(F97:R97)","v":457025381.31320107},230802885.60267878,143877337.26789835,41545892.072972238,913022.1839075957,47494.917844639996,4312767.6766032707,91269.511511760706,67027.875241415706,34969384.55105681,387153.02125518594,3715.5440770565792,3715.5440770565792,3715.5440770565792,{"$f":"ROUND(SUM(F97:R97)-E97,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,497880.11409980449,247335.88655820902,160692.73282625672,46540.509953496243,357.51269227625039,0,4677.829531755563,87.94652432077369,68.486093097164954,37691.319593232467,427.890327160254,0,0,0,0]
[31,null,"Electric Plant Acquisition Adj",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Prepayments",null,661762.37022632314,390076.64129287546,153294.1576994475,42109.805443465397,11239.442020547736,872.9971587318679,6749.7862090099006,314.13569886704539,170.25783668324593,56247.84183178626,482.42041337774862,68.294873843633241,68.294873843633241,68.294873843633241,0]
[34,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,"Materials & Supplies",null,2077472.3235858923,1224568.6107630183,481236.74647607788,132195.42134205523,35284.009458335684,2740.6022424851899,21189.621335743384,986.16701343022362,534.4908678655795,176578.99560987254,1514.463653746858,214.39827442049156,214.39827442049156,214.39827442049156,0]
[36,null,"Misc Deferred Debits",null,54961.167334182966,32396.927537480897,12731.497334595402,3497.3340394024872,933.46627343423393,72.504791874036258,560.58812950709114,26.089825423539061,14.140377079318641,4671.5364701776325,40.06632933210183,5.6720752920767019,5.6720752920767019,5.6720752920767019,0]
[37,null,"Cash Working Capital",null,1141964.7005977507,649681.23040836758,265686.002935739,73929.076857629392,34893.715537736323,7965.5266645483998,8559.3896232896404,599.85143274484756,224.90759584921244,97423.045288596186,696.65803983944079,492.39488291534121,1058.7211308618319,754.18019963334984,0]
[38,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E97:E107)","v":461459421.98904502},233346944.89923871,144950978.40517047,41844164.220608287,995730.3298899259,59146.548702279491,4354504.8914325759,93283.70200654713,68040.158011990236,35341997.289850473,390314.52001864236,4496.3041835281219,{"$f":"SUM(Q97:Q107)","v":5062.630431474613},{"$f":"SUM(R97:R107)","v":4758.0895002461311},{"$f":"ROUND(SUM(F109:R109)-E109,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F112:R112)","v":-97460151.121377289},-49172641.600180931,-30711832.040747557,-8866665.7062628865,-202778.85785163191,-10769.931204470751,-922251.87929514667,-19648.858473464825,-14383.594155698029,-7453956.2497268477,-82694.796994877499,-842.53549459701014,-842.53549459701014,-842.53549459701014,{"$f":"ROUND(SUM(F112:R112)-E112,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,-5867525.80897428,-3458620.2891548271,-1359184.9085629736,-373367.21059844678,-99654.678327327259,-7740.4421745355676,-59847.078903684836,-2785.288803883162,-1509.5936182914384,-498722.31860847073,-4277.387705350955,-605.53750549629092,-605.53750549629092,-605.53750549629092,0]
[{"$f":"A113+1","v":46},null,"Accum Deferred Income Taxes",null,-52698787.397717744,-31246245.389862474,-12242051.045482583,-3353046.4333763663,-640015.72024630115,-67427.346095312299,-556093.73793697543,-25775.420095473717,-14227.126700591396,-4498891.4148392417,-39189.168297226395,-5274.8649284031762,-5274.8649284031762,-5274.8649284031762,0]
[47,null,"Unamortized ITC",null,-7454.5297736308112,-4420.0191553532068,-1731.7069164914492,-474.30482025617709,-90.459998069165692,-9.5338499967779207,-78.674554589332885,-3.6458989417410415,-2.0128296167120929,-636.39020229683479,-5.5440387345518243,-0.74583642828791152,-0.74583642828791152,-0.74583642828791152,0]
[48,null,"Customer Advance For Construction",null,-485725.06891644147,-76434.049754420572,-13457.707973436281,-7118.6438494714803,-35216.429267697778,-271260.93239181879,-1074.0862504663351,-1380.6197320356514,-2927.5613983348621,-76855.038298759682,0,0,0,0,0]
[49,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,"Misc Rate Base Deductions",null,-753168.64583089447,-431374.31216585287,-177169.56151682945,-49304.105113708443,-12020.037732824248,-9288.1682265783511,-7588.5942971542145,-343.47786604128493,-202.89837824674339,-62876.842004933693,-544.19177479074358,-503.90885655761798,-1105.6621831052237,-846.88571427173201,0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E112:E118)","v":-157272812.57259029},-84389735.660273865,-44505426.97119987,-12649976.404021136,-989776.1834238515,-366496.35394271248,-1546934.0512380167,-49937.310869840388,-33252.787080779177,-12591938.253680551,-126711.08881098015,-7227.5926214823821,{"$f":"SUM(Q112:Q118)","v":-7829.345948029988},{"$f":"SUM(R112:R118)","v":-7570.5694791964961},{"$f":"ROUND(SUM(F120:R120)-E120,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E109+E120","v":304186609.41645473},148957209.23896486,100445551.4339706,29194187.81658715,5954.146466074395,-307349.80524043296,2807570.8401945592,43346.391136706741,34787.370931211059,22750059.036169924,263603.43120766222,-2731.2884379542602,{"$f":"Q109+Q120","v":-2766.715516555375},{"$f":"R109+R120","v":-2812.479978950365},{"$f":"ROUND(SUM(F122:R122)-E122,0)","v":0}]
[55]
[56]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.3056049553088162E-2},{"$f":"$D$125*E122","v":19180805.916749842},9392653.1670618895,6333699.6686077155,{"$f":"$D$125*H122","v":1840870.153624882},375.44495461113183,-19380.264549372736,177034.32602311348,2733.2521874637218,2193.5541852601032,1434528.8499204118,16621.791020594414,-172.22425908742059,{"$f":"$D$125*Q122","v":-174.45815071121362},{"$f":"$D$125*R122","v":-177.34387691976255},{"$f":"ROUND(SUM(F125:R125)-E125,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E93","v":50246418.320977405},25773241.577507906,15303457.229149858,{"$f":"H93","v":4165575.6786137545},179582.21025969699,82774.317661484602,464390.27283975267,13897.603451580906,11270.535981523619,4179884.8066543317,39792.355497610173,6262.3567287596798,{"$f":"Q93","v":15704.01518499639},{"$f":"R93","v":10585.361446147026},{"$f":"ROUND(SUM(F126:R126)-E126,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"SUM(F127:R127)","v":-2772087.9355515302},-994112.84860153124,-1015080.3861938533,-267131.71142576385,-22896.329740301859,-154069.89089277975,-16823.490557217185,-1654.8255360035114,-449.49865473843482,-297562.77198213094,-1360.687088599946,-229.00723358085679,-406.23539427463913,-310.25225075436271,{"$f":"ROUND(SUM(F127:R127)-E127,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E125+E126+E127","v":66655136.302175723},34171781.895968258,20622076.511563722,5739314.1208128734,157061.32547400627,-90675.837780667876,624601.10830564902,14976.030103041117,13014.591512045288,5316850.8845926132,55053.459429604642,5861.1252360914023,{"$f":"Q125+Q126+Q127","v":15123.321640010536},{"$f":"R125+R126+R127","v":10097.765318472901},{"$f":"ROUND(SUM(F129:R129)-E129,0)","v":0}]
[62]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":6.3056049553088162E-2},{"$f":"$D132*E122","v":19180805.916749842},9392653.1670618895,6333699.6686077155,{"$f":"$D132*H122","v":1840870.153624882},375.44495461113183,-19380.264549372736,177034.32602311348,2733.2521874637218,2193.5541852601032,1434528.8499204118,16621.791020594414,-172.22425908742059,{"$f":"$D132*Q122","v":-174.45815071121362},{"$f":"$D132*R122","v":-177.34387691976255},{"$f":"ROUND(SUM(F132:R132)-E132,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E126+((E132-E125)*(1/NetToGross))-(E132-E125)","v":50246418.320977405},25773241.577507906,15303457.229149858,4165575.6786137545,179582.21025969699,82774.317661484602,464390.27283975267,13897.603451580906,11270.535981523619,4179884.8066543317,39792.355497610173,6262.3567287596798,15704.01518499639,10585.361446147026,{"$f":"ROUND(SUM(F133:R133)-E133,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E127","v":-2772087.9355515302},-994112.84860153124,-1015080.3861938533,{"$f":"H127","v":-267131.71142576385},-22896.329740301859,-154069.89089277975,-16823.490557217185,-1654.8255360035114,-449.49865473843482,-297562.77198213094,-1360.687088599946,-229.00723358085679,{"$f":"Q127","v":-406.23539427463913},{"$f":"R127","v":-310.25225075436271},{"$f":"ROUND(SUM(F134:R134)-E134,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E132:E134)","v":66655136.302175723},34171781.895968258,20622076.511563722,{"$f":"SUM(H132:H134)","v":5739314.1208128734},157061.32547400627,-90675.837780667876,624601.10830564902,14976.030103041117,13014.591512045288,5316850.8845926132,55053.459429604642,5861.1252360914023,{"$f":"SUM(Q132:Q134)","v":15123.321640010536},{"$f":"SUM(R132:R134)","v":10097.765318472901},{"$f":"ROUND(SUM(F136:R136)-E136,0)","v":0}]
[]
[null,null,{"$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$7","v":"Monthly Wgt Factors"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
[null,null,null,null,{"$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":"'Hot Sheet'!$R$10","v":"Mobile"},null,null,null,"Chk Total"]
[null,null,null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},{"$f":"ROUND(SUM(S151:S204),0)","v":0}]
[13]
[{"$f":"A149+1","v":14},null,"Operating Expenses"]
[15,null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F151:R151)","v":76952586.910547644},44397077.313114122,17287706.997421931,4830981.8834011117,2907270.345502527,299958.16912104632,512341.75115766545,38457.780225144357,14014.181171770853,6528092.0453811819,44759.487788601909,17007.314106244317,44981.302222658509,29938.339933627885,{"$f":"ROUND(SUM(F151:R151)-E151,0)","v":0}]
[16,null,"Depreciation Expense",null,35730436.594064564,20356234.710718773,8207453.2546695452,2368970.2960643372,1638091.9516770779,3093.4330722227101,247027.31380271856,5307.7492832178041,3869.7555775195078,2877544.4036877872,22117.724449523004,242.00035395082068,242.00035395082068,242.00035395082068,0]
[17,null,"Amortization Expense",null,977119.99318989017,575918.64984786126,226355.13789151207,62181.929931262071,16592.691591184521,1319.2959232327728,9966.0020845764848,463.78330002180508,251.42616709615422,83048.1434767842,712.29629255626537,102.39600179598769,104.59266465575197,103.64801735096884,0]
[18,null,"Taxes Other Than Income",null,7228689.8731630435,4290050.7285613175,1683132.7114103094,460999.67734238709,87602.507257785983,1703.6585881798628,76277.413186221602,3500.2332465491568,1869.6293839317386,616007.78223870602,5382.9168861570679,721.94537083509738,720.96686133479261,719.70282932882196,0]
[19,null,"Income Taxes - Federal",null,-58881389.170344397,-35440983.567022771,-13102367.555601172,-3841912.0577185391,-980166.04963214963,-187776.68364623139,-689124.98021278006,-33351.293448903911,-15356.196272223304,-4505845.6689466676,-46561.840437304942,-12410.695816694797,-12842.76224474039,-12689.819344224446,0]
[20,null,"Income Taxes - State",null,-1792522.9521671038,-1179542.2043473902,-313107.03569730511,-129950.08888819262,-61052.921346143004,-10596.160583172863,-19975.777699640887,-754.40851862684485,1005.4439474882839,-75146.357847131338,-1421.8357442286288,-547.98716654625423,-772.98810778834945,-660.63016842587126,0]
[21,null,"Income Taxes Deferred",null,31957676.325203158,18966099.667805225,7441045.5210296484,2038056.5127335635,387286.30240649427,7531.789395452548,337218.62803645444,15474.356089229612,8265.5379810387731,2723339.5904390565,23797.606281593755,3191.6843702593883,3187.358428706968,3181.7702064398213,0]
[22,null,"Investment Tax Credit Adj",null,-232983.04114248659,-138269.73945949666,-54247.918313195602,-14858.170522943925,-2823.4574882509119,-54.909474041245389,-2458.4459987120381,-112.81366344358428,-60.258767123892255,-19854.1324903475,-173.49317350162531,-23.268535652685543,-23.236997971146014,-23.196257805774444,0]
[23,null,"Misc Revenues & Expense",null,-606517.81623561494,-357512.67114291311,-140497.01517139631,-38594.438712105126,-10301.162678195242,-800.11852307779873,-6186.3076169559945,-287.91135103878474,-156.04455005020282,-51552.218334980003,-442.14749703777591,-62.593552621556427,-62.593552621556427,-62.593552621556427,0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E151:E159)","v":91333096.716278687},51469072.888074718,21235474.097639877,5735875.5436308803,3982500.2072903309,114378.47387361091,465085.59673954762,28697.475162149607,13703.474639447913,8175633.5876043877,48170.714846359027,8220.7951315703176,{"$f":"SUM(Q151:Q159)","v":35534.639628185396},{"$f":"SUM(R151:R159)","v":20749.222017620665},{"$f":"ROUND(SUM(F161:R161)-E161,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"SUM(F165:R165)","v":1312108543.8580256},764131854.84913611,302992217.25700456,87396533.967489839,39260268.259361088,136356.73212442454,9177491.3382691517,201788.29892390629,145521.74268138022,107816111.9279931,818397.78014001623,10667.234967517112,10667.234967517112,10667.234967517112,{"$f":"ROUND(SUM(F165:R165)-E165,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,1429401.4692362826,710095.20089065447,461344.85369584488,133616.65072085577,1026.410079732269,0,13429.932660833103,252.49229185550192,196.62187607620879,108210.84449502811,1228.4625254027617,0,0,0,0]
[31,null,"Electric Plant Acquisition Adj",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Prepayments",null,1899903.3652851866,1119900.3703671114,440103.72785647033,120896.20787320194,32268.159507865872,2506.3532083153,19378.468934502362,901.87580661257346,488.80602982917657,161486.15997868174,1385.0170515818149,196.07289033806842,196.07289033806842,196.07289033806842,0]
[34,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,"Materials & Supplies",null,5964371.5575997438,3515706.1345382612,1381618.7732404643,379529.77863816515,101299.51675511543,7868.2011212347807,60834.877738861629,2831.2610566063827,1534.5100360190008,506953.92045809381,4347.9876188362068,615.53213269518437,615.53213269518437,615.53213269518437,0]
[36,null,"Misc Deferred Debits",null,157792.14938211808,93010.776107305428,36551.813338743741,10040.759357040453,2679.9585380948561,208.15946067418773,1609.4346274557718,74.903242239253601,40.596672171327974,13411.865436995995,115.02943859840664,16.28438759955776,16.28438759955776,16.28438759955776,0]
[37,null,"Cash Working Capital",null,3278552.3555238498,1865218.712259714,762777.93026240868,212248.54756579851,100178.99258124398,22868.829654168228,24573.795491746496,1722.1585980377101,645.70413407758679,279699.14870927559,2000.0879679684253,1413.6535064393579,3039.5621297339858,2165.2326632365225,0]
[38,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E165:E175)","v":1324838564.7550528},771435786.04329932,306074614.35539848,88252865.911644891,39497721.296823137,169808.27556881701,9297317.8477225509,207570.98991925773,148427.9814295535,108885873.8670712,827474.36474240385,12908.777884589281,{"$f":"SUM(Q165:Q175)","v":14534.686507883909},{"$f":"SUM(R165:R175)","v":13660.357041386445},{"$f":"ROUND(SUM(F177:R177)-E177,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F180:R180)","v":-467069880.71176153},-264576282.2122426,-109345203.69500275,-31587987.27172194,-20338303.675318509,-30920.205590212041,-3264096.2407024801,-67998.90264246281,-50318.423027372512,-37507721.390605971,-293791.9993307406,-2418.8985254776976,-2418.8985254776976,-2418.8985254776976,{"$f":"ROUND(SUM(F180:R180)-E180,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,-16845521.189963385,-9929613.1394741926,-3902186.1894934853,-1071928.0089324662,-286106.1118596837,-22222.617661330638,-171819.48041668223,-7996.4951315968301,-4334.0058677317365,-1431819.4175093558,-12280.274100877708,-1738.4831719962281,-1738.4831719962281,-1738.4831719962281,0]
[{"$f":"A181+1","v":46},null,"Accum Deferred Income Taxes",null,-151429420.84926262,-89783206.144639879,-35177321.060823366,-9635012.477194801,-1841850.2397720988,-193906.51028632774,-1597475.5385830139,-74071.95651276916,-40869.269925374036,-12927609.337824319,-112590.19082182986,-15169.37429292518,-15169.37429292518,-15169.37429292518,0]
[47,null,"Unamortized ITC",null,-21401.770243744875,-12689.765459176169,-4971.6876425060718,-1361.7173848484442,-259.7084126988384,-27.37144707519068,-225.87269653224089,-10.46728550995506,-5.7787839481249534,-1827.0604999265393,-15.916797815874757,-2.1412779024770878,-2.1412779024770878,-2.1412779024770878,0]
[48,null,"Customer Advance For Construction",null,-1394504.6357382301,-219440.2626748551,-38636.746086079955,-20437.450079326958,-101105.49570254993,-778783.41457426385,-3083.6750073438466,-3963.7250364909455,-8404.9562245027282,-220648.91035281672,0,0,0,0,0]
[49,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,"Misc Rate Base Deductions",null,-2162328.5173377544,-1238464.9600145642,-508649.42054170603,-141550.86393907986,-34509.230453278091,-26666.100801373766,-21786.666168426054,-986.11644141934335,-582.51621576799175,-180517.85519751321,-1562.361099395624,-1446.7098394298321,-3174.3287274429899,-2431.3878983577347,0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E180:E186)","v":-638923057.67430735},-365759696.48450536,-148976968.7995899,-42458277.78925246,-22602134.46151882,-1052526.2203605832,-5058487.4735744782,-155027.66305024904,-104514.95004469714,-52270143.971989907,-420240.74215065967,-20775.607107731415,{"$f":"SUM(Q180:Q186)","v":-22503.225995744571},{"$f":"SUM(R180:R186)","v":-21760.285166659316},{"$f":"ROUND(SUM(F188:R188)-E188,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E177+E188","v":685915507.08074546},405676089.55879396,157097645.55580857,45794588.122392431,16895586.835304316,-882717.94479176612,4238830.3741480727,52543.326869008684,43913.031384856367,56615729.895081289,407233.62259174418,-7866.8292231421347,{"$f":"Q177+Q188","v":-7968.5394878606621},{"$f":"R177+R188","v":-8099.9281252728706},{"$f":"ROUND(SUM(F190:R190)-E190,0)","v":0}]
[55]
[56]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.3056049553088162E-2},{"$f":"$D$193*E190","v":43251122.203715079},25580331.605722342,9905956.922840545,{"$f":"$D$193*H190","v":2887625.8179088398},1065368.9607154529,-55660.706468189746,267283.89811941609,3313.1746227363201,2768.982283029819,3569964.2697485005,25678.543485828624,-496.05117332013248,{"$f":"$D$193*Q190","v":-502.46462081228168},{"$f":"$D$193*R190","v":-510.74946924365861},{"$f":"ROUND(SUM(F193:R193)-E193,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E161","v":91333096.716278687},51469072.888074718,21235474.097639877,{"$f":"H161","v":5735875.5436308803},3982500.2072903309,114378.47387361091,465085.59673954762,28697.475162149607,13703.474639447913,8175633.5876043877,48170.714846359027,8220.7951315703176,{"$f":"Q161","v":35534.639628185396},{"$f":"R161","v":20749.222017620665},{"$f":"ROUND(SUM(F194:R194)-E194,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"SUM(F195:R195)","v":-6689668.4000605438},-2463951.2946230918,-2426633.8216310507,-642112.14801320992,-52659.698394371866,-347472.62777508696,-42098.39239828095,-3822.1935138693525,-1079.2727820158675,-704253.27917664102,-3440.0516260081004,-520.92820210055697,-920.56296559152281,-704.12895922545204,{"$f":"ROUND(SUM(F195:R195)-E195,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E193+E194+E195","v":127894550.51993321},74585453.199173972,28714797.198849373,7981389.2135265097,4995209.4696114119,-288754.86036966578,690271.10246068274,28188.456271016577,15393.184140461866,11041344.578176247,70409.206706179553,7203.8157561496282,{"$f":"Q193+Q194+Q195","v":34111.612041781591},{"$f":"R193+R194+R195","v":19534.343589151555},{"$f":"ROUND(SUM(F197:R197)-E197,0)","v":0}]
[62]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":6.3056049553088162E-2},{"$f":"$D200*E190","v":43251122.203715079},25580331.605722342,9905956.922840545,{"$f":"$D200*H190","v":2887625.8179088398},1065368.9607154529,-55660.706468189746,267283.89811941609,3313.1746227363201,2768.982283029819,3569964.2697485005,25678.543485828624,-496.05117332013248,{"$f":"$D200*Q190","v":-502.46462081228168},{"$f":"$D200*R190","v":-510.74946924365861},{"$f":"ROUND(SUM(F200:R200)-E200,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E194+((E200-E193)*(1/NetToGross))-(E200-E193)","v":91333096.716278687},51469072.888074718,21235474.097639877,5735875.5436308803,3982500.2072903309,114378.47387361091,465085.59673954762,28697.475162149607,13703.474639447913,8175633.5876043877,48170.714846359027,8220.7951315703176,35534.639628185396,20749.222017620665,{"$f":"ROUND(SUM(F201:R201)-E201,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E195","v":-6689668.4000605438},-2463951.2946230918,-2426633.8216310507,{"$f":"H195","v":-642112.14801320992},-52659.698394371866,-347472.62777508696,-42098.39239828095,-3822.1935138693525,-1079.2727820158675,-704253.27917664102,-3440.0516260081004,-520.92820210055697,{"$f":"Q195","v":-920.56296559152281},{"$f":"R195","v":-704.12895922545204},{"$f":"ROUND(SUM(F202:R202)-E202,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E200:E202)","v":127894550.51993321},74585453.199173972,28714797.198849373,7981389.2135265097,4995209.4696114119,-288754.86036966578,690271.10246068274,28188.456271016577,15393.184140461866,11041344.578176247,70409.206706179553,7203.8157561496282,{"$f":"SUM(Q200:Q202)","v":34111.612041781591},{"$f":"SUM(R200:R202)","v":19534.343589151555},{"$f":"ROUND(SUM(F204:R204)-E204,0)","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$7","v":"Monthly Wgt Factors"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
[null,null,null,null,{"$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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[null,null,null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[13]
[{"$f":"A217+1","v":14},null,"Operating Expenses"]
[15,null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F219:R219)","v":5080908.0017170394},2830939.3508774536,1201530.4608815268,337541.50685856497,104306.21627617649,99549.123819599481,52151.146630540192,2285.9356336050805,1486.6998165513569,416648.81415300455,3661.0409513326495,5554.5479145020072,15227.343160397108,10025.814743784396,{"$f":"ROUND(SUM(F219:R219)-E219,0)","v":0}]
[16,null,"Depreciation Expense",null,9247693.0219016355,5433163.0408186922,2241832.8033009721,594358.87877467647,46011.05352994267,1069.6417182265548,234625.1084383401,1275.7812827380426,5642.4554626196168,676844.4841834025,12618.739051968598,83.678446686224035,83.678446686224035,83.678446686224035,0]
[17,null,"Amortization Expense",null,337866.79201634508,199140.11384747791,78268.672045235842,21501.15577788388,5737.3910245439265,456.18376904531721,3446.0262577901194,160.36615447563503,86.93768738517106,28716.237529653426,246.29652960580864,35.406305144947467,36.16586327367542,35.83922482939181,0]
[18,null,"Taxes Other Than Income",null,2499523.3696461711,1483406.0170179245,581990.59860139375,159403.63843724289,30291.037238069046,589.0879993155188,26375.066599958092,1210.3043500929525,646.47708225304166,213002.06186820686,1861.2953093705248,249.63297052064527,249.29462326736046,248.85754855612765,0]
[19,null,"Income Taxes - Federal",null,19676427.434652884,11018672.061081193,5035652.2146061519,1232188.1906191048,296793.41636361339,2382.1778703048963,336507.44407431904,4985.3333409287688,19152.942233644091,1707184.6413382844,20256.291350096777,984.75252227942053,800.43910454112063,867.5301484292188,0]
[20,null,"Income Taxes - State",null,-736861.15751000482,-484880.17014037952,-128710.43713527561,-53419.217199376246,-25097.322317740876,-4355.8154404880224,-8211.5404213511829,-310.11839128683192,413.31275008889219,-30890.780036570635,-584.48095797868336,-225.26375874503071,-317.75599367237186,-271.56846722871796,0]
[21,null,"Income Taxes Deferred",null,10968344.207390236,6509444.1570552709,2553876.1863342002,699490.94916346401,132922.35106129388,2585.0208177289928,115738.38935626099,5311.0264415733127,2836.8541164487897,934690.17326493072,8167.6882371645015,1095.4329851180119,1093.9482583974218,1092.030298383379,0]
[22,null,"Investment Tax Credit Adj",null,-80560.456498331449,-47810.661566349911,-18757.747525162165,-5137.6314524385116,-976.29004687091174,-18.986499073727376,-850.07703119307121,-39.008505433260645,-20.8361680048572,-6865.126186684809,-59.990157172372747,-8.04575236478966,-8.0348473220480745,-8.0207602610154041,0]
[23,null,"Misc Revenues & Expense",null,-209720.63850960671,-123620.08775392683,-48580.804951973201,-13345.115531574527,-3561.9174844209278,-276.66354235842164,-2139.0903098234016,-99.553468600106498,-53.956803570234754,-17825.633240093764,-152.88496547340469,-21.643485930639095,-21.643485930639095,-21.643485930639095,0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E219:E227)","v":46783620.57480637},26818453.821237359,11497101.946157068,2972582.3554475475,586425.93564460659,101979.77051230059,757642.47359484085,14780.066838093591,30190.886177415865,3921504.8728741338,46013.995348914395,7748.4981472107966,{"$f":"SUM(Q219:Q227)","v":17143.435129637852},{"$f":"SUM(R219:R227)","v":12052.517697248366},{"$f":"ROUND(SUM(F229:R229)-E229,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"SUM(F233:R233)","v":434863991.40096647},255484271.88099226,105448260.62149806,27950832.686697658,2132198.8671662873,47149.185334250207,11072727.589105075,59111.144316888676,266254.58591154579,31797071.892891958,595047.45514784823,3688.4973015378446,3688.4973015378446,3688.4973015378446,{"$f":"ROUND(SUM(F233:R233)-E233,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,494255.86650590511,245535.44009256878,159522.99289527824,46201.724919828492,354.9102293979862,0,4643.7779359094638,87.306330084983273,67.987558307174908,37416.950984247858,424.77556028215275,0,0,0,0]
[31,null,"Electric Plant Acquisition Adj",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Prepayments",null,656945.16501947877,387237.13377167599,152178.27464554092,41803.273094138713,11157.626098308319,866.64229987646729,6700.6520987400618,311.84899265296963,169.0184689369413,55838.393654107043,478.90870248004893,67.79773100704702,67.79773100704702,67.79773100704702,0]
[34,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,"Materials & Supplies",null,2062349.6587978804,1215654.5374440891,477733.65191351366,131233.12354353859,35027.164521651066,2720.6524176139537,21035.374496058779,978.98835068714629,530.60011748820114,175293.61388473707,1503.4393306262925,212.83759262541813,212.83759262541813,212.83759262541813,0]
[36,null,"Misc Deferred Debits",null,54561.085320807193,32161.098703686763,12638.820207562378,3471.8756928680323,926.67123824469422,71.977003536936735,556.50740781928482,25.899908244003829,14.037444212238359,4637.5306837797043,39.774672176963598,5.6307862253966787,5.6307862253966787,5.6307862253966787,0]
[37,null,"Cash Working Capital",null,1133651.9307134934,644951.96814336162,263751.97940356081,73390.920640233744,34639.711690226766,7907.5427442620321,8497.0827619209285,595.48489941633068,223.270412941074,96713.868064042952,691.58681656067256,488.81056428297148,1051.0143207232627,748.69025196024427,0]
[38,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E233:E243)","v":439265755.107324},258009812.05914766,106514086.34056351,28246933.604588266,2214304.9509441154,58715.999799539597,11114160.983805524,61110.672797974119,267259.49991343141,32166972.25016287,598185.94022997434,4463.5739756786779,{"$f":"SUM(Q233:Q243)","v":5025.7777321189687},{"$f":"SUM(R233:R243)","v":4723.4536633559501},{"$f":"ROUND(SUM(F245:R245)-E245,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F248:R248)","v":-97948970.982904539},-57545513.369886816,-23750574.768484712,-6295620.7828597529,-480972.17699765041,-10691.533019548586,-2493123.4666031403,-13334.263067001022,-59950.30789235144,-7162690.1606762083,-133990.94628605645,-836.40237710026304,-836.40237710026304,-836.40237710026304,{"$f":"ROUND(SUM(F248:R248)-E248,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,-5824813.9880095758,-3433443.7538681254,-1349290.9150191059,-370649.33700532495,-98929.25624695023,-7684.0967248332836,-59411.430590815886,-2765.0136895335154,-1498.6047459024483,-495091.94030643959,-4246.2510689192668,-601.12958120857604,-601.12958120857604,-601.12958120857604,0]
[{"$f":"A249+1","v":46},null,"Accum Deferred Income Taxes",null,-52292059.724214338,-31005533.832189787,-12147582.274246942,-3327155.8222697531,-634592.61380401126,-66879.953508292223,-551881.02947072859,-25575.343031113545,-14119.455801091221,-4464153.1678960323,-38890.105353448271,-5232.0422143776441,-5232.0422143776441,-5232.0422143776441,0]
[47,null,"Unamortized ITC",null,-7400.265582652667,-4387.8442535342383,-1719.1012018872807,-470.85218566622899,-89.801507358125576,-9.4644496894893013,-78.101854340625366,-3.6193591380955472,-1.9981775093298011,-631.7576901837017,-5.5036816918116997,-0.74040721791353792,-0.74040721791353792,-0.74040721791353792,0]
[48,null,"Customer Advance For Construction",null,-482189.30224799376,-75877.658942517388,-13359.744499176393,-7066.8246923839943,-34960.076271414837,-269286.32695227943,-1066.2675921213813,-1370.5697067379608,-2906.2506308359607,-76295.58296052643,0,0,0,0,0]
[49,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,"Misc Rate Base Deductions",null,-747686.06162005814,-428234.18411361321,-175879.88085103192,-48945.202881489742,-11932.539574938322,-9220.5563248502149,-7533.3542025136267,-340.97756768771723,-201.42140831293432,-62419.138961781638,-540.23040803888773,-500.24072358905073,-1097.6136722422625,-840.72092996857384,0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E248:E254)","v":-157303120.32457915},-92492990.643254399,-37438406.684302852,-10049908.82189437,-1261476.4644023234,-363771.93097949319,-3113093.6503136605,-43389.786421211858,-78678.038656003337,-12261281.74849117,-177673.03679815467,-7170.5553034934474,{"$f":"SUM(Q248:Q254)","v":-7767.9282521466594},{"$f":"SUM(R248:R254)","v":-7511.0355098729706},{"$f":"ROUND(SUM(F256:R256)-E256,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E245+E256","v":281962634.78274488},165516821.41589326,69075679.656260654,18197024.782693896,952828.48654179205,-305055.93117995362,8001067.3334918637,17720.886376762261,188581.46125742808,19905690.501671702,420512.90343181964,-2706.9813278147694,{"$f":"Q245+Q256","v":-2742.1505200276906},{"$f":"R245+R256","v":-2787.5818465170205},{"$f":"ROUND(SUM(F258:R258)-E258,0)","v":0}]
[55]
[56]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.3056049553088162E-2},{"$f":"$D$261*E258","v":17779449.870980062},10436836.89307021,4355639.4793184157,{"$f":"$D$261*H258","v":1147432.4964163196},60081.600262973239,-19235.621912946608,504515.69825825794,1117.409089497766,11891.20196584216,1255174.2066618472,26515.882476509796,-170.69154874597248,{"$f":"$D$261*Q258","v":-172.90917907289253},{"$f":"$D$261*R258","v":-175.77389904726624},{"$f":"ROUND(SUM(F261:R261)-E261,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E229","v":46783620.57480637},26818453.821237359,11497101.946157068,{"$f":"H229","v":2972582.3554475475},586425.93564460659,101979.77051230059,757642.47359484085,14780.066838093591,30190.886177415865,3921504.8728741338,46013.995348914395,7748.4981472107966,{"$f":"Q229","v":17143.435129637852},{"$f":"R229","v":12052.517697248366},{"$f":"ROUND(SUM(F262:R262)-E262,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"SUM(F263:R263)","v":-2616416.4351438652},-945220.21387894661,-955622.77128671214,-251859.62404393835,-21333.537246258122,-142819.66918002913,-16038.854946035033,-1543.6080750139254,-423.67240096356227,-279375.63813730411,-1300.9762365662036,-212.76022346154795,-377.04003591872106,-288.06945271775163,{"$f":"ROUND(SUM(F263:R263)-E263,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E261+E262+E263","v":61946654.010642566},36310070.500428624,14897118.654188771,3868155.2278199289,625173.9986613217,-60075.520580675147,1246119.3169070638,14353.86785257743,41658.415742294455,4897303.4413986765,71228.901588857989,7365.0463750032759,{"$f":"Q261+Q262+Q263","v":16593.485914646237},{"$f":"R261+R262+R263","v":11588.674345483349},{"$f":"ROUND(SUM(F265:R265)-E265,0)","v":0}]
[62]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":6.3056049553088162E-2},{"$f":"$D268*E258","v":17779449.870980062},10436836.89307021,4355639.4793184157,{"$f":"$D268*H258","v":1147432.4964163196},60081.600262973239,-19235.621912946608,504515.69825825794,1117.409089497766,11891.20196584216,1255174.2066618472,26515.882476509796,-170.69154874597248,{"$f":"$D268*Q258","v":-172.90917907289253},{"$f":"$D268*R258","v":-175.77389904726624},{"$f":"ROUND(SUM(F268:R268)-E268,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E262+((E268-E261)*(1/NetToGross))-(E268-E261)","v":46783620.57480637},26818453.821237359,11497101.946157068,2972582.3554475475,586425.93564460659,101979.77051230059,757642.47359484085,14780.066838093591,30190.886177415865,3921504.8728741338,46013.995348914395,7748.4981472107966,17143.435129637852,12052.517697248366,{"$f":"ROUND(SUM(F269:R269)-E269,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E263","v":-2616416.4351438652},-945220.21387894661,-955622.77128671214,{"$f":"H263","v":-251859.62404393835},-21333.537246258122,-142819.66918002913,-16038.854946035033,-1543.6080750139254,-423.67240096356227,-279375.63813730411,-1300.9762365662036,-212.76022346154795,{"$f":"Q263","v":-377.04003591872106},{"$f":"R263","v":-288.06945271775163},{"$f":"ROUND(SUM(F270:R270)-E270,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E268:E270)","v":61946654.010642566},36310070.500428624,14897118.654188771,3868155.2278199289,625173.9986613217,-60075.520580675147,1246119.3169070638,14353.86785257743,41658.415742294455,4897303.4413986765,71228.901588857989,7365.0463750032759,{"$f":"SUM(Q268:Q270)","v":16593.485914646237},{"$f":"SUM(R268:R270)","v":11588.674345483349},{"$f":"ROUND(SUM(F272:R272)-E272,0)","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$7","v":"Monthly Wgt Factors"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
[null,null,null,null,{"$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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[null,null,null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[13]
[{"$f":"A285+1","v":14},null,"Operating Expenses"]
[15,null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F287:R287)","v":5812222.2508631181},3798898.9978817841,738250.87891113781,126538.55836306224,122565.95725506652,208608.25248026094,60459.932868527205,10295.071649816358,2158.569823323031,692489.84922442911,1570.9803099451403,15891.504300598017,17745.281624904008,16748.416170262866,{"$f":"ROUND(SUM(F287:R287)-E287,0)","v":0}]
[16,null,"Depreciation Expense",null,2748261.1348879859,1874352.3762830158,314380.81896312645,43696.478966793329,2639.2214049661375,103761.13421348111,30172.312775246442,5445.706789403278,1088.4927200639916,347742.83527799451,629.94775395614931,8117.2699133130754,8117.2699133130754,8117.2699133130754,0]
[17,null,"Amortization Expense",null,64751.685707573364,38164.916968218829,15000.078648679591,4120.665641540053,1099.5627542607035,87.426964520057396,660.4259857940591,30.733943311706497,16.661482994858904,5503.425702559688,47.202376358816096,6.7855675579420822,6.9311357830242466,6.8685359940422055,0]
[18,null,"Taxes Other Than Income",null,479030.0659149533,284292.63384375779,111537.66281824122,30549.478494567997,5805.2338061710461,112.89786947731858,5054.7436544582988,231.9530913944819,123.89640484458417,40821.5394086081,356.71457429148654,47.841800470934629,47.776956705514614,47.693191964494709,0]
[19,null,"Income Taxes - Federal",null,-6576909.4651716808,-3685109.9900784441,-1711031.3418369719,-509516.79243425257,-236211.15884181493,40090.102658040749,-64512.027190540961,-376.8411178748139,-220.18962940863793,-410228.67979910527,-5582.5752978405662,3173.5683981137895,602.87833403401225,2013.5816643839617,0]
[20,null,"Income Taxes - State",null,-120963.50164194244,-79598.174851718606,-21129.170692562457,-8769.3258106365756,-4119.9891708896157,-715.05287368918914,-1348.01064368426,-50.909192527375012,67.849630848990202,-5071.0461307276337,-95.948690739854356,-36.979412977749035,-52.162985211773936,-44.580817426347785,0]
[21,null,"Income Taxes Deferred",null,2123263.1888174163,1260104.7976800003,494381.94067498506,135408.16691994766,25731.243444142732,500.4109499875571,22404.754720187389,1028.1138816404541,549.16109520363523,180938.27111166186,1581.1093674488836,212.05502755377739,211.76761265033568,211.39633200683645,0]
[22,null,"Investment Tax Credit Adj",null,-15439.295849431215,-9162.8446605835125,-3594.8953878620719,-984.61969317644127,-187.10458609190309,-3.6387352937889581,-162.91604280653283,-7.4759240725098159,-3.9932216893794048,-1315.6915793060284,-11.49702751072822,-1.5419568916397737,-1.5398669558517173,-1.5371671908257221,0]
[23,null,"Misc Revenues & Expense",null,-40192.65933216874,-23691.612370705163,-9310.4415349553292,-2557.5722357169861,-682.63637302471727,-53.022170763292344,-409.95358737445827,-19.079279355696542,-10.340743953303624,-3416.2570231086374,-29.300184178112993,-4.147943011011364,-4.147943011011364,-4.147943011011364,0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E287:E295)","v":4474023.4041958237},3458251.100695326,-71514.469436181593,-181514.96178787129,-83359.670307214023,352388.51135602151,52319.262539807183,16577.273841735881,3770.1075622277708,847464.2461930057,-1533.3668182687857,27406.355694727135,{"$f":"SUM(Q287:Q295)","v":26674.054782211333},{"$f":"SUM(R287:R295)","v":27094.959880297094},{"$f":"ROUND(SUM(F297:R297)-E297,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"SUM(F301:R301)","v":83341059.73745431},56630068.39321582,9799231.9577522427,1433232.9372781462,116335.34578960043,3064014.3732275404,913211.10246936872,161727.54165119558,32694.145273212507,10451211.79547001,20235.388888833055,239698.91881277569,239698.91881277569,239698.91881277569,{"$f":"ROUND(SUM(F301:R301)-E301,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,94723.427348747689,47056.5146460904,30572.352605126125,8854.4942617851812,68.018036017192856,0,889.97337562321502,16.73213283911905,13.029717958545438,7170.9049469131787,81.407626394717482,0,0,0,0]
[31,null,"Electric Plant Acquisition Adj",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Prepayments",null,125902.59788062661,74213.440837571514,29164.747895354409,8011.5372830383958,2138.3430258080143,166.09075277150882,1284.1703564415957,59.765411806175891,32.392146958469425,10701.34799199675,91.782165392891585,12.993337828958737,12.993337828958737,12.993337828958737,0]
[34,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,"Materials & Supplies",null,395246.35176084784,232978.44712053589,91556.968638511811,25150.639751844181,6712.9058017151665,521.40913054386817,4031.3993274722579,187.62171214507234,101.68875088006693,33594.769480216055,288.13198964048723,40.790019114310873,40.790019114310873,40.790019114310873,0]
[36,null,"Misc Deferred Debits",null,10456.553683399847,6163.6284017241496,2422.2117507038547,665.37999292182178,177.595212642755,13.794289410280831,106.65384588405308,4.9636802375937341,2.6902560335804786,888.7760987200071,7.6227588291657717,1.0791320975273018,1.0791320975273018,1.0791320975273018,0]
[37,null,"Cash Working Capital",null,217262.76524918937,123604.11891465056,50547.688256570444,14065.264593556081,6638.6510227320878,1515.4692162551651,1628.4537143991538,114.12382619937037,42.789454152277713,18535.073988992888,132.54162067301206,93.679842994044108,201.42538591463321,143.48541209965489,0]
[38,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E301:E311)","v":84184651.433377132},57114084.543136388,10003495.926898509,1489980.2531612918,132070.85888851565,3066231.136616521,921151.75308918895,162110.74841442291,32886.735599195446,10522102.667976851,20836.875049763326,239847.46114481054,{"$f":"SUM(Q301:Q311)","v":239955.20668773112},{"$f":"SUM(R301:R311)","v":239897.26671391615},{"$f":"ROUND(SUM(F313:R313)-E313,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F316:R316)","v":-26504549.95422902},-18071116.192228995,-3038709.9187164283,-424175.9684805866,-26380.162923972934,-998576.10067736369,-290940.21777977754,-52431.838759687773,-10489.519576794355,-3351268.9509584862,-6104.2086082462338,-78118.958506225768,-78118.958506225768,-78118.958506225768,{"$f":"ROUND(SUM(F316:R316)-E316,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,-1116317.2397198088,-658014.56697864644,-258589.66705782246,-71034.413397834549,-18959.649954224013,-1472.6461073715943,-11386.115392091309,-529.91090462998397,-287.2054484178451,-94883.659692499088,-813.78792218445187,-115.20562136233818,-115.20562136233818,-115.20562136233818,0]
[{"$f":"A317+1","v":46},null,"Accum Deferred Income Taxes",null,-10039532.8930432,-5952396.4808106748,-2332198.165134687,-638788.58060432167,-122208.41216998553,-12861.091722355952,-105894.28977789709,-4911.0829166952817,-2709.1419961520628,-857083.39098058501,-7463.8737843172639,-1006.1277151756121,-1006.1277151756121,-1006.1277151756121,0]
[47,null,"Unamortized ITC",null,-1418.250276390929,-840.92405276954798,-329.46327770126555,-90.238145510046721,-17.210329981877532,-1.8138481974851914,-14.968108275045251,-0.69364498349828596,-0.38294785142958265,-121.07545448307501,-1.0547726961147352,-0.14189798051427574,-0.14189798051427574,-0.14189798051427574,0]
[48,null,"Customer Advance For Construction",null,-92410.887629364108,-14541.844419663006,-2560.3758563591014,-1354.3468084002477,-6700.0484348575283,-51608.338020142859,-204.34865348315918,-262.66771694663652,-556.97876169559481,-14621.938957815957,0,0,0,0,0]
[49,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,"Misc Rate Base Deductions",null,-143292.96046239787,-82070.466687422595,-33707.126702764341,-9380.2778750813632,-2286.8540812741626,-1767.1063842426852,-1443.7565193485814,-65.347861399707426,-38.602123777896985,-11962.538384047828,-103.53438224054851,-95.870416617920498,-210.35608474338648,-161.12295943683725,0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E316:E322)","v":-37897522.185360186},-24778980.475178175,-5666094.7167457622,-1144823.8253117346,-176552.33789429604,-1066287.0967596741,-409883.69623087277,-58201.54180434288,-14081.830854689182,-4329941.554427918,-14486.459469684612,-79336.304157362159,{"$f":"SUM(Q316:Q322)","v":-79450.78982548762},{"$f":"SUM(R316:R322)","v":-79401.55670018107},{"$f":"ROUND(SUM(F324:R324)-E324,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E313+E324","v":46287129.248016946},32335104.067958213,4337401.2101527471,345156.42784955725,-44481.479005780391,1999944.0398568469,511268.05685831618,103909.20661008003,18804.904744506264,6192161.1135489326,6350.4155800787139,160511.1569874484,{"$f":"Q313+Q324","v":160504.4168622435},{"$f":"R313+R324","v":160495.71001373508},{"$f":"ROUND(SUM(F326:R326)-E326,0)","v":0}]
[55]
[56]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.3056049553088162E-2},{"$f":"$D$329*E326","v":2918683.515533153},2038923.9244134356,273499.38563901617,{"$f":"$D$329*H326","v":21764.200818048579},-2804.8263443831393,126108.57048061666,32238.543928169081,6552.1040810272825,1185.7630054106896,390453.21801664704,400.43211950014648,10121.199468824059,{"$f":"$D$329*Q326","v":10120.774463155145},{"$f":"$D$329*R326","v":10120.225443684147},{"$f":"ROUND(SUM(F329:R329)-E329,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E297","v":4474023.4041958237},3458251.100695326,-71514.469436181593,{"$f":"H297","v":-181514.96178787129},-83359.670307214023,352388.51135602151,52319.262539807183,16577.273841735881,3770.1075622277708,847464.2461930057,-1533.3668182687857,27406.355694727135,{"$f":"Q297","v":26674.054782211333},{"$f":"R297","v":27094.959880297094},{"$f":"ROUND(SUM(F330:R330)-E330,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"SUM(F331:R331)","v":-448950.45091953239},-165014.90487312031,-162975.39383750592,-43106.212033310745,-3547.7643632041818,-23447.911234066614,-2817.3363664063932,-257.41697101496158,-72.460009107369146,-47336.298669453012,-230.0382746418488,-35.127742999954116,-62.096000400102717,-47.49054430104254,{"$f":"ROUND(SUM(F331:R331)-E331,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E329+E330+E331","v":6943756.4688094445},5332160.1202356415,39009.522365328652,-202856.97300313343,-89712.261014801348,455049.17060257157,81740.470101569867,22871.960951748202,4883.4105585310917,1190581.1655401997,-1362.9729734104881,37492.427420551241,{"$f":"Q329+Q330+Q331","v":36732.733244966374},{"$f":"R329+R330+R331","v":37167.694779680198},{"$f":"ROUND(SUM(F333:R333)-E333,0)","v":0}]
[62]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":6.3056049553088162E-2},{"$f":"$D336*E326","v":2918683.515533153},2038923.9244134356,273499.38563901617,{"$f":"$D336*H326","v":21764.200818048579},-2804.8263443831393,126108.57048061666,32238.543928169081,6552.1040810272825,1185.7630054106896,390453.21801664704,400.43211950014648,10121.199468824059,{"$f":"$D336*Q326","v":10120.774463155145},{"$f":"$D336*R326","v":10120.225443684147},{"$f":"ROUND(SUM(F336:R336)-E336,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E330+((E336-E329)*(1/NetToGross))-(E336-E329)","v":4474023.4041958237},3458251.100695326,-71514.469436181593,-181514.96178787129,-83359.670307214023,352388.51135602151,52319.262539807183,16577.273841735881,3770.1075622277708,847464.2461930057,-1533.3668182687857,27406.355694727135,26674.054782211333,27094.959880297094,{"$f":"ROUND(SUM(F337:R337)-E337,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E331","v":-448950.45091953239},-165014.90487312031,-162975.39383750592,{"$f":"H331","v":-43106.212033310745},-3547.7643632041818,-23447.911234066614,-2817.3363664063932,-257.41697101496158,-72.460009107369146,-47336.298669453012,-230.0382746418488,-35.127742999954116,{"$f":"Q331","v":-62.096000400102717},{"$f":"R331","v":-47.49054430104254},{"$f":"ROUND(SUM(F338:R338)-E338,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E336:E338)","v":6943756.4688094445},5332160.1202356415,39009.522365328652,{"$f":"SUM(H336:H338)","v":-202856.97300313343},-89712.261014801348,455049.17060257157,81740.470101569867,22871.960951748202,4883.4105585310917,1190581.1655401997,-1362.9729734104881,37492.427420551241,{"$f":"SUM(Q336:Q338)","v":36732.733244966374},{"$f":"SUM(R336:R338)","v":37167.694779680198},{"$f":"ROUND(SUM(F340:R340)-E340,0)","v":0}]
[]
[null,null,{"$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$7","v":"Monthly Wgt Factors"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
[null,null,null,null,{"$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":"'Hot Sheet'!$R$10","v":"Mobile"},null,null,null,"Chk Total"]
[null,null,null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},{"$f":"ROUND(SUM(S355:S408),0)","v":0}]
[13]
[{"$f":"A353+1","v":14},null,"Operating Expenses"]
[15,null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F355:R355)","v":2453987.5929577341},1360627.7492760471,578797.1818634558,163497.1028755311,53964.723122861891,52464.371824420748,21555.810567398315,1179.4743154150619,641.21601137396249,203409.13536308368,1613.5858210127747,2927.0673156882863,8026.0797204950359,5284.0948809504789,{"$f":"ROUND(SUM(F355:R355)-E355,0)","v":0}]
[16,null,"Depreciation Expense",null,4272631.8571347939,3271943.9672609293,400051.48783046257,38374.78574049606,7259.4601878582998,563.86145382852021,4359.6296125093977,12480.055471753236,2506.2637174644842,534648.42137207557,311.59124966554521,44.111079250756205,44.111079250756205,44.111079250756205,0]
[17,null,"Amortization Expense",null,178106.4232073676,104976.67788779434,41259.317448673828,11334.330691600087,3024.4647241748985,240.47719796619339,1816.5721685485332,84.536991654964936,45.829187443032339,15137.759836818523,129.83517461034151,18.664427867329849,19.0648288085365,18.892641406968615,0]
[18,null,"Taxes Other Than Income",null,1317623.3285139475,781977.23510681221,306796.24723874725,84029.601485440769,15967.915241142309,310.53764084454764,13903.611970682769,638.01173681770115,340.79028636840445,112284.00148099031,981.18151270870476,131.59397888358154,131.41561918529644,131.1852153239773,0]
[19,null,"Income Taxes - Federal",null,10456582.409204844,6918569.8529982129,1677261.33600449,350387.10930909513,115706.82659035493,2171.0413669660243,53138.77832834328,16890.784766438446,9502.0453729758447,1307531.3446725612,3808.0130999746461,588.39216223511255,496.91068192622521,529.97385126829272,0]
[20,null,"Income Taxes - State",null,-369277.73935073527,-242997.5460919964,-64503.195441556651,-26771.024044653532,-12577.51525480059,-2182.9155499631615,-4115.2109220013763,-155.41573510601708,207.13155584617607,-15480.904784332784,-292.91244986405701,-112.89086246330592,-159.24331716031159,-136.09645268322288,0]
[21,null,"Income Taxes Deferred",null,5780957.1842326587,3430856.768675725,1346041.718592477,368672.53173434071,70057.832411489988,1362.4567560135949,61000.882247092755,2799.2207285376721,1495.1875939537736,492636.2420799004,4304.8481247875916,577.35708010481585,576.57454251849231,575.56366571588592,0]
[22,null,"Investment Tax Credit Adj",null,-42467.431241885461,-25203.382291410842,-9888.1434875430496,-2708.30156550937,-514.65113580241803,-10.008729828316444,-448.11796558334515,-20.563327150089105,-10.983782497669607,-3618.9501272990278,-31.623801374070005,-4.2413170206901576,-4.2355684292229814,-4.2281424373429886,0]
[23,null,"Misc Revenues & Expense",null,-110554.19970336814,-65166.308695314634,-25609.363249029015,-7034.8754325131813,-1877.6642093884898,-145.84314033133711,-1127.6211009863164,-52.479594411853782,-28.443320026349689,-9396.7795972261993,-80.593284116932963,-11.409360007948417,-11.409360007948417,-11.409360007948417,0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E355:E363)","v":23937589.424955357},15535585.014126802,4250206.5868001776,979781.26079382782,251011.39167789082,54773.978819916818,150084.33490600402,33843.625353949123,14699.036622901656,2637150.2702965718,10743.925447404547,4158.6445045379378,{"$f":"SUM(Q355:Q363)","v":9119.2682265868589},{"$f":"SUM(R355:R363)","v":6432.0873787878436},{"$f":"ROUND(SUM(F365:R365)-E365,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"SUM(F369:R369)","v":229238480.72751316},176350589.85164046,20836349.641559884,1810427.3673938925,319992.78636161587,24854.685205695867,192169.93979039433,680711.80075441604,135965.23141370685,28867851.489967313,13734.761208986187,1944.3907389251542,1944.3907389251542,1944.3907389251542,{"$f":"ROUND(SUM(F369:R369)-E369,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,260546.89780925924,129433.96640004413,84092.519168139537,24355.231605843248,187.09086838792854,0,2447.9667664234803,46.023517380914726,35.839630051915464,19724.339487046662,223.92036594143818,0,0,0,0]
[31,null,"Electric Plant Acquisition Adj",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Prepayments",null,346308.53445736907,204131.99065094735,80220.752164582387,22036.588457612139,5881.7407416551705,456.85034421416941,3532.247639199174,164.39114460101803,89.098057783932376,29435.199926060966,252.45664284602569,35.739562622230771,35.739562622230771,35.739562622230771,0]
[34,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,"Materials & Supplies",null,1087167.2795639993,640832.08718985086,251837.21513534605,69179.519245382064,18464.563950829095,1434.1914693654082,11088.794166368576,516.07354621028401,279.70576366872041,92405.999399294305,792.53779304292766,112.19730154701371,112.19730154701371,112.19730154701371,0]
[36,null,"Misc Deferred Debits",null,28761.867050641849,16953.71783165848,6662.5519699522129,1830.1986939498086,488.49458908918274,37.942665441141294,293.36278745708046,13.653132322383945,7.399836381356435,2444.6735285025065,20.967211821580491,2.9682680220381057,2.9682680220381057,2.9682680220381057,0]
[37,null,"Cash Working Capital",null,597604.42669292854,339986.32271918899,139036.8120675172,38688.011606939574,18260.318255196442,4168.4598422201507,4479.2357644592166,313.90976566856807,117.69696104091484,50982.699461634664,364.56987530468018,257.67640764826433,554.04202433332216,394.67194177642352,0]
[38,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E369:E379)","v":231558869.73308736},177681927.93643218,21398199.492065422,1966516.9170036193,363274.99476677371,30952.129526936733,214011.54691430184,681765.85186059924,136494.9716626337,29062844.40176985,15389.213097942838,2352.9722787647015,{"$f":"SUM(Q369:Q379)","v":2649.3378954497593},{"$f":"SUM(R369:R379)","v":2489.9678128928604},{"$f":"ROUND(SUM(F381:R381)-E381,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F384:R384)","v":-58965697.759667933},-45474114.972196624,-5271592.265944832,-430830.49178092269,-72561.453971026058,-5636.0398527214347,-43576.38932821952,-176655.73875793099,-35183.579426400407,-7451109.6105684163,-3114.4897189733401,-440.90937395309624,-440.90937395309624,-440.90937395309624,{"$f":"ROUND(SUM(F384:R384)-E384,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,-3070549.7248230292,-1809939.30369915,-711278.48139814578,-195387.73634494093,-52150.540973725016,-4050.6703102484703,-31318.72575287331,-1457.5765064783195,-789.98924250998482,-260987.63397413041,-2238.4105446180838,-316.88535873635897,-316.88535873635897,-316.88535873635897,0]
[{"$f":"A385+1","v":46},null,"Accum Deferred Income Taxes",null,-27564906.094077311,-16344077.581166029,-6403400.3465119209,-1753855.4714178597,-334497.47036592354,-35253.689750601552,-290917.97539257148,-13481.583011860257,-7442.9187424148713,-2353204.923475551,-20500.408709940009,-2757.9085108791314,-2757.9085108791314,-2757.9085108791314,0]
[47,null,"Unamortized ITC",null,-3901.0487708631931,-2313.0513683338786,-906.22391260286395,-248.20965134781991,-47.338849665379641,-4.9891830794056604,-41.171379523438489,-1.9079445675676621,-1.0533389416469208,-333.03096128761888,-2.9012648883025887,-0.39030554175658272,-0.39030554175658272,-0.39030554175658272,0]
[48,null,"Customer Advance For Construction",null,-254186.01046797095,-39998.895289320157,-7042.5870903509804,-3725.2754610258617,-18429.198390877173,-141954.24245718704,-562.08278381346292,-722.49559291301898,-1532.0295365911766,-40219.203865892086,0,0,0,0,0]
[49,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,"Misc Rate Base Deductions",null,-394142.58300564118,-225743.57891885142,-92715.049933051268,-25801.455556956167,-6290.2362519540329,-4860.6147328077604,-3971.2064146836415,-179.74626808505477,-106.17926188576698,-32904.238720296446,-284.78236973051855,-263.7018142250601,-578.60686473477358,-443.18589837923633,0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E384:E390)","v":-90253383.220812753},-63896187.382638305,-12486934.954790903,{"$f":"SUM(H384:H390)","v":-2409848.6402130532},-483976.2388031712,-191760.24628664568,-370387.55105168489,-192499.04808183521,-45055.749548743843,-10138758.641565572,-26140.992608150256,-3779.7953633354036,{"$f":"SUM(Q384:Q390)","v":-4094.7004138451175},{"$f":"SUM(R384:R390)","v":-3959.27944748958},{"$f":"ROUND(SUM(F392:R392)-E392,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E381+E392","v":141305486.51227462},113785740.55379388,8911264.537274519,{"$f":"H381+H392","v":-443331.72320943396},-120701.24403639749,-160808.11675970894,-156376.00413738305,489266.80377876404,91439.22211388986,18924085.760204278,-10751.779510207418,-1426.8230845707021,{"$f":"Q381+Q392","v":-1445.3625183953582},{"$f":"R381+R392","v":-1469.3116345967196},{"$f":"ROUND(SUM(F394:R394)-E394,0)","v":0}]
[55]
[56]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.3056049553088162E-2},{"$f":"$D$397*E394","v":8910165.7596412189},7174879.2947948603,561909.13824305928,{"$f":"$D$397*H394","v":-27954.747107150033},-7610.9436250784674,-10139.924578938993,-9860.4530658007443,30851.231823754806,5765.796120709274,1193278.0894423311,-677.96474157951695,-89.969827124180298,{"$f":"$D$397*Q394","v":-91.138850582114003},{"$f":"$D$397*R394","v":-92.648987240059725},{"$f":"ROUND(SUM(F397:R397)-E397,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E365","v":23937589.424955357},15535585.014126802,4250206.5868001776,{"$f":"H365","v":979781.26079382782},251011.39167789082,54773.978819916818,150084.33490600402,33843.625353949123,14699.036622901656,2637150.2702965718,10743.925447404547,4158.6445045379378,{"$f":"Q365","v":9119.2682265868589},{"$f":"R365","v":6432.0873787878436},{"$f":"ROUND(SUM(F398:R398)-E398,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"SUM(F399:R399)","v":-1329602.3037770335},-483010.87418560556,-484679.74607784662,-127884.86890731519,-10734.465131519606,-71576.455857955152,-8212.2760470376907,-777.37872739901036,-215.07552232881957,-141403.08734924876,-667.56171458857602,-106.81476087723786,-189.14353767169652,-144.55595763939661,{"$f":"ROUND(SUM(F399:R399)-E399,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E397+E398+E399","v":31518152.880819544},22227453.434736054,4327435.9789653905,{"$f":"H397+H398+H399","v":823941.6447793626},232665.98292129274,-26942.401616977324,132011.6057931656,63917.478450304923,20249.757221282114,3689025.2723896545,9398.3989912364541,3961.8599165365194,{"$f":"Q397+Q398+Q399","v":8838.9858383330484},{"$f":"R397+R398+R399","v":6194.8824339083876},{"$f":"ROUND(SUM(F401:R401)-E401,0)","v":0}]
[62]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":6.3056049553088162E-2},{"$f":"$D404*E394","v":8910165.7596412189},7174879.2947948603,561909.13824305928,{"$f":"$D404*H394","v":-27954.747107150033},-7610.9436250784674,-10139.924578938993,-9860.4530658007443,30851.231823754806,5765.796120709274,1193278.0894423311,-677.96474157951695,-89.969827124180298,{"$f":"$D404*Q394","v":-91.138850582114003},{"$f":"$D404*R394","v":-92.648987240059725},{"$f":"ROUND(SUM(F404:R404)-E404,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E398+((E404-E397)*(1/NetToGross))-(E404-E397)","v":23937589.424955357},15535585.014126802,4250206.5868001776,979781.26079382782,251011.39167789082,54773.978819916818,150084.33490600402,33843.625353949123,14699.036622901656,2637150.2702965718,10743.925447404547,4158.6445045379378,9119.2682265868589,6432.0873787878436,{"$f":"ROUND(SUM(F405:R405)-E405,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E399","v":-1329602.3037770335},-483010.87418560556,-484679.74607784662,{"$f":"H399","v":-127884.86890731519},-10734.465131519606,-71576.455857955152,-8212.2760470376907,-777.37872739901036,-215.07552232881957,-141403.08734924876,-667.56171458857602,-106.81476087723786,{"$f":"Q399","v":-189.14353767169652},{"$f":"R399","v":-144.55595763939661},{"$f":"ROUND(SUM(F406:R406)-E406,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E404:E406)","v":31518152.880819544},22227453.434736054,4327435.9789653905,823941.6447793626,232665.98292129274,-26942.401616977324,132011.6057931656,63917.478450304923,20249.757221282114,3689025.2723896545,9398.3989912364541,3961.8599165365194,{"$f":"SUM(Q404:Q406)","v":8838.9858383330484},{"$f":"SUM(R404:R406)","v":6194.8824339083876},{"$f":"ROUND(SUM(F408:R408)-E408,0)","v":0}]

{"sheet":"Retail Summary","index":9,"n_rows":68,"n_cols":19,"rows_kept":68,"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$7","v":"Monthly Wgt Factors"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
[null,null,null,null,{"$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$10","v":"General"},{"$f":"'Hot Sheet'!$R$10","v":"Mobile"},null,null,null,"Chk Total"]
[null,null,null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},{"$f":"ROUND(SUM(S15:S68),0)","v":0}]
[]
[14,null,"Operating Expenses"]
[{"$f":"A14+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"'Function Summary'!$I15","v":45094126.039890237},{"$f":"Retail!$I$17","v":38751597.459943123},{"$f":"Retail!J17","v":1193226.3169163151},{"$f":"Retail!K17","v":173952.85928998556},{"$f":"Retail!L17","v":404289.95545914269},{"$f":"Retail!M17","v":251025.69198882318},{"$f":"Retail!N17","v":146530.59529412072},{"$f":"Retail!O17","v":106894.70421556559},{"$f":"Retail!P17","v":20846.518614635741},{"$f":"Retail!Q17","v":4044495.7445828263},{"$f":"Retail!R17","v":426.44412314965365},{"$f":"Retail!S17","v":-71.221628369034704},{"$f":"Retail!T17","v":694.60144071343484},{"$f":"Retail!U17","v":216.36965020883963},{"$f":"ROUND(SUM(F15:R15)-E15,0)","v":0}]
[16,null,"Depreciation Expense",null,{"$f":"'Function Summary'!$I16","v":824228.53375964495},{"$f":"Retail!$I$18","v":719072.06037271384},{"$f":"Retail!J18","v":15130.329241497187},{"$f":"Retail!K18","v":286.67575145435177},{"$f":"Retail!L18","v":9297.6698505024269},{"$f":"Retail!M18","v":1204.71568138721},{"$f":"Retail!N18","v":2877.6555734737085},{"$f":"Retail!O18","v":2091.6324334768865},{"$f":"Retail!P18","v":408.25162439059972},{"$f":"Retail!Q18","v":73825.967179413448},{"$f":"Retail!R18","v":10.916822218368367},{"$f":"Retail!S18","v":7.5530763723335905},{"$f":"Retail!T18","v":7.5530763723335905},{"$f":"Retail!U18","v":7.5530763723335905},0]
[17,null,"Amortization Expense",null,{"$f":"'Function Summary'!$I17","v":2803705.6856172346},{"$f":"Retail!$I$19","v":2446004.1620245418},{"$f":"Retail!J19","v":51467.509776865889},{"$f":"Retail!K19","v":975.15968127784299},{"$f":"Retail!L19","v":31627.065498374657},{"$f":"Retail!M19","v":4097.9753394979289},{"$f":"Retail!N19","v":9788.667781002976},{"$f":"Retail!O19","v":7114.9220219433282},{"$f":"Retail!P19","v":1388.7136316979052},{"$f":"Retail!Q19","v":251127.29716230929},{"$f":"Retail!R19","v":37.134793651098562},{"$f":"Retail!S19","v":25.69263535735374},{"$f":"Retail!T19","v":25.69263535735374},{"$f":"Retail!U19","v":25.69263535735374},0]
[18,null,"Taxes Other Than Income",null,{"$f":"'Function Summary'!$I18","v":335005.64544176712},{"$f":"Retail!$I$20","v":817631.90647200402},{"$f":"Retail!J20","v":-3400.5599036954409},{"$f":"Retail!K20","v":-70091.61186717746},{"$f":"Retail!L20","v":12416.434924236741},{"$f":"Retail!M20","v":-243756.09242140947},{"$f":"Retail!N20","v":-2006.9515862035535},{"$f":"Retail!O20","v":3007.8790671777797},{"$f":"Retail!P20","v":551.78293198391236},{"$f":"Retail!Q20","v":-121691.95051240321},{"$f":"Retail!R20","v":16.289489798351909},{"$f":"Retail!S20","v":-0.41336416002459447},{"$f":"Retail!T20","v":-57662.582273372092},{"$f":"Retail!U20","v":-8.485515012787296},0]
[19,null,"Income Taxes - Federal",null,{"$f":"'Function Summary'!$I19","v":-940005.83209064603},{"$f":"Retail!$I$21","v":-452501.65300726128},{"$f":"Retail!J21","v":90524.796770636327},{"$f":"Retail!K21","v":-40663.693083378363},{"$f":"Retail!L21","v":5792.6719439890285},{"$f":"Retail!M21","v":-202350.59027744559},{"$f":"Retail!N21","v":-3815.0064195299774},{"$f":"Retail!O21","v":-1647.6698676545539},{"$f":"Retail!P21","v":331.80688829571648},{"$f":"Retail!Q21","v":-304036.08847812173},{"$f":"Retail!R21","v":264.13130878135513},{"$f":"Retail!S21","v":2430.354801185078},{"$f":"Retail!T21","v":-38748.384122461714},{"$f":"Retail!U21","v":4413.4915740499591},0]
[20,null,"Income Taxes - State",null,{"$f":"'Function Summary'!$I20","v":-151798.24753648878},{"$f":"Retail!$I$22","v":-73072.906138238672},{"$f":"Retail!J22","v":14618.532185556},{"$f":"Retail!K22","v":-6566.6372899249063},{"$f":"Retail!L22","v":935.43829187548056},{"$f":"Retail!M22","v":-32676.887684949008},{"$f":"Retail!N22","v":-616.07201694422326},{"$f":"Retail!O22","v":-266.07643262525914},{"$f":"Retail!P22","v":53.582331576183918},{"$f":"Retail!Q22","v":-49097.72243057115},{"$f":"Retail!R22","v":42.653639404052768},{"$f":"Retail!S22","v":392.46947963751086},{"$f":"Retail!T22","v":-6257.3407579885697},{"$f":"Retail!U22","v":712.71928716235118},0]
[21,null,"Income Taxes Deferred",null,{"$f":"'Function Summary'!$I21","v":1457239.3799329735},{"$f":"Retail!$I$23","v":3556612.9365655417},{"$f":"Retail!J23","v":-14792.078500502348},{"$f":"Retail!K23","v":-304891.15155399079},{"$f":"Retail!L23","v":54010.188115226949},{"$f":"Retail!M23","v":-1060313.406082001},{"$f":"Retail!N23","v":-8730.028657212999},{"$f":"Retail!O23","v":13083.95809565375},{"$f":"Retail!P23","v":2400.19781338761},{"$f":"Retail!Q23","v":-529347.20629462937},{"$f":"Retail!R23","v":70.857570122056558},{"$f":"Retail!S23","v":-1.7980906902223008},{"$f":"Retail!T23","v":-250826.17794866126},{"$f":"Retail!U23","v":-36.911099272192814},0]
[22,null,"Investment Tax Credit Adj",null,{"$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},{"$f":"Retail!S24","v":0},{"$f":"Retail!T24","v":0},{"$f":"Retail!U24","v":0},0]
[23,null,"Misc Revenues & Expense",null,{"$f":"'Function Summary'!$I23","v":807187.0748305677},{"$f":"Retail!$I$25","v":654324.2203154373},{"$f":"Retail!J25","v":73034.001686095609},{"$f":"Retail!K25","v":21482.537453193581},{"$f":"Retail!L25","v":0.37502044337823465},{"$f":"Retail!M25","v":33384.441959045049},{"$f":"Retail!N25","v":5589.9130019736176},{"$f":"Retail!O25","v":1.6484606556624249E-2},{"$f":"Retail!P25","v":2.2286647218160177E-2},{"$f":"Retail!Q25","v":19369.707799096101},{"$f":"Retail!R25","v":3.8646136439072318E-2},{"$f":"Retail!S25","v":0.34653191156717422},{"$f":"Retail!T25","v":0.82604833684630652},{"$f":"Retail!U25","v":0.62759764445962762},0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E15:E23)","v":50229688.279845305},{"$f":"SUM(F15:F23)","v":46419668.186547853},{"$f":"SUM(G15:G23)","v":1419808.848172768},{"$f":"SUM(H15:H23)","v":-225515.86161856021},518369.7991037913,-1249384.1514970516,149618.77297068026,130279.36601814411,25980.876122614885,3384645.7490079198,868.46639326137608,2782.9834412445621,-352765.81190170365,5331.057206510317,{"$f":"ROUND(SUM(F25:R25)-E25,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"'Function Summary'!$I29","v":69840481.330062121},{"$f":"Retail!$I$33","v":60930114.343838863},{"$f":"Retail!J33","v":1282058.8388130548},{"$f":"Retail!K33","v":24291.287728055915},{"$f":"Retail!L33","v":787832.14971353521},{"$f":"Retail!M33","v":102080.81813204022},{"$f":"Retail!N33","v":243836.31738251253},{"$f":"Retail!O33","v":177233.14582820999},{"$f":"Retail!P33","v":34592.942106920309},{"$f":"Retail!Q33","v":6255596.4411336035},{"$f":"Retail!R33","v":925.02999726032158},{"$f":"Retail!S33","v":640.00512935448307},{"$f":"Retail!T33","v":640.00512935448307},{"$f":"Retail!U33","v":640.00512935448307},{"$f":"ROUND(SUM(F29:R29)-E29,0)","v":0}]
[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},{"$f":"Retail!S34","v":0},{"$f":"Retail!T34","v":0},{"$f":"Retail!U34","v":0},0]
[{"$f":"A30+1","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},{"$f":"Retail!S35","v":0},{"$f":"Retail!T35","v":0},{"$f":"Retail!U35","v":0},0]
[32,null,"Nuclear Fuel",null,{"$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},{"$f":"Retail!S36","v":0},{"$f":"Retail!T36","v":0},{"$f":"Retail!U36","v":0},0]
[33,null,"Prepayments",null,{"$f":"'Function Summary'!$I33","v":28381.553593006247},{"$f":"Retail!$I$37","v":11823.916593655989},{"$f":"Retail!J37","v":7608.6569813374554},{"$f":"Retail!K37","v":2336.376040323114},{"$f":"Retail!L37","v":182.11470046237096},{"$f":"Retail!M37","v":3299.9135742717222},{"$f":"Retail!N37","v":252.71389213812185},{"$f":"Retail!O37","v":8.0051347554720955},{"$f":"Retail!P37","v":10.822679547504723},{"$f":"Retail!Q37","v":1966.077643829871},{"$f":"Retail!R37","v":18.767055732295699},{"$f":"Retail!S37","v":168.28030682065861},{"$f":"Retail!T37","v":401.13958609045721},{"$f":"Retail!U37","v":304.76940404120933},0]
[34,null,"Fuel Stock",null,{"$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},{"$f":"Retail!S38","v":0},{"$f":"Retail!T38","v":0},{"$f":"Retail!U38","v":0},0]
[35,null,"Materials & Supplies",null,{"$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},{"$f":"Retail!S39","v":0},{"$f":"Retail!T39","v":0},{"$f":"Retail!U39","v":0},0]
[36,null,"Misc Deferred Debits",null,{"$f":"'Function Summary'!$I36","v":102897.18855561988},{"$f":"Retail!$I$40","v":42867.55378687755},{"$f":"Retail!J40","v":27585.149963624172},{"$f":"Retail!K40","v":8470.5203036242783},{"$f":"Retail!L40","v":660.25598672105423},{"$f":"Retail!M40","v":11963.821083873259},{"$f":"Retail!N40","v":916.21302282651209},{"$f":"Retail!O40","v":29.0225782618868},{"$f":"Retail!P40","v":39.237573603125874},{"$f":"Retail!Q40","v":7128.0052154016894},{"$f":"Retail!R40","v":68.03987195386344},{"$f":"Retail!S40","v":610.09945788837149},{"$f":"Retail!T40","v":1454.329675498959},{"$f":"Retail!U40","v":1104.9400354651445},0]
[37,null,"Cash Working Capital",null,{"$f":"'Function Summary'!$I37","v":797470.3171088188},{"$f":"Retail!$I$41","v":685305.41400263843},{"$f":"Retail!J41","v":21101.696670916517},{"$f":"Retail!K41","v":3076.2818584677057},{"$f":"Retail!L41","v":7149.6948116637113},{"$f":"Retail!M41","v":4439.2819148042354},{"$f":"Retail!N41","v":2591.3308574153898},{"$f":"Retail!O41","v":1890.3870892770487},{"$f":"Retail!P41","v":368.66175864063655},{"$f":"Retail!Q41","v":71525.17605340833},{"$f":"Retail!R41","v":7.5414817844903999},{"$f":"Retail!S41","v":-1.2595240122897122},{"$f":"Retail!T41","v":12.283729164636307},{"$f":"Retail!U41","v":3.8264046499566557},0]
[38,null,"Weatherization Loans",null,{"$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},{"$f":"Retail!S42","v":0},{"$f":"Retail!T42","v":0},{"$f":"Retail!U42","v":0},0]
[39,null,"Miscellaneous Rate Base",null,{"$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},{"$f":"Retail!S43","v":0},{"$f":"Retail!T43","v":0},{"$f":"Retail!U43","v":0},0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E29:E39)","v":70769230.389319569},{"$f":"SUM(F29:F39)","v":61670111.228222042},{"$f":"SUM(G29:G39)","v":1338354.3424289329},{"$f":"SUM(H29:H39)","v":38174.465930471015},795824.21521238226,121783.83470498944,247596.57515489255,179160.56063050439,35011.664118711575,6336215.7000462441,1019.3784067309712,1417.1253700512236,2507.7581201085359,2053.5409735107937,{"$f":"ROUND(SUM(F41:R41)-E41,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"'Function Summary'!$I44","v":-3376308.0984437559},{"$f":"Retail!$I$48","v":-2945552.9884737157},{"$f":"Retail!J48","v":-61978.748681714809},{"$f":"Retail!K48","v":-1174.3170997099091},{"$f":"Retail!L48","v":-38086.27914119498},{"$f":"Retail!M48","v":-4934.9071826430536},{"$f":"Retail!N48","v":-11787.812990328182},{"$f":"Retail!O48","v":-8568.0066084377941},{"$f":"Retail!P48","v":-1672.3314095247683},{"$f":"Retail!Q48","v":-302415.16843189462},{"$f":"Retail!R48","v":-44.718853758945755},{"$f":"Retail!S48","v":-30.939856944470499},{"$f":"Retail!T48","v":-30.939856944470499},{"$f":"Retail!U48","v":-30.939856944470499},{"$f":"ROUND(SUM(F44:R44)-E44,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,{"$f":"'Function Summary'!$I45","v":-45776743.752983071},{"$f":"Retail!$I$49","v":-39930583.030580059},{"$f":"Retail!J49","v":-839972.04325124191},{"$f":"Retail!K49","v":-15915.028209648481},{"$f":"Retail!L49","v":-517534.6684307477},{"$f":"Retail!M49","v":-65328.199967106164},{"$f":"Retail!N49","v":-159713.17410171422},{"$f":"Retail!O49","v":-116424.10913017261},{"$f":"Retail!P49","v":-22724.036455876008},{"$f":"Retail!Q49","v":-4106714.5003799009},{"$f":"Retail!R49","v":-606.21890356119945},{"$f":"Retail!S49","v":-409.58119101633889},{"$f":"Retail!T49","v":-409.58119101633889},{"$f":"Retail!U49","v":-409.58119101633889},0]
[46,null,"Accum Deferred Income Taxes",null,{"$f":"'Function Summary'!$I46","v":-1188986.7880723947},{"$f":"Retail!$I$50","v":-1036180.1130920564},{"$f":"Retail!J50","v":-22730.892470657644},{"$f":"Retail!K50","v":-788.61722358901375},{"$f":"Retail!L50","v":-13116.612343693465},{"$f":"Retail!M50","v":-2261.6004798630197},{"$f":"Retail!N50","v":-4134.1087202073222},{"$f":"Retail!O50","v":-2986.0048107153184},{"$f":"Retail!P50","v":-582.81813520470314},{"$f":"Retail!Q50","v":-106153.14419776776},{"$f":"Retail!R50","v":-15.574648927809044},{"$f":"Retail!S50","v":-11.566572443565926},{"$f":"Retail!T50","v":-12.867688634015094},{"$f":"Retail!U50","v":-12.867688634015094},0]
[{"$f":"A46+1","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},{"$f":"Retail!S51","v":0},{"$f":"Retail!T51","v":0},{"$f":"Retail!U51","v":0},0]
[48,null,"Customer Advance For Construction",null,{"$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},{"$f":"Retail!S52","v":0},{"$f":"Retail!T52","v":0},{"$f":"Retail!U52","v":0},0]
[49,null,"Customer Service Deposits",null,{"$f":"'Function Summary'!$I49","v":-14610438.07},{"$f":"Retail!$I$53","v":-3809804.1220868137},{"$f":"Retail!J53","v":-437853.0586898406},{"$f":"Retail!K53","v":-1201727.6267169546},{"$f":"Retail!L53","v":-15626.4359491455},{"$f":"Retail!M53","v":-4176190.878991832},{"$f":"Retail!N53","v":-105091.98589019181},{"$f":"Retail!O53","v":0},{"$f":"Retail!P53","v":-596.66337595557627},{"$f":"Retail!Q53","v":-3883103.2476386037},{"$f":"Retail!R53","v":0},{"$f":"Retail!S53","v":0},{"$f":"Retail!T53","v":-980444.05066066096},{"$f":"Retail!U53","v":0},0]
[50,null,"Misc Rate Base Deductions",null,{"$f":"'Function Summary'!$I50","v":-119025.68111298156},{"$f":"Retail!$I$54","v":-41824.706257593061},{"$f":"Retail!J54","v":-33655.834748815774},{"$f":"Retail!K54","v":-10676.96454133479},{"$f":"Retail!L54","v":-283.2739004256145},{"$f":"Retail!M54","v":-18836.928529217595},{"$f":"Retail!N54","v":-1003.4383586118843},{"$f":"Retail!O54","v":-24.864049333290097},{"$f":"Retail!P54","v":-51.169726309802058},{"$f":"Retail!Q54","v":-7548.890658746991},{"$f":"Retail!R54","v":-75.81669289198679},{"$f":"Retail!S54","v":-972.0681880298448},{"$f":"Retail!T54","v":-2327.2528017123677},{"$f":"Retail!U54","v":-1744.4726599585535},0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E44:E50)","v":-65071502.3906122},{"$f":"SUM(F44:F50)","v":-47763944.960490242},{"$f":"SUM(G44:G50)","v":-1396190.5778422705},{"$f":"SUM(H44:H50)","v":-1230282.5537912368},-584647.26976520731,-4267552.5151506625,-281730.52006105345,-128002.98459865901,-25627.019102870861,-8405934.951306913,-742.32909913994104,-1424.15580843422,-983224.69219896814,-2197.8613965533782,{"$f":"ROUND(SUM(F52:R52)-E52,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E41+E52","v":5697727.998707369},{"$f":"F41+F52","v":13906166.267731801},{"$f":"G41+G52","v":-57836.235413337592},{"$f":"H41+H52","v":-1192108.0878607659},211176.94544717495,-4145768.6804456729,-34133.944906160905,51157.576031845383,9384.6450158407133,-2069719.251260669,277.04930759103013,-7.0304383829964081,-980716.93407885963,-144.32042304258448,{"$f":"ROUND(SUM(F54:R54)-E54,0)","v":0}]
[55]
[56]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.3056049553088162E-2},{"$f":"$D$57*E54","v":359276.21902650967},{"$f":"$D$57*F54","v":876867.90927157947},{"$f":"$D$57*G54","v":-3646.9245261874876},{"$f":"$D$57*H54","v":-75169.626660785623},13315.983936586859,-261415.79534982328,-2152.3517214452631,3225.7946492799178,591.7586411569938,-130508.31966847327,17.469634868108759,-0.4433116710581545,-61840.135592829269,-9.1002757468958535,{"$f":"ROUND(SUM(F57:R57)-E57,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E25","v":50229688.279845305},{"$f":"F25","v":46419668.186547853},{"$f":"G25","v":1419808.848172768},{"$f":"H25","v":-225515.86161856021},518369.7991037913,-1249384.1514970516,149618.77297068026,130279.36601814411,25980.876122614885,3384645.7490079198,868.46639326137608,2782.9834412445621,-352765.81190170365,5331.057206510317,{"$f":"ROUND(SUM(F58:R58)-E58,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"'Function Summary'!$I$59","v":-7532159.8028062219},{"$f":"Retail!$I$99","v":-5434489.1227633804},{"$f":"Retail!J99","v":-705452.814423259},{"$f":"Retail!K99","v":-118075.63265556542},{"$f":"Retail!L99","v":-75172.03807740302},{"$f":"Retail!M99","v":-1366.0139982781002},{"$f":"Retail!N99","v":-94056.145447643241},{"$f":"Retail!O99","v":-16201.641655428048},{"$f":"Retail!P99","v":-3938.5162400592521},{"$f":"Retail!Q99","v":-1088090.717686736},{"$f":"Retail!R99","v":-1828.6186925394541},{"$f":"Retail!S99","v":-124.09528278644927},{"$f":"Retail!T99","v":6848.1932667328701},{"$f":"Retail!U99","v":-212.63915194104896},{"$f":"ROUND(SUM(F59:R59)-E59,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E57+E58+E59","v":43056804.696065597},{"$f":"F57+F58+F59","v":41862046.973056056},{"$f":"G57+G58+G59","v":710709.10922332143},{"$f":"H57+H58+H59","v":-418761.12093491131},456513.74496297509,-1512165.9608451531,53410.27580159175,117303.51901199599,22634.118523712626,2166046.7116527106,-942.68266440996922,2658.4448467870543,-407757.75422780006,5109.317778822372,{"$f":"ROUND(SUM(F61:R61)-E61,0)","v":0}]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F62:R62)-E62,0)","v":0}]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":6.3056049553088162E-2},{"$f":"$D64*E54","v":359276.21902650967},{"$f":"$D64*F54","v":876867.90927157947},{"$f":"$D64*G54","v":-3646.9245261874876},{"$f":"$D64*H54","v":-75169.626660785623},13315.983936586859,-261415.79534982328,-2152.3517214452631,3225.7946492799178,591.7586411569938,-130508.31966847327,17.469634868108759,-0.4433116710581545,-61840.135592829269,-9.1002757468958535,{"$f":"ROUND(SUM(F64:R64)-E64,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E58+((E64-E57)*(1/NetToGross))-(E64-E57)","v":50229688.279845305},46419668.186547853,1419808.848172768,-225515.86161856021,518369.7991037913,-1249384.1514970516,149618.77297068026,130279.36601814411,25980.876122614885,3384645.7490079198,868.46639326137608,2782.9834412445621,-352765.81190170365,5331.057206510317,{"$f":"ROUND(SUM(F65:R65)-E65,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E59","v":-7532159.8028062219},{"$f":"F59","v":-5434489.1227633804},{"$f":"G59","v":-705452.814423259},{"$f":"H59","v":-118075.63265556542},-75172.03807740302,-1366.0139982781002,-94056.145447643241,-16201.641655428048,-3938.5162400592521,-1088090.717686736,-1828.6186925394541,-124.09528278644927,6848.1932667328701,-212.63915194104896,{"$f":"ROUND(SUM(F66:R66)-E66,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E64:E66)","v":43056804.696065597},{"$f":"SUM(F64:F66)","v":41862046.973056056},{"$f":"SUM(G64:G66)","v":710709.10922332143},{"$f":"SUM(H64:H66)","v":-418761.12093491131},456513.74496297509,-1512165.9608451531,53410.27580159175,117303.51901199599,22634.118523712626,2166046.7116527106,-942.68266440996922,2658.4448467870543,-407757.75422780006,5109.317778822372,{"$f":"ROUND(SUM(F68:R68)-E68,0)","v":0}]

{"sheet":"Misc Summary","index":10,"n_rows":68,"n_cols":19,"rows_kept":68,"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$7","v":"Monthly Wgt Factors"}]
[null,null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
[null,null,null,null,{"$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":"'Hot Sheet'!$R$10","v":"Mobile"},null,null,null,"Chk Total"]
[null,null,null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,null,"DESCRIPTION ",null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},{"$f":"ROUND(SUM(S15:S68),0)","v":0}]
[]
[14,null,"Operating Expenses"]
[{"$f":"A14+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"'Function Summary'!$J15","v":5639172.6331062913},{"$f":"Misc!$I$17","v":2349311.3811608511},{"$f":"Misc!$J$17","v":1511775.2480760703},{"$f":"Misc!K17","v":464217.99229771446},{"$f":"Misc!L17","v":36184.63772845819},{"$f":"Misc!M17","v":655664.68229683593},{"$f":"Misc!N17","v":50212.094975034874},{"$f":"Misc!O17","v":1590.5520002439257},{"$f":"Misc!P17","v":2150.3741196256078},{"$f":"Misc!Q17","v":390642.85918370466},{"$f":"Misc!R17","v":3728.8539100840885},{"$f":"Misc!S17","v":33435.861705175652},{"$f":"Misc!T17","v":79703.014442955464},{"$f":"Misc!U17","v":60555.081209536358},{"$f":"ROUND(SUM(F15:R15)-E15,0)","v":0}]
[16,null,"Depreciation Expense",null,{"$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},{"$f":"Misc!T18","v":0},{"$f":"Misc!U18","v":0},0]
[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},{"$f":"Misc!T19","v":0},{"$f":"Misc!U19","v":0},0]
[18,null,"Taxes Other Than Income",null,{"$f":"'Function Summary'!$J18","v":1451.71},{"$f":"Misc!$I$20","v":539.41486091970194},{"$f":"Misc!$J$20","v":397.54541255542551},{"$f":"Misc!K20","v":125.92159770058292},{"$f":"Misc!L20","v":6.4882963343260034},{"$f":"Misc!M20","v":211.17616800896201},{"$f":"Misc!N20","v":12.859042309626233},{"$f":"Misc!O20","v":0.36308280998903469},{"$f":"Misc!P20","v":0.67175570224720438},{"$f":"Misc!Q20","v":95.275277475566583},{"$f":"Misc!R20","v":0.91947077629140717},{"$f":"Misc!S20","v":11.126368018299033},{"$f":"Misc!T20","v":29.450579699452881},{"$f":"Misc!U20","v":20.498087689529189},0]
[19,null,"Income Taxes - Federal",null,{"$f":"'Function Summary'!$J19","v":-1813808.170929814},{"$f":"Misc!$I$21","v":-778427.91684505413},{"$f":"Misc!$J$21","v":-469489.06544570549},{"$f":"Misc!K21","v":-148514.14219352696},{"$f":"Misc!L21","v":-10116.641137859515},{"$f":"Misc!M21","v":-209143.89806875214},{"$f":"Misc!N21","v":-16511.60181510539},{"$f":"Misc!O21","v":-532.45927278346221},{"$f":"Misc!P21","v":-429.14745022967588},{"$f":"Misc!Q21","v":-120834.57392382972},{"$f":"Misc!R21","v":-1224.3731275188836},{"$f":"Misc!S21","v":-10646.875675441008},{"$f":"Misc!T21","v":-27793.767797280667},{"$f":"Misc!U21","v":-20143.630819614729},0]
[20,null,"Income Taxes - State",null,{"$f":"'Function Summary'!$J20","v":-236756.44389574477},{"$f":"Misc!$I$22","v":-101608.22316187572},{"$f":"Misc!$J$22","v":-61282.42410401316},{"$f":"Misc!K22","v":-19385.556165655722},{"$f":"Misc!L22","v":-1320.5255208999033},{"$f":"Misc!M22","v":-27299.560317286185},{"$f":"Misc!N22","v":-2155.2599613875609},{"$f":"Misc!O22","v":-69.501927465418561},{"$f":"Misc!P22","v":-56.01663166453362},{"$f":"Misc!Q22","v":-15772.54115291324},{"$f":"Misc!R22","v":-159.81746708060186},{"$f":"Misc!S22","v":-1389.7370536622614},{"$f":"Misc!T22","v":-3627.9214810539888},{"$f":"Misc!U22","v":-2629.3488342176447},0]
[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},{"$f":"Misc!T23","v":0},{"$f":"Misc!U23","v":0},0]
[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},{"$f":"Misc!T24","v":0},{"$f":"Misc!U24","v":0},0]
[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},{"$f":"Misc!T25","v":0},{"$f":"Misc!U25","v":0},0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E15:E23)","v":3590059.7282807329},{"$f":"SUM(F15:F23)","v":1469814.6560148408},{"$f":"SUM(G15:G23)","v":981401.30393890699},{"$f":"SUM(H15:H23)","v":296444.21553623234},24753.959366033097,419432.40007880656,31558.092240851551,988.95388280503391,1665.8817934336453,254131.0193844373,2345.582786260894,21410.37534409068,48310.775744320257,37802.599643393514,{"$f":"ROUND(SUM(F25:R25)-E25,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$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},{"$f":"Misc!T33","v":0},{"$f":"Misc!U33","v":0},{"$f":"ROUND(SUM(F29:R29)-E29,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,{"$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},{"$f":"Misc!T34","v":0},{"$f":"Misc!U34","v":0},0]
[{"$f":"A30+1","v":31},null,"Electric Plant Acquisition Adj",null,{"$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},{"$f":"Misc!T35","v":0},{"$f":"Misc!U35","v":0},0]
[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},{"$f":"Misc!T36","v":0},{"$f":"Misc!U36","v":0},0]
[33,null,"Prepayments",null,{"$f":"'Function Summary'!$J33","v":1824067.01},{"$f":"Misc!$I$37","v":759916.68732306943},{"$f":"Misc!$J$37","v":489004.24511940085},{"$f":"Misc!K37","v":150157.61713474299},{"$f":"Misc!L37","v":11704.412729234822},{"$f":"Misc!M37","v":212083.65028204425},{"$f":"Misc!N37","v":16241.784372629885},{"$f":"Misc!O37","v":514.4856559811177},{"$f":"Misc!P37","v":695.56772703484853},{"$f":"Misc!Q37","v":126358.74063258889},{"$f":"Misc!R37","v":1206.1484627306477},{"$f":"Misc!S37","v":10815.283775722579},{"$f":"Misc!T37","v":25781.022980114943},{"$f":"Misc!U37","v":19587.36380470447},0]
[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},{"$f":"Misc!T38","v":0},{"$f":"Misc!U38","v":0},0]
[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},{"$f":"Misc!T39","v":0},{"$f":"Misc!U39","v":0},0]
[36,null,"Misc Deferred Debits",null,{"$f":"'Function Summary'!$J36","v":2173669.692925591},{"$f":"Misc!$I$40","v":905563.15273887268},{"$f":"Misc!$J$40","v":582727.33485158451},{"$f":"Misc!K40","v":178936.99065787901},{"$f":"Misc!L40","v":13947.693304880413},{"$f":"Misc!M40","v":252731.83520988605},{"$f":"Misc!N40","v":19354.702571929123},{"$f":"Misc!O40","v":613.0925408552273},{"$f":"Misc!P40","v":828.88100017377678},{"$f":"Misc!Q40","v":150576.79539377443},{"$f":"Misc!R40","v":1437.3201994406998},{"$f":"Misc!S40","v":12888.152921354585},{"$f":"Misc!T40","v":30722.242109128467},{"$f":"Misc!U40","v":23341.49942583184},0]
[37,null,"Cash Working Capital",null,{"$f":"'Function Summary'!$J37","v":54177.669932007295},{"$f":"Misc!$I$41","v":22570.72532747229},{"$f":"Misc!$J$41","v":14524.198092606965},{"$f":"Misc!K41","v":4459.9182893521165},{"$f":"Misc!L41","v":347.63953633066848},{"$f":"Misc!M41","v":6299.2192391856597},{"$f":"Misc!N41","v":482.40663748815678},{"$f":"Misc!O41","v":15.281036223826694},{"$f":"Misc!P41","v":20.659459616371535},{"$f":"Misc!Q41","v":3753.0540849025715},{"$f":"Misc!R41","v":35.824513542854454},{"$f":"Misc!S41","v":321.23100270427653},{"$f":"Misc!T41","v":765.73708414701412},{"$f":"Misc!U41","v":581.77562843451972},0]
[38,null,"Weatherization Loans",null,{"$f":"'Function Summary'!$J38","v":5209307.5029056948},{"$f":"Misc!$I$42","v":1753160.6338593047},{"$f":"Misc!$J$42","v":1449895.5685329381},{"$f":"Misc!K42","v":469765.59657041746},{"$f":"Misc!L42","v":15392.510422758503},{"$f":"Misc!M42","v":876089.17676344106},{"$f":"Misc!N42","v":45955.702817561702},{"$f":"Misc!O42","v":1173.4370400136897},{"$f":"Misc!P42","v":2740.3748675181864},{"$f":"Misc!Q42","v":327122.5319283529},{"$f":"Misc!R42","v":3186.4946658760873},{"$f":"Misc!S42","v":46956.287786413523},{"$f":"Misc!T42","v":130611.74051384281},{"$f":"Misc!U42","v":87257.447137255673},0]
[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},{"$f":"Misc!T43","v":0},{"$f":"Misc!U43","v":0},0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E29:E39)","v":9261221.8757632934},{"$f":"SUM(F29:F39)","v":3441211.199248719},{"$f":"SUM(G29:G39)","v":2536151.3465965306},{"$f":"SUM(H29:H39)","v":803320.12265239155},41392.25599320441,1347203.881494557,82034.596399608869,2316.2962730738614,4285.4830543431835,607811.12203961879,5865.7878415902887,70980.955486194958,187880.74268723323,130768.08599622651,{"$f":"ROUND(SUM(F41:R41)-E41,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$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},{"$f":"Misc!T48","v":0},{"$f":"Misc!U48","v":0},{"$f":"ROUND(SUM(F44:R44)-E44,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,{"$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},{"$f":"Misc!T49","v":0},{"$f":"Misc!U49","v":0},0]
[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},{"$f":"Misc!T50","v":0},{"$f":"Misc!U50","v":0},0]
[{"$f":"A46+1","v":47},null,"Unamortized ITC",null,{"$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},{"$f":"Misc!T51","v":0},{"$f":"Misc!U51","v":0},0]
[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},{"$f":"Misc!T52","v":0},{"$f":"Misc!U52","v":0},0]
[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},{"$f":"Misc!T53","v":0},{"$f":"Misc!U53","v":0},0]
[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},{"$f":"Misc!T54","v":0},{"$f":"Misc!U54","v":0},0]
[51]
[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},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(F52:R52)-E52,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E41+E52","v":9261221.8757632934},{"$f":"F41+F52","v":3441211.199248719},{"$f":"G41+G52","v":2536151.3465965306},{"$f":"H41+H52","v":803320.12265239155},41392.25599320441,1347203.881494557,82034.596399608869,2316.2962730738614,4285.4830543431835,607811.12203961879,5865.7878415902887,70980.955486194958,187880.74268723323,130768.08599622651,{"$f":"ROUND(SUM(F54:R54)-E54,0)","v":0}]
[55]
[56]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.3056049553088162E-2},{"$f":"$D$57*E54","v":583976.06552027434},{"$f":"$D$57*F54","v":216989.18390246917},{"$f":"$D$57*G54","v":159919.68498512209},{"$f":"$D$57*H54","v":50654.193460962058},2610.0321450216079,84949.354709633495,5172.7775756413248,146.05649257457884,270.22563183358341,38326.168230248317,369.87340880721928,4475.7786464630544,11847.017420957185,8245.7189105405523,{"$f":"ROUND(SUM(F57:R57)-E57,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E25","v":3590059.7282807329},{"$f":"F25","v":1469814.6560148408},{"$f":"G25","v":981401.30393890699},{"$f":"H25","v":296444.21553623234},24753.959366033097,419432.40007880656,31558.092240851551,988.95388280503391,1665.8817934336453,254131.0193844373,2345.582786260894,21410.37534409068,48310.775744320257,37802.599643393514,{"$f":"ROUND(SUM(F58:R58)-E58,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"'Function Summary'!$J$59","v":150604.17490816594},{"$f":"Misc!$I$99","v":49185.112788448663},{"$f":"Misc!$J$99","v":43245.862325566326},{"$f":"Misc!K99","v":13973.488789697392},{"$f":"Misc!L99","v":62.54571189525717},{"$f":"Misc!M99","v":26486.022158179017},{"$f":"Misc!N99","v":1243.4819609485469},{"$f":"Misc!O99","v":26.99492939618672},{"$f":"Misc!P99","v":62.340486089231973},{"$f":"Misc!Q99","v":9080.9309383685832},{"$f":"Misc!R99","v":94.96902100989962},{"$f":"Misc!S99","v":1369.2081907936436},{"$f":"Misc!T99","v":3308.898246008634},{"$f":"Misc!U99","v":2464.0878768564062},{"$f":"ROUND(SUM(F59:R59)-E59,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E57+E58+E59","v":4324639.9687091736},{"$f":"F57+F58+F59","v":1735988.9527057586},{"$f":"G57+G58+G59","v":1184566.8512495954},{"$f":"H57+H58+H59","v":361071.89778689179},27426.537222949963,530867.77694661904,37974.351777441429,1162.0053047757995,1998.4479113564607,301538.11855305423,2810.4252160780129,27255.36218134738,63466.691411286076,48512.40643079047,{"$f":"ROUND(SUM(F61:R61)-E61,0)","v":0}]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F62:R62)-E62,0)","v":0}]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":6.3056049553088162E-2},{"$f":"$D64*E54","v":583976.06552027434},{"$f":"$D64*F54","v":216989.18390246917},{"$f":"$D64*G54","v":159919.68498512209},{"$f":"$D64*H54","v":50654.193460962058},2610.0321450216079,84949.354709633495,5172.7775756413248,146.05649257457884,270.22563183358341,38326.168230248317,369.87340880721928,4475.7786464630544,11847.017420957185,8245.7189105405523,{"$f":"ROUND(SUM(F64:R64)-E64,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E58+((E64-E57)*(1/NetToGross))-(E64-E57)","v":3590059.7282807329},1469814.6560148408,981401.30393890699,296444.21553623234,24753.959366033097,419432.40007880656,31558.092240851551,988.95388280503391,1665.8817934336453,254131.0193844373,2345.582786260894,21410.37534409068,48310.775744320257,37802.599643393514,{"$f":"ROUND(SUM(F65:R65)-E65,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E59","v":150604.17490816594},{"$f":"F59","v":49185.112788448663},{"$f":"G59","v":43245.862325566326},{"$f":"H59","v":13973.488789697392},62.54571189525717,26486.022158179017,1243.4819609485469,26.99492939618672,62.340486089231973,9080.9309383685832,94.96902100989962,1369.2081907936436,3308.898246008634,2464.0878768564062,{"$f":"ROUND(SUM(F66:R66)-E66,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E64:E66)","v":4324639.9687091736},{"$f":"SUM(F64:F66)","v":1735988.9527057586},{"$f":"SUM(G64:G66)","v":1184566.8512495954},{"$f":"SUM(H64:H66)","v":361071.89778689179},27426.537222949963,530867.77694661904,37974.351777441429,1162.0053047757995,1998.4479113564607,301538.11855305423,2810.4252160780129,27255.36218134738,63466.691411286076,48512.40643079047,{"$f":"ROUND(SUM(F68:R68)-E68,0)","v":0}]

{"sheet":"G+T+D+R+M","index":11,"n_rows":1427,"n_cols":22,"rows_kept":1427,"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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[null,null,null,null,null,null,null,{"$f":"'Hot Sheet'!$H$10","v":"Utah"},null,{"$f":"'Hot Sheet'!$J$10","v":"General"},{"$f":"'Hot Sheet'!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":"'Hot Sheet'!R10","v":"Mobile"},null,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."},{"$f":"'Hot Sheet'!R11","v":"Home Park"},{"$f":"'Hot Sheet'!S11","v":"Industrial"},{"$f":"'Hot Sheet'!T11","v":"Industrial"},{"$f":"'Hot Sheet'!U11","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"},{"$f":"'Hot Sheet'!R12","v":"Sch 25"},{"$f":"'Hot Sheet'!S12","v":"Cust A"},{"$f":"'Hot Sheet'!T12","v":"Cust B"},{"$f":"'Hot Sheet'!U12","v":"Cust C"},{"$f":"ROUND(SUM(V14:V1424),0)","v":0}]
[]
[{"$f":"ROW()","v":14},null,null,null,"Operating Revenues",null,null,{"$f":"SUM(I14:U14)","v":1919213616.261477},{"$f":"I181","v":731088801.78285933},532839384.60909051,158980335.83199745,14493686.040161429,252318532.1148479,15863327.882817397,621447.71639114339,1286560.3260594856,138424502.72354281,1132382.7687116985,13585006.797653068,34549458.75771191,24030188.909632731,{"$f":"ROUND(SUM(I14:U14)-H14,0)","v":0}]
[{"$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,{"$f":"SUM(I17:U17)","v":1207658327.0935881},{"$f":"+Distribution!I17+Transmission!I17+Generation!I17+Retail!I17+Misc!I17","v":445415434.51120996},{"$f":"+Distribution!J17+Transmission!J17+Generation!J17+Retail!J17+Misc!J17","v":318524962.03855425},{"$f":"+Distribution!K17+Transmission!K17+Generation!K17+Retail!K17+Misc!K17","v":102761604.52683993},{"$f":"+Distribution!L17+Transmission!L17+Generation!L17+Retail!L17+Misc!L17","v":7239583.2483429266},{"$f":"+Distribution!M17+Transmission!M17+Generation!M17+Retail!M17+Misc!M17","v":183750632.07386371},{"$f":"+Distribution!N17+Transmission!N17+Generation!N17+Retail!N17+Misc!N17","v":10092083.18509135},{"$f":"+Distribution!O17+Transmission!O17+Generation!O17+Retail!O17+Misc!O17","v":413392.97807281942},{"$f":"+Distribution!P17+Transmission!P17+Generation!P17+Retail!P17+Misc!P17","v":651436.80710878305},{"$f":"+Distribution!Q17+Transmission!Q17+Generation!Q17+Retail!Q17+Misc!Q17","v":79342607.115727559},{"$f":"+Distribution!R17+Transmission!R17+Generation!R17+Retail!R17+Misc!R17","v":694850.52359416988},{"$f":"+Distribution!S17+Transmission!S17+Generation!S17+Retail!S17+Misc!S17","v":10008438.778687865},{"$f":"+Distribution!T17+Transmission!T17+Generation!T17+Retail!T17+Misc!T17","v":29972955.891091224},{"$f":"+Distribution!U17+Transmission!U17+Generation!U17+Retail!U17+Misc!U17","v":18790345.415403526},{"$f":"ROUND(SUM(I17:U17)-H17,0)","v":0}]
[{"$f":"ROW()","v":18},null,null,null,"Depreciation Expense",null,null,218663628.85475841,{"$f":"+Distribution!I18+Transmission!I18+Generation!I18+Retail!I18+Misc!I18","v":91416240.859982789},{"$f":"+Distribution!J18+Transmission!J18+Generation!J18+Retail!J18+Misc!J18","v":58323383.172262833},{"$f":"+Distribution!K18+Transmission!K18+Generation!K18+Retail!K18+Misc!K18","v":17907358.810641509},{"$f":"+Distribution!L18+Transmission!L18+Generation!L18+Retail!L18+Misc!L18","v":2093018.2870434753},{"$f":"+Distribution!M18+Transmission!M18+Generation!M18+Retail!M18+Misc!M18","v":24948573.129793994},{"$f":"+Distribution!N18+Transmission!N18+Generation!N18+Retail!N18+Misc!N18","v":1925161.6292682975},{"$f":"+Distribution!O18+Transmission!O18+Generation!O18+Retail!O18+Misc!O18","v":61079.164016776951},{"$f":"+Distribution!P18+Transmission!P18+Generation!P18+Retail!P18+Misc!P18","v":81693.045093107561},{"$f":"+Distribution!Q18+Transmission!Q18+Generation!Q18+Retail!Q18+Misc!Q18","v":15144076.435151126},{"$f":"+Distribution!R18+Transmission!R18+Generation!R18+Retail!R18+Misc!R18","v":143344.17256155843},{"$f":"+Distribution!S18+Transmission!S18+Generation!S18+Retail!S18+Misc!S18","v":1275994.5250067411},{"$f":"+Distribution!T18+Transmission!T18+Generation!T18+Retail!T18+Misc!T18","v":3039174.1779515403},{"$f":"+Distribution!U18+Transmission!U18+Generation!U18+Retail!U18+Misc!U18","v":2304531.4459846388},0]
[{"$f":"ROW()","v":19},null,null,null,"Amortization Expense",null,null,20299322.519943755,{"$f":"+Distribution!I19+Transmission!I19+Generation!I19+Retail!I19+Misc!I19","v":9039122.3106759414},{"$f":"+Distribution!J19+Transmission!J19+Generation!J19+Retail!J19+Misc!J19","v":4896422.6355639184},{"$f":"+Distribution!K19+Transmission!K19+Generation!K19+Retail!K19+Misc!K19","v":1519313.5091966018},{"$f":"+Distribution!L19+Transmission!L19+Generation!L19+Retail!L19+Misc!L19","v":100947.65540473087},{"$f":"+Distribution!M19+Transmission!M19+Generation!M19+Retail!M19+Misc!M19","v":2488899.6269589509},{"$f":"+Distribution!N19+Transmission!N19+Generation!N19+Retail!N19+Misc!N19","v":160497.37478526102},{"$f":"+Distribution!O19+Transmission!O19+Generation!O19+Retail!O19+Misc!O19","v":11270.646145709377},{"$f":"+Distribution!P19+Transmission!P19+Generation!P19+Retail!P19+Misc!P19","v":8576.3131882442685},{"$f":"+Distribution!Q19+Transmission!Q19+Generation!Q19+Retail!Q19+Misc!Q19","v":1400543.3055052464},{"$f":"+Distribution!R19+Transmission!R19+Generation!R19+Retail!R19+Misc!R19","v":11344.324474776133},{"$f":"+Distribution!S19+Transmission!S19+Generation!S19+Retail!S19+Misc!S19","v":127559.5506566081},{"$f":"+Distribution!T19+Transmission!T19+Generation!T19+Retail!T19+Misc!T19","v":304931.30083814269},{"$f":"+Distribution!U19+Transmission!U19+Generation!U19+Retail!U19+Misc!U19","v":229893.96654962839},0]
[{"$f":"ROW()","v":20},null,null,null,"Taxes Other Than Income",null,null,51721478.604750201,{"$f":"+Distribution!I20+Transmission!I20+Generation!I20+Retail!I20+Misc!I20","v":22165031.645971112},{"$f":"+Distribution!J20+Transmission!J20+Generation!J20+Retail!J20+Misc!J20","v":13786491.779001402},{"$f":"+Distribution!K20+Transmission!K20+Generation!K20+Retail!K20+Misc!K20","v":4173315.6354530426},{"$f":"+Distribution!L20+Transmission!L20+Generation!L20+Retail!L20+Misc!L20","v":271129.53716374532},{"$f":"+Distribution!M20+Transmission!M20+Generation!M20+Retail!M20+Misc!M20","v":5778859.6558689484},{"$f":"+Distribution!N20+Transmission!N20+Generation!N20+Retail!N20+Misc!N20","v":462527.84050109453},{"$f":"+Distribution!O20+Transmission!O20+Generation!O20+Retail!O20+Misc!O20","v":17554.944243226204},{"$f":"+Distribution!P20+Transmission!P20+Generation!P20+Retail!P20+Misc!P20","v":20474.932458754265},{"$f":"+Distribution!Q20+Transmission!Q20+Generation!Q20+Retail!Q20+Misc!Q20","v":3429319.2325778902},{"$f":"+Distribution!R20+Transmission!R20+Generation!R20+Retail!R20+Misc!R20","v":34087.408255368711},{"$f":"+Distribution!S20+Transmission!S20+Generation!S20+Retail!S20+Misc!S20","v":311303.86136022862},{"$f":"+Distribution!T20+Transmission!T20+Generation!T20+Retail!T20+Misc!T20","v":704580.37935997825},{"$f":"+Distribution!U20+Transmission!U20+Generation!U20+Retail!U20+Misc!U20","v":566801.75253541686},0]
[{"$f":"ROW()","v":21},null,null,null,"Income Taxes - Federal",null,null,-274764962.53286797,{"$f":"+Distribution!I21+Transmission!I21+Generation!I21+Retail!I21+Misc!I21","v":-108502297.72255021},{"$f":"+Distribution!J21+Transmission!J21+Generation!J21+Retail!J21+Misc!J21","v":-67369396.273034036},{"$f":"+Distribution!K21+Transmission!K21+Generation!K21+Retail!K21+Misc!K21","v":-24317935.659161452},{"$f":"+Distribution!L21+Transmission!L21+Generation!L21+Retail!L21+Misc!L21","v":-1027950.4662456763},{"$f":"+Distribution!M21+Transmission!M21+Generation!M21+Retail!M21+Misc!M21","v":-43066693.657433197},{"$f":"+Distribution!N21+Transmission!N21+Generation!N21+Retail!N21+Misc!N21","v":-2519080.7858444676},{"$f":"+Distribution!O21+Transmission!O21+Generation!O21+Retail!O21+Misc!O21","v":-68799.530624011139},{"$f":"+Distribution!P21+Transmission!P21+Generation!P21+Retail!P21+Misc!P21","v":8872.2972534274395},{"$f":"+Distribution!Q21+Transmission!Q21+Generation!Q21+Retail!Q21+Misc!Q21","v":-14517147.949509172},{"$f":"+Distribution!R21+Transmission!R21+Generation!R21+Retail!R21+Misc!R21","v":-185279.83054776676},{"$f":"+Distribution!S21+Transmission!S21+Generation!S21+Retail!S21+Misc!S21","v":-2211230.6690717535},{"$f":"+Distribution!T21+Transmission!T21+Generation!T21+Retail!T21+Misc!T21","v":-6581331.3063944243},{"$f":"+Distribution!U21+Transmission!U21+Generation!U21+Retail!U21+Misc!U21","v":-4406690.9797051987},0]
[{"$f":"ROW()","v":22},null,null,null,"Income Taxes - State",null,null,-32469332.409262389,{"$f":"+Distribution!I22+Transmission!I22+Generation!I22+Retail!I22+Misc!I22","v":-13029394.979330342},{"$f":"+Distribution!J22+Transmission!J22+Generation!J22+Retail!J22+Misc!J22","v":-7811494.9471263541},{"$f":"+Distribution!K22+Transmission!K22+Generation!K22+Retail!K22+Misc!K22","v":-2864661.3878085604},{"$f":"+Distribution!L22+Transmission!L22+Generation!L22+Retail!L22+Misc!L22","v":-132666.80169706058},{"$f":"+Distribution!M22+Transmission!M22+Generation!M22+Retail!M22+Misc!M22","v":-5049798.0976185026},{"$f":"+Distribution!N22+Transmission!N22+Generation!N22+Retail!N22+Misc!N22","v":-300408.67855964979},{"$f":"+Distribution!O22+Transmission!O22+Generation!O22+Retail!O22+Misc!O22","v":-8350.485938270418},{"$f":"+Distribution!P22+Transmission!P22+Generation!P22+Retail!P22+Misc!P22","v":2705.8133112091828},{"$f":"+Distribution!Q22+Transmission!Q22+Generation!Q22+Retail!Q22+Misc!Q22","v":-1686519.0915981857},{"$f":"+Distribution!R22+Transmission!R22+Generation!R22+Retail!R22+Misc!R22","v":-22016.891593864035},{"$f":"+Distribution!S22+Transmission!S22+Generation!S22+Retail!S22+Misc!S22","v":-258756.21355027001},{"$f":"+Distribution!T22+Transmission!T22+Generation!T22+Retail!T22+Misc!T22","v":-787083.98777481273},{"$f":"+Distribution!U22+Transmission!U22+Generation!U22+Retail!U22+Misc!U22","v":-520886.6599777285},0]
[{"$f":"ROW()","v":23},null,null,null,"Income Taxes Deferred",null,null,382635216.73642784,{"$f":"+Distribution!I23+Transmission!I23+Generation!I23+Retail!I23+Misc!I23","v":151536485.78602916},{"$f":"+Distribution!J23+Transmission!J23+Generation!J23+Retail!J23+Misc!J23","v":104348055.25125368},{"$f":"+Distribution!K23+Transmission!K23+Generation!K23+Retail!K23+Misc!K23","v":32274986.844638173},{"$f":"+Distribution!L23+Transmission!L23+Generation!L23+Retail!L23+Misc!L23","v":1568914.6440897956},{"$f":"+Distribution!M23+Transmission!M23+Generation!M23+Retail!M23+Misc!M23","v":50371488.429202981},{"$f":"+Distribution!N23+Transmission!N23+Generation!N23+Retail!N23+Misc!N23","v":3351354.4804853713},{"$f":"+Distribution!O23+Transmission!O23+Generation!O23+Retail!O23+Misc!O23","v":109586.88124687927},{"$f":"+Distribution!P23+Transmission!P23+Generation!P23+Retail!P23+Misc!P23","v":158536.75320240622},{"$f":"+Distribution!Q23+Transmission!Q23+Generation!Q23+Retail!Q23+Misc!Q23","v":24888754.286612842},{"$f":"+Distribution!R23+Transmission!R23+Generation!R23+Retail!R23+Misc!R23","v":248011.44591896338},{"$f":"+Distribution!S23+Transmission!S23+Generation!S23+Retail!S23+Misc!S23","v":2658727.6246887869},{"$f":"+Distribution!T23+Transmission!T23+Generation!T23+Retail!T23+Misc!T23","v":6282049.5533536635},{"$f":"+Distribution!U23+Transmission!U23+Generation!U23+Retail!U23+Misc!U23","v":4838264.7557050986},0]
[{"$f":"ROW()","v":24},null,null,null,"Investment Tax Credit Adj",null,null,-1540597.9118374235,{"$f":"+Distribution!I24+Transmission!I24+Generation!I24+Retail!I24+Misc!I24","v":-647740.77915962611},{"$f":"+Distribution!J24+Transmission!J24+Generation!J24+Retail!J24+Misc!J24","v":-411887.8668639072},{"$f":"+Distribution!K24+Transmission!K24+Generation!K24+Retail!K24+Misc!K24","v":-126405.86528179211},{"$f":"+Distribution!L24+Transmission!L24+Generation!L24+Retail!L24+Misc!L24","v":-8066.9895686204081},{"$f":"+Distribution!M24+Transmission!M24+Generation!M24+Retail!M24+Misc!M24","v":-175461.6770531474},{"$f":"+Distribution!N24+Transmission!N24+Generation!N24+Retail!N24+Misc!N24","v":-13993.512208330769},{"$f":"+Distribution!O24+Transmission!O24+Generation!O24+Retail!O24+Misc!O24","v":-444.97383012199634},{"$f":"+Distribution!P24+Transmission!P24+Generation!P24+Retail!P24+Misc!P24","v":-591.99342426882095},{"$f":"+Distribution!Q24+Transmission!Q24+Generation!Q24+Retail!Q24+Misc!Q24","v":-107166.85436319695},{"$f":"+Distribution!R24+Transmission!R24+Generation!R24+Retail!R24+Misc!R24","v":-1025.0044234117011},{"$f":"+Distribution!S24+Transmission!S24+Generation!S24+Retail!S24+Misc!S24","v":-9075.1698679713409},{"$f":"+Distribution!T24+Transmission!T24+Generation!T24+Retail!T24+Misc!T24","v":-22219.709351264675},{"$f":"+Distribution!U24+Transmission!U24+Generation!U24+Retail!U24+Misc!U24","v":-16517.516441763615},0]
[{"$f":"ROW()","v":25},null,null,null,"Misc Revenues & Expense",null,null,-3051140.0072596725,{"$f":"+Distribution!I25+Transmission!I25+Generation!I25+Retail!I25+Misc!I25","v":-894577.44991925405},{"$f":"+Distribution!J25+Transmission!J25+Generation!J25+Retail!J25+Misc!J25","v":-930857.4236774348},{"$f":"+Distribution!K25+Transmission!K25+Generation!K25+Retail!K25+Misc!K25","v":-296257.58831681486},{"$f":"+Distribution!L25+Transmission!L25+Generation!L25+Retail!L25+Misc!L25","v":-29702.315360647128},{"$f":"+Distribution!M25+Transmission!M25+Generation!M25+Retail!M25+Misc!M25","v":-453002.67497786984},{"$f":"+Distribution!N25+Transmission!N25+Generation!N25+Retail!N25+Misc!N25","v":-31247.872793853719},{"$f":"+Distribution!O25+Transmission!O25+Generation!O25+Retail!O25+Misc!O25","v":-1212.8184737815861},{"$f":"+Distribution!P25+Transmission!P25+Generation!P25+Retail!P25+Misc!P25","v":-2009.2387164326851},{"$f":"+Distribution!Q25+Transmission!Q25+Generation!Q25+Retail!Q25+Misc!Q25","v":-246854.71056407175},{"$f":"+Distribution!R25+Transmission!R25+Generation!R25+Retail!R25+Misc!R25","v":-2417.0861038949156},{"$f":"+Distribution!S25+Transmission!S25+Generation!S25+Retail!S25+Misc!S25","v":-26891.115053997684},{"$f":"+Distribution!T25+Transmission!T25+Generation!T25+Retail!T25+Misc!T25","v":-84349.436827437399},{"$f":"+Distribution!U25+Transmission!U25+Generation!U25+Retail!U25+Misc!U25","v":-51760.276474181897},0]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,"Total Operating Expenses",null,null,{"$f":"SUM(H17:H25)","v":1569151940.948241},{"$f":"+Distribution!I27+Transmission!I27+Generation!I27+Retail!I27+Misc!I27","v":596498304.18290949},{"$f":"+Distribution!J27+Transmission!J27+Generation!J27+Retail!J27+Misc!J27","v":423355678.36593443},{"$f":"+Distribution!K27+Transmission!K27+Generation!K27+Retail!K27+Misc!K27","v":131031318.82620063},{"$f":"+Distribution!L27+Transmission!L27+Generation!L27+Retail!L27+Misc!L27","v":10075206.799172666},{"$f":"+Distribution!M27+Transmission!M27+Generation!M27+Retail!M27+Misc!M27","v":218593496.80860588},{"$f":"+Distribution!N27+Transmission!N27+Generation!N27+Retail!N27+Misc!N27","v":13126893.660725072},{"$f":"+Distribution!O27+Transmission!O27+Generation!O27+Retail!O27+Misc!O27","v":534076.80485922622},{"$f":"+Distribution!P27+Transmission!P27+Generation!P27+Retail!P27+Misc!P27","v":929694.72947523056},{"$f":"+Distribution!Q27+Transmission!Q27+Generation!Q27+Retail!Q27+Misc!Q27","v":107647611.76954007},{"$f":"+Distribution!R27+Transmission!R27+Generation!R27+Retail!R27+Misc!R27","v":920899.06213589897},{"$f":"+Distribution!S27+Transmission!S27+Generation!S27+Retail!S27+Misc!S27","v":11876071.172856236},{"$f":"+Distribution!T27+Transmission!T27+Generation!T27+Retail!T27+Misc!T27","v":32828706.86224661},{"$f":"+Distribution!U27+Transmission!U27+Generation!U27+Retail!U27+Misc!U27","v":21733981.90357944},{"$f":"ROUND(SUM(I27:U27)-H27,0)","v":0}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,"Operating Revenue For Return",null,null,{"$f":"H14-H27","v":350061675.313236},134590497.59994984,109483706.24315608,27949017.00579682,4418479.240988763,33725035.306242019,2736434.2220923249,87370.911531917169,356865.59658425499,30776890.954002738,211483.7065757995,1708935.624796832,1720751.8954652995,2296207.0060532913,{"$f":"ROUND(SUM(I29:U29)-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,{"$f":"SUM(I33:U33)","v":9277156857.7521152},{"$f":"+Distribution!I33+Transmission!I33+Generation!I33+Retail!I33+Misc!I33","v":3880453477.8684025},{"$f":"+Distribution!J33+Transmission!J33+Generation!J33+Retail!J33+Misc!J33","v":2468628546.1760626},{"$f":"+Distribution!K33+Transmission!K33+Generation!K33+Retail!K33+Misc!K33","v":759102678.16968203},{"$f":"+Distribution!L33+Transmission!L33+Generation!L33+Retail!L33+Misc!L33","v":59760225.479865275},{"$f":"+Distribution!M33+Transmission!M33+Generation!M33+Retail!M33+Misc!M33","v":1081285322.6937718},{"$f":"+Distribution!N33+Transmission!N33+Generation!N33+Retail!N33+Misc!N33","v":82411294.631376654},{"$f":"+Distribution!O33+Transmission!O33+Generation!O33+Retail!O33+Misc!O33","v":2775851.3124170322},{"$f":"+Distribution!P33+Transmission!P33+Generation!P33+Retail!P33+Misc!P33","v":3609247.0053865626},{"$f":"+Distribution!Q33+Transmission!Q33+Generation!Q33+Retail!Q33+Misc!Q33","v":643042572.68584502},{"$f":"+Distribution!R33+Transmission!R33+Generation!R33+Retail!R33+Misc!R33","v":6071229.2809872488},{"$f":"+Distribution!S33+Transmission!S33+Generation!S33+Retail!S33+Misc!S33","v":55357684.200283796},{"$f":"+Distribution!T33+Transmission!T33+Generation!T33+Retail!T33+Misc!T33","v":134085551.36250015},{"$f":"+Distribution!U33+Transmission!U33+Generation!U33+Retail!U33+Misc!U33","v":100573176.88553582},{"$f":"ROUND(SUM(I33:U33)-H33,0)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,"Plant Held For Future Use ",null,null,7106712.1361247068,{"$f":"+Distribution!I34+Transmission!I34+Generation!I34+Retail!I34+Misc!I34","v":2882795.3169342233},{"$f":"+Distribution!J34+Transmission!J34+Generation!J34+Retail!J34+Misc!J34","v":2114802.0163868275},{"$f":"+Distribution!K34+Transmission!K34+Generation!K34+Retail!K34+Misc!K34","v":648367.19987298804},{"$f":"+Distribution!L34+Transmission!L34+Generation!L34+Retail!L34+Misc!L34","v":12972.050375937362},{"$f":"+Distribution!M34+Transmission!M34+Generation!M34+Retail!M34+Misc!M34","v":698361.87740143097},{"$f":"+Distribution!N34+Transmission!N34+Generation!N34+Retail!N34+Misc!N34","v":63038.141778857025},{"$f":"+Distribution!O34+Transmission!O34+Generation!O34+Retail!O34+Misc!O34","v":1413.8997186467693},{"$f":"+Distribution!P34+Transmission!P34+Generation!P34+Retail!P34+Misc!P34","v":2355.9472092140772},{"$f":"+Distribution!Q34+Transmission!Q34+Generation!Q34+Retail!Q34+Misc!Q34","v":483970.49853769166},{"$f":"+Distribution!R34+Transmission!R34+Generation!R34+Retail!R34+Misc!R34","v":5113.5179832819467},{"$f":"+Distribution!S34+Transmission!S34+Generation!S34+Retail!S34+Misc!S34","v":36353.999459570055},{"$f":"+Distribution!T34+Transmission!T34+Generation!T34+Retail!T34+Misc!T34","v":91131.163518169837},{"$f":"+Distribution!U34+Transmission!U34+Generation!U34+Retail!U34+Misc!U34","v":66036.506947867907},0]
[{"$f":"ROW()","v":35},null,null,null,"Electric Plant Acquisition Adj",null,null,24630737.695214596,{"$f":"+Distribution!I35+Transmission!I35+Generation!I35+Retail!I35+Misc!I35","v":8655051.2408520821},{"$f":"+Distribution!J35+Transmission!J35+Generation!J35+Retail!J35+Misc!J35","v":6964614.9457838181},{"$f":"+Distribution!K35+Transmission!K35+Generation!K35+Retail!K35+Misc!K35","v":2209451.8639981328},{"$f":"+Distribution!L35+Transmission!L35+Generation!L35+Retail!L35+Misc!L35","v":58619.6615053243},{"$f":"+Distribution!M35+Transmission!M35+Generation!M35+Retail!M35+Misc!M35","v":3898044.8693778608},{"$f":"+Distribution!N35+Transmission!N35+Generation!N35+Retail!N35+Misc!N35","v":207647.85190202462},{"$f":"+Distribution!O35+Transmission!O35+Generation!O35+Retail!O35+Misc!O35","v":5145.2751325810323},{"$f":"+Distribution!P35+Transmission!P35+Generation!P35+Retail!P35+Misc!P35","v":10588.875399724098},{"$f":"+Distribution!Q35+Transmission!Q35+Generation!Q35+Retail!Q35+Misc!Q35","v":1562139.7329283913},{"$f":"+Distribution!R35+Transmission!R35+Generation!R35+Retail!R35+Misc!R35","v":15689.228224357517},{"$f":"+Distribution!S35+Transmission!S35+Generation!S35+Retail!S35+Misc!S35","v":201156.22391186914},{"$f":"+Distribution!T35+Transmission!T35+Generation!T35+Retail!T35+Misc!T35","v":481593.15513615462},{"$f":"+Distribution!U35+Transmission!U35+Generation!U35+Retail!U35+Misc!U35","v":360994.77106227749},0]
[{"$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},{"$f":"+Distribution!S36+Transmission!S36+Generation!S36+Retail!S36+Misc!S36","v":0},{"$f":"+Distribution!T36+Transmission!T36+Generation!T36+Retail!T36+Misc!T36","v":0},{"$f":"+Distribution!U36+Transmission!U36+Generation!U36+Retail!U36+Misc!U36","v":0},0]
[{"$f":"ROW()","v":37},null,null,null,"Prepayments",null,null,19672361.65516698,{"$f":"+Distribution!I37+Transmission!I37+Generation!I37+Retail!I37+Misc!I37","v":7786540.7978893965},{"$f":"+Distribution!J37+Transmission!J37+Generation!J37+Retail!J37+Misc!J37","v":5304104.9804916475},{"$f":"+Distribution!K37+Transmission!K37+Generation!K37+Retail!K37+Misc!K37","v":1655884.8467021494},{"$f":"+Distribution!L37+Transmission!L37+Generation!L37+Retail!L37+Misc!L37","v":112600.97257692857},{"$f":"+Distribution!M37+Transmission!M37+Generation!M37+Retail!M37+Misc!M37","v":2555475.4685197482},{"$f":"+Distribution!N37+Transmission!N37+Generation!N37+Retail!N37+Misc!N37","v":176055.72008638762},{"$f":"+Distribution!O37+Transmission!O37+Generation!O37+Retail!O37+Misc!O37","v":5347.2650861844668},{"$f":"+Distribution!P37+Transmission!P37+Generation!P37+Retail!P37+Misc!P37","v":8465.584413500861},{"$f":"+Distribution!Q37+Transmission!Q37+Generation!Q37+Retail!Q37+Misc!Q37","v":1331433.5549076265},{"$f":"+Distribution!R37+Transmission!R37+Generation!R37+Retail!R37+Misc!R37","v":12700.399172526048},{"$f":"+Distribution!S37+Transmission!S37+Generation!S37+Retail!S37+Misc!S37","v":133246.5037385656},{"$f":"+Distribution!T37+Transmission!T37+Generation!T37+Retail!T37+Misc!T37","v":345195.40638721443},{"$f":"+Distribution!U37+Transmission!U37+Generation!U37+Retail!U37+Misc!U37","v":245310.15519509822},0]
[{"$f":"ROW()","v":38},null,null,null,"Fuel Stock",null,null,83614228.638974085,{"$f":"+Distribution!I38+Transmission!I38+Generation!I38+Retail!I38+Misc!I38","v":25625314.814778499},{"$f":"+Distribution!J38+Transmission!J38+Generation!J38+Retail!J38+Misc!J38","v":22540161.387254361},{"$f":"+Distribution!K38+Transmission!K38+Generation!K38+Retail!K38+Misc!K38","v":7625454.4569036048},{"$f":"+Distribution!L38+Transmission!L38+Generation!L38+Retail!L38+Misc!L38","v":343776.44957355194},{"$f":"+Distribution!M38+Transmission!M38+Generation!M38+Retail!M38+Misc!M38","v":15737990.420132946},{"$f":"+Distribution!N38+Transmission!N38+Generation!N38+Retail!N38+Misc!N38","v":789595.74043809623},{"$f":"+Distribution!O38+Transmission!O38+Generation!O38+Retail!O38+Misc!O38","v":21622.783438562419},{"$f":"+Distribution!P38+Transmission!P38+Generation!P38+Retail!P38+Misc!P38","v":60238.83576614489},{"$f":"+Distribution!Q38+Transmission!Q38+Generation!Q38+Retail!Q38+Misc!Q38","v":5149713.0707014948},{"$f":"+Distribution!R38+Transmission!R38+Generation!R38+Retail!R38+Misc!R38","v":46974.789585143262},{"$f":"+Distribution!S38+Transmission!S38+Generation!S38+Retail!S38+Misc!S38","v":897160.24770797568},{"$f":"+Distribution!T38+Transmission!T38+Generation!T38+Retail!T38+Misc!T38","v":3025510.7484201337},{"$f":"+Distribution!U38+Transmission!U38+Generation!U38+Retail!U38+Misc!U38","v":1750714.8942735712},0]
[{"$f":"ROW()","v":39},null,null,null,"Materials & Supplies",null,null,75107335.010750234,{"$f":"+Distribution!I39+Transmission!I39+Generation!I39+Retail!I39+Misc!I39","v":29148626.570976648},{"$f":"+Distribution!J39+Transmission!J39+Generation!J39+Retail!J39+Misc!J39","v":20643721.308880288},{"$f":"+Distribution!K39+Transmission!K39+Generation!K39+Retail!K39+Misc!K39","v":6434829.0941880019},{"$f":"+Distribution!L39+Transmission!L39+Generation!L39+Retail!L39+Misc!L39","v":347951.40034406411},{"$f":"+Distribution!M39+Transmission!M39+Generation!M39+Retail!M39+Misc!M39","v":10071965.479973748},{"$f":"+Distribution!N39+Transmission!N39+Generation!N39+Retail!N39+Misc!N39","v":653644.12872382812},{"$f":"+Distribution!O39+Transmission!O39+Generation!O39+Retail!O39+Misc!O39","v":18768.295749418103},{"$f":"+Distribution!P39+Transmission!P39+Generation!P39+Retail!P39+Misc!P39","v":30286.658358843728},{"$f":"+Distribution!Q39+Transmission!Q39+Generation!Q39+Retail!Q39+Misc!Q39","v":5013136.1814491292},{"$f":"+Distribution!R39+Transmission!R39+Generation!R39+Retail!R39+Misc!R39","v":48904.565572859326},{"$f":"+Distribution!S39+Transmission!S39+Generation!S39+Retail!S39+Misc!S39","v":519944.4970560107},{"$f":"+Distribution!T39+Transmission!T39+Generation!T39+Retail!T39+Misc!T39","v":1243085.9292587719},{"$f":"+Distribution!U39+Transmission!U39+Generation!U39+Retail!U39+Misc!U39","v":932470.90021862718},0]
[{"$f":"ROW()","v":40},null,null,null,"Misc Deferred Debits",null,null,35066417.596561469,{"$f":"+Distribution!I40+Transmission!I40+Generation!I40+Retail!I40+Misc!I40","v":12293156.097730447},{"$f":"+Distribution!J40+Transmission!J40+Generation!J40+Retail!J40+Misc!J40","v":9780022.5663959049},{"$f":"+Distribution!K40+Transmission!K40+Generation!K40+Retail!K40+Misc!K40","v":3122207.9108221233},{"$f":"+Distribution!L40+Transmission!L40+Generation!L40+Retail!L40+Misc!L40","v":105774.99486845039},{"$f":"+Distribution!M40+Transmission!M40+Generation!M40+Retail!M40+Misc!M40","v":5607569.0327811548},{"$f":"+Distribution!N40+Transmission!N40+Generation!N40+Retail!N40+Misc!N40","v":302694.14315311151},{"$f":"+Distribution!O40+Transmission!O40+Generation!O40+Retail!O40+Misc!O40","v":7810.3509324071138},{"$f":"+Distribution!P40+Transmission!P40+Generation!P40+Retail!P40+Misc!P40","v":16356.810209624771},{"$f":"+Distribution!Q40+Transmission!Q40+Generation!Q40+Retail!Q40+Misc!Q40","v":2230202.2072666241},{"$f":"+Distribution!R40+Transmission!R40+Generation!R40+Retail!R40+Misc!R40","v":21991.14230510129},{"$f":"+Distribution!S40+Transmission!S40+Generation!S40+Retail!S40+Misc!S40","v":291575.8300602964},{"$f":"+Distribution!T40+Transmission!T40+Generation!T40+Retail!T40+Misc!T40","v":750640.5980420477},{"$f":"+Distribution!U40+Transmission!U40+Generation!U40+Retail!U40+Misc!U40","v":536415.91199417226},0]
[{"$f":"ROW()","v":41},null,null,null,"Cash Working Capital",null,null,27738207.641874753,{"$f":"+Distribution!I41+Transmission!I41+Generation!I41+Retail!I41+Misc!I41","v":11101237.567087783},{"$f":"+Distribution!J41+Transmission!J41+Generation!J41+Retail!J41+Misc!J41","v":7227327.7701250343},{"$f":"+Distribution!K41+Transmission!K41+Generation!K41+Retail!K41+Misc!K41","v":2279188.8679707111},{"$f":"+Distribution!L41+Transmission!L41+Generation!L41+Retail!L41+Misc!L41","v":267480.23908212263},{"$f":"+Distribution!M41+Transmission!M41+Generation!M41+Retail!M41+Misc!M41","v":3575862.8379059108},{"$f":"+Distribution!N41+Transmission!N41+Generation!N41+Retail!N41+Misc!N41","v":225264.98730296013},{"$f":"+Distribution!O41+Transmission!O41+Generation!O41+Retail!O41+Misc!O41","v":10028.746691307671},{"$f":"+Distribution!P41+Transmission!P41+Generation!P41+Retail!P41+Misc!P41","v":13082.836445286086},{"$f":"+Distribution!Q41+Transmission!Q41+Generation!Q41+Retail!Q41+Misc!Q41","v":1905869.8845798359},{"$f":"+Distribution!R41+Transmission!R41+Generation!R41+Retail!R41+Misc!R41","v":16267.461707831231},{"$f":"+Distribution!S41+Transmission!S41+Generation!S41+Retail!S41+Misc!S41","v":193156.0843098546},{"$f":"+Distribution!T41+Transmission!T41+Generation!T41+Retail!T41+Misc!T41","v":563414.91274873831},{"$f":"+Distribution!U41+Transmission!U41+Generation!U41+Retail!U41+Misc!U41","v":360025.44591737457},0]
[{"$f":"ROW()","v":42},null,null,null,"Weatherization Loans",null,null,5209307.5029056938,{"$f":"+Distribution!I42+Transmission!I42+Generation!I42+Retail!I42+Misc!I42","v":1753160.6338593047},{"$f":"+Distribution!J42+Transmission!J42+Generation!J42+Retail!J42+Misc!J42","v":1449895.5685329381},{"$f":"+Distribution!K42+Transmission!K42+Generation!K42+Retail!K42+Misc!K42","v":469765.59657041746},{"$f":"+Distribution!L42+Transmission!L42+Generation!L42+Retail!L42+Misc!L42","v":15392.510422758503},{"$f":"+Distribution!M42+Transmission!M42+Generation!M42+Retail!M42+Misc!M42","v":876089.17676344106},{"$f":"+Distribution!N42+Transmission!N42+Generation!N42+Retail!N42+Misc!N42","v":45955.702817561702},{"$f":"+Distribution!O42+Transmission!O42+Generation!O42+Retail!O42+Misc!O42","v":1173.4370400136897},{"$f":"+Distribution!P42+Transmission!P42+Generation!P42+Retail!P42+Misc!P42","v":2740.3748675181864},{"$f":"+Distribution!Q42+Transmission!Q42+Generation!Q42+Retail!Q42+Misc!Q42","v":327122.5319283529},{"$f":"+Distribution!R42+Transmission!R42+Generation!R42+Retail!R42+Misc!R42","v":3186.4946658760873},{"$f":"+Distribution!S42+Transmission!S42+Generation!S42+Retail!S42+Misc!S42","v":46956.287786413523},{"$f":"+Distribution!T42+Transmission!T42+Generation!T42+Retail!T42+Misc!T42","v":130611.74051384281},{"$f":"+Distribution!U42+Transmission!U42+Generation!U42+Retail!U42+Misc!U42","v":87257.447137255673},0]
[{"$f":"ROW()","v":43},null,null,null,"Miscellaneous Rate Base",null,null,34157.418704920798,{"$f":"+Distribution!I43+Transmission!I43+Generation!I43+Retail!I43+Misc!I43","v":12002.653465136222},{"$f":"+Distribution!J43+Transmission!J43+Generation!J43+Retail!J43+Misc!J43","v":9658.3899258488873},{"$f":"+Distribution!K43+Transmission!K43+Generation!K43+Retail!K43+Misc!K43","v":3064.0240402387349},{"$f":"+Distribution!L43+Transmission!L43+Generation!L43+Retail!L43+Misc!L43","v":81.292584377897356},{"$f":"+Distribution!M43+Transmission!M43+Generation!M43+Retail!M43+Misc!M43","v":5405.7313419312031},{"$f":"+Distribution!N43+Transmission!N43+Generation!N43+Retail!N43+Misc!N43","v":287.96192417626423},{"$f":"+Distribution!O43+Transmission!O43+Generation!O43+Retail!O43+Misc!O43","v":7.1353655432631546},{"$f":"+Distribution!P43+Transmission!P43+Generation!P43+Retail!P43+Misc!P43","v":14.684442468521054},{"$f":"+Distribution!Q43+Transmission!Q43+Generation!Q43+Retail!Q43+Misc!Q43","v":2166.3444105287613},{"$f":"+Distribution!R43+Transmission!R43+Generation!R43+Retail!R43+Misc!R43","v":21.757510645755413},{"$f":"+Distribution!S43+Transmission!S43+Generation!S43+Retail!S43+Misc!S43","v":278.95946318300679},{"$f":"+Distribution!T43+Transmission!T43+Generation!T43+Retail!T43+Misc!T43","v":667.86383944178442},{"$f":"+Distribution!U43+Transmission!U43+Generation!U43+Retail!U43+Misc!U43","v":500.62039140049416},0]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45},null,null,null,"Total Rate Base Additions",null,null,{"$f":"SUM(I45:U45)","v":9555336323.0483952},{"$f":"+Distribution!I45+Transmission!I45+Generation!I45+Retail!I45+Misc!I45","v":3979711363.561976},{"$f":"+Distribution!J45+Transmission!J45+Generation!J45+Retail!J45+Misc!J45","v":2544662855.1098404},{"$f":"+Distribution!K45+Transmission!K45+Generation!K45+Retail!K45+Misc!K45","v":783550892.03075027},{"$f":"+Distribution!L45+Transmission!L45+Generation!L45+Retail!L45+Misc!L45","v":61024875.051198788},{"$f":"+Distribution!M45+Transmission!M45+Generation!M45+Retail!M45+Misc!M45","v":1124312087.58797},{"$f":"+Distribution!N45+Transmission!N45+Generation!N45+Retail!N45+Misc!N45","v":84875479.009503648},{"$f":"+Distribution!O45+Transmission!O45+Generation!O45+Retail!O45+Misc!O45","v":2847168.5015716967},{"$f":"+Distribution!P45+Transmission!P45+Generation!P45+Retail!P45+Misc!P45","v":3753377.6124988873},{"$f":"+Distribution!Q45+Transmission!Q45+Generation!Q45+Retail!Q45+Misc!Q45","v":661048326.69255495},{"$f":"+Distribution!R45+Transmission!R45+Generation!R45+Retail!R45+Misc!R45","v":6242078.6377148721},{"$f":"+Distribution!S45+Transmission!S45+Generation!S45+Retail!S45+Misc!S45","v":57677512.833777539},{"$f":"+Distribution!T45+Transmission!T45+Generation!T45+Retail!T45+Misc!T45","v":140717402.88036466},{"$f":"+Distribution!U45+Transmission!U45+Generation!U45+Retail!U45+Misc!U45","v":104912903.53867345},{"$f":"ROUND(SUM(I45:U45)-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:U48)","v":-2653344674.4413061},{"$f":"+Distribution!I48+Transmission!I48+Generation!I48+Retail!I48+Misc!I48","v":-1101589672.36836},{"$f":"+Distribution!J48+Transmission!J48+Generation!J48+Retail!J48+Misc!J48","v":-707853397.39680016},{"$f":"+Distribution!K48+Transmission!K48+Generation!K48+Retail!K48+Misc!K48","v":-217923393.19989869},{"$f":"+Distribution!L48+Transmission!L48+Generation!L48+Retail!L48+Misc!L48","v":-25791396.260345057},{"$f":"+Distribution!M48+Transmission!M48+Generation!M48+Retail!M48+Misc!M48","v":-307450786.20022446},{"$f":"+Distribution!N48+Transmission!N48+Generation!N48+Retail!N48+Misc!N48","v":-23102484.477567475},{"$f":"+Distribution!O48+Transmission!O48+Generation!O48+Retail!O48+Misc!O48","v":-738345.8598392813},{"$f":"+Distribution!P48+Transmission!P48+Generation!P48+Retail!P48+Misc!P48","v":-1007210.3900336517},{"$f":"+Distribution!Q48+Transmission!Q48+Generation!Q48+Retail!Q48+Misc!Q48","v":-183453221.28245786},{"$f":"+Distribution!R48+Transmission!R48+Generation!R48+Retail!R48+Misc!R48","v":-1723365.5953281906},{"$f":"+Distribution!S48+Transmission!S48+Generation!S48+Retail!S48+Misc!S48","v":-15772526.115879402},{"$f":"+Distribution!T48+Transmission!T48+Generation!T48+Retail!T48+Misc!T48","v":-38300796.721907616},{"$f":"+Distribution!U48+Transmission!U48+Generation!U48+Retail!U48+Misc!U48","v":-28638078.572663959},{"$f":"ROUND(SUM(I48:U48)-H48,0)","v":0}]
[{"$f":"ROW()","v":49},null,null,null,"Accum Provision For Amortization",null,null,-185265641.245956,{"$f":"+Distribution!I49+Transmission!I49+Generation!I49+Retail!I49+Misc!I49","v":-96573742.628770202},{"$f":"+Distribution!J49+Transmission!J49+Generation!J49+Retail!J49+Misc!J49","v":-38522392.576075159},{"$f":"+Distribution!K49+Transmission!K49+Generation!K49+Retail!K49+Misc!K49","v":-11658799.722358732},{"$f":"+Distribution!L49+Transmission!L49+Generation!L49+Retail!L49+Misc!L49","v":-1330276.8811315009},{"$f":"+Distribution!M49+Transmission!M49+Generation!M49+Retail!M49+Misc!M49","v":-17227648.939390961},{"$f":"+Distribution!N49+Transmission!N49+Generation!N49+Retail!N49+Misc!N49","v":-1394037.2192792811},{"$f":"+Distribution!O49+Transmission!O49+Generation!O49+Retail!O49+Misc!O49","v":-154311.74220707247},{"$f":"+Distribution!P49+Transmission!P49+Generation!P49+Retail!P49+Misc!P49","v":-77511.638504475079},{"$f":"+Distribution!Q49+Transmission!Q49+Generation!Q49+Retail!Q49+Misc!Q49","v":-13642123.550781831},{"$f":"+Distribution!R49+Transmission!R49+Generation!R49+Retail!R49+Misc!R49","v":-92183.547613099698},{"$f":"+Distribution!S49+Transmission!S49+Generation!S49+Retail!S49+Misc!S49","v":-879947.35166076035},{"$f":"+Distribution!T49+Transmission!T49+Generation!T49+Retail!T49+Misc!T49","v":-2119372.2191500734},{"$f":"+Distribution!U49+Transmission!U49+Generation!U49+Retail!U49+Misc!U49","v":-1593293.2290328168},0]
[{"$f":"ROW()","v":50},null,null,null,"Accum Deferred Income Taxes",null,null,-1118397089.9396503,{"$f":"+Distribution!I50+Transmission!I50+Generation!I50+Retail!I50+Misc!I50","v":-462846067.41346985},{"$f":"+Distribution!J50+Transmission!J50+Generation!J50+Retail!J50+Misc!J50","v":-300193314.49208355},{"$f":"+Distribution!K50+Transmission!K50+Generation!K50+Retail!K50+Misc!K50","v":-92400974.242454618},{"$f":"+Distribution!L50+Transmission!L50+Generation!L50+Retail!L50+Misc!L50","v":-5581658.8523442969},{"$f":"+Distribution!M50+Transmission!M50+Generation!M50+Retail!M50+Misc!M50","v":-132929872.18891849},{"$f":"+Distribution!N50+Transmission!N50+Generation!N50+Retail!N50+Misc!N50","v":-10056925.65844504},{"$f":"+Distribution!O50+Transmission!O50+Generation!O50+Retail!O50+Misc!O50","v":-319504.17929299292},{"$f":"+Distribution!P50+Transmission!P50+Generation!P50+Retail!P50+Misc!P50","v":-439839.22254801576},{"$f":"+Distribution!Q50+Transmission!Q50+Generation!Q50+Retail!Q50+Misc!Q50","v":-77240625.419746161},{"$f":"+Distribution!R50+Transmission!R50+Generation!R50+Retail!R50+Misc!R50","v":-739885.35589309374},{"$f":"+Distribution!S50+Transmission!S50+Generation!S50+Retail!S50+Misc!S50","v":-6806005.392647366},{"$f":"+Distribution!T50+Transmission!T50+Generation!T50+Retail!T50+Misc!T50","v":-16479634.910408881},{"$f":"+Distribution!U50+Transmission!U50+Generation!U50+Retail!U50+Misc!U50","v":-12362782.611397877},0]
[{"$f":"ROW()","v":51},null,null,null,"Unamortized ITC",null,null,-141518.98089000004,{"$f":"+Distribution!I51+Transmission!I51+Generation!I51+Retail!I51+Misc!I51","v":-59554.600857463549},{"$f":"+Distribution!J51+Transmission!J51+Generation!J51+Retail!J51+Misc!J51","v":-37809.616506652863},{"$f":"+Distribution!K51+Transmission!K51+Generation!K51+Retail!K51+Misc!K51","v":-11592.449885945418},{"$f":"+Distribution!L51+Transmission!L51+Generation!L51+Retail!L51+Misc!L51","v":-746.79236472731623},{"$f":"+Distribution!M51+Transmission!M51+Generation!M51+Retail!M51+Misc!M51","v":-16145.663670762355},{"$f":"+Distribution!N51+Transmission!N51+Generation!N51+Retail!N51+Misc!N51","v":-1282.6724412012852},{"$f":"+Distribution!O51+Transmission!O51+Generation!O51+Retail!O51+Misc!O51","v":-41.302599378472223},{"$f":"+Distribution!P51+Transmission!P51+Generation!P51+Retail!P51+Misc!P51","v":-54.922602958568064},{"$f":"+Distribution!Q51+Transmission!Q51+Generation!Q51+Retail!Q51+Misc!Q51","v":-9866.7880104118994},{"$f":"+Distribution!R51+Transmission!R51+Generation!R51+Retail!R51+Misc!R51","v":-94.204289253247083},{"$f":"+Distribution!S51+Transmission!S51+Generation!S51+Retail!S51+Misc!S51","v":-826.92419022423258},{"$f":"+Distribution!T51+Transmission!T51+Generation!T51+Retail!T51+Misc!T51","v":-2001.5100876214274},{"$f":"+Distribution!U51+Transmission!U51+Generation!U51+Retail!U51+Misc!U51","v":-1501.5333833993996},0]
[{"$f":"ROW()","v":52},null,null,null,"Customer Advance For Construction",null,null,-8076875.64924041,{"$f":"+Distribution!I52+Transmission!I52+Generation!I52+Retail!I52+Misc!I52","v":-1270983.0205212468},{"$f":"+Distribution!J52+Transmission!J52+Generation!J52+Retail!J52+Misc!J52","v":-223781.39565189881},{"$f":"+Distribution!K52+Transmission!K52+Generation!K52+Retail!K52+Misc!K52","v":-118372.31562223987},{"$f":"+Distribution!L52+Transmission!L52+Generation!L52+Retail!L52+Misc!L52","v":-585596.12877299741},{"$f":"+Distribution!M52+Transmission!M52+Generation!M52+Retail!M52+Misc!M52","v":-4510660.3707181411},{"$f":"+Distribution!N52+Transmission!N52+Generation!N52+Retail!N52+Misc!N52","v":-17860.435124191357},{"$f":"+Distribution!O52+Transmission!O52+Generation!O52+Retail!O52+Misc!O52","v":-22957.62481317982},{"$f":"+Distribution!P52+Transmission!P52+Generation!P52+Retail!P52+Misc!P52","v":-48680.932657265759},{"$f":"+Distribution!Q52+Transmission!Q52+Generation!Q52+Retail!Q52+Misc!Q52","v":-1277983.4253592493},{"$f":"+Distribution!R52+Transmission!R52+Generation!R52+Retail!R52+Misc!R52","v":0},{"$f":"+Distribution!S52+Transmission!S52+Generation!S52+Retail!S52+Misc!S52","v":0},{"$f":"+Distribution!T52+Transmission!T52+Generation!T52+Retail!T52+Misc!T52","v":0},{"$f":"+Distribution!U52+Transmission!U52+Generation!U52+Retail!U52+Misc!U52","v":0},0]
[{"$f":"ROW()","v":53},null,null,null,"Customer Service Deposits",null,null,-14610438.069999997,{"$f":"+Distribution!I53+Transmission!I53+Generation!I53+Retail!I53+Misc!I53","v":-3809804.1220868137},{"$f":"+Distribution!J53+Transmission!J53+Generation!J53+Retail!J53+Misc!J53","v":-437853.0586898406},{"$f":"+Distribution!K53+Transmission!K53+Generation!K53+Retail!K53+Misc!K53","v":-1201727.6267169546},{"$f":"+Distribution!L53+Transmission!L53+Generation!L53+Retail!L53+Misc!L53","v":-15626.4359491455},{"$f":"+Distribution!M53+Transmission!M53+Generation!M53+Retail!M53+Misc!M53","v":-4176190.878991832},{"$f":"+Distribution!N53+Transmission!N53+Generation!N53+Retail!N53+Misc!N53","v":-105091.98589019181},{"$f":"+Distribution!O53+Transmission!O53+Generation!O53+Retail!O53+Misc!O53","v":0},{"$f":"+Distribution!P53+Transmission!P53+Generation!P53+Retail!P53+Misc!P53","v":-596.66337595557627},{"$f":"+Distribution!Q53+Transmission!Q53+Generation!Q53+Retail!Q53+Misc!Q53","v":-3883103.2476386037},{"$f":"+Distribution!R53+Transmission!R53+Generation!R53+Retail!R53+Misc!R53","v":0},{"$f":"+Distribution!S53+Transmission!S53+Generation!S53+Retail!S53+Misc!S53","v":0},{"$f":"+Distribution!T53+Transmission!T53+Generation!T53+Retail!T53+Misc!T53","v":-980444.05066066096},{"$f":"+Distribution!U53+Transmission!U53+Generation!U53+Retail!U53+Misc!U53","v":0},0]
[{"$f":"ROW()","v":54},null,null,null,"Misc Rate Base Deductions",null,null,{"$f":"SUM(I54:U54)","v":-23904674.061951641},{"$f":"+Distribution!I54+Transmission!I54+Generation!I54+Retail!I54+Misc!I54","v":-9205314.947488891},{"$f":"+Distribution!J54+Transmission!J54+Generation!J54+Retail!J54+Misc!J54","v":-6518375.5106414407},{"$f":"+Distribution!K54+Transmission!K54+Generation!K54+Retail!K54+Misc!K54","v":-2044128.4409668481},{"$f":"+Distribution!L54+Transmission!L54+Generation!L54+Retail!L54+Misc!L54","v":-118378.79333012862},{"$f":"+Distribution!M54+Transmission!M54+Generation!M54+Retail!M54+Misc!M54","v":-3265585.3776185461},{"$f":"+Distribution!N54+Transmission!N54+Generation!N54+Retail!N54+Misc!N54","v":-211305.68573602615},{"$f":"+Distribution!O54+Transmission!O54+Generation!O54+Retail!O54+Misc!O54","v":-6155.0115977942896},{"$f":"+Distribution!P54+Transmission!P54+Generation!P54+Retail!P54+Misc!P54","v":-10345.2592536713},{"$f":"+Distribution!Q54+Transmission!Q54+Generation!Q54+Retail!Q54+Misc!Q54","v":-1593977.4735150198},{"$f":"+Distribution!R54+Transmission!R54+Generation!R54+Retail!R54+Misc!R54","v":-15373.362140108324},{"$f":"+Distribution!S54+Transmission!S54+Generation!S54+Retail!S54+Misc!S54","v":-170284.60329894221},{"$f":"+Distribution!T54+Transmission!T54+Generation!T54+Retail!T54+Misc!T54","v":-434195.12528245966},{"$f":"+Distribution!U54+Transmission!U54+Generation!U54+Retail!U54+Misc!U54","v":-311254.47108176863},0]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},null,null,null,"Total Rate Base Deductions",null,null,{"$f":"SUM(I56:U56)","v":-4003740912.3889942},{"$f":"+Distribution!I56+Transmission!I56+Generation!I56+Retail!I56+Misc!I56","v":-1675355139.1015546},{"$f":"+Distribution!J56+Transmission!J56+Generation!J56+Retail!J56+Misc!J56","v":-1053786924.0464487},{"$f":"+Distribution!K56+Transmission!K56+Generation!K56+Retail!K56+Misc!K56","v":-325358987.997904},{"$f":"+Distribution!L56+Transmission!L56+Generation!L56+Retail!L56+Misc!L56","v":-33423680.144237857},{"$f":"+Distribution!M56+Transmission!M56+Generation!M56+Retail!M56+Misc!M56","v":-469576889.61953318},{"$f":"+Distribution!N56+Transmission!N56+Generation!N56+Retail!N56+Misc!N56","v":-34888988.134483404},{"$f":"+Distribution!O56+Transmission!O56+Generation!O56+Retail!O56+Misc!O56","v":-1241315.7203496993},{"$f":"+Distribution!P56+Transmission!P56+Generation!P56+Retail!P56+Misc!P56","v":-1584239.0289759939},{"$f":"+Distribution!Q56+Transmission!Q56+Generation!Q56+Retail!Q56+Misc!Q56","v":-281100901.18750912},{"$f":"+Distribution!R56+Transmission!R56+Generation!R56+Retail!R56+Misc!R56","v":-2570902.0652637454},{"$f":"+Distribution!S56+Transmission!S56+Generation!S56+Retail!S56+Misc!S56","v":-23629590.387676693},{"$f":"+Distribution!T56+Transmission!T56+Generation!T56+Retail!T56+Misc!T56","v":-58316444.537497312},{"$f":"+Distribution!U56+Transmission!U56+Generation!U56+Retail!U56+Misc!U56","v":-42906910.417559825},{"$f":"ROUND(SUM(I56:U56)-H56,0)","v":0}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58},null,null,null,"Total Rate Base",null,null,{"$f":"SUM(I58:U58)","v":5551595410.6594009},{"$f":"+Distribution!I58+Transmission!I58+Generation!I58+Retail!I58+Misc!I58","v":2304356224.4604216},{"$f":"+Distribution!J58+Transmission!J58+Generation!J58+Retail!J58+Misc!J58","v":1490875931.0633907},{"$f":"+Distribution!K58+Transmission!K58+Generation!K58+Retail!K58+Misc!K58","v":458191904.03284627},{"$f":"+Distribution!L58+Transmission!L58+Generation!L58+Retail!L58+Misc!L58","v":27601194.906960938},{"$f":"+Distribution!M58+Transmission!M58+Generation!M58+Retail!M58+Misc!M58","v":654735197.96843708},{"$f":"+Distribution!N58+Transmission!N58+Generation!N58+Retail!N58+Misc!N58","v":49986490.875020236},{"$f":"+Distribution!O58+Transmission!O58+Generation!O58+Retail!O58+Misc!O58","v":1605852.7812219975},{"$f":"+Distribution!P58+Transmission!P58+Generation!P58+Retail!P58+Misc!P58","v":2169138.5835228944},{"$f":"+Distribution!Q58+Transmission!Q58+Generation!Q58+Retail!Q58+Misc!Q58","v":379947425.50504571},{"$f":"+Distribution!R58+Transmission!R58+Generation!R58+Retail!R58+Misc!R58","v":3671176.5724511263},{"$f":"+Distribution!S58+Transmission!S58+Generation!S58+Retail!S58+Misc!S58","v":34047922.446100838},{"$f":"+Distribution!T58+Transmission!T58+Generation!T58+Retail!T58+Misc!T58","v":82400958.342867345},{"$f":"+Distribution!U58+Transmission!U58+Generation!U58+Retail!U58+Misc!U58","v":62005993.121113621},{"$f":"ROUND(SUM(I58:U58)-H58,0)","v":0}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61},null,null,null,"Return On Rate Base",null,null,{"$f":"IF(ISERROR(H29/H58),1,(H29/H58))","v":6.3056049553088162E-2},{"$f":"(I29/I58)","v":5.8406984202915499E-2},7.3435826524521797E-2,6.0998495957259966E-2,0.16008289698626185,5.1509427644774043E-2,5.4743475170804676E-2,5.4407796625934153E-2,0.16451950064189544,8.1003025387242744E-2,5.760651998130361E-2,5.0192067592439521E-2,2.0882668479477076E-2,3.7032017236917882E-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$21","v":6.7043467451473701E-2},{"$f":"(+I61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":5.8102957162680116E-2},{"$f":"(+J61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.700457701192299E-2},{"$f":"(+K61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":6.3086633613342546E-2},{"$f":"(+L61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.25363355866911541},{"$f":"(+M61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":4.4838425320100392E-2},{"$f":"(+N61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":5.1057747485543918E-2},{"$f":"(+O61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":5.0412211822331375E-2},{"$f":"(+P61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.26216548877610307},{"$f":"(+Q61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.10155688251715558},{"$f":"(+R61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":5.6563602890349562E-2},{"$f":"(+S61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":4.2305040604072468E-2},{"$f":"(+T61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":-1.4059188459316845E-2},{"$f":"(+U61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":1.6997251458838548E-2}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":71},{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[{"$f":"ROW()","v":72},"Cost Of Service By Rate Schedule"]
[{"$f":"ROW()","v":73},{"$f":"Inputs!$C$5","v":"State of Utah"}]
[{"$f":"ROW()","v":74},{"$f":"Inputs!$C$7","v":"Monthly Wgt Factors"}]
[{"$f":"ROW()","v":75},{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","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":"'Hot Sheet'!R10","v":"Mobile"}]
[{"$f":"ROW()","v":80},null,null,null,null,"COS",null,{"$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."},{"$f":"'Hot Sheet'!R11","v":"Home Park"},{"$f":"'Hot Sheet'!S11","v":"Industrial"},{"$f":"'Hot Sheet'!T11","v":"Industrial"},{"$f":"'Hot Sheet'!U11","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"},{"$f":"'Hot Sheet'!R12","v":"Sch 25"},{"$f":"'Hot Sheet'!S12","v":"Cust A"},{"$f":"'Hot Sheet'!T12","v":"Cust B"},{"$f":"'Hot Sheet'!U12","v":"Cust C"}]
[{"$f":"ROW()","v":82}]
[{"$f":"ROW()","v":83},null,null,null,"Total Rate Base",null,null,{"$f":"+Distribution!H83+Transmission!H83+Generation!H83+Retail!H83+Misc!H83","v":5551595410.6594009},{"$f":"+Distribution!I83+Transmission!I83+Generation!I83+Retail!I83+Misc!I83","v":2304356224.4604216},{"$f":"+Distribution!J83+Transmission!J83+Generation!J83+Retail!J83+Misc!J83","v":1490875931.0633907},{"$f":"+Distribution!K83+Transmission!K83+Generation!K83+Retail!K83+Misc!K83","v":458191904.03284627},{"$f":"+Distribution!L83+Transmission!L83+Generation!L83+Retail!L83+Misc!L83","v":27601194.906960938},{"$f":"+Distribution!M83+Transmission!M83+Generation!M83+Retail!M83+Misc!M83","v":654735197.96843708},{"$f":"+Distribution!N83+Transmission!N83+Generation!N83+Retail!N83+Misc!N83","v":49986490.875020236},{"$f":"+Distribution!O83+Transmission!O83+Generation!O83+Retail!O83+Misc!O83","v":1605852.7812219975},{"$f":"+Distribution!P83+Transmission!P83+Generation!P83+Retail!P83+Misc!P83","v":2169138.5835228944},{"$f":"+Distribution!Q83+Transmission!Q83+Generation!Q83+Retail!Q83+Misc!Q83","v":379947425.50504571},{"$f":"+Distribution!R83+Transmission!R83+Generation!R83+Retail!R83+Misc!R83","v":3671176.5724511263},{"$f":"+Distribution!S83+Transmission!S83+Generation!S83+Retail!S83+Misc!S83","v":34047922.446100838},{"$f":"+Distribution!T83+Transmission!T83+Generation!T83+Retail!T83+Misc!T83","v":82400958.342867345},{"$f":"+Distribution!U83+Transmission!U83+Generation!U83+Retail!U83+Misc!U83","v":62005993.121113621},{"$f":"ROUND(SUM(I83:U83)-H83,0)","v":0}]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86},null,null,null,"Return On Ratebase ($$)",{"$f":"ActualROR","v":6.3056049553088162E-2},null,{"$f":"+Distribution!H86+Transmission!H86+Generation!H86+Retail!H86+Misc!H86","v":350061675.31323594},{"$f":"+Distribution!I86+Transmission!I86+Generation!I86+Retail!I86+Misc!I86","v":145303600.27754349},{"$f":"+Distribution!J86+Transmission!J86+Generation!J86+Retail!J86+Misc!J86","v":94008746.586639628},{"$f":"+Distribution!K86+Transmission!K86+Generation!K86+Retail!K86+Misc!K86","v":28891771.405518971},{"$f":"+Distribution!L86+Transmission!L86+Generation!L86+Retail!L86+Misc!L86","v":1740422.3137777734},{"$f":"+Distribution!M86+Transmission!M86+Generation!M86+Retail!M86+Misc!M86","v":41285015.087248757},{"$f":"+Distribution!N86+Transmission!N86+Generation!N86+Retail!N86+Misc!N86","v":3151950.6456002663},{"$f":"+Distribution!O86+Transmission!O86+Generation!O86+Retail!O86+Misc!O86","v":101258.73254769873},{"$f":"+Distribution!P86+Transmission!P86+Generation!P86+Retail!P86+Misc!P86","v":136777.31001013506},{"$f":"+Distribution!Q86+Transmission!Q86+Generation!Q86+Retail!Q86+Misc!Q86","v":23957983.690214437},{"$f":"+Distribution!R86+Transmission!R86+Generation!R86+Retail!R86+Misc!R86","v":231489.89187061458},{"$f":"+Distribution!S86+Transmission!S86+Generation!S86+Retail!S86+Misc!S86","v":2146927.4849410374},{"$f":"+Distribution!T86+Transmission!T86+Generation!T86+Retail!T86+Misc!T86","v":5195878.9124897961},{"$f":"+Distribution!U86+Transmission!U86+Generation!U86+Retail!U86+Misc!U86","v":3909852.9748333837},{"$f":"ROUND(SUM(I86:U86)-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":1207658327.0935881},{"$f":"+Distribution!I87+Transmission!I87+Generation!I87+Retail!I87+Misc!I87","v":445415434.51120996},{"$f":"+Distribution!J87+Transmission!J87+Generation!J87+Retail!J87+Misc!J87","v":318524962.03855425},{"$f":"+Distribution!K87+Transmission!K87+Generation!K87+Retail!K87+Misc!K87","v":102761604.52683993},{"$f":"+Distribution!L87+Transmission!L87+Generation!L87+Retail!L87+Misc!L87","v":7239583.2483429266},{"$f":"+Distribution!M87+Transmission!M87+Generation!M87+Retail!M87+Misc!M87","v":183750632.07386371},{"$f":"+Distribution!N87+Transmission!N87+Generation!N87+Retail!N87+Misc!N87","v":10092083.18509135},{"$f":"+Distribution!O87+Transmission!O87+Generation!O87+Retail!O87+Misc!O87","v":413392.97807281942},{"$f":"+Distribution!P87+Transmission!P87+Generation!P87+Retail!P87+Misc!P87","v":651436.80710878305},{"$f":"+Distribution!Q87+Transmission!Q87+Generation!Q87+Retail!Q87+Misc!Q87","v":79342607.115727559},{"$f":"+Distribution!R87+Transmission!R87+Generation!R87+Retail!R87+Misc!R87","v":694850.52359416988},{"$f":"+Distribution!S87+Transmission!S87+Generation!S87+Retail!S87+Misc!S87","v":10008438.778687865},{"$f":"+Distribution!T87+Transmission!T87+Generation!T87+Retail!T87+Misc!T87","v":29972955.891091224},{"$f":"+Distribution!U87+Transmission!U87+Generation!U87+Retail!U87+Misc!U87","v":18790345.415403526},0]
[{"$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},{"$f":"+Distribution!T88+Transmission!T88+Generation!T88+Retail!T88+Misc!T88","v":0},{"$f":"+Distribution!U88+Transmission!U88+Generation!U88+Retail!U88+Misc!U88","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":218663628.85475838},{"$f":"+Distribution!I89+Transmission!I89+Generation!I89+Retail!I89+Misc!I89","v":91416240.859982789},{"$f":"+Distribution!J89+Transmission!J89+Generation!J89+Retail!J89+Misc!J89","v":58323383.172262833},{"$f":"+Distribution!K89+Transmission!K89+Generation!K89+Retail!K89+Misc!K89","v":17907358.810641509},{"$f":"+Distribution!L89+Transmission!L89+Generation!L89+Retail!L89+Misc!L89","v":2093018.2870434753},{"$f":"+Distribution!M89+Transmission!M89+Generation!M89+Retail!M89+Misc!M89","v":24948573.129793994},{"$f":"+Distribution!N89+Transmission!N89+Generation!N89+Retail!N89+Misc!N89","v":1925161.6292682975},{"$f":"+Distribution!O89+Transmission!O89+Generation!O89+Retail!O89+Misc!O89","v":61079.164016776951},{"$f":"+Distribution!P89+Transmission!P89+Generation!P89+Retail!P89+Misc!P89","v":81693.045093107561},{"$f":"+Distribution!Q89+Transmission!Q89+Generation!Q89+Retail!Q89+Misc!Q89","v":15144076.435151126},{"$f":"+Distribution!R89+Transmission!R89+Generation!R89+Retail!R89+Misc!R89","v":143344.17256155843},{"$f":"+Distribution!S89+Transmission!S89+Generation!S89+Retail!S89+Misc!S89","v":1275994.5250067411},{"$f":"+Distribution!T89+Transmission!T89+Generation!T89+Retail!T89+Misc!T89","v":3039174.1779515403},{"$f":"+Distribution!U89+Transmission!U89+Generation!U89+Retail!U89+Misc!U89","v":2304531.4459846388},0]
[{"$f":"ROW()","v":90},null,null,null,"Amortization Expense",null,null,{"$f":"+Distribution!H90+Transmission!H90+Generation!H90+Retail!H90+Misc!H90","v":20299322.519943763},{"$f":"+Distribution!I90+Transmission!I90+Generation!I90+Retail!I90+Misc!I90","v":9039122.3106759414},{"$f":"+Distribution!J90+Transmission!J90+Generation!J90+Retail!J90+Misc!J90","v":4896422.6355639184},{"$f":"+Distribution!K90+Transmission!K90+Generation!K90+Retail!K90+Misc!K90","v":1519313.5091966018},{"$f":"+Distribution!L90+Transmission!L90+Generation!L90+Retail!L90+Misc!L90","v":100947.65540473087},{"$f":"+Distribution!M90+Transmission!M90+Generation!M90+Retail!M90+Misc!M90","v":2488899.6269589509},{"$f":"+Distribution!N90+Transmission!N90+Generation!N90+Retail!N90+Misc!N90","v":160497.37478526102},{"$f":"+Distribution!O90+Transmission!O90+Generation!O90+Retail!O90+Misc!O90","v":11270.646145709377},{"$f":"+Distribution!P90+Transmission!P90+Generation!P90+Retail!P90+Misc!P90","v":8576.3131882442685},{"$f":"+Distribution!Q90+Transmission!Q90+Generation!Q90+Retail!Q90+Misc!Q90","v":1400543.3055052464},{"$f":"+Distribution!R90+Transmission!R90+Generation!R90+Retail!R90+Misc!R90","v":11344.324474776133},{"$f":"+Distribution!S90+Transmission!S90+Generation!S90+Retail!S90+Misc!S90","v":127559.5506566081},{"$f":"+Distribution!T90+Transmission!T90+Generation!T90+Retail!T90+Misc!T90","v":304931.30083814269},{"$f":"+Distribution!U90+Transmission!U90+Generation!U90+Retail!U90+Misc!U90","v":229893.96654962839},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":51721478.604750209},{"$f":"+Distribution!I91+Transmission!I91+Generation!I91+Retail!I91+Misc!I91","v":22165031.645971112},{"$f":"+Distribution!J91+Transmission!J91+Generation!J91+Retail!J91+Misc!J91","v":13786491.779001402},{"$f":"+Distribution!K91+Transmission!K91+Generation!K91+Retail!K91+Misc!K91","v":4173315.6354530426},{"$f":"+Distribution!L91+Transmission!L91+Generation!L91+Retail!L91+Misc!L91","v":271129.53716374532},{"$f":"+Distribution!M91+Transmission!M91+Generation!M91+Retail!M91+Misc!M91","v":5778859.6558689484},{"$f":"+Distribution!N91+Transmission!N91+Generation!N91+Retail!N91+Misc!N91","v":462527.84050109453},{"$f":"+Distribution!O91+Transmission!O91+Generation!O91+Retail!O91+Misc!O91","v":17554.944243226204},{"$f":"+Distribution!P91+Transmission!P91+Generation!P91+Retail!P91+Misc!P91","v":20474.932458754265},{"$f":"+Distribution!Q91+Transmission!Q91+Generation!Q91+Retail!Q91+Misc!Q91","v":3429319.2325778902},{"$f":"+Distribution!R91+Transmission!R91+Generation!R91+Retail!R91+Misc!R91","v":34087.408255368711},{"$f":"+Distribution!S91+Transmission!S91+Generation!S91+Retail!S91+Misc!S91","v":311303.86136022862},{"$f":"+Distribution!T91+Transmission!T91+Generation!T91+Retail!T91+Misc!T91","v":704580.37935997825},{"$f":"+Distribution!U91+Transmission!U91+Generation!U91+Retail!U91+Misc!U91","v":566801.75253541686},0]
[{"$f":"ROW()","v":92},null,null,null,"Federal Income Taxes",null,null,{"$f":"+Distribution!H92+Transmission!H92+Generation!H92+Retail!H92+Misc!H92","v":-274764962.61038017},{"$f":"+Distribution!I92+Transmission!I92+Generation!I92+Retail!I92+Misc!I92","v":-108502297.72255021},{"$f":"+Distribution!J92+Transmission!J92+Generation!J92+Retail!J92+Misc!J92","v":-67369396.273034036},{"$f":"+Distribution!K92+Transmission!K92+Generation!K92+Retail!K92+Misc!K92","v":-24317935.659161452},{"$f":"+Distribution!L92+Transmission!L92+Generation!L92+Retail!L92+Misc!L92","v":-1027950.4662456763},{"$f":"+Distribution!M92+Transmission!M92+Generation!M92+Retail!M92+Misc!M92","v":-43066693.657433197},{"$f":"+Distribution!N92+Transmission!N92+Generation!N92+Retail!N92+Misc!N92","v":-2519080.7858444676},{"$f":"+Distribution!O92+Transmission!O92+Generation!O92+Retail!O92+Misc!O92","v":-68799.530624011139},{"$f":"+Distribution!P92+Transmission!P92+Generation!P92+Retail!P92+Misc!P92","v":8872.2972534274395},{"$f":"+Distribution!Q92+Transmission!Q92+Generation!Q92+Retail!Q92+Misc!Q92","v":-14517147.949509172},{"$f":"+Distribution!R92+Transmission!R92+Generation!R92+Retail!R92+Misc!R92","v":-185279.83054776676},{"$f":"+Distribution!S92+Transmission!S92+Generation!S92+Retail!S92+Misc!S92","v":-2211230.6690717535},{"$f":"+Distribution!T92+Transmission!T92+Generation!T92+Retail!T92+Misc!T92","v":-6581331.3063944243},{"$f":"+Distribution!U92+Transmission!U92+Generation!U92+Retail!U92+Misc!U92","v":-4406690.9797051987},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},{"$f":"+Distribution!S93+Transmission!S93+Generation!S93+Retail!S93+Misc!S93","v":0},{"$f":"+Distribution!T93+Transmission!T93+Generation!T93+Retail!T93+Misc!T93","v":0},{"$f":"+Distribution!U93+Transmission!U93+Generation!U93+Retail!U93+Misc!U93","v":0},0]
[{"$f":"ROW()","v":94},null,null,null,"State Income Taxes",null,null,{"$f":"+Distribution!H94+Transmission!H94+Generation!H94+Retail!H94+Misc!H94","v":-32469332.419386216},{"$f":"+Distribution!I94+Transmission!I94+Generation!I94+Retail!I94+Misc!I94","v":-13029394.979330342},{"$f":"+Distribution!J94+Transmission!J94+Generation!J94+Retail!J94+Misc!J94","v":-7811494.9471263541},{"$f":"+Distribution!K94+Transmission!K94+Generation!K94+Retail!K94+Misc!K94","v":-2864661.3878085604},{"$f":"+Distribution!L94+Transmission!L94+Generation!L94+Retail!L94+Misc!L94","v":-132666.80169706058},{"$f":"+Distribution!M94+Transmission!M94+Generation!M94+Retail!M94+Misc!M94","v":-5049798.0976185026},{"$f":"+Distribution!N94+Transmission!N94+Generation!N94+Retail!N94+Misc!N94","v":-300408.67855964979},{"$f":"+Distribution!O94+Transmission!O94+Generation!O94+Retail!O94+Misc!O94","v":-8350.485938270418},{"$f":"+Distribution!P94+Transmission!P94+Generation!P94+Retail!P94+Misc!P94","v":2705.8133112091828},{"$f":"+Distribution!Q94+Transmission!Q94+Generation!Q94+Retail!Q94+Misc!Q94","v":-1686519.0915981857},{"$f":"+Distribution!R94+Transmission!R94+Generation!R94+Retail!R94+Misc!R94","v":-22016.891593864035},{"$f":"+Distribution!S94+Transmission!S94+Generation!S94+Retail!S94+Misc!S94","v":-258756.21355027001},{"$f":"+Distribution!T94+Transmission!T94+Generation!T94+Retail!T94+Misc!T94","v":-787083.98777481273},{"$f":"+Distribution!U94+Transmission!U94+Generation!U94+Retail!U94+Misc!U94","v":-520886.6599777285},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},{"$f":"+Distribution!S95+Transmission!S95+Generation!S95+Retail!S95+Misc!S95","v":0},{"$f":"+Distribution!T95+Transmission!T95+Generation!T95+Retail!T95+Misc!T95","v":0},{"$f":"+Distribution!U95+Transmission!U95+Generation!U95+Retail!U95+Misc!U95","v":0},0]
[{"$f":"ROW()","v":96},null,null,null,"Deferred Income Taxes",null,null,{"$f":"+Distribution!H96+Transmission!H96+Generation!H96+Retail!H96+Misc!H96","v":382635216.73642784},{"$f":"+Distribution!I96+Transmission!I96+Generation!I96+Retail!I96+Misc!I96","v":151536485.78602916},{"$f":"+Distribution!J96+Transmission!J96+Generation!J96+Retail!J96+Misc!J96","v":104348055.25125368},{"$f":"+Distribution!K96+Transmission!K96+Generation!K96+Retail!K96+Misc!K96","v":32274986.844638173},{"$f":"+Distribution!L96+Transmission!L96+Generation!L96+Retail!L96+Misc!L96","v":1568914.6440897956},{"$f":"+Distribution!M96+Transmission!M96+Generation!M96+Retail!M96+Misc!M96","v":50371488.429202981},{"$f":"+Distribution!N96+Transmission!N96+Generation!N96+Retail!N96+Misc!N96","v":3351354.4804853713},{"$f":"+Distribution!O96+Transmission!O96+Generation!O96+Retail!O96+Misc!O96","v":109586.88124687927},{"$f":"+Distribution!P96+Transmission!P96+Generation!P96+Retail!P96+Misc!P96","v":158536.75320240622},{"$f":"+Distribution!Q96+Transmission!Q96+Generation!Q96+Retail!Q96+Misc!Q96","v":24888754.286612842},{"$f":"+Distribution!R96+Transmission!R96+Generation!R96+Retail!R96+Misc!R96","v":248011.44591896338},{"$f":"+Distribution!S96+Transmission!S96+Generation!S96+Retail!S96+Misc!S96","v":2658727.6246887869},{"$f":"+Distribution!T96+Transmission!T96+Generation!T96+Retail!T96+Misc!T96","v":6282049.5533536635},{"$f":"+Distribution!U96+Transmission!U96+Generation!U96+Retail!U96+Misc!U96","v":4838264.7557050986},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":-1540597.9118374232},{"$f":"+Distribution!I97+Transmission!I97+Generation!I97+Retail!I97+Misc!I97","v":-647740.77915962611},{"$f":"+Distribution!J97+Transmission!J97+Generation!J97+Retail!J97+Misc!J97","v":-411887.8668639072},{"$f":"+Distribution!K97+Transmission!K97+Generation!K97+Retail!K97+Misc!K97","v":-126405.86528179211},{"$f":"+Distribution!L97+Transmission!L97+Generation!L97+Retail!L97+Misc!L97","v":-8066.9895686204081},{"$f":"+Distribution!M97+Transmission!M97+Generation!M97+Retail!M97+Misc!M97","v":-175461.6770531474},{"$f":"+Distribution!N97+Transmission!N97+Generation!N97+Retail!N97+Misc!N97","v":-13993.512208330769},{"$f":"+Distribution!O97+Transmission!O97+Generation!O97+Retail!O97+Misc!O97","v":-444.97383012199634},{"$f":"+Distribution!P97+Transmission!P97+Generation!P97+Retail!P97+Misc!P97","v":-591.99342426882095},{"$f":"+Distribution!Q97+Transmission!Q97+Generation!Q97+Retail!Q97+Misc!Q97","v":-107166.85436319695},{"$f":"+Distribution!R97+Transmission!R97+Generation!R97+Retail!R97+Misc!R97","v":-1025.0044234117011},{"$f":"+Distribution!S97+Transmission!S97+Generation!S97+Retail!S97+Misc!S97","v":-9075.1698679713409},{"$f":"+Distribution!T97+Transmission!T97+Generation!T97+Retail!T97+Misc!T97","v":-22219.709351264675},{"$f":"+Distribution!U97+Transmission!U97+Generation!U97+Retail!U97+Misc!U97","v":-16517.516441763615},0]
[{"$f":"ROW()","v":98},null,null,null,"Misc Revenue & Expenses",null,null,{"$f":"+Distribution!H98+Transmission!H98+Generation!H98+Retail!H98+Misc!H98","v":-3051140.0072596716},{"$f":"+Distribution!I98+Transmission!I98+Generation!I98+Retail!I98+Misc!I98","v":-894577.44991925405},{"$f":"+Distribution!J98+Transmission!J98+Generation!J98+Retail!J98+Misc!J98","v":-930857.4236774348},{"$f":"+Distribution!K98+Transmission!K98+Generation!K98+Retail!K98+Misc!K98","v":-296257.58831681486},{"$f":"+Distribution!L98+Transmission!L98+Generation!L98+Retail!L98+Misc!L98","v":-29702.315360647128},{"$f":"+Distribution!M98+Transmission!M98+Generation!M98+Retail!M98+Misc!M98","v":-453002.67497786984},{"$f":"+Distribution!N98+Transmission!N98+Generation!N98+Retail!N98+Misc!N98","v":-31247.872793853719},{"$f":"+Distribution!O98+Transmission!O98+Generation!O98+Retail!O98+Misc!O98","v":-1212.8184737815861},{"$f":"+Distribution!P98+Transmission!P98+Generation!P98+Retail!P98+Misc!P98","v":-2009.2387164326851},{"$f":"+Distribution!Q98+Transmission!Q98+Generation!Q98+Retail!Q98+Misc!Q98","v":-246854.71056407175},{"$f":"+Distribution!R98+Transmission!R98+Generation!R98+Retail!R98+Misc!R98","v":-2417.0861038949156},{"$f":"+Distribution!S98+Transmission!S98+Generation!S98+Retail!S98+Misc!S98","v":-26891.115053997684},{"$f":"+Distribution!T98+Transmission!T98+Generation!T98+Retail!T98+Misc!T98","v":-84349.436827437399},{"$f":"+Distribution!U98+Transmission!U98+Generation!U98+Retail!U98+Misc!U98","v":-51760.276474181897},0]
[{"$f":"ROW()","v":99},null,null,null,"Revenue Credits",null,null,{"$f":"+Distribution!H99+Transmission!H99+Generation!H99+Retail!H99+Misc!H99","v":-358068269.73230076},{"$f":"+Distribution!I99+Transmission!I99+Generation!I99+Retail!I99+Misc!I99","v":-126847065.48285933},{"$f":"+Distribution!J99+Transmission!J99+Generation!J99+Retail!J99+Misc!J99","v":-101002842.29894997},{"$f":"+Distribution!K99+Transmission!K99+Generation!K99+Retail!K99+Misc!K99","v":-31959263.216235798},{"$f":"+Distribution!L99+Transmission!L99+Generation!L99+Retail!L99+Misc!L99","v":-1112022.6254500942},{"$f":"+Distribution!M99+Transmission!M99+Generation!M99+Retail!M99+Misc!M99","v":-54920333.592401057},{"$f":"+Distribution!N99+Transmission!N99+Generation!N99+Retail!N99+Misc!N99","v":-2641405.2332250727},{"$f":"+Distribution!O99+Transmission!O99+Generation!O99+Retail!O99+Misc!O99","v":-96834.944966409224},{"$f":"+Distribution!P99+Transmission!P99+Generation!P99+Retail!P99+Misc!P99","v":-174135.18605948568},{"$f":"+Distribution!Q99+Transmission!Q99+Generation!Q99+Retail!Q99+Misc!Q99","v":-23894371.988570001},{"$f":"+Distribution!R99+Transmission!R99+Generation!R99+Retail!R99+Misc!R99","v":-221209.78007999129},{"$f":"+Distribution!S99+Transmission!S99+Generation!S99+Retail!S99+Misc!S99","v":-2859670.9502866264},{"$f":"+Distribution!T99+Transmission!T99+Generation!T99+Retail!T99+Misc!T99","v":-7227254.5650719069},{"$f":"+Distribution!U99+Transmission!U99+Generation!U99+Retail!U99+Misc!U99","v":-5111860.0996327279},0]
[{"$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":1561145346.4415402},{"$f":"+Distribution!I101+Transmission!I101+Generation!I101+Retail!I101+Misc!I101","v":614954838.97759378},{"$f":"+Distribution!J101+Transmission!J101+Generation!J101+Retail!J101+Misc!J101","v":416361582.65362388},{"$f":"+Distribution!K101+Transmission!K101+Generation!K101+Retail!K101+Misc!K101","v":127963827.01548378},{"$f":"+Distribution!L101+Transmission!L101+Generation!L101+Retail!L101+Misc!L101","v":10703606.487500347},{"$f":"+Distribution!M101+Transmission!M101+Generation!M101+Retail!M101+Misc!M101","v":204958178.30345356},{"$f":"+Distribution!N101+Transmission!N101+Generation!N101+Retail!N101+Misc!N101","v":13637439.073100269},{"$f":"+Distribution!O101+Transmission!O101+Generation!O101+Retail!O101+Misc!O101","v":538500.59244051552},{"$f":"+Distribution!P101+Transmission!P101+Generation!P101+Retail!P101+Misc!P101","v":892336.85342587996},{"$f":"+Distribution!Q101+Transmission!Q101+Generation!Q101+Retail!Q101+Misc!Q101","v":107711223.47118448},{"$f":"+Distribution!R101+Transmission!R101+Generation!R101+Retail!R101+Misc!R101","v":931179.17392652249},{"$f":"+Distribution!S101+Transmission!S101+Generation!S101+Retail!S101+Misc!S101","v":11163327.707510646},{"$f":"+Distribution!T101+Transmission!T101+Generation!T101+Retail!T101+Misc!T101","v":30797331.209664505},{"$f":"+Distribution!U101+Transmission!U101+Generation!U101+Retail!U101+Misc!U101","v":20531974.778780099},{"$f":"ROUND(SUM(I101:U101)-H101,0)","v":0}]
[{"$f":"ROW()","v":102},null,null,null,"Operating Revenues",null,null,{"$f":"H126+H128+H133+H135+H137","v":1561145346.297688},604241736.29999995,431836542.31014055,127021072.61576164,13381663.414711336,197398198.52244687,13221922.649592323,524612.77142473403,1112425.1399999999,114530130.73497279,911172.98863170727,10725335.847366441,27322204.192639999,18918328.810000002,{"$f":"ROUND(SUM(I102:U102)-H102,0)","v":0}]
[{"$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,{"$f":"H101-H102","v":0.14385223388671875},10713102.677593827,-15474959.656516671,942754.39972214401,-2678056.9272109885,7559979.7810066938,415516.42350794561,13887.82101578149,-220088.28657411993,-6818907.2637883127,20006.185294815223,437991.86014420539,3475127.0170245059,1613645.9687800966,{"$f":"ROUND(SUM(I105:U105)-H105,0)","v":0}]
[{"$f":"ROW()","v":106}]
[{"$f":"ROW()","v":107},null,null,null,"Existing Revenues",null,null,{"$f":"H14+H99","v":1561145346.5291762},604241736.29999995,431836542.31014055,127021072.61576165,13381663.414711334,197398198.52244684,13221922.649592325,524612.77142473415,1112425.1399999999,114530130.7349728,911172.98863170715,10725335.847366441,27322204.192640003,18918328.810000002,{"$f":"ROUND(SUM(I107:U107)-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,{"$f":"(H105/H107)","v":9.2145317671118131E-11},1.7729829030338411E-2,-3.583522499909865E-2,7.4220314811383548E-3,-0.2001288512657422,3.8298119423551991E-2,3.1426323880419715E-2,2.6472517964183734E-2,-0.19784548070724109,-5.9538107745354195E-2,2.1956517087779532E-2,4.0837123086616661E-2,0.12719058069116651,8.5295375980945137E-2]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},null,{"$f":"$E$1","v":"Results of Operations - Gen+Tran+Dist+Rtl+Misc - TOTAL Unbundled"}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},null,null,null,null,"Mo Wgt Fac",null,"ELECTRIC REVENUES"]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$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":"'Hot Sheet'!R10","v":"Mobile"}]
[{"$f":"ROW()","v":124},null,"FERC",null,null,"COS",null,{"$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."},{"$f":"'Hot Sheet'!R11","v":"Home Park"},{"$f":"'Hot Sheet'!S11","v":"Industrial"},{"$f":"'Hot Sheet'!T11","v":"Industrial"},{"$f":"'Hot Sheet'!U11","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"},{"$f":"'Hot Sheet'!R12","v":"Sch 25"},{"$f":"'Hot Sheet'!S12","v":"Cust A"},{"$f":"'Hot Sheet'!T12","v":"Cust B"},{"$f":"'Hot Sheet'!U12","v":"Cust C"}]
[{"$f":"ROW()","v":126},null,"440","Residential Sales",null,"A",null,{"$f":"SUM(I126:U126)","v":605152909.28863168},{"$f":"ROUND((Revenues!D15+Revenues!D32+Revenues!D33+Revenues!D36),1)","v":604241736.29999995},0,0,0,0,0,0,0,0,{"$f":"Revenues!M15+Revenues!M32+Revenues!M33+Revenues!M36","v":911172.98863170727},0,0,0,{"$f":"ROUND(SUM(I126:U126)-H126,0)","v":0}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},null,"442","Commercial & Industrial Sales",null,"A",null,{"$f":"SUM(I128:U128)","v":920150369.79152608},0,{"$f":"Revenues!E17+Revenues!E19+Revenues!E33+Revenues!E34+Revenues!E35+Revenues!E36","v":431673352.20424813},{"$f":"Revenues!F17+Revenues!F19+Revenues!F33+Revenues!F34+Revenues!F35+Revenues!F36","v":127021072.61576164},{"$f":"Revenues!G17+Revenues!G19+Revenues!G33+Revenues!G34+Revenues!G35+Revenues!G36","v":0},{"$f":"Revenues!H17+Revenues!H19+Revenues!H33+Revenues!H34+Revenues!H35+Revenues!H36","v":176741031.3443895},{"$f":"Revenues!I17+Revenues!I19+Revenues!I33+Revenues!I34+Revenues!I35+Revenues!I36","v":13221922.649592323},{"$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":114527122.12752835},{"$f":"Revenues!M17+Revenues!M19+Revenues!M33+Revenues!M34+Revenues!M35+Revenues!M36","v":0},{"$f":"Revenues!N17+Revenues!N19+Revenues!N33+Revenues!N34+Revenues!N35+Revenues!N36","v":10725335.847366441},{"$f":"Revenues!O17+Revenues!O19+Revenues!O33+Revenues!O34+Revenues!O35+Revenues!O36","v":27322204.192639999},{"$f":"Revenues!P17+Revenues!P19+Revenues!P33+Revenues!P34+Revenues!P35+Revenues!P36","v":18918328.810000002},{"$f":"ROUND(SUM(I128:U128)-H128,0)","v":0}]
[{"$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},{"$f":"+Distribution!T129+Transmission!T129+Generation!T129+Retail!T129+Misc!T129","v":0},{"$f":"+Distribution!U129+Transmission!U129+Generation!U129+Retail!U129+Misc!U129","v":0},{"$f":"ROUND(SUM(I129:U129)-H129,0)","v":0}]
[{"$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},{"$f":"+Distribution!T130+Transmission!T130+Generation!T130+Retail!T130+Misc!T130","v":0},{"$f":"+Distribution!U130+Transmission!U130+Generation!U130+Retail!U130+Misc!U130","v":0},{"$f":"ROUND(SUM(I130:U130)-H130,0)","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,{"$f":"SUM(H128:H130)","v":920150369.79152608},0,431673352.20424813,127021072.61576164,0,176741031.3443895,13221922.649592323,0,0,114527122.12752835,0,10725335.847366441,27322204.192639999,18918328.810000002,{"$f":"ROUND(SUM(I131:U131)-H131,0)","v":0}]
[{"$f":"ROW()","v":132}]
[{"$f":"ROW()","v":133},null,"444","Public Street & Highway Lighting",null,"A",null,{"$f":"SUM(I133:U133)","v":15018701.326136071},0,0,0,{"$f":"Revenues!G21+Revenues!G33+Revenues!G36","v":13381663.414711336},0,0,{"$f":"Revenues!J21+Revenues!J33+Revenues!J36","v":524612.77142473403},{"$f":"Revenues!K21+Revenues!K33+Revenues!K36","v":1112425.1399999999},0,0,0,0,0,{"$f":"ROUND(SUM(I133:U133)-H133,0)","v":0}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135},null,"445","Other Sales to Public Authority",null,"A",null,{"$f":"SUM(I135:U135)","v":20823365.891394194},0,{"$f":"Revenues!E23","v":163190.10589239121},{"$f":"Revenues!F23","v":0},{"$f":"Revenues!G23","v":0},{"$f":"Revenues!H23","v":20657167.178057365},{"$f":"Revenues!I23","v":0},{"$f":"Revenues!J23","v":0},{"$f":"Revenues!K23","v":0},{"$f":"Revenues!L23","v":3008.6074444403644},{"$f":"Revenues!M23","v":0},{"$f":"Revenues!N23","v":0},{"$f":"Revenues!O23","v":0},{"$f":"Revenues!P23","v":0},{"$f":"ROUND(SUM(I135:U135)-H135,0)","v":0}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137},null,"448","Interdepartmental",null,"A",null,{"$f":"SUM(I137:U137)","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":"Revenues!O25","v":0},{"$f":"Revenues!P25","v":0},{"$f":"ROUND(SUM(I137:U137)-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":"+Distribution!T138+Transmission!T138+Generation!T138+Retail!T138+Misc!T138","v":0},{"$f":"+Distribution!U138+Transmission!U138+Generation!U138+Retail!U138+Misc!U138","v":0},{"$f":"ROUND(SUM(I138:U138)-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":"+Distribution!T139+Transmission!T139+Generation!T139+Retail!T139+Misc!T139","v":0},{"$f":"+Distribution!U139+Transmission!U139+Generation!U139+Retail!U139+Misc!U139","v":0},{"$f":"ROUND(SUM(I139:U139)-H139,0)","v":0}]
[{"$f":"ROW()","v":140}]
[{"$f":"ROW()","v":141},null,"Total Sales to Ultimate Customers",null,null,null,null,{"$f":"H126+H131+H133+H135+H139","v":1561145346.297688},604241736.29999995,431836542.31014055,127021072.61576164,13381663.414711336,197398198.52244687,13221922.649592323,524612.77142473403,1112425.1399999999,114530130.73497279,911172.98863170727,10725335.847366441,27322204.192639999,18918328.810000002,{"$f":"ROUND(SUM(I141:U141)-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},{"$f":"+Distribution!T143+Transmission!T143+Generation!T143+Retail!T143+Misc!T143","v":0},{"$f":"+Distribution!U143+Transmission!U143+Generation!U143+Retail!U143+Misc!U143","v":0},{"$f":"ROUND(SUM(I143:U143)-H143,0)","v":0}]
[{"$f":"ROW()","v":144},null,null,null,"Demand","F85",null,{"$f":"+Distribution!H144+Transmission!H144+Generation!H144+Retail!H144+Misc!H144","v":220720579.17357934},{"$f":"+Distribution!I144+Transmission!I144+Generation!I144+Retail!I144+Misc!I144","v":76334625.749221548},{"$f":"+Distribution!J144+Transmission!J144+Generation!J144+Retail!J144+Misc!J144","v":62499478.828220114},{"$f":"+Distribution!K144+Transmission!K144+Generation!K144+Retail!K144+Misc!K144","v":20088512.421384238},{"$f":"+Distribution!L144+Transmission!L144+Generation!L144+Retail!L144+Misc!L144","v":616266.22882325947},{"$f":"+Distribution!M144+Transmission!M144+Generation!M144+Retail!M144+Misc!M144","v":35465748.852383979},{"$f":"+Distribution!N144+Transmission!N144+Generation!N144+Retail!N144+Misc!N144","v":1476785.6792319319},{"$f":"+Distribution!O144+Transmission!O144+Generation!O144+Retail!O144+Misc!O144","v":47746.39970741533},{"$f":"+Distribution!P144+Transmission!P144+Generation!P144+Retail!P144+Misc!P144","v":112269.962138662},{"$f":"+Distribution!Q144+Transmission!Q144+Generation!Q144+Retail!Q144+Misc!Q144","v":13959174.33715182},{"$f":"+Distribution!R144+Transmission!R144+Generation!R144+Retail!R144+Misc!R144","v":139754.43280269735},{"$f":"+Distribution!S144+Transmission!S144+Generation!S144+Retail!S144+Misc!S144","v":1879999.0130056851},{"$f":"+Distribution!T144+Transmission!T144+Generation!T144+Retail!T144+Misc!T144","v":4761997.9923207229},{"$f":"+Distribution!U144+Transmission!U144+Generation!U144+Retail!U144+Misc!U144","v":3338219.2771872706},{"$f":"ROUND(SUM(I144:U144)-H144,0)","v":0}]
[{"$f":"ROW()","v":145},null,null,null,"Energy","F86",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},{"$f":"+Distribution!T145+Transmission!T145+Generation!T145+Retail!T145+Misc!T145","v":0},{"$f":"+Distribution!U145+Transmission!U145+Generation!U145+Retail!U145+Misc!U145","v":0},{"$f":"ROUND(SUM(I145:U145)-H145,0)","v":0}]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"+Distribution!H146+Transmission!H146+Generation!H146+Retail!H146+Misc!H146","v":220720579.17357934},{"$f":"+Distribution!I146+Transmission!I146+Generation!I146+Retail!I146+Misc!I146","v":76334625.749221548},{"$f":"+Distribution!J146+Transmission!J146+Generation!J146+Retail!J146+Misc!J146","v":62499478.828220114},{"$f":"+Distribution!K146+Transmission!K146+Generation!K146+Retail!K146+Misc!K146","v":20088512.421384238},{"$f":"+Distribution!L146+Transmission!L146+Generation!L146+Retail!L146+Misc!L146","v":616266.22882325947},{"$f":"+Distribution!M146+Transmission!M146+Generation!M146+Retail!M146+Misc!M146","v":35465748.852383979},{"$f":"+Distribution!N146+Transmission!N146+Generation!N146+Retail!N146+Misc!N146","v":1476785.6792319319},{"$f":"+Distribution!O146+Transmission!O146+Generation!O146+Retail!O146+Misc!O146","v":47746.39970741533},{"$f":"+Distribution!P146+Transmission!P146+Generation!P146+Retail!P146+Misc!P146","v":112269.962138662},{"$f":"+Distribution!Q146+Transmission!Q146+Generation!Q146+Retail!Q146+Misc!Q146","v":13959174.33715182},{"$f":"+Distribution!R146+Transmission!R146+Generation!R146+Retail!R146+Misc!R146","v":139754.43280269735},{"$f":"+Distribution!S146+Transmission!S146+Generation!S146+Retail!S146+Misc!S146","v":1879999.0130056851},{"$f":"+Distribution!T146+Transmission!T146+Generation!T146+Retail!T146+Misc!T146","v":4761997.9923207229},{"$f":"+Distribution!U146+Transmission!U146+Generation!U146+Retail!U146+Misc!U146","v":3338219.2771872706},{"$f":"ROUND(SUM(I146:U146)-H146,0)","v":0}]
[{"$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":"+Distribution!T148+Transmission!T148+Generation!T148+Retail!T148+Misc!T148","v":0},{"$f":"+Distribution!U148+Transmission!U148+Generation!U148+Retail!U148+Misc!U148","v":0},{"$f":"ROUND(SUM(I148:U148)-H148,0)","v":0}]
[{"$f":"ROW()","v":149}]
[{"$f":"ROW()","v":150},null,"State Revenue Credit",null,null,"F140D",null,{"$f":"+Distribution!H150+Transmission!H150+Generation!H150+Retail!H150+Misc!H150","v":32560183.792675391},{"$f":"+Distribution!I150+Transmission!I150+Generation!I150+Retail!I150+Misc!I150","v":12576693.516264381},{"$f":"+Distribution!J150+Transmission!J150+Generation!J150+Retail!J150+Misc!J150","v":8779393.9018533826},{"$f":"+Distribution!K150+Transmission!K150+Generation!K150+Retail!K150+Misc!K150","v":2714179.8700944046},{"$f":"+Distribution!L150+Transmission!L150+Generation!L150+Retail!L150+Misc!L150","v":200026.04809625246},{"$f":"+Distribution!M150+Transmission!M150+Generation!M150+Retail!M150+Misc!M150","v":4413717.4292853167},{"$f":"+Distribution!N150+Transmission!N150+Generation!N150+Retail!N150+Misc!N150","v":276176.67385966302},{"$f":"+Distribution!O150+Transmission!O150+Generation!O150+Retail!O150+Misc!O150","v":10762.832245103631},{"$f":"+Distribution!P150+Transmission!P150+Generation!P150+Retail!P150+Misc!P150","v":18100.18843141356},{"$f":"+Distribution!Q150+Transmission!Q150+Generation!Q150+Retail!Q150+Misc!Q150","v":2232130.3666218393},{"$f":"+Distribution!R150+Transmission!R150+Generation!R150+Retail!R150+Misc!R150","v":19550.952774545138},{"$f":"+Distribution!S150+Transmission!S150+Generation!S150+Retail!S150+Misc!S150","v":238151.06597669557},{"$f":"+Distribution!T150+Transmission!T150+Generation!T150+Retail!T150+Misc!T150","v":645793.60279355431},{"$f":"+Distribution!U150+Transmission!U150+Generation!U150+Retail!U150+Misc!U150","v":435507.34586648562},{"$f":"ROUND(SUM(I150:U150)-H150,0)","v":0}]
[{"$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":4669470.53},{"$f":"+Distribution!I152+Transmission!I152+Generation!I152+Retail!I152+Misc!I152","v":38597.89},{"$f":"+Distribution!J152+Transmission!J152+Generation!J152+Retail!J152+Misc!J152","v":2554756.5900000003},{"$f":"+Distribution!K152+Transmission!K152+Generation!K152+Retail!K152+Misc!K152","v":642241.85},{"$f":"+Distribution!L152+Transmission!L152+Generation!L152+Retail!L152+Misc!L152","v":0},{"$f":"+Distribution!M152+Transmission!M152+Generation!M152+Retail!M152+Misc!M152","v":726570.82000000007},{"$f":"+Distribution!N152+Transmission!N152+Generation!N152+Retail!N152+Misc!N152","v":0},{"$f":"+Distribution!O152+Transmission!O152+Generation!O152+Retail!O152+Misc!O152","v":4661.6400000000003},{"$f":"+Distribution!P152+Transmission!P152+Generation!P152+Retail!P152+Misc!P152","v":0},{"$f":"+Distribution!Q152+Transmission!Q152+Generation!Q152+Retail!Q152+Misc!Q152","v":702583.53999999992},{"$f":"+Distribution!R152+Transmission!R152+Generation!R152+Retail!R152+Misc!R152","v":58.2},{"$f":"+Distribution!S152+Transmission!S152+Generation!S152+Retail!S152+Misc!S152","v":0},{"$f":"+Distribution!T152+Transmission!T152+Generation!T152+Retail!T152+Misc!T152","v":0},{"$f":"+Distribution!U152+Transmission!U152+Generation!U152+Retail!U152+Misc!U152","v":0},{"$f":"ROUND(SUM(I152:U152)-H152,0)","v":0}]
[{"$f":"ROW()","v":153}]
[{"$f":"ROW()","v":154},null,"Total Sales from Electricity",null,null,null,null,{"$f":"H141+H146+H148+H150+H152","v":1819095579.7939427},693191653.45548594,505670171.63021404,150466006.7572403,14197955.691630848,238004235.62411615,14974885.002683919,587783.64337725309,1242795.2905700754,131424018.97874646,1070536.5742089497,12843485.926348822,32729995.787754279,22692055.433053758,{"$f":"ROUND(SUM(I154:U154)-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":2957255.09},{"$f":"+Distribution!I157+Transmission!I157+Generation!I157+Retail!I157+Misc!I157","v":2102015.5198925631},{"$f":"+Distribution!J157+Transmission!J157+Generation!J157+Retail!J157+Misc!J157","v":124430.06076103196},{"$f":"+Distribution!K157+Transmission!K157+Generation!K157+Retail!K157+Misc!K157","v":3562.3332882925488},{"$f":"+Distribution!L157+Transmission!L157+Generation!L157+Retail!L157+Misc!L157","v":53956.048989634677},{"$f":"+Distribution!M157+Transmission!M157+Generation!M157+Retail!M157+Misc!M157","v":2770.7316775615641},{"$f":"+Distribution!N157+Transmission!N157+Generation!N157+Retail!N157+Misc!N157","v":55280.371759299393},{"$f":"+Distribution!O157+Transmission!O157+Generation!O157+Retail!O157+Misc!O157","v":12130.747998319046},{"$f":"+Distribution!P157+Transmission!P157+Generation!P157+Retail!P157+Misc!P157","v":2367.7188669112747},{"$f":"+Distribution!Q157+Transmission!Q157+Generation!Q157+Retail!Q157+Misc!Q157","v":600649.48250989465},{"$f":"+Distribution!R157+Transmission!R157+Generation!R157+Retail!R157+Misc!R157","v":31.912420180842609},{"$f":"+Distribution!S157+Transmission!S157+Generation!S157+Retail!S157+Misc!S157","v":20.053945437032315},{"$f":"+Distribution!T157+Transmission!T157+Generation!T157+Retail!T157+Misc!T157","v":20.053945437032315},{"$f":"+Distribution!U157+Transmission!U157+Generation!U157+Retail!U157+Misc!U157","v":20.053945437032315},{"$f":"ROUND(SUM(I157:U157)-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":"+Distribution!T158+Transmission!T158+Generation!T158+Retail!T158+Misc!T158","v":0},{"$f":"+Distribution!U158+Transmission!U158+Generation!U158+Retail!U158+Misc!U158","v":0},{"$f":"ROUND(SUM(I158:U158)-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":2957255.09},{"$f":"+Distribution!I159+Transmission!I159+Generation!I159+Retail!I159+Misc!I159","v":2102015.5198925631},{"$f":"+Distribution!J159+Transmission!J159+Generation!J159+Retail!J159+Misc!J159","v":124430.06076103196},{"$f":"+Distribution!K159+Transmission!K159+Generation!K159+Retail!K159+Misc!K159","v":3562.3332882925488},{"$f":"+Distribution!L159+Transmission!L159+Generation!L159+Retail!L159+Misc!L159","v":53956.048989634677},{"$f":"+Distribution!M159+Transmission!M159+Generation!M159+Retail!M159+Misc!M159","v":2770.7316775615641},{"$f":"+Distribution!N159+Transmission!N159+Generation!N159+Retail!N159+Misc!N159","v":55280.371759299393},{"$f":"+Distribution!O159+Transmission!O159+Generation!O159+Retail!O159+Misc!O159","v":12130.747998319046},{"$f":"+Distribution!P159+Transmission!P159+Generation!P159+Retail!P159+Misc!P159","v":2367.7188669112747},{"$f":"+Distribution!Q159+Transmission!Q159+Generation!Q159+Retail!Q159+Misc!Q159","v":600649.48250989465},{"$f":"+Distribution!R159+Transmission!R159+Generation!R159+Retail!R159+Misc!R159","v":31.912420180842609},{"$f":"+Distribution!S159+Transmission!S159+Generation!S159+Retail!S159+Misc!S159","v":20.053945437032315},{"$f":"+Distribution!T159+Transmission!T159+Generation!T159+Retail!T159+Misc!T159","v":20.053945437032315},{"$f":"+Distribution!U159+Transmission!U159+Generation!U159+Retail!U159+Misc!U159","v":20.053945437032315},{"$f":"ROUND(SUM(I159:U159)-H159,0)","v":0}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161},null,"451","Misc Electric Revenue",null,"A",null,{"$f":"+Distribution!H161+Transmission!H161+Generation!H161+Retail!H161+Misc!H161","v":3686861.29999999},{"$f":"+Distribution!I161+Transmission!I161+Generation!I161+Retail!I161+Misc!I161","v":2508761.9473171011},{"$f":"+Distribution!J161+Transmission!J161+Generation!J161+Retail!J161+Misc!J161","v":554122.69086149835},{"$f":"+Distribution!K161+Transmission!K161+Generation!K161+Retail!K161+Misc!K161","v":118802.56144273306},{"$f":"+Distribution!L161+Transmission!L161+Generation!L161+Retail!L161+Misc!L161","v":11880.882190435745},{"$f":"+Distribution!M161+Transmission!M161+Generation!M161+Retail!M161+Misc!M161","v":23006.00093945918},{"$f":"+Distribution!N161+Transmission!N161+Generation!N161+Retail!N161+Misc!N161","v":36118.514332395018},{"$f":"+Distribution!O161+Transmission!O161+Generation!O161+Retail!O161+Misc!O161","v":1747.1937094421517},{"$f":"+Distribution!P161+Transmission!P161+Generation!P161+Retail!P161+Misc!P161","v":1105.45963138401},{"$f":"+Distribution!Q161+Transmission!Q161+Generation!Q161+Retail!Q161+Misc!Q161","v":429538.71666036878},{"$f":"+Distribution!R161+Transmission!R161+Generation!R161+Retail!R161+Misc!R161","v":1775.1482010018096},{"$f":"+Distribution!S161+Transmission!S161+Generation!S161+Retail!S161+Misc!S161","v":0.72823805699811528},{"$f":"+Distribution!T161+Transmission!T161+Generation!T161+Retail!T161+Misc!T161","v":0.72823805699811528},{"$f":"+Distribution!U161+Transmission!U161+Generation!U161+Retail!U161+Misc!U161","v":0.72823805699811528},{"$f":"ROUND(SUM(I161:U161)-H161,0)","v":0}]
[{"$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},{"$f":"+Distribution!T162+Transmission!T162+Generation!T162+Retail!T162+Misc!T162","v":0},{"$f":"+Distribution!U162+Transmission!U162+Generation!U162+Retail!U162+Misc!U162","v":0},{"$f":"ROUND(SUM(I162:U162)-H162,0)","v":0}]
[{"$f":"ROW()","v":163},null,null,null,"Customer","F40",null,{"$f":"+Distribution!H163+Transmission!H163+Generation!H163+Retail!H163+Misc!H163","v":24045.213366570588},{"$f":"+Distribution!I163+Transmission!I163+Generation!I163+Retail!I163+Misc!I163","v":20864.226532025161},{"$f":"+Distribution!J163+Transmission!J163+Generation!J163+Retail!J163+Misc!J163","v":434.66721008929414},{"$f":"+Distribution!K163+Transmission!K163+Generation!K163+Retail!K163+Misc!K163","v":8.2356799443040192},{"$f":"+Distribution!L163+Transmission!L163+Generation!L163+Retail!L163+Misc!L163","v":293.41342065994479},{"$f":"+Distribution!M163+Transmission!M163+Generation!M163+Retail!M163+Misc!M163","v":4.7365058333527514},{"$f":"+Distribution!N163+Transmission!N163+Generation!N163+Retail!N163+Misc!N163","v":81.859392090635097},{"$f":"+Distribution!O163+Transmission!O163+Generation!O163+Retail!O163+Misc!O163","v":65.96710344811089},{"$f":"+Distribution!P163+Transmission!P163+Generation!P163+Retail!P163+Misc!P163","v":12.875673903309455},{"$f":"+Distribution!Q163+Transmission!Q163+Generation!Q163+Retail!Q163+Misc!Q163","v":2278.8260037715299},{"$f":"+Distribution!R163+Transmission!R163+Generation!R163+Retail!R163+Misc!R163","v":0.31675692093477165},{"$f":"+Distribution!S163+Transmission!S163+Generation!S163+Retail!S163+Misc!S163","v":2.969596133763475E-2},{"$f":"+Distribution!T163+Transmission!T163+Generation!T163+Retail!T163+Misc!T163","v":2.969596133763475E-2},{"$f":"+Distribution!U163+Transmission!U163+Generation!U163+Retail!U163+Misc!U163","v":2.969596133763475E-2},{"$f":"ROUND(SUM(I163:U163)-H163,0)","v":0}]
[{"$f":"ROW()","v":164},null,null,null,null,null,null,{"$f":"+Distribution!H164+Transmission!H164+Generation!H164+Retail!H164+Misc!H164","v":3710906.5133665605},{"$f":"+Distribution!I164+Transmission!I164+Generation!I164+Retail!I164+Misc!I164","v":2529626.1738491263},{"$f":"+Distribution!J164+Transmission!J164+Generation!J164+Retail!J164+Misc!J164","v":554557.35807158763},{"$f":"+Distribution!K164+Transmission!K164+Generation!K164+Retail!K164+Misc!K164","v":118810.79712267737},{"$f":"+Distribution!L164+Transmission!L164+Generation!L164+Retail!L164+Misc!L164","v":12174.295611095689},{"$f":"+Distribution!M164+Transmission!M164+Generation!M164+Retail!M164+Misc!M164","v":23010.737445292532},{"$f":"+Distribution!N164+Transmission!N164+Generation!N164+Retail!N164+Misc!N164","v":36200.373724485653},{"$f":"+Distribution!O164+Transmission!O164+Generation!O164+Retail!O164+Misc!O164","v":1813.1608128902626},{"$f":"+Distribution!P164+Transmission!P164+Generation!P164+Retail!P164+Misc!P164","v":1118.3353052873194},{"$f":"+Distribution!Q164+Transmission!Q164+Generation!Q164+Retail!Q164+Misc!Q164","v":431817.54266414029},{"$f":"+Distribution!R164+Transmission!R164+Generation!R164+Retail!R164+Misc!R164","v":1775.4649579227444},{"$f":"+Distribution!S164+Transmission!S164+Generation!S164+Retail!S164+Misc!S164","v":0.75793401833575003},{"$f":"+Distribution!T164+Transmission!T164+Generation!T164+Retail!T164+Misc!T164","v":0.75793401833575003},{"$f":"+Distribution!U164+Transmission!U164+Generation!U164+Retail!U164+Misc!U164","v":0.75793401833575003},{"$f":"ROUND(SUM(I164:U164)-H164,0)","v":0}]
[{"$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":1087.3836892912013},{"$f":"+Distribution!I166+Transmission!I166+Generation!I166+Retail!I166+Misc!I166","v":382.09824105717388},{"$f":"+Distribution!J166+Transmission!J166+Generation!J166+Retail!J166+Misc!J166","v":307.46982847007519},{"$f":"+Distribution!K166+Transmission!K166+Generation!K166+Retail!K166+Misc!K166","v":97.541614421576455},{"$f":"+Distribution!L166+Transmission!L166+Generation!L166+Retail!L166+Misc!L166","v":2.5879072150179701},{"$f":"+Distribution!M166+Transmission!M166+Generation!M166+Retail!M166+Misc!M166","v":172.08865051208963},{"$f":"+Distribution!N166+Transmission!N166+Generation!N166+Retail!N166+Misc!N166","v":9.1671183408560619},{"$f":"+Distribution!O166+Transmission!O166+Generation!O166+Retail!O166+Misc!O166","v":0.22715065725259395},{"$f":"+Distribution!P166+Transmission!P166+Generation!P166+Retail!P166+Misc!P166","v":0.4674716015441906},{"$f":"+Distribution!Q166+Transmission!Q166+Generation!Q166+Retail!Q166+Misc!Q166","v":68.964449502057292},{"$f":"+Distribution!R166+Transmission!R166+Generation!R166+Retail!R166+Misc!R166","v":0.69263905449523244},{"$f":"+Distribution!S166+Transmission!S166+Generation!S166+Retail!S166+Misc!S166","v":8.8805296693842877},{"$f":"+Distribution!T166+Transmission!T166+Generation!T166+Retail!T166+Misc!T166","v":21.261098561050591},{"$f":"+Distribution!U166+Transmission!U166+Generation!U166+Retail!U166+Misc!U166","v":15.936990228627899},{"$f":"ROUND(SUM(I166:U166)-H166,0)","v":0}]
[{"$f":"ROW()","v":167}]
[{"$f":"ROW()","v":168},null,"454","Rent of Electric Property",null,"A",null,{"$f":"+Distribution!H168+Transmission!H168+Generation!H168+Retail!H168+Misc!H168","v":3574979.5775000015},{"$f":"+Distribution!I168+Transmission!I168+Generation!I168+Retail!I168+Misc!I168","v":1778052.742936312},{"$f":"+Distribution!J168+Transmission!J168+Generation!J168+Retail!J168+Misc!J168","v":1154552.567587991},{"$f":"+Distribution!K168+Transmission!K168+Generation!K168+Retail!K168+Misc!K168","v":334563.71882990812},{"$f":"+Distribution!L168+Transmission!L168+Generation!L168+Retail!L168+Misc!L168","v":2570.093778068594},{"$f":"+Distribution!M168+Transmission!M168+Generation!M168+Retail!M168+Misc!M168","v":-1.3128590686461517},{"$f":"+Distribution!N168+Transmission!N168+Generation!N168+Retail!N168+Misc!N168","v":33628.066455164422},{"$f":"+Distribution!O168+Transmission!O168+Generation!O168+Retail!O168+Misc!O168","v":632.23158182290354},{"$f":"+Distribution!P168+Transmission!P168+Generation!P168+Retail!P168+Misc!P168","v":492.33407807866763},{"$f":"+Distribution!Q168+Transmission!Q168+Generation!Q168+Retail!Q168+Misc!Q168","v":267413.10930540023},{"$f":"+Distribution!R168+Transmission!R168+Generation!R168+Retail!R168+Misc!R168","v":3076.0258063245224},{"$f":"+Distribution!S168+Transmission!S168+Generation!S168+Retail!S168+Misc!S168","v":0},{"$f":"+Distribution!T168+Transmission!T168+Generation!T168+Retail!T168+Misc!T168","v":0},{"$f":"+Distribution!U168+Transmission!U168+Generation!U168+Retail!U168+Misc!U168","v":0},{"$f":"ROUND(SUM(I168:U168)-H168,0)","v":0}]
[{"$f":"ROW()","v":169},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H169+Transmission!H169+Generation!H169+Retail!H169+Misc!H169","v":2257767.835495891},{"$f":"+Distribution!I169+Transmission!I169+Generation!I169+Retail!I169+Misc!I169","v":793362.20246303},{"$f":"+Distribution!J169+Transmission!J169+Generation!J169+Retail!J169+Misc!J169","v":638408.95899190649},{"$f":"+Distribution!K169+Transmission!K169+Generation!K169+Retail!K169+Misc!K169","v":202528.62152726375},{"$f":"+Distribution!L169+Transmission!L169+Generation!L169+Retail!L169+Misc!L169","v":5373.3504823159019},{"$f":"+Distribution!M169+Transmission!M169+Generation!M169+Retail!M169+Misc!M169","v":357312.90050281369},{"$f":"+Distribution!N169+Transmission!N169+Generation!N169+Retail!N169+Misc!N169","v":19033.96670191046},{"$f":"+Distribution!O169+Transmission!O169+Generation!O169+Retail!O169+Misc!O169","v":471.63982024684935},{"$f":"+Distribution!P169+Transmission!P169+Generation!P169+Retail!P169+Misc!P169","v":970.62550815177565},{"$f":"+Distribution!Q169+Transmission!Q169+Generation!Q169+Retail!Q169+Misc!Q169","v":143192.98460318136},{"$f":"+Distribution!R169+Transmission!R169+Generation!R169+Retail!R169+Misc!R169","v":1438.1475409723853},{"$f":"+Distribution!S169+Transmission!S169+Generation!S169+Retail!S169+Misc!S169","v":18438.913924460539},{"$f":"+Distribution!T169+Transmission!T169+Generation!T169+Retail!T169+Misc!T169","v":44145.065767666572},{"$f":"+Distribution!U169+Transmission!U169+Generation!U169+Retail!U169+Misc!U169","v":33090.45766197105},{"$f":"ROUND(SUM(I169:U169)-H169,0)","v":0}]
[{"$f":"ROW()","v":170},null,null,null,"System Overhead","F102D",null,{"$f":"+Distribution!H170+Transmission!H170+Generation!H170+Retail!H170+Misc!H170","v":1455232.1582620814},{"$f":"+Distribution!I170+Transmission!I170+Generation!I170+Retail!I170+Misc!I170","v":605762.52718718024},{"$f":"+Distribution!J170+Transmission!J170+Generation!J170+Retail!J170+Misc!J170","v":390249.02583803196},{"$f":"+Distribution!K170+Transmission!K170+Generation!K170+Retail!K170+Misc!K170","v":119855.50856932644},{"$f":"+Distribution!L170+Transmission!L170+Generation!L170+Retail!L170+Misc!L170","v":9306.4028562075709},{"$f":"+Distribution!M170+Transmission!M170+Generation!M170+Retail!M170+Misc!M170","v":169500.2083708632},{"$f":"+Distribution!N170+Transmission!N170+Generation!N170+Retail!N170+Misc!N170","v":12954.219089415687},{"$f":"+Distribution!O170+Transmission!O170+Generation!O170+Retail!O170+Misc!O170","v":409.89218345706342},{"$f":"+Distribution!P170+Transmission!P170+Generation!P170+Retail!P170+Misc!P170","v":555.31310132398448},{"$f":"+Distribution!Q170+Transmission!Q170+Generation!Q170+Retail!Q170+Misc!Q170","v":100765.03958466728},{"$f":"+Distribution!R170+Transmission!R170+Generation!R170+Retail!R170+Misc!R170","v":962.0923616817978},{"$f":"+Distribution!S170+Transmission!S170+Generation!S170+Retail!S170+Misc!S170","v":8645.9041378536585},{"$f":"+Distribution!T170+Transmission!T170+Generation!T170+Retail!T170+Misc!T170","v":20610.794395678531},{"$f":"+Distribution!U170+Transmission!U170+Generation!U170+Retail!U170+Misc!U170","v":15655.230586393782},{"$f":"ROUND(SUM(I170:U170)-H170,0)","v":0}]
[{"$f":"ROW()","v":171},null,null,null,null,null,null,{"$f":"+Distribution!H171+Transmission!H171+Generation!H171+Retail!H171+Misc!H171","v":7287979.571257974},{"$f":"+Distribution!I171+Transmission!I171+Generation!I171+Retail!I171+Misc!I171","v":3177177.4725865223},{"$f":"+Distribution!J171+Transmission!J171+Generation!J171+Retail!J171+Misc!J171","v":2183210.5524179293},{"$f":"+Distribution!K171+Transmission!K171+Generation!K171+Retail!K171+Misc!K171","v":656947.84892649832},{"$f":"+Distribution!L171+Transmission!L171+Generation!L171+Retail!L171+Misc!L171","v":17249.847116592067},{"$f":"+Distribution!M171+Transmission!M171+Generation!M171+Retail!M171+Misc!M171","v":526811.79601460823},{"$f":"+Distribution!N171+Transmission!N171+Generation!N171+Retail!N171+Misc!N171","v":65616.252246490563},{"$f":"+Distribution!O171+Transmission!O171+Generation!O171+Retail!O171+Misc!O171","v":1513.7635855268163},{"$f":"+Distribution!P171+Transmission!P171+Generation!P171+Retail!P171+Misc!P171","v":2018.2726875544276},{"$f":"+Distribution!Q171+Transmission!Q171+Generation!Q171+Retail!Q171+Misc!Q171","v":511371.13349324884},{"$f":"+Distribution!R171+Transmission!R171+Generation!R171+Retail!R171+Misc!R171","v":5476.2657089787062},{"$f":"+Distribution!S171+Transmission!S171+Generation!S171+Retail!S171+Misc!S171","v":27084.8180623142},{"$f":"+Distribution!T171+Transmission!T171+Generation!T171+Retail!T171+Misc!T171","v":64755.860163345096},{"$f":"+Distribution!U171+Transmission!U171+Generation!U171+Retail!U171+Misc!U171","v":48745.68824836483},{"$f":"ROUND(SUM(I171:U171)-H171,0)","v":0}]
[{"$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":-419524.23000000417},{"$f":"+Distribution!I173+Transmission!I173+Generation!I173+Retail!I173+Misc!I173","v":-147417.49766888551},{"$f":"+Distribution!J173+Transmission!J173+Generation!J173+Retail!J173+Misc!J173","v":-118625.07557305841},{"$f":"+Distribution!K173+Transmission!K173+Generation!K173+Retail!K173+Misc!K173","v":-37632.575006961306},{"$f":"+Distribution!L173+Transmission!L173+Generation!L173+Retail!L173+Misc!L173","v":-998.44166982207821},{"$f":"+Distribution!M173+Transmission!M173+Generation!M173+Retail!M173+Misc!M173","v":-66393.601199309502},{"$f":"+Distribution!N173+Transmission!N173+Generation!N173+Retail!N173+Misc!N173","v":-3536.7701324784048},{"$f":"+Distribution!O173+Transmission!O173+Generation!O173+Retail!O173+Misc!O173","v":-87.637099279422046},{"$f":"+Distribution!P173+Transmission!P173+Generation!P173+Retail!P173+Misc!P173","v":-180.35543304319813},{"$f":"+Distribution!Q173+Transmission!Q173+Generation!Q173+Retail!Q173+Misc!Q173","v":-26607.205899658318},{"$f":"+Distribution!R173+Transmission!R173+Generation!R173+Retail!R173+Misc!R173","v":-267.22739136124829},{"$f":"+Distribution!S173+Transmission!S173+Generation!S173+Retail!S173+Misc!S173","v":-3426.2012256660396},{"$f":"+Distribution!T173+Transmission!T173+Generation!T173+Retail!T173+Misc!T173","v":-8202.7541893149883},{"$f":"+Distribution!U173+Transmission!U173+Generation!U173+Retail!U173+Misc!U173","v":-6148.6575111615393},{"$f":"ROUND(SUM(I173:U173)-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":82353246.928346798},{"$f":"+Distribution!I174+Transmission!I174+Generation!I174+Retail!I174+Misc!I174","v":28938295.752054039},{"$f":"+Distribution!J174+Transmission!J174+Generation!J174+Retail!J174+Misc!J174","v":23286296.232305851},{"$f":"+Distribution!K174+Transmission!K174+Generation!K174+Retail!K174+Misc!K174","v":7387335.9857786847},{"$f":"+Distribution!L174+Transmission!L174+Generation!L174+Retail!L174+Misc!L174","v":195995.73177794003},{"$f":"+Distribution!M174+Transmission!M174+Generation!M174+Retail!M174+Misc!M174","v":13033172.438356131},{"$f":"+Distribution!N174+Transmission!N174+Generation!N174+Retail!N174+Misc!N174","v":694273.75799428846},{"$f":"+Distribution!O174+Transmission!O174+Generation!O174+Retail!O174+Misc!O174","v":17203.305834808707},{"$f":"+Distribution!P174+Transmission!P174+Generation!P174+Retail!P174+Misc!P174","v":35404.066304372136},{"$f":"+Distribution!Q174+Transmission!Q174+Generation!Q174+Retail!Q174+Misc!Q174","v":5223038.0086191194},{"$f":"+Distribution!R174+Transmission!R174+Generation!R174+Retail!R174+Misc!R174","v":52457.173717810787},{"$f":"+Distribution!S174+Transmission!S174+Generation!S174+Retail!S174+Misc!S174","v":672568.90085782891},{"$f":"+Distribution!T174+Transmission!T174+Generation!T174+Retail!T174+Misc!T174","v":1610214.055084306},{"$f":"+Distribution!U174+Transmission!U174+Generation!U174+Retail!U174+Misc!U174","v":1206991.5196616177},{"$f":"ROUND(SUM(I174:U174)-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":4227084.9793854551},{"$f":"+Distribution!I175+Transmission!I175+Generation!I175+Retail!I175+Misc!I175","v":1297068.8084189752},{"$f":"+Distribution!J175+Transmission!J175+Generation!J175+Retail!J175+Misc!J175","v":1139036.381064656},{"$f":"+Distribution!K175+Transmission!K175+Generation!K175+Retail!K175+Misc!K175","v":385207.14303354255},{"$f":"+Distribution!L175+Transmission!L175+Generation!L175+Retail!L175+Misc!L175","v":17350.27879792668},{"$f":"+Distribution!M175+Transmission!M175+Generation!M175+Retail!M175+Misc!M175","v":794752.29978696397},{"$f":"+Distribution!N175+Transmission!N175+Generation!N175+Retail!N175+Misc!N175","v":40599.727423050696},{"$f":"+Distribution!O175+Transmission!O175+Generation!O175+Retail!O175+Misc!O175","v":1090.5047309676143},{"$f":"+Distribution!P175+Transmission!P175+Generation!P175+Retail!P175+Misc!P175","v":3036.5302867266296},{"$f":"+Distribution!Q175+Transmission!Q175+Generation!Q175+Retail!Q175+Misc!Q175","v":260145.81896009605},{"$f":"+Distribution!R175+Transmission!R175+Generation!R175+Retail!R175+Misc!R175","v":2371.9124501624801},{"$f":"+Distribution!S175+Transmission!S175+Generation!S175+Retail!S175+Misc!S175","v":45263.661200643663},{"$f":"+Distribution!T175+Transmission!T175+Generation!T175+Retail!T175+Misc!T175","v":152653.73592127813},{"$f":"+Distribution!U175+Transmission!U175+Generation!U175+Retail!U175+Misc!U175","v":88508.177310466999},{"$f":"ROUND(SUM(I175:U175)-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":"+Distribution!T176+Transmission!T176+Generation!T176+Retail!T176+Misc!T176","v":0},{"$f":"+Distribution!U176+Transmission!U176+Generation!U176+Retail!U176+Misc!U176","v":0},{"$f":"ROUND(SUM(I176:U176)-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":86160807.677732244},{"$f":"+Distribution!I177+Transmission!I177+Generation!I177+Retail!I177+Misc!I177","v":30087947.062804125},{"$f":"+Distribution!J177+Transmission!J177+Generation!J177+Retail!J177+Misc!J177","v":24306707.537797447},{"$f":"+Distribution!K177+Transmission!K177+Generation!K177+Retail!K177+Misc!K177","v":7734910.5538052656},{"$f":"+Distribution!L177+Transmission!L177+Generation!L177+Retail!L177+Misc!L177","v":212347.56890604465},{"$f":"+Distribution!M177+Transmission!M177+Generation!M177+Retail!M177+Misc!M177","v":13761531.136943785},{"$f":"+Distribution!N177+Transmission!N177+Generation!N177+Retail!N177+Misc!N177","v":731336.71528486069},{"$f":"+Distribution!O177+Transmission!O177+Generation!O177+Retail!O177+Misc!O177","v":18206.173466496897},{"$f":"+Distribution!P177+Transmission!P177+Generation!P177+Retail!P177+Misc!P177","v":38260.241158055564},{"$f":"+Distribution!Q177+Transmission!Q177+Generation!Q177+Retail!Q177+Misc!Q177","v":5456576.6216795566},{"$f":"+Distribution!R177+Transmission!R177+Generation!R177+Retail!R177+Misc!R177","v":54561.858776612025},{"$f":"+Distribution!S177+Transmission!S177+Generation!S177+Retail!S177+Misc!S177","v":714406.36083280668},{"$f":"+Distribution!T177+Transmission!T177+Generation!T177+Retail!T177+Misc!T177","v":1754665.0368162692},{"$f":"+Distribution!U177+Transmission!U177+Generation!U177+Retail!U177+Misc!U177","v":1289351.0394609233},{"$f":"ROUND(SUM(I177:U177)-H177,0)","v":0}]
[{"$f":"ROW()","v":178}]
[{"$f":"ROW()","v":179},null,"Total Other Electric Operating Revenues",null,null,null,null,{"$f":"+Distribution!H179+Transmission!H179+Generation!H179+Retail!H179+Misc!H179","v":100118036.23604608},{"$f":"+Distribution!I179+Transmission!I179+Generation!I179+Retail!I179+Misc!I179","v":37897148.327373393},{"$f":"+Distribution!J179+Transmission!J179+Generation!J179+Retail!J179+Misc!J179","v":27169212.978876468},{"$f":"+Distribution!K179+Transmission!K179+Generation!K179+Retail!K179+Misc!K179","v":8514329.0747571569},{"$f":"+Distribution!L179+Transmission!L179+Generation!L179+Retail!L179+Misc!L179","v":295730.34853058204},{"$f":"+Distribution!M179+Transmission!M179+Generation!M179+Retail!M179+Misc!M179","v":14314296.490731761},{"$f":"+Distribution!N179+Transmission!N179+Generation!N179+Retail!N179+Misc!N179","v":888442.88013347716},{"$f":"+Distribution!O179+Transmission!O179+Generation!O179+Retail!O179+Misc!O179","v":33664.073013890273},{"$f":"+Distribution!P179+Transmission!P179+Generation!P179+Retail!P179+Misc!P179","v":43765.035489410126},{"$f":"+Distribution!Q179+Transmission!Q179+Generation!Q179+Retail!Q179+Misc!Q179","v":7000483.7447963431},{"$f":"+Distribution!R179+Transmission!R179+Generation!R179+Retail!R179+Misc!R179","v":61846.194502748811},{"$f":"+Distribution!S179+Transmission!S179+Generation!S179+Retail!S179+Misc!S179","v":741520.87130424555},{"$f":"+Distribution!T179+Transmission!T179+Generation!T179+Retail!T179+Misc!T179","v":1819462.9699576304},{"$f":"+Distribution!U179+Transmission!U179+Generation!U179+Retail!U179+Misc!U179","v":1338133.4765789721},{"$f":"ROUND(SUM(I179:U179)-H179,0)","v":0}]
[{"$f":"ROW()","v":180}]
[{"$f":"ROW()","v":181},null,"Total Electric Operating Revenues",null,null,null,null,{"$f":"H154+H179","v":1919213616.0299888},731088801.78285933,532839384.60909051,158980335.83199745,14493686.040161429,252318532.1148479,15863327.882817397,621447.71639114339,1286560.3260594856,138424502.72354281,1132382.7687116985,13585006.797653068,34549458.75771191,24030188.909632731,{"$f":"ROUND(SUM(I181:U181)-H181,0)","v":0}]
[{"$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},{"$f":"+Distribution!T184+Transmission!T184+Generation!T184+Retail!T184+Misc!T184","v":0},{"$f":"+Distribution!U184+Transmission!U184+Generation!U184+Retail!U184+Misc!U184","v":0},{"$f":"ROUND(SUM(I184:U184)-H184,0)","v":0}]
[{"$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},{"$f":"+Distribution!T185+Transmission!T185+Generation!T185+Retail!T185+Misc!T185","v":0},{"$f":"+Distribution!U185+Transmission!U185+Generation!U185+Retail!U185+Misc!U185","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":-1926964.7229597261},{"$f":"+Distribution!I186+Transmission!I186+Generation!I186+Retail!I186+Misc!I186","v":-591283.55575149634},{"$f":"+Distribution!J186+Transmission!J186+Generation!J186+Retail!J186+Misc!J186","v":-519242.67791711201},{"$f":"+Distribution!K186+Transmission!K186+Generation!K186+Retail!K186+Misc!K186","v":-175601.05351032063},{"$f":"+Distribution!L186+Transmission!L186+Generation!L186+Retail!L186+Misc!L186","v":-7909.3217525003311},{"$f":"+Distribution!M186+Transmission!M186+Generation!M186+Retail!M186+Misc!M186","v":-362296.86714347528},{"$f":"+Distribution!N186+Transmission!N186+Generation!N186+Retail!N186+Misc!N186","v":-18507.847106819503},{"$f":"+Distribution!O186+Transmission!O186+Generation!O186+Retail!O186+Misc!O186","v":-497.11897372377445},{"$f":"+Distribution!P186+Transmission!P186+Generation!P186+Retail!P186+Misc!P186","v":-1384.23683726644},{"$f":"+Distribution!Q186+Transmission!Q186+Generation!Q186+Retail!Q186+Misc!Q186","v":-118590.42777854248},{"$f":"+Distribution!R186+Transmission!R186+Generation!R186+Retail!R186+Misc!R186","v":-1081.2632439853512},{"$f":"+Distribution!S186+Transmission!S186+Generation!S186+Retail!S186+Misc!S186","v":-20633.954318638211},{"$f":"+Distribution!T186+Transmission!T186+Generation!T186+Retail!T186+Misc!T186","v":-69588.940223075057},{"$f":"+Distribution!U186+Transmission!U186+Generation!U186+Retail!U186+Misc!U186","v":-40347.458402771379},0]
[{"$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},{"$f":"+Distribution!T187+Transmission!T187+Generation!T187+Retail!T187+Misc!T187","v":0},{"$f":"+Distribution!U187+Transmission!U187+Generation!U187+Retail!U187+Misc!U187","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},{"$f":"+Distribution!S188+Transmission!S188+Generation!S188+Retail!S188+Misc!S188","v":0},{"$f":"+Distribution!T188+Transmission!T188+Generation!T188+Retail!T188+Misc!T188","v":0},{"$f":"+Distribution!U188+Transmission!U188+Generation!U188+Retail!U188+Misc!U188","v":0},0]
[{"$f":"ROW()","v":189},null,"421","(Gain)/Loss on Sale of Utility Plant",null,"F102D",null,{"$f":"+Distribution!H189+Transmission!H189+Generation!H189+Retail!H189+Misc!H189","v":-1931303.9142999465},{"$f":"+Distribution!I189+Transmission!I189+Generation!I189+Retail!I189+Misc!I189","v":-957593.76603448554},{"$f":"+Distribution!J189+Transmission!J189+Generation!J189+Retail!J189+Misc!J189","v":-484633.07928834326},{"$f":"+Distribution!K189+Transmission!K189+Generation!K189+Retail!K189+Misc!K189","v":-142134.2610677504},{"$f":"+Distribution!L189+Transmission!L189+Generation!L189+Retail!L189+Misc!L189","v":-21792.993608146797},{"$f":"+Distribution!M189+Transmission!M189+Generation!M189+Retail!M189+Misc!M189","v":-124083.45443288615},{"$f":"+Distribution!N189+Transmission!N189+Generation!N189+Retail!N189+Misc!N189","v":-18329.418286889631},{"$f":"+Distribution!O189+Transmission!O189+Generation!O189+Retail!O189+Misc!O189","v":-715.69950005781163},{"$f":"+Distribution!P189+Transmission!P189+Generation!P189+Retail!P189+Misc!P189","v":-625.00187916624509},{"$f":"+Distribution!Q189+Transmission!Q189+Generation!Q189+Retail!Q189+Misc!Q189","v":-147629.94193117876},{"$f":"+Distribution!R189+Transmission!R189+Generation!R189+Retail!R189+Misc!R189","v":-1335.8228599095642},{"$f":"+Distribution!S189+Transmission!S189+Generation!S189+Retail!S189+Misc!S189","v":-6257.1607353594754},{"$f":"+Distribution!T189+Transmission!T189+Generation!T189+Retail!T189+Misc!T189","v":-14760.496604362346},{"$f":"+Distribution!U189+Transmission!U189+Generation!U189+Retail!U189+Misc!U189","v":-11412.818071410515},0]
[{"$f":"ROW()","v":190}]
[{"$f":"ROW()","v":191},null,"Total Miscellaneous Revenues",null,null,null,null,{"$f":"+Distribution!H191+Transmission!H191+Generation!H191+Retail!H191+Misc!H191","v":-3858268.6372596724},{"$f":"+Distribution!I191+Transmission!I191+Generation!I191+Retail!I191+Misc!I191","v":-1548877.321785982},{"$f":"+Distribution!J191+Transmission!J191+Generation!J191+Retail!J191+Misc!J191","v":-1003875.7572054552},{"$f":"+Distribution!K191+Transmission!K191+Generation!K191+Retail!K191+Misc!K191","v":-317735.31457807106},{"$f":"+Distribution!L191+Transmission!L191+Generation!L191+Retail!L191+Misc!L191","v":-29702.315360647128},{"$f":"+Distribution!M191+Transmission!M191+Generation!M191+Retail!M191+Misc!M191","v":-486380.32157636143},{"$f":"+Distribution!N191+Transmission!N191+Generation!N191+Retail!N191+Misc!N191","v":-36837.265393709131},{"$f":"+Distribution!O191+Transmission!O191+Generation!O191+Retail!O191+Misc!O191","v":-1212.8184737815861},{"$f":"+Distribution!P191+Transmission!P191+Generation!P191+Retail!P191+Misc!P191","v":-2009.2387164326851},{"$f":"+Distribution!Q191+Transmission!Q191+Generation!Q191+Retail!Q191+Misc!Q191","v":-266220.36970972124},{"$f":"+Distribution!R191+Transmission!R191+Generation!R191+Retail!R191+Misc!R191","v":-2417.0861038949156},{"$f":"+Distribution!S191+Transmission!S191+Generation!S191+Retail!S191+Misc!S191","v":-26891.115053997684},{"$f":"+Distribution!T191+Transmission!T191+Generation!T191+Retail!T191+Misc!T191","v":-84349.436827437399},{"$f":"+Distribution!U191+Transmission!U191+Generation!U191+Retail!U191+Misc!U191","v":-51760.276474181897},{"$f":"ROUND(SUM(I191:U191)-H191,0)","v":0}]
[{"$f":"ROW()","v":192}]
[{"$f":"ROW()","v":193},null,"Miscellaneous Expenses"]
[{"$f":"ROW()","v":194},null,"4311","Interest on Customer Deposits",null,"F80",null,{"$f":"+Distribution!H194+Transmission!H194+Generation!H194+Retail!H194+Misc!H194","v":807128.63000000105},{"$f":"+Distribution!I194+Transmission!I194+Generation!I194+Retail!I194+Misc!I194","v":654299.87186672795},{"$f":"+Distribution!J194+Transmission!J194+Generation!J194+Retail!J194+Misc!J194","v":73018.333528020448},{"$f":"+Distribution!K194+Transmission!K194+Generation!K194+Retail!K194+Misc!K194","v":21477.726261256215},{"$f":"+Distribution!L194+Transmission!L194+Generation!L194+Retail!L194+Misc!L194","v":0},{"$f":"+Distribution!M194+Transmission!M194+Generation!M194+Retail!M194+Misc!M194","v":33377.646598491556},{"$f":"+Distribution!N194+Transmission!N194+Generation!N194+Retail!N194+Misc!N194","v":5589.3925998554096},{"$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":19365.659145649493},{"$f":"+Distribution!R194+Transmission!R194+Generation!R194+Retail!R194+Misc!R194","v":0},{"$f":"+Distribution!S194+Transmission!S194+Generation!S194+Retail!S194+Misc!S194","v":0},{"$f":"+Distribution!T194+Transmission!T194+Generation!T194+Retail!T194+Misc!T194","v":0},{"$f":"+Distribution!U194+Transmission!U194+Generation!U194+Retail!U194+Misc!U194","v":0},{"$f":"ROUND(SUM(I194:U194)-H194,0)","v":0}]
[{"$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},{"$f":"+Distribution!T197+Transmission!T197+Generation!T197+Retail!T197+Misc!T197","v":0},{"$f":"+Distribution!U197+Transmission!U197+Generation!U197+Retail!U197+Misc!U197","v":0},{"$f":"ROUND(SUM(I197:U197)-H197,0)","v":0}]
[{"$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},{"$f":"+Distribution!T198+Transmission!T198+Generation!T198+Retail!T198+Misc!T198","v":0},{"$f":"+Distribution!U198+Transmission!U198+Generation!U198+Retail!U198+Misc!U198","v":0},{"$f":"ROUND(SUM(I198:U198)-H198,0)","v":0}]
[{"$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},{"$f":"+Distribution!T199+Transmission!T199+Generation!T199+Retail!T199+Misc!T199","v":0},{"$f":"+Distribution!U199+Transmission!U199+Generation!U199+Retail!U199+Misc!U199","v":0},{"$f":"ROUND(SUM(I199:U199)-H199,0)","v":0}]
[{"$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},{"$f":"+Distribution!T200+Transmission!T200+Generation!T200+Retail!T200+Misc!T200","v":0},{"$f":"+Distribution!U200+Transmission!U200+Generation!U200+Retail!U200+Misc!U200","v":0},{"$f":"ROUND(SUM(I200:U200)-H200,0)","v":0}]
[{"$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":-3051140.0072596716},{"$f":"+Distribution!I202+Transmission!I202+Generation!I202+Retail!I202+Misc!I202","v":-894577.44991925405},{"$f":"+Distribution!J202+Transmission!J202+Generation!J202+Retail!J202+Misc!J202","v":-930857.4236774348},{"$f":"+Distribution!K202+Transmission!K202+Generation!K202+Retail!K202+Misc!K202","v":-296257.58831681486},{"$f":"+Distribution!L202+Transmission!L202+Generation!L202+Retail!L202+Misc!L202","v":-29702.315360647128},{"$f":"+Distribution!M202+Transmission!M202+Generation!M202+Retail!M202+Misc!M202","v":-453002.67497786984},{"$f":"+Distribution!N202+Transmission!N202+Generation!N202+Retail!N202+Misc!N202","v":-31247.872793853719},{"$f":"+Distribution!O202+Transmission!O202+Generation!O202+Retail!O202+Misc!O202","v":-1212.8184737815861},{"$f":"+Distribution!P202+Transmission!P202+Generation!P202+Retail!P202+Misc!P202","v":-2009.2387164326851},{"$f":"+Distribution!Q202+Transmission!Q202+Generation!Q202+Retail!Q202+Misc!Q202","v":-246854.71056407175},{"$f":"+Distribution!R202+Transmission!R202+Generation!R202+Retail!R202+Misc!R202","v":-2417.0861038949156},{"$f":"+Distribution!S202+Transmission!S202+Generation!S202+Retail!S202+Misc!S202","v":-26891.115053997684},{"$f":"+Distribution!T202+Transmission!T202+Generation!T202+Retail!T202+Misc!T202","v":-84349.436827437399},{"$f":"+Distribution!U202+Transmission!U202+Generation!U202+Retail!U202+Misc!U202","v":-51760.276474181897},{"$f":"ROUND(SUM(I202:U202)-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","N","O","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":"'Hot Sheet'!R10","v":"Mobile"}]
[{"$f":"ROW()","v":209},null,"FERC",null,null,"COS",null,{"$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."},{"$f":"'Hot Sheet'!R11","v":"Home Park"},{"$f":"'Hot Sheet'!S11","v":"Industrial"},{"$f":"'Hot Sheet'!T11","v":"Industrial"},{"$f":"'Hot Sheet'!U11","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"},{"$f":"'Hot Sheet'!R12","v":"Sch 25"},{"$f":"'Hot Sheet'!S12","v":"Cust A"},{"$f":"'Hot Sheet'!T12","v":"Cust B"},{"$f":"'Hot Sheet'!U12","v":"Cust C"}]
[{"$f":"ROW()","v":211},null,"500","Operation Suprvn & Engineering",null,"F10",null,{"$f":"+Distribution!H211+Transmission!H211+Generation!H211+Retail!H211+Misc!H211","v":8682265.9926628862},{"$f":"+Distribution!I211+Transmission!I211+Generation!I211+Retail!I211+Misc!I211","v":3050881.3005549745},{"$f":"+Distribution!J211+Transmission!J211+Generation!J211+Retail!J211+Misc!J211","v":2455007.2451755558},{"$f":"+Distribution!K211+Transmission!K211+Generation!K211+Retail!K211+Misc!K211","v":778825.58852240967},{"$f":"+Distribution!L211+Transmission!L211+Generation!L211+Retail!L211+Misc!L211","v":20663.266357952765},{"$f":"+Distribution!M211+Transmission!M211+Generation!M211+Retail!M211+Misc!M211","v":1374049.8894537301},{"$f":"+Distribution!N211+Transmission!N211+Generation!N211+Retail!N211+Misc!N211","v":73195.285716867365},{"$f":"+Distribution!O211+Transmission!O211+Generation!O211+Retail!O211+Misc!O211","v":1813.6950609961459},{"$f":"+Distribution!P211+Transmission!P211+Generation!P211+Retail!P211+Misc!P211","v":3732.5488956601944},{"$f":"+Distribution!Q211+Transmission!Q211+Generation!Q211+Retail!Q211+Misc!Q211","v":550649.87686612143},{"$f":"+Distribution!R211+Transmission!R211+Generation!R211+Retail!R211+Misc!R211","v":5530.4089690310502},{"$f":"+Distribution!S211+Transmission!S211+Generation!S211+Retail!S211+Misc!S211","v":70907.005047673447},{"$f":"+Distribution!T211+Transmission!T211+Generation!T211+Retail!T211+Misc!T211","v":169760.23718324228},{"$f":"+Distribution!U211+Transmission!U211+Generation!U211+Retail!U211+Misc!U211","v":127249.6448586709},{"$f":"ROUND(SUM(I211:U211)-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":739318.62079338043},{"$f":"+Distribution!I212+Transmission!I212+Generation!I212+Retail!I212+Misc!I212","v":259790.86073114246},{"$f":"+Distribution!J212+Transmission!J212+Generation!J212+Retail!J212+Misc!J212","v":209050.56031164859},{"$f":"+Distribution!K212+Transmission!K212+Generation!K212+Retail!K212+Misc!K212","v":66319.122269643864},{"$f":"+Distribution!L212+Transmission!L212+Generation!L212+Retail!L212+Misc!L212","v":1759.5334671568219},{"$f":"+Distribution!M212+Transmission!M212+Generation!M212+Retail!M212+Misc!M212","v":117004.09432637757},{"$f":"+Distribution!N212+Transmission!N212+Generation!N212+Retail!N212+Misc!N212","v":6232.7781400042795},{"$f":"+Distribution!O212+Transmission!O212+Generation!O212+Retail!O212+Misc!O212","v":154.44107934133652},{"$f":"+Distribution!P212+Transmission!P212+Generation!P212+Retail!P212+Misc!P212","v":317.83671496765407},{"$f":"+Distribution!Q212+Transmission!Q212+Generation!Q212+Retail!Q212+Misc!Q212","v":46889.33831890639},{"$f":"+Distribution!R212+Transmission!R212+Generation!R212+Retail!R212+Misc!R212","v":470.92940193984373},{"$f":"+Distribution!S212+Transmission!S212+Generation!S212+Retail!S212+Misc!S212","v":6037.9248022044176},{"$f":"+Distribution!T212+Transmission!T212+Generation!T212+Retail!T212+Misc!T212","v":14455.547034142219},{"$f":"+Distribution!U212+Transmission!U212+Generation!U212+Retail!U212+Misc!U212","v":10835.654195904903},{"$f":"ROUND(SUM(I212:U212)-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":9421584.613456266},{"$f":"+Distribution!I213+Transmission!I213+Generation!I213+Retail!I213+Misc!I213","v":3310672.161286117},{"$f":"+Distribution!J213+Transmission!J213+Generation!J213+Retail!J213+Misc!J213","v":2664057.8054872043},{"$f":"+Distribution!K213+Transmission!K213+Generation!K213+Retail!K213+Misc!K213","v":845144.71079205349},{"$f":"+Distribution!L213+Transmission!L213+Generation!L213+Retail!L213+Misc!L213","v":22422.799825109589},{"$f":"+Distribution!M213+Transmission!M213+Generation!M213+Retail!M213+Misc!M213","v":1491053.9837801077},{"$f":"+Distribution!N213+Transmission!N213+Generation!N213+Retail!N213+Misc!N213","v":79428.063856871639},{"$f":"+Distribution!O213+Transmission!O213+Generation!O213+Retail!O213+Misc!O213","v":1968.1361403374824},{"$f":"+Distribution!P213+Transmission!P213+Generation!P213+Retail!P213+Misc!P213","v":4050.3856106278486},{"$f":"+Distribution!Q213+Transmission!Q213+Generation!Q213+Retail!Q213+Misc!Q213","v":597539.2151850278},{"$f":"+Distribution!R213+Transmission!R213+Generation!R213+Retail!R213+Misc!R213","v":6001.3383709708942},{"$f":"+Distribution!S213+Transmission!S213+Generation!S213+Retail!S213+Misc!S213","v":76944.929849877866},{"$f":"+Distribution!T213+Transmission!T213+Generation!T213+Retail!T213+Misc!T213","v":184215.7842173845},{"$f":"+Distribution!U213+Transmission!U213+Generation!U213+Retail!U213+Misc!U213","v":138085.29905457579},{"$f":"ROUND(SUM(I213:U213)-H213,0)","v":0}]
[{"$f":"ROW()","v":214}]
[{"$f":"ROW()","v":215},null,"501","Fuel Related",null,"F90",null,{"$f":"+Distribution!H215+Transmission!H215+Generation!H215+Retail!H215+Misc!H215","v":283488112.09853739},{"$f":"+Distribution!I215+Transmission!I215+Generation!I215+Retail!I215+Misc!I215","v":86539167.936864302},{"$f":"+Distribution!J215+Transmission!J215+Generation!J215+Retail!J215+Misc!J215","v":76513504.404238388},{"$f":"+Distribution!K215+Transmission!K215+Generation!K215+Retail!K215+Misc!K215","v":25899894.551523261},{"$f":"+Distribution!L215+Transmission!L215+Generation!L215+Retail!L215+Misc!L215","v":1171735.5372418489},{"$f":"+Distribution!M215+Transmission!M215+Generation!M215+Retail!M215+Misc!M215","v":53507852.600276671},{"$f":"+Distribution!N215+Transmission!N215+Generation!N215+Retail!N215+Misc!N215","v":2603335.2282536151},{"$f":"+Distribution!O215+Transmission!O215+Generation!O215+Retail!O215+Misc!O215","v":73722.680030925039},{"$f":"+Distribution!P215+Transmission!P215+Generation!P215+Retail!P215+Misc!P215","v":205225.46825243186},{"$f":"+Distribution!Q215+Transmission!Q215+Generation!Q215+Retail!Q215+Misc!Q215","v":17484978.127722554},{"$f":"+Distribution!R215+Transmission!R215+Generation!R215+Retail!R215+Misc!R215","v":158739.65827077618},{"$f":"+Distribution!S215+Transmission!S215+Generation!S215+Retail!S215+Misc!S215","v":3050979.3540852577},{"$f":"+Distribution!T215+Transmission!T215+Generation!T215+Retail!T215+Misc!T215","v":10355958.089826265},{"$f":"+Distribution!U215+Transmission!U215+Generation!U215+Retail!U215+Misc!U215","v":5923018.4619510807},{"$f":"ROUND(SUM(I215:U215)-H215,0)","v":0}]
[{"$f":"ROW()","v":216},null,null,null,"SE - Non NPC","F30",null,{"$f":"+Distribution!H216+Transmission!H216+Generation!H216+Retail!H216+Misc!H216","v":6188296.1252069166},{"$f":"+Distribution!I216+Transmission!I216+Generation!I216+Retail!I216+Misc!I216","v":1898860.780043469},{"$f":"+Distribution!J216+Transmission!J216+Generation!J216+Retail!J216+Misc!J216","v":1667507.1492025878},{"$f":"+Distribution!K216+Transmission!K216+Generation!K216+Retail!K216+Misc!K216","v":563929.01544720249},{"$f":"+Distribution!L216+Transmission!L216+Generation!L216+Retail!L216+Misc!L216","v":25400.166682260297},{"$f":"+Distribution!M216+Transmission!M216+Generation!M216+Retail!M216+Misc!M216","v":1163487.9831504996},{"$f":"+Distribution!N216+Transmission!N216+Generation!N216+Retail!N216+Misc!N216","v":59436.499886275771},{"$f":"+Distribution!O216+Transmission!O216+Generation!O216+Retail!O216+Misc!O216","v":1596.4586077821871},{"$f":"+Distribution!P216+Transmission!P216+Generation!P216+Retail!P216+Misc!P216","v":4445.3680725755667},{"$f":"+Distribution!Q216+Transmission!Q216+Generation!Q216+Retail!Q216+Misc!Q216","v":380843.86079543357},{"$f":"+Distribution!R216+Transmission!R216+Generation!R216+Retail!R216+Misc!R216","v":3472.3921322264164},{"$f":"+Distribution!S216+Transmission!S216+Generation!S216+Retail!S216+Misc!S216","v":66264.326500799201},{"$f":"+Distribution!T216+Transmission!T216+Generation!T216+Retail!T216+Misc!T216","v":223479.42544494185},{"$f":"+Distribution!U216+Transmission!U216+Generation!U216+Retail!U216+Misc!U216","v":129572.69924086501},0]
[{"$f":"ROW()","v":217},null,null,null,"Simple Cycle Combustion Turbine","F93",null,{"$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},{"$f":"+Distribution!S217+Transmission!S217+Generation!S217+Retail!S217+Misc!S217","v":0},{"$f":"+Distribution!T217+Transmission!T217+Generation!T217+Retail!T217+Misc!T217","v":0},{"$f":"+Distribution!U217+Transmission!U217+Generation!U217+Retail!U217+Misc!U217","v":0},0]
[{"$f":"ROW()","v":218},null,null,null,"Cholla - Non NPC","F33",null,{"$f":"+Distribution!H218+Transmission!H218+Generation!H218+Retail!H218+Misc!H218","v":1371951.0547251457},{"$f":"+Distribution!I218+Transmission!I218+Generation!I218+Retail!I218+Misc!I218","v":409289.69694224081},{"$f":"+Distribution!J218+Transmission!J218+Generation!J218+Retail!J218+Misc!J218","v":373161.52638892451},{"$f":"+Distribution!K218+Transmission!K218+Generation!K218+Retail!K218+Misc!K218","v":127189.3442891655},{"$f":"+Distribution!L218+Transmission!L218+Generation!L218+Retail!L218+Misc!L218","v":5845.838982726872},{"$f":"+Distribution!M218+Transmission!M218+Generation!M218+Retail!M218+Misc!M218","v":264380.78789089702},{"$f":"+Distribution!N218+Transmission!N218+Generation!N218+Retail!N218+Misc!N218","v":8165.9217636750627},{"$f":"+Distribution!O218+Transmission!O218+Generation!O218+Retail!O218+Misc!O218","v":373.23643643980444},{"$f":"+Distribution!P218+Transmission!P218+Generation!P218+Retail!P218+Misc!P218","v":1050.3535335308316},{"$f":"+Distribution!Q218+Transmission!Q218+Generation!Q218+Retail!Q218+Misc!Q218","v":85873.076410967886},{"$f":"+Distribution!R218+Transmission!R218+Generation!R218+Retail!R218+Misc!R218","v":790.99265036351551},{"$f":"+Distribution!S218+Transmission!S218+Generation!S218+Retail!S218+Misc!S218","v":15366.312847037345},{"$f":"+Distribution!T218+Transmission!T218+Generation!T218+Retail!T218+Misc!T218","v":51748.328373336459},{"$f":"+Distribution!U218+Transmission!U218+Generation!U218+Retail!U218+Misc!U218","v":28715.638215840259},0]
[{"$f":"ROW()","v":219},null,null,null,"Cholla","F91",null,{"$f":"+Distribution!H219+Transmission!H219+Generation!H219+Retail!H219+Misc!H219","v":21340893.810270604},{"$f":"+Distribution!I219+Transmission!I219+Generation!I219+Retail!I219+Misc!I219","v":6527060.9349323064},{"$f":"+Distribution!J219+Transmission!J219+Generation!J219+Retail!J219+Misc!J219","v":5754331.6440742267},{"$f":"+Distribution!K219+Transmission!K219+Generation!K219+Retail!K219+Misc!K219","v":1948065.5103536849},{"$f":"+Distribution!L219+Transmission!L219+Generation!L219+Retail!L219+Misc!L219","v":88359.404147206878},{"$f":"+Distribution!M219+Transmission!M219+Generation!M219+Retail!M219+Misc!M219","v":4030406.5329313362},{"$f":"+Distribution!N219+Transmission!N219+Generation!N219+Retail!N219+Misc!N219","v":189864.84115066999},{"$f":"+Distribution!O219+Transmission!O219+Generation!O219+Retail!O219+Misc!O219","v":5565.4732482865184},{"$f":"+Distribution!P219+Transmission!P219+Generation!P219+Retail!P219+Misc!P219","v":15477.887017781355},{"$f":"+Distribution!Q219+Transmission!Q219+Generation!Q219+Retail!Q219+Misc!Q219","v":1316398.4662214892},{"$f":"+Distribution!R219+Transmission!R219+Generation!R219+Retail!R219+Misc!R219","v":11980.222672283448},{"$f":"+Distribution!S219+Transmission!S219+Generation!S219+Retail!S219+Misc!S219","v":232296.01729420896},{"$f":"+Distribution!T219+Transmission!T219+Generation!T219+Retail!T219+Misc!T219","v":778913.30932384694},{"$f":"+Distribution!U219+Transmission!U219+Generation!U219+Retail!U219+Misc!U219","v":442173.5669032773},0]
[{"$f":"ROW()","v":220},null,null,null,"Total 501",null,null,{"$f":"+Distribution!H220+Transmission!H220+Generation!H220+Retail!H220+Misc!H220","v":312389253.08874005},{"$f":"+Distribution!I220+Transmission!I220+Generation!I220+Retail!I220+Misc!I220","v":95374379.348782316},{"$f":"+Distribution!J220+Transmission!J220+Generation!J220+Retail!J220+Misc!J220","v":84308504.723904133},{"$f":"+Distribution!K220+Transmission!K220+Generation!K220+Retail!K220+Misc!K220","v":28539078.421613313},{"$f":"+Distribution!L220+Transmission!L220+Generation!L220+Retail!L220+Misc!L220","v":1291340.9470540429},{"$f":"+Distribution!M220+Transmission!M220+Generation!M220+Retail!M220+Misc!M220","v":58966127.9042494},{"$f":"+Distribution!N220+Transmission!N220+Generation!N220+Retail!N220+Misc!N220","v":2860802.491054236},{"$f":"+Distribution!O220+Transmission!O220+Generation!O220+Retail!O220+Misc!O220","v":81257.848323433558},{"$f":"+Distribution!P220+Transmission!P220+Generation!P220+Retail!P220+Misc!P220","v":226199.07687631962},{"$f":"+Distribution!Q220+Transmission!Q220+Generation!Q220+Retail!Q220+Misc!Q220","v":19268093.531150445},{"$f":"+Distribution!R220+Transmission!R220+Generation!R220+Retail!R220+Misc!R220","v":174983.26572564954},{"$f":"+Distribution!S220+Transmission!S220+Generation!S220+Retail!S220+Misc!S220","v":3364906.0107273031},{"$f":"+Distribution!T220+Transmission!T220+Generation!T220+Retail!T220+Misc!T220","v":11410099.152968392},{"$f":"+Distribution!U220+Transmission!U220+Generation!U220+Retail!U220+Misc!U220","v":6523480.3663110631},0]
[{"$f":"ROW()","v":221}]
[{"$f":"ROW()","v":222},null,"502","Steam Expenses",null,"F10",null,{"$f":"+Distribution!H222+Transmission!H222+Generation!H222+Retail!H222+Misc!H222","v":13118929.16586373},{"$f":"+Distribution!I222+Transmission!I222+Generation!I222+Retail!I222+Misc!I222","v":4609890.5181276649},{"$f":"+Distribution!J222+Transmission!J222+Generation!J222+Retail!J222+Misc!J222","v":3709523.0874471664},{"$f":"+Distribution!K222+Transmission!K222+Generation!K222+Retail!K222+Misc!K222","v":1176807.7293441594},{"$f":"+Distribution!L222+Transmission!L222+Generation!L222+Retail!L222+Misc!L222","v":31222.255562596052},{"$f":"+Distribution!M222+Transmission!M222+Generation!M222+Retail!M222+Misc!M222","v":2076193.3791638773},{"$f":"+Distribution!N222+Transmission!N222+Generation!N222+Retail!N222+Misc!N222","v":110598.2895946994},{"$f":"+Distribution!O222+Transmission!O222+Generation!O222+Retail!O222+Misc!O222","v":2740.4985120005176},{"$f":"+Distribution!P222+Transmission!P222+Generation!P222+Retail!P222+Misc!P222","v":5639.8922368503236},{"$f":"+Distribution!Q222+Transmission!Q222+Generation!Q222+Retail!Q222+Misc!Q222","v":832033.565419783},{"$f":"+Distribution!R222+Transmission!R222+Generation!R222+Retail!R222+Misc!R222","v":8356.4640364955576},{"$f":"+Distribution!S222+Transmission!S222+Generation!S222+Retail!S222+Misc!S222","v":107140.69084845745},{"$f":"+Distribution!T222+Transmission!T222+Generation!T222+Retail!T222+Misc!T222","v":256508.21210375399},{"$f":"+Distribution!U222+Transmission!U222+Generation!U222+Retail!U222+Misc!U222","v":192274.58346622414},{"$f":"ROUND(SUM(I222:U222)-H222,0)","v":0}]
[{"$f":"ROW()","v":223},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H223+Transmission!H223+Generation!H223+Retail!H223+Misc!H223","v":2863975.169259375},{"$f":"+Distribution!I223+Transmission!I223+Generation!I223+Retail!I223+Misc!I223","v":1006378.7836644385},{"$f":"+Distribution!J223+Transmission!J223+Generation!J223+Retail!J223+Misc!J223","v":809820.82286771701},{"$f":"+Distribution!K223+Transmission!K223+Generation!K223+Retail!K223+Misc!K223","v":256907.25769021112},{"$f":"+Distribution!L223+Transmission!L223+Generation!L223+Retail!L223+Misc!L223","v":6816.0871614598909},{"$f":"+Distribution!M223+Transmission!M223+Generation!M223+Retail!M223+Misc!M223","v":453250.88727350964},{"$f":"+Distribution!N223+Transmission!N223+Generation!N223+Retail!N223+Misc!N223","v":24144.55868745612},{"$f":"+Distribution!O223+Transmission!O223+Generation!O223+Retail!O223+Misc!O223","v":598.27441634372144},{"$f":"+Distribution!P223+Transmission!P223+Generation!P223+Retail!P223+Misc!P223","v":1231.2370254782593},{"$f":"+Distribution!Q223+Transmission!Q223+Generation!Q223+Retail!Q223+Misc!Q223","v":181640.08976838744},{"$f":"+Distribution!R223+Transmission!R223+Generation!R223+Retail!R223+Misc!R223","v":1824.2880345452761},{"$f":"+Distribution!S223+Transmission!S223+Generation!S223+Retail!S223+Misc!S223","v":23389.735116926742},{"$f":"+Distribution!T223+Transmission!T223+Generation!T223+Retail!T223+Misc!T223","v":55997.95081505811},{"$f":"+Distribution!U223+Transmission!U223+Generation!U223+Retail!U223+Misc!U223","v":41975.196737842882},{"$f":"ROUND(SUM(I223:U223)-H223,0)","v":0}]
[{"$f":"ROW()","v":224},null,null,null,"Total 502",null,null,{"$f":"+Distribution!H224+Transmission!H224+Generation!H224+Retail!H224+Misc!H224","v":15982904.335123105},{"$f":"+Distribution!I224+Transmission!I224+Generation!I224+Retail!I224+Misc!I224","v":5616269.3017921038},{"$f":"+Distribution!J224+Transmission!J224+Generation!J224+Retail!J224+Misc!J224","v":4519343.9103148831},{"$f":"+Distribution!K224+Transmission!K224+Generation!K224+Retail!K224+Misc!K224","v":1433714.9870343704},{"$f":"+Distribution!L224+Transmission!L224+Generation!L224+Retail!L224+Misc!L224","v":38038.342724055939},{"$f":"+Distribution!M224+Transmission!M224+Generation!M224+Retail!M224+Misc!M224","v":2529444.2664373871},{"$f":"+Distribution!N224+Transmission!N224+Generation!N224+Retail!N224+Misc!N224","v":134742.84828215552},{"$f":"+Distribution!O224+Transmission!O224+Generation!O224+Retail!O224+Misc!O224","v":3338.7729283442391},{"$f":"+Distribution!P224+Transmission!P224+Generation!P224+Retail!P224+Misc!P224","v":6871.1292623285826},{"$f":"+Distribution!Q224+Transmission!Q224+Generation!Q224+Retail!Q224+Misc!Q224","v":1013673.6551881705},{"$f":"+Distribution!R224+Transmission!R224+Generation!R224+Retail!R224+Misc!R224","v":10180.752071040833},{"$f":"+Distribution!S224+Transmission!S224+Generation!S224+Retail!S224+Misc!S224","v":130530.4259653842},{"$f":"+Distribution!T224+Transmission!T224+Generation!T224+Retail!T224+Misc!T224","v":312506.16291881213},{"$f":"+Distribution!U224+Transmission!U224+Generation!U224+Retail!U224+Misc!U224","v":234249.78020406701},{"$f":"ROUND(SUM(I224:U224)-H224,0)","v":0}]
[{"$f":"ROW()","v":225}]
[{"$f":"ROW()","v":226},null,"503","Steam From Other Sources",null,"F94",null,{"$f":"+Distribution!H226+Transmission!H226+Generation!H226+Retail!H226+Misc!H226","v":1369223.6861913898},{"$f":"+Distribution!I226+Transmission!I226+Generation!I226+Retail!I226+Misc!I226","v":418086.04586073745},{"$f":"+Distribution!J226+Transmission!J226+Generation!J226+Retail!J226+Misc!J226","v":369704.84531042544},{"$f":"+Distribution!K226+Transmission!K226+Generation!K226+Retail!K226+Misc!K226","v":125125.15318112423},{"$f":"+Distribution!L226+Transmission!L226+Generation!L226+Retail!L226+Misc!L226","v":5662.1369241784096},{"$f":"+Distribution!M226+Transmission!M226+Generation!M226+Retail!M226+Misc!M226","v":258287.52517802198},{"$f":"+Distribution!N226+Transmission!N226+Generation!N226+Retail!N226+Misc!N226","v":12314.185811383262},{"$f":"+Distribution!O226+Transmission!O226+Generation!O226+Retail!O226+Misc!O226","v":356.85308138934761},{"$f":"+Distribution!P226+Transmission!P226+Generation!P226+Retail!P226+Misc!P226","v":994.98380394497735},{"$f":"+Distribution!Q226+Transmission!Q226+Generation!Q226+Retail!Q226+Misc!Q226","v":84530.692929238503},{"$f":"+Distribution!R226+Transmission!R226+Generation!R226+Retail!R226+Misc!R226","v":768.24945444930893},{"$f":"+Distribution!S226+Transmission!S226+Generation!S226+Retail!S226+Misc!S226","v":14666.066020997258},{"$f":"+Distribution!T226+Transmission!T226+Generation!T226+Retail!T226+Misc!T226","v":50135.168922274461},{"$f":"+Distribution!U226+Transmission!U226+Generation!U226+Retail!U226+Misc!U226","v":28591.779713225023},{"$f":"ROUND(SUM(I226:U226)-H226,0)","v":0}]
[{"$f":"ROW()","v":227},null,null,null,"SE - Non NPC","F30",null,{"$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":"+Distribution!T227+Transmission!T227+Generation!T227+Retail!T227+Misc!T227","v":0},{"$f":"+Distribution!U227+Transmission!U227+Generation!U227+Retail!U227+Misc!U227","v":0},{"$f":"ROUND(SUM(I227:U227)-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":1369223.6861913898},{"$f":"+Distribution!I228+Transmission!I228+Generation!I228+Retail!I228+Misc!I228","v":418086.04586073745},{"$f":"+Distribution!J228+Transmission!J228+Generation!J228+Retail!J228+Misc!J228","v":369704.84531042544},{"$f":"+Distribution!K228+Transmission!K228+Generation!K228+Retail!K228+Misc!K228","v":125125.15318112423},{"$f":"+Distribution!L228+Transmission!L228+Generation!L228+Retail!L228+Misc!L228","v":5662.1369241784096},{"$f":"+Distribution!M228+Transmission!M228+Generation!M228+Retail!M228+Misc!M228","v":258287.52517802198},{"$f":"+Distribution!N228+Transmission!N228+Generation!N228+Retail!N228+Misc!N228","v":12314.185811383262},{"$f":"+Distribution!O228+Transmission!O228+Generation!O228+Retail!O228+Misc!O228","v":356.85308138934761},{"$f":"+Distribution!P228+Transmission!P228+Generation!P228+Retail!P228+Misc!P228","v":994.98380394497735},{"$f":"+Distribution!Q228+Transmission!Q228+Generation!Q228+Retail!Q228+Misc!Q228","v":84530.692929238503},{"$f":"+Distribution!R228+Transmission!R228+Generation!R228+Retail!R228+Misc!R228","v":768.24945444930893},{"$f":"+Distribution!S228+Transmission!S228+Generation!S228+Retail!S228+Misc!S228","v":14666.066020997258},{"$f":"+Distribution!T228+Transmission!T228+Generation!T228+Retail!T228+Misc!T228","v":50135.168922274461},{"$f":"+Distribution!U228+Transmission!U228+Generation!U228+Retail!U228+Misc!U228","v":28591.779713225023},{"$f":"ROUND(SUM(I228:U228)-H228,0)","v":0}]
[{"$f":"ROW()","v":229}]
[{"$f":"ROW()","v":230},null,"505","Electric Expenses",null,"F10",null,{"$f":"+Distribution!H230+Transmission!H230+Generation!H230+Retail!H230+Misc!H230","v":1285812.9308040009},{"$f":"+Distribution!I230+Transmission!I230+Generation!I230+Retail!I230+Misc!I230","v":451824.7459726301},{"$f":"+Distribution!J230+Transmission!J230+Generation!J230+Retail!J230+Misc!J230","v":363577.90278849442},{"$f":"+Distribution!K230+Transmission!K230+Generation!K230+Retail!K230+Misc!K230","v":115341.31912215347},{"$f":"+Distribution!L230+Transmission!L230+Generation!L230+Retail!L230+Misc!L230","v":3060.1567722246332},{"$f":"+Distribution!M230+Transmission!M230+Generation!M230+Retail!M230+Misc!M230","v":203491.93596722995},{"$f":"+Distribution!N230+Transmission!N230+Generation!N230+Retail!N230+Misc!N230","v":10839.963314666413},{"$f":"+Distribution!O230+Transmission!O230+Generation!O230+Retail!O230+Misc!O230","v":268.60183320056746},{"$f":"+Distribution!P230+Transmission!P230+Generation!P230+Retail!P230+Misc!P230","v":552.77730939755372},{"$f":"+Distribution!Q230+Transmission!Q230+Generation!Q230+Retail!Q230+Misc!Q230","v":81549.302062206611},{"$f":"+Distribution!R230+Transmission!R230+Generation!R230+Retail!R230+Misc!R230","v":819.03403685442186},{"$f":"+Distribution!S230+Transmission!S230+Generation!S230+Retail!S230+Misc!S230","v":10501.077028961181},{"$f":"+Distribution!T230+Transmission!T230+Generation!T230+Retail!T230+Misc!T230","v":25140.891593396089},{"$f":"+Distribution!U230+Transmission!U230+Generation!U230+Retail!U230+Misc!U230","v":18845.223002585437},{"$f":"ROUND(SUM(I230:U230)-H230,0)","v":0}]
[{"$f":"ROW()","v":231},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H231+Transmission!H231+Generation!H231+Retail!H231+Misc!H231","v":491331.79175406299},{"$f":"+Distribution!I231+Transmission!I231+Generation!I231+Retail!I231+Misc!I231","v":172650.20181337403},{"$f":"+Distribution!J231+Transmission!J231+Generation!J231+Retail!J231+Misc!J231","v":138929.52710279249},{"$f":"+Distribution!K231+Transmission!K231+Generation!K231+Retail!K231+Misc!K231","v":44073.951684503074},{"$f":"+Distribution!L231+Transmission!L231+Generation!L231+Retail!L231+Misc!L231","v":1169.339858019089},{"$f":"+Distribution!M231+Transmission!M231+Generation!M231+Retail!M231+Misc!M231","v":77757.856614309174},{"$f":"+Distribution!N231+Transmission!N231+Generation!N231+Retail!N231+Misc!N231","v":4142.141108048334},{"$f":"+Distribution!O231+Transmission!O231+Generation!O231+Retail!O231+Misc!O231","v":102.63749633653173},{"$f":"+Distribution!P231+Transmission!P231+Generation!P231+Retail!P231+Misc!P231","v":211.22595624968886},{"$f":"+Distribution!Q231+Transmission!Q231+Generation!Q231+Retail!Q231+Misc!Q231","v":31161.426159762963},{"$f":"+Distribution!R231+Transmission!R231+Generation!R231+Retail!R231+Misc!R231","v":312.96734633366947},{"$f":"+Distribution!S231+Transmission!S231+Generation!S231+Retail!S231+Misc!S231","v":4012.6466831848998},{"$f":"+Distribution!T231+Transmission!T231+Generation!T231+Retail!T231+Misc!T231","v":9606.7779510928558},{"$f":"+Distribution!U231+Transmission!U231+Generation!U231+Retail!U231+Misc!U231","v":7201.0919800561505},{"$f":"ROUND(SUM(I231:U231)-H231,0)","v":0}]
[{"$f":"ROW()","v":232},null,null,null,"Total 505",null,null,{"$f":"+Distribution!H232+Transmission!H232+Generation!H232+Retail!H232+Misc!H232","v":1777144.7225580639},{"$f":"+Distribution!I232+Transmission!I232+Generation!I232+Retail!I232+Misc!I232","v":624474.94778600417},{"$f":"+Distribution!J232+Transmission!J232+Generation!J232+Retail!J232+Misc!J232","v":502507.42989128688},{"$f":"+Distribution!K232+Transmission!K232+Generation!K232+Retail!K232+Misc!K232","v":159415.27080665654},{"$f":"+Distribution!L232+Transmission!L232+Generation!L232+Retail!L232+Misc!L232","v":4229.4966302437224},{"$f":"+Distribution!M232+Transmission!M232+Generation!M232+Retail!M232+Misc!M232","v":281249.79258153914},{"$f":"+Distribution!N232+Transmission!N232+Generation!N232+Retail!N232+Misc!N232","v":14982.104422714747},{"$f":"+Distribution!O232+Transmission!O232+Generation!O232+Retail!O232+Misc!O232","v":371.2393295370992},{"$f":"+Distribution!P232+Transmission!P232+Generation!P232+Retail!P232+Misc!P232","v":764.00326564724264},{"$f":"+Distribution!Q232+Transmission!Q232+Generation!Q232+Retail!Q232+Misc!Q232","v":112710.72822196958},{"$f":"+Distribution!R232+Transmission!R232+Generation!R232+Retail!R232+Misc!R232","v":1132.0013831880913},{"$f":"+Distribution!S232+Transmission!S232+Generation!S232+Retail!S232+Misc!S232","v":14513.72371214608},{"$f":"+Distribution!T232+Transmission!T232+Generation!T232+Retail!T232+Misc!T232","v":34747.669544488948},{"$f":"+Distribution!U232+Transmission!U232+Generation!U232+Retail!U232+Misc!U232","v":26046.314982641587},{"$f":"ROUND(SUM(I232:U232)-H232,0)","v":0}]
[{"$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":19306637.260150123},{"$f":"+Distribution!I234+Transmission!I234+Generation!I234+Retail!I234+Misc!I234","v":6784203.414565553},{"$f":"+Distribution!J234+Transmission!J234+Generation!J234+Retail!J234+Misc!J234","v":5459166.3505471293},{"$f":"+Distribution!K234+Transmission!K234+Generation!K234+Retail!K234+Misc!K234","v":1731863.9096328062},{"$f":"+Distribution!L234+Transmission!L234+Generation!L234+Retail!L234+Misc!L234","v":45948.625453307657},{"$f":"+Distribution!M234+Transmission!M234+Generation!M234+Retail!M234+Misc!M234","v":3055456.1234878972},{"$f":"+Distribution!N234+Transmission!N234+Generation!N234+Retail!N234+Misc!N234","v":162763.36519553984},{"$f":"+Distribution!O234+Transmission!O234+Generation!O234+Retail!O234+Misc!O234","v":4033.089135113999},{"$f":"+Distribution!P234+Transmission!P234+Generation!P234+Retail!P234+Misc!P234","v":8300.0184105374665},{"$f":"+Distribution!Q234+Transmission!Q234+Generation!Q234+Retail!Q234+Misc!Q234","v":1224472.6709576317},{"$f":"+Distribution!R234+Transmission!R234+Generation!R234+Retail!R234+Misc!R234","v":12297.895498202239},{"$f":"+Distribution!S234+Transmission!S234+Generation!S234+Retail!S234+Misc!S234","v":157674.94647318387},{"$f":"+Distribution!T234+Transmission!T234+Generation!T234+Retail!T234+Misc!T234","v":377493.53950496577},{"$f":"+Distribution!U234+Transmission!U234+Generation!U234+Retail!U234+Misc!U234","v":282963.31128825358},{"$f":"ROUND(SUM(I234:U234)-H234,0)","v":0}]
[{"$f":"ROW()","v":235},null,null,null,"SE","F30",null,{"$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":"+Distribution!T235+Transmission!T235+Generation!T235+Retail!T235+Misc!T235","v":0},{"$f":"+Distribution!U235+Transmission!U235+Generation!U235+Retail!U235+Misc!U235","v":0},{"$f":"ROUND(SUM(I235:U235)-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":791727.07868514676},{"$f":"+Distribution!I236+Transmission!I236+Generation!I236+Retail!I236+Misc!I236","v":278206.78859007149},{"$f":"+Distribution!J236+Transmission!J236+Generation!J236+Retail!J236+Misc!J236","v":223869.63449591034},{"$f":"+Distribution!K236+Transmission!K236+Generation!K236+Retail!K236+Misc!K236","v":71020.319871237734},{"$f":"+Distribution!L236+Transmission!L236+Generation!L236+Retail!L236+Misc!L236","v":1884.2624176108013},{"$f":"+Distribution!M236+Transmission!M236+Generation!M236+Retail!M236+Misc!M236","v":125298.22351263804},{"$f":"+Distribution!N236+Transmission!N236+Generation!N236+Retail!N236+Misc!N236","v":6674.6042776289478},{"$f":"+Distribution!O236+Transmission!O236+Generation!O236+Retail!O236+Misc!O236","v":165.38902326669509},{"$f":"+Distribution!P236+Transmission!P236+Generation!P236+Retail!P236+Misc!P236","v":340.36736903797123},{"$f":"+Distribution!Q236+Transmission!Q236+Generation!Q236+Retail!Q236+Misc!Q236","v":50213.206869954243},{"$f":"+Distribution!R236+Transmission!R236+Generation!R236+Retail!R236+Misc!R236","v":504.31241575474479},{"$f":"+Distribution!S236+Transmission!S236+Generation!S236+Retail!S236+Misc!S236","v":6465.9382714315343},{"$f":"+Distribution!T236+Transmission!T236+Generation!T236+Retail!T236+Misc!T236","v":15480.264803631506},{"$f":"+Distribution!U236+Transmission!U236+Generation!U236+Retail!U236+Misc!U236","v":11603.766766972594},{"$f":"ROUND(SUM(I236:U236)-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":20098364.338835269},{"$f":"+Distribution!I237+Transmission!I237+Generation!I237+Retail!I237+Misc!I237","v":7062410.2031556247},{"$f":"+Distribution!J237+Transmission!J237+Generation!J237+Retail!J237+Misc!J237","v":5683035.9850430395},{"$f":"+Distribution!K237+Transmission!K237+Generation!K237+Retail!K237+Misc!K237","v":1802884.2295040439},{"$f":"+Distribution!L237+Transmission!L237+Generation!L237+Retail!L237+Misc!L237","v":47832.887870918457},{"$f":"+Distribution!M237+Transmission!M237+Generation!M237+Retail!M237+Misc!M237","v":3180754.3470005351},{"$f":"+Distribution!N237+Transmission!N237+Generation!N237+Retail!N237+Misc!N237","v":169437.96947316878},{"$f":"+Distribution!O237+Transmission!O237+Generation!O237+Retail!O237+Misc!O237","v":4198.4781583806944},{"$f":"+Distribution!P237+Transmission!P237+Generation!P237+Retail!P237+Misc!P237","v":8640.3857795754375},{"$f":"+Distribution!Q237+Transmission!Q237+Generation!Q237+Retail!Q237+Misc!Q237","v":1274685.8778275859},{"$f":"+Distribution!R237+Transmission!R237+Generation!R237+Retail!R237+Misc!R237","v":12802.207913956983},{"$f":"+Distribution!S237+Transmission!S237+Generation!S237+Retail!S237+Misc!S237","v":164140.88474461541},{"$f":"+Distribution!T237+Transmission!T237+Generation!T237+Retail!T237+Misc!T237","v":392973.80430859729},{"$f":"+Distribution!U237+Transmission!U237+Generation!U237+Retail!U237+Misc!U237","v":294567.07805522619},{"$f":"ROUND(SUM(I237:U237)-H237,0)","v":0}]
[{"$f":"ROW()","v":238}]
[{"$f":"ROW()","v":239},null,"507","Rents",null,"F10",null,{"$f":"+Distribution!H239+Transmission!H239+Generation!H239+Retail!H239+Misc!H239","v":140971.64647539472},{"$f":"+Distribution!I239+Transmission!I239+Generation!I239+Retail!I239+Misc!I239","v":49536.349209259672},{"$f":"+Distribution!J239+Transmission!J239+Generation!J239+Retail!J239+Misc!J239","v":39861.300466247871},{"$f":"+Distribution!K239+Transmission!K239+Generation!K239+Retail!K239+Misc!K239","v":12645.584185505773},{"$f":"+Distribution!L239+Transmission!L239+Generation!L239+Retail!L239+Misc!L239","v":335.50396664901365},{"$f":"+Distribution!M239+Transmission!M239+Generation!M239+Retail!M239+Misc!M239","v":22310.083038151337},{"$f":"+Distribution!N239+Transmission!N239+Generation!N239+Retail!N239+Misc!N239","v":1188.4524098275203},{"$f":"+Distribution!O239+Transmission!O239+Generation!O239+Retail!O239+Misc!O239","v":29.448484896567905},{"$f":"+Distribution!P239+Transmission!P239+Generation!P239+Retail!P239+Misc!P239","v":60.604404865710784},{"$f":"+Distribution!Q239+Transmission!Q239+Generation!Q239+Retail!Q239+Misc!Q239","v":8940.7557703127095},{"$f":"+Distribution!R239+Transmission!R239+Generation!R239+Retail!R239+Misc!R239","v":89.795781274777724},{"$f":"+Distribution!S239+Transmission!S239+Generation!S239+Retail!S239+Misc!S239","v":1151.2982044845039},{"$f":"+Distribution!T239+Transmission!T239+Generation!T239+Retail!T239+Misc!T239","v":2756.3518742686365},{"$f":"+Distribution!U239+Transmission!U239+Generation!U239+Retail!U239+Misc!U239","v":2066.1186796506158},{"$f":"ROUND(SUM(I239:U239)-H239,0)","v":0}]
[{"$f":"ROW()","v":240},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H240+Transmission!H240+Generation!H240+Retail!H240+Misc!H240","v":180.12534802347116},{"$f":"+Distribution!I240+Transmission!I240+Generation!I240+Retail!I240+Misc!I240","v":63.294657927454097},{"$f":"+Distribution!J240+Transmission!J240+Generation!J240+Retail!J240+Misc!J240","v":50.932444918306736},{"$f":"+Distribution!K240+Transmission!K240+Generation!K240+Retail!K240+Misc!K240","v":16.157789948008428},{"$f":"+Distribution!L240+Transmission!L240+Generation!L240+Retail!L240+Misc!L240","v":0.42868740109704695},{"$f":"+Distribution!M240+Transmission!M240+Generation!M240+Retail!M240+Misc!M240","v":28.506522922543585},{"$f":"+Distribution!N240+Transmission!N240+Generation!N240+Retail!N240+Misc!N240","v":1.5185351755601368},{"$f":"+Distribution!O240+Transmission!O240+Generation!O240+Retail!O240+Misc!O240","v":3.7627556486573809E-2},{"$f":"+Distribution!P240+Transmission!P240+Generation!P240+Retail!P240+Misc!P240","v":7.7436773926711971E-2},{"$f":"+Distribution!Q240+Transmission!Q240+Generation!Q240+Retail!Q240+Misc!Q240","v":11.423976274559047},{"$f":"+Distribution!R240+Transmission!R240+Generation!R240+Retail!R240+Misc!R240","v":0.11473581218321045},{"$f":"+Distribution!S240+Transmission!S240+Generation!S240+Retail!S240+Misc!S240","v":1.4710616989052805},{"$f":"+Distribution!T240+Transmission!T240+Generation!T240+Retail!T240+Misc!T240","v":3.5219056671402544},{"$f":"+Distribution!U240+Transmission!U240+Generation!U240+Retail!U240+Misc!U240","v":2.6399659473000407},{"$f":"ROUND(SUM(I240:U240)-H240,0)","v":0}]
[{"$f":"ROW()","v":241},null,null,null,null,null,null,{"$f":"+Distribution!H241+Transmission!H241+Generation!H241+Retail!H241+Misc!H241","v":141151.77182341818},{"$f":"+Distribution!I241+Transmission!I241+Generation!I241+Retail!I241+Misc!I241","v":49599.643867187129},{"$f":"+Distribution!J241+Transmission!J241+Generation!J241+Retail!J241+Misc!J241","v":39912.232911166175},{"$f":"+Distribution!K241+Transmission!K241+Generation!K241+Retail!K241+Misc!K241","v":12661.741975453782},{"$f":"+Distribution!L241+Transmission!L241+Generation!L241+Retail!L241+Misc!L241","v":335.93265405011067},{"$f":"+Distribution!M241+Transmission!M241+Generation!M241+Retail!M241+Misc!M241","v":22338.589561073881},{"$f":"+Distribution!N241+Transmission!N241+Generation!N241+Retail!N241+Misc!N241","v":1189.9709450030805},{"$f":"+Distribution!O241+Transmission!O241+Generation!O241+Retail!O241+Misc!O241","v":29.486112453054478},{"$f":"+Distribution!P241+Transmission!P241+Generation!P241+Retail!P241+Misc!P241","v":60.681841639637497},{"$f":"+Distribution!Q241+Transmission!Q241+Generation!Q241+Retail!Q241+Misc!Q241","v":8952.1797465872678},{"$f":"+Distribution!R241+Transmission!R241+Generation!R241+Retail!R241+Misc!R241","v":89.910517086960937},{"$f":"+Distribution!S241+Transmission!S241+Generation!S241+Retail!S241+Misc!S241","v":1152.7692661834092},{"$f":"+Distribution!T241+Transmission!T241+Generation!T241+Retail!T241+Misc!T241","v":2759.8737799357768},{"$f":"+Distribution!U241+Transmission!U241+Generation!U241+Retail!U241+Misc!U241","v":2068.7586455979158},{"$f":"ROUND(SUM(I241:U241)-H241,0)","v":0}]
[{"$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":-794007.20612900145},{"$f":"+Distribution!I243+Transmission!I243+Generation!I243+Retail!I243+Misc!I243","v":-279008.00778644456},{"$f":"+Distribution!J243+Transmission!J243+Generation!J243+Retail!J243+Misc!J243","v":-224514.3658827761},{"$f":"+Distribution!K243+Transmission!K243+Generation!K243+Retail!K243+Misc!K243","v":-71224.854217440326},{"$f":"+Distribution!L243+Transmission!L243+Generation!L243+Retail!L243+Misc!L243","v":-1889.6889826045785},{"$f":"+Distribution!M243+Transmission!M243+Generation!M243+Retail!M243+Misc!M243","v":-125659.07503052711},{"$f":"+Distribution!N243+Transmission!N243+Generation!N243+Retail!N243+Misc!N243","v":-6693.8267455727837},{"$f":"+Distribution!O243+Transmission!O243+Generation!O243+Retail!O243+Misc!O243","v":-165.86533393108337},{"$f":"+Distribution!P243+Transmission!P243+Generation!P243+Retail!P243+Misc!P243","v":-341.34760705183953},{"$f":"+Distribution!Q243+Transmission!Q243+Generation!Q243+Retail!Q243+Misc!Q243","v":-50357.817953887708},{"$f":"+Distribution!R243+Transmission!R243+Generation!R243+Retail!R243+Misc!R243","v":-505.76480586542374},{"$f":"+Distribution!S243+Transmission!S243+Generation!S243+Retail!S243+Misc!S243","v":-6484.5597935442374},{"$f":"+Distribution!T243+Transmission!T243+Generation!T243+Retail!T243+Misc!T243","v":-15524.847056237439},{"$f":"+Distribution!U243+Transmission!U243+Generation!U243+Retail!U243+Misc!U243","v":-11637.184933118186},{"$f":"ROUND(SUM(I243:U243)-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":770548.42079534451},{"$f":"+Distribution!I244+Transmission!I244+Generation!I244+Retail!I244+Misc!I244","v":270764.77156577719},{"$f":"+Distribution!J244+Transmission!J244+Generation!J244+Retail!J244+Misc!J244","v":217881.13349784174},{"$f":"+Distribution!K244+Transmission!K244+Generation!K244+Retail!K244+Misc!K244","v":69120.530034220646},{"$f":"+Distribution!L244+Transmission!L244+Generation!L244+Retail!L244+Misc!L244","v":1833.8584966239575},{"$f":"+Distribution!M244+Transmission!M244+Generation!M244+Retail!M244+Misc!M244","v":121946.50259590351},{"$f":"+Distribution!N244+Transmission!N244+Generation!N244+Retail!N244+Misc!N244","v":6496.0589627706067},{"$f":"+Distribution!O244+Transmission!O244+Generation!O244+Retail!O244+Misc!O244","v":160.9648755562101},{"$f":"+Distribution!P244+Transmission!P244+Generation!P244+Retail!P244+Misc!P244","v":331.26255974222408},{"$f":"+Distribution!Q244+Transmission!Q244+Generation!Q244+Retail!Q244+Misc!Q244","v":48870.006215993104},{"$f":"+Distribution!R244+Transmission!R244+Generation!R244+Retail!R244+Misc!R244","v":490.82208504559782},{"$f":"+Distribution!S244+Transmission!S244+Generation!S244+Retail!S244+Misc!S244","v":6292.9747613105346},{"$f":"+Distribution!T244+Transmission!T244+Generation!T244+Retail!T244+Misc!T244","v":15066.168530880379},{"$f":"+Distribution!U244+Transmission!U244+Generation!U244+Retail!U244+Misc!U244","v":11293.366613678734},{"$f":"ROUND(SUM(I244:U244)-H244,0)","v":0}]
[{"$f":"ROW()","v":245},null,null,null,null,null,null,{"$f":"+Distribution!H245+Transmission!H245+Generation!H245+Retail!H245+Misc!H245","v":-23458.785333656939},{"$f":"+Distribution!I245+Transmission!I245+Generation!I245+Retail!I245+Misc!I245","v":-8243.2362206673715},{"$f":"+Distribution!J245+Transmission!J245+Generation!J245+Retail!J245+Misc!J245","v":-6633.232384934352},{"$f":"+Distribution!K245+Transmission!K245+Generation!K245+Retail!K245+Misc!K245","v":-2104.32418321968},{"$f":"+Distribution!L245+Transmission!L245+Generation!L245+Retail!L245+Misc!L245","v":-55.830485980621006},{"$f":"+Distribution!M245+Transmission!M245+Generation!M245+Retail!M245+Misc!M245","v":-3712.5724346235947},{"$f":"+Distribution!N245+Transmission!N245+Generation!N245+Retail!N245+Misc!N245","v":-197.76778280217695},{"$f":"+Distribution!O245+Transmission!O245+Generation!O245+Retail!O245+Misc!O245","v":-4.9004583748732671},{"$f":"+Distribution!P245+Transmission!P245+Generation!P245+Retail!P245+Misc!P245","v":-10.085047309615447},{"$f":"+Distribution!Q245+Transmission!Q245+Generation!Q245+Retail!Q245+Misc!Q245","v":-1487.8117378946044},{"$f":"+Distribution!R245+Transmission!R245+Generation!R245+Retail!R245+Misc!R245","v":-14.942720819825922},{"$f":"+Distribution!S245+Transmission!S245+Generation!S245+Retail!S245+Misc!S245","v":-191.5850322337028},{"$f":"+Distribution!T245+Transmission!T245+Generation!T245+Retail!T245+Misc!T245","v":-458.6785253570597},{"$f":"+Distribution!U245+Transmission!U245+Generation!U245+Retail!U245+Misc!U245","v":-343.81831943945144},{"$f":"ROUND(SUM(I245:U245)-H245,0)","v":0}]
[{"$f":"ROW()","v":246}]
[{"$f":"ROW()","v":247},null,"511","Maintenance of Structures",null,"F10",null,{"$f":"+Distribution!H247+Transmission!H247+Generation!H247+Retail!H247+Misc!H247","v":10448292.415037222},{"$f":"+Distribution!I247+Transmission!I247+Generation!I247+Retail!I247+Misc!I247","v":3671449.3634156422},{"$f":"+Distribution!J247+Transmission!J247+Generation!J247+Retail!J247+Misc!J247","v":2954370.852068543},{"$f":"+Distribution!K247+Transmission!K247+Generation!K247+Retail!K247+Misc!K247","v":937243.51408632915},{"$f":"+Distribution!L247+Transmission!L247+Generation!L247+Retail!L247+Misc!L247","v":24866.302108244388},{"$f":"+Distribution!M247+Transmission!M247+Generation!M247+Retail!M247+Misc!M247","v":1653540.1069253527},{"$f":"+Distribution!N247+Transmission!N247+Generation!N247+Retail!N247+Misc!N247","v":88083.658024104239},{"$f":"+Distribution!O247+Transmission!O247+Generation!O247+Retail!O247+Misc!O247","v":2182.6118164325508},{"$f":"+Distribution!P247+Transmission!P247+Generation!P247+Retail!P247+Misc!P247","v":4491.7723493197063},{"$f":"+Distribution!Q247+Transmission!Q247+Generation!Q247+Retail!Q247+Misc!Q247","v":662655.45615205239},{"$f":"+Distribution!R247+Transmission!R247+Generation!R247+Retail!R247+Misc!R247","v":6655.3282440335097},{"$f":"+Distribution!S247+Transmission!S247+Generation!S247+Retail!S247+Misc!S247","v":85329.926961312623},{"$f":"+Distribution!T247+Transmission!T247+Generation!T247+Retail!T247+Misc!T247","v":204290.51586711267},{"$f":"+Distribution!U247+Transmission!U247+Generation!U247+Retail!U247+Misc!U247","v":153133.00701874209},{"$f":"ROUND(SUM(I247:U247)-H247,0)","v":0}]
[{"$f":"ROW()","v":248},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H248+Transmission!H248+Generation!H248+Retail!H248+Misc!H248","v":168488.3956090612},{"$f":"+Distribution!I248+Transmission!I248+Generation!I248+Retail!I248+Misc!I248","v":59205.522608797211},{"$f":"+Distribution!J248+Transmission!J248+Generation!J248+Retail!J248+Misc!J248","v":47641.96723502886},{"$f":"+Distribution!K248+Transmission!K248+Generation!K248+Retail!K248+Misc!K248","v":15113.920027365695},{"$f":"+Distribution!L248+Transmission!L248+Generation!L248+Retail!L248+Misc!L248","v":400.99216029965862},{"$f":"+Distribution!M248+Transmission!M248+Generation!M248+Retail!M248+Misc!M248","v":26664.866240738309},{"$f":"+Distribution!N248+Transmission!N248+Generation!N248+Retail!N248+Misc!N248","v":1420.4305957688553},{"$f":"+Distribution!O248+Transmission!O248+Generation!O248+Retail!O248+Misc!O248","v":35.196637745210843},{"$f":"+Distribution!P248+Transmission!P248+Generation!P248+Retail!P248+Misc!P248","v":72.433990791530206},{"$f":"+Distribution!Q248+Transmission!Q248+Generation!Q248+Retail!Q248+Misc!Q248","v":10685.933185403881},{"$f":"+Distribution!R248+Transmission!R248+Generation!R248+Retail!R248+Misc!R248","v":107.32333414358042},{"$f":"+Distribution!S248+Transmission!S248+Generation!S248+Retail!S248+Misc!S248","v":1376.0241310300962},{"$f":"+Distribution!T248+Transmission!T248+Generation!T248+Retail!T248+Misc!T248","v":3294.3738449604498},{"$f":"+Distribution!U248+Transmission!U248+Generation!U248+Retail!U248+Misc!U248","v":2469.4116169878507},{"$f":"ROUND(SUM(I248:U248)-H248,0)","v":0}]
[{"$f":"ROW()","v":249},null,null,null,null,null,null,{"$f":"+Distribution!H249+Transmission!H249+Generation!H249+Retail!H249+Misc!H249","v":10616780.810646283},{"$f":"+Distribution!I249+Transmission!I249+Generation!I249+Retail!I249+Misc!I249","v":3730654.8860244392},{"$f":"+Distribution!J249+Transmission!J249+Generation!J249+Retail!J249+Misc!J249","v":3002012.8193035717},{"$f":"+Distribution!K249+Transmission!K249+Generation!K249+Retail!K249+Misc!K249","v":952357.43411369482},{"$f":"+Distribution!L249+Transmission!L249+Generation!L249+Retail!L249+Misc!L249","v":25267.294268544047},{"$f":"+Distribution!M249+Transmission!M249+Generation!M249+Retail!M249+Misc!M249","v":1680204.9731660909},{"$f":"+Distribution!N249+Transmission!N249+Generation!N249+Retail!N249+Misc!N249","v":89504.088619873088},{"$f":"+Distribution!O249+Transmission!O249+Generation!O249+Retail!O249+Misc!O249","v":2217.8084541777616},{"$f":"+Distribution!P249+Transmission!P249+Generation!P249+Retail!P249+Misc!P249","v":4564.2063401112364},{"$f":"+Distribution!Q249+Transmission!Q249+Generation!Q249+Retail!Q249+Misc!Q249","v":673341.38933745632},{"$f":"+Distribution!R249+Transmission!R249+Generation!R249+Retail!R249+Misc!R249","v":6762.6515781770904},{"$f":"+Distribution!S249+Transmission!S249+Generation!S249+Retail!S249+Misc!S249","v":86705.951092342715},{"$f":"+Distribution!T249+Transmission!T249+Generation!T249+Retail!T249+Misc!T249","v":207584.88971207311},{"$f":"+Distribution!U249+Transmission!U249+Generation!U249+Retail!U249+Misc!U249","v":155602.41863572993},{"$f":"ROUND(SUM(I249:U249)-H249,0)","v":0}]
[{"$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":45416019.977381572},{"$f":"+Distribution!I251+Transmission!I251+Generation!I251+Retail!I251+Misc!I251","v":15958839.110863039},{"$f":"+Distribution!J251+Transmission!J251+Generation!J251+Retail!J251+Misc!J251","v":12841884.616957359},{"$f":"+Distribution!K251+Transmission!K251+Generation!K251+Retail!K251+Misc!K251","v":4073954.7160983998},{"$f":"+Distribution!L251+Transmission!L251+Generation!L251+Retail!L251+Misc!L251","v":108087.37240989722},{"$f":"+Distribution!M251+Transmission!M251+Generation!M251+Retail!M251+Misc!M251","v":7187510.4128444269},{"$f":"+Distribution!N251+Transmission!N251+Generation!N251+Retail!N251+Misc!N251","v":382876.8389699891},{"$f":"+Distribution!O251+Transmission!O251+Generation!O251+Retail!O251+Misc!O251","v":9487.2480516823925},{"$f":"+Distribution!P251+Transmission!P251+Generation!P251+Retail!P251+Misc!P251","v":19524.570585042075},{"$f":"+Distribution!Q251+Transmission!Q251+Generation!Q251+Retail!Q251+Misc!Q251","v":2880391.573977143},{"$f":"+Distribution!R251+Transmission!R251+Generation!R251+Retail!R251+Misc!R251","v":28928.987482399141},{"$f":"+Distribution!S251+Transmission!S251+Generation!S251+Retail!S251+Misc!S251","v":370907.08353128325},{"$f":"+Distribution!T251+Transmission!T251+Generation!T251+Retail!T251+Misc!T251","v":887997.94083647151},{"$f":"+Distribution!U251+Transmission!U251+Generation!U251+Retail!U251+Misc!U251","v":665629.50477443414},{"$f":"ROUND(SUM(I251:U251)-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":3440276.692705004},{"$f":"+Distribution!I252+Transmission!I252+Generation!I252+Retail!I252+Misc!I252","v":1208886.693793826},{"$f":"+Distribution!J252+Transmission!J252+Generation!J252+Retail!J252+Misc!J252","v":972776.48636159685},{"$f":"+Distribution!K252+Transmission!K252+Generation!K252+Retail!K252+Misc!K252","v":308603.25197824638},{"$f":"+Distribution!L252+Transmission!L252+Generation!L252+Retail!L252+Misc!L252","v":8187.6498262658652},{"$f":"+Distribution!M252+Transmission!M252+Generation!M252+Retail!M252+Misc!M252","v":544455.9995393242},{"$f":"+Distribution!N252+Transmission!N252+Generation!N252+Retail!N252+Misc!N252","v":29003.031660216446},{"$f":"+Distribution!O252+Transmission!O252+Generation!O252+Retail!O252+Misc!O252","v":718.66179304943262},{"$f":"+Distribution!P252+Transmission!P252+Generation!P252+Retail!P252+Misc!P252","v":1478.991887713772},{"$f":"+Distribution!Q252+Transmission!Q252+Generation!Q252+Retail!Q252+Misc!Q252","v":218190.49759870136},{"$f":"+Distribution!R252+Transmission!R252+Generation!R252+Retail!R252+Misc!R252","v":2191.379196786027},{"$f":"+Distribution!S252+Transmission!S252+Generation!S252+Retail!S252+Misc!S252","v":28096.319212193328},{"$f":"+Distribution!T252+Transmission!T252+Generation!T252+Retail!T252+Misc!T252","v":67266.101709291193},{"$f":"+Distribution!U252+Transmission!U252+Generation!U252+Retail!U252+Misc!U252","v":50421.62814779274},{"$f":"ROUND(SUM(I252:U252)-H252,0)","v":0}]
[{"$f":"ROW()","v":253},null,null,null,null,null,null,{"$f":"+Distribution!H253+Transmission!H253+Generation!H253+Retail!H253+Misc!H253","v":48856296.670086578},{"$f":"+Distribution!I253+Transmission!I253+Generation!I253+Retail!I253+Misc!I253","v":17167725.804656867},{"$f":"+Distribution!J253+Transmission!J253+Generation!J253+Retail!J253+Misc!J253","v":13814661.103318956},{"$f":"+Distribution!K253+Transmission!K253+Generation!K253+Retail!K253+Misc!K253","v":4382557.9680766463},{"$f":"+Distribution!L253+Transmission!L253+Generation!L253+Retail!L253+Misc!L253","v":116275.02223616309},{"$f":"+Distribution!M253+Transmission!M253+Generation!M253+Retail!M253+Misc!M253","v":7731966.412383751},{"$f":"+Distribution!N253+Transmission!N253+Generation!N253+Retail!N253+Misc!N253","v":411879.87063020555},{"$f":"+Distribution!O253+Transmission!O253+Generation!O253+Retail!O253+Misc!O253","v":10205.909844731825},{"$f":"+Distribution!P253+Transmission!P253+Generation!P253+Retail!P253+Misc!P253","v":21003.562472755846},{"$f":"+Distribution!Q253+Transmission!Q253+Generation!Q253+Retail!Q253+Misc!Q253","v":3098582.0715758442},{"$f":"+Distribution!R253+Transmission!R253+Generation!R253+Retail!R253+Misc!R253","v":31120.366679185168},{"$f":"+Distribution!S253+Transmission!S253+Generation!S253+Retail!S253+Misc!S253","v":399003.40274347656},{"$f":"+Distribution!T253+Transmission!T253+Generation!T253+Retail!T253+Misc!T253","v":955264.04254576273},{"$f":"+Distribution!U253+Transmission!U253+Generation!U253+Retail!U253+Misc!U253","v":716051.13292222691},{"$f":"ROUND(SUM(I253:U253)-H253,0)","v":0}]
[{"$f":"ROW()","v":254}]
[{"$f":"ROW()","v":255},null,"513","Maintenance of Electric Plant",null,"F10",null,{"$f":"+Distribution!H255+Transmission!H255+Generation!H255+Retail!H255+Misc!H255","v":15900232.831371009},{"$f":"+Distribution!I255+Transmission!I255+Generation!I255+Retail!I255+Misc!I255","v":5587219.1730470071},{"$f":"+Distribution!J255+Transmission!J255+Generation!J255+Retail!J255+Misc!J255","v":4495967.6234270521},{"$f":"+Distribution!K255+Transmission!K255+Generation!K255+Retail!K255+Misc!K255","v":1426299.1024463875},{"$f":"+Distribution!L255+Transmission!L255+Generation!L255+Retail!L255+Misc!L255","v":37841.589560344342},{"$f":"+Distribution!M255+Transmission!M255+Generation!M255+Retail!M255+Misc!M255","v":2516360.7268766854},{"$f":"+Distribution!N255+Transmission!N255+Generation!N255+Retail!N255+Misc!N255","v":134045.8914804529},{"$f":"+Distribution!O255+Transmission!O255+Generation!O255+Retail!O255+Misc!O255","v":3321.5031397698035},{"$f":"+Distribution!P255+Transmission!P255+Generation!P255+Retail!P255+Misc!P255","v":6835.5883758488062},{"$f":"+Distribution!Q255+Transmission!Q255+Generation!Q255+Retail!Q255+Misc!Q255","v":1008430.4325778636},{"$f":"+Distribution!R255+Transmission!R255+Generation!R255+Retail!R255+Misc!R255","v":10128.092174854717},{"$f":"+Distribution!S255+Transmission!S255+Generation!S255+Retail!S255+Misc!S255","v":129855.25789995032},{"$f":"+Distribution!T255+Transmission!T255+Generation!T255+Retail!T255+Misc!T255","v":310889.72613870067},{"$f":"+Distribution!U255+Transmission!U255+Generation!U255+Retail!U255+Misc!U255","v":233038.12422609117},{"$f":"ROUND(SUM(I255:U255)-H255,0)","v":0}]
[{"$f":"ROW()","v":256},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H256+Transmission!H256+Generation!H256+Retail!H256+Misc!H256","v":320840.414722268},{"$f":"+Distribution!I256+Transmission!I256+Generation!I256+Retail!I256+Misc!I256","v":112740.84698230424},{"$f":"+Distribution!J256+Transmission!J256+Generation!J256+Retail!J256+Misc!J256","v":90721.194599880924},{"$f":"+Distribution!K256+Transmission!K256+Generation!K256+Retail!K256+Misc!K256","v":28780.358149474934},{"$f":"+Distribution!L256+Transmission!L256+Generation!L256+Retail!L256+Misc!L256","v":763.58072344301956},{"$f":"+Distribution!M256+Transmission!M256+Generation!M256+Retail!M256+Misc!M256","v":50775.999808571927},{"$f":"+Distribution!N256+Transmission!N256+Generation!N256+Retail!N256+Misc!N256","v":2704.8245060633053},{"$f":"+Distribution!O256+Transmission!O256+Generation!O256+Retail!O256+Misc!O256","v":67.02244276338503},{"$f":"+Distribution!P256+Transmission!P256+Generation!P256+Retail!P256+Misc!P256","v":137.93087388324369},{"$f":"+Distribution!Q256+Transmission!Q256+Generation!Q256+Retail!Q256+Misc!Q256","v":20348.459147622427},{"$f":"+Distribution!R256+Transmission!R256+Generation!R256+Retail!R256+Misc!R256","v":204.36815788725491},{"$f":"+Distribution!S256+Transmission!S256+Generation!S256+Retail!S256+Misc!S256","v":2620.2644477184504},{"$f":"+Distribution!T256+Transmission!T256+Generation!T256+Retail!T256+Misc!T256","v":6273.240758489721},{"$f":"+Distribution!U256+Transmission!U256+Generation!U256+Retail!U256+Misc!U256","v":4702.3241241651403},{"$f":"ROUND(SUM(I256:U256)-H256,0)","v":0}]
[{"$f":"ROW()","v":257},null,null,null,null,null,null,{"$f":"+Distribution!H257+Transmission!H257+Generation!H257+Retail!H257+Misc!H257","v":16221073.246093277},{"$f":"+Distribution!I257+Transmission!I257+Generation!I257+Retail!I257+Misc!I257","v":5699960.0200293111},{"$f":"+Distribution!J257+Transmission!J257+Generation!J257+Retail!J257+Misc!J257","v":4586688.8180269329},{"$f":"+Distribution!K257+Transmission!K257+Generation!K257+Retail!K257+Misc!K257","v":1455079.4605958625},{"$f":"+Distribution!L257+Transmission!L257+Generation!L257+Retail!L257+Misc!L257","v":38605.17028378736},{"$f":"+Distribution!M257+Transmission!M257+Generation!M257+Retail!M257+Misc!M257","v":2567136.7266852572},{"$f":"+Distribution!N257+Transmission!N257+Generation!N257+Retail!N257+Misc!N257","v":136750.71598651621},{"$f":"+Distribution!O257+Transmission!O257+Generation!O257+Retail!O257+Misc!O257","v":3388.5255825331888},{"$f":"+Distribution!P257+Transmission!P257+Generation!P257+Retail!P257+Misc!P257","v":6973.5192497320495},{"$f":"+Distribution!Q257+Transmission!Q257+Generation!Q257+Retail!Q257+Misc!Q257","v":1028778.891725486},{"$f":"+Distribution!R257+Transmission!R257+Generation!R257+Retail!R257+Misc!R257","v":10332.460332741972},{"$f":"+Distribution!S257+Transmission!S257+Generation!S257+Retail!S257+Misc!S257","v":132475.52234766877},{"$f":"+Distribution!T257+Transmission!T257+Generation!T257+Retail!T257+Misc!T257","v":317162.96689719037},{"$f":"+Distribution!U257+Transmission!U257+Generation!U257+Retail!U257+Misc!U257","v":237740.44835025631},{"$f":"ROUND(SUM(I257:U257)-H257,0)","v":0}]
[{"$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":3857151.3977010408},{"$f":"+Distribution!I259+Transmission!I259+Generation!I259+Retail!I259+Misc!I259","v":1355373.2496332312},{"$f":"+Distribution!J259+Transmission!J259+Generation!J259+Retail!J259+Misc!J259","v":1090652.4443154952},{"$f":"+Distribution!K259+Transmission!K259+Generation!K259+Retail!K259+Misc!K259","v":345998.17718936235},{"$f":"+Distribution!L259+Transmission!L259+Generation!L259+Retail!L259+Misc!L259","v":9179.7863346964423},{"$f":"+Distribution!M259+Transmission!M259+Generation!M259+Retail!M259+Misc!M259","v":610430.32499766909},{"$f":"+Distribution!N259+Transmission!N259+Generation!N259+Retail!N259+Misc!N259","v":32517.467081350231},{"$f":"+Distribution!O259+Transmission!O259+Generation!O259+Retail!O259+Misc!O259","v":805.7454638497145},{"$f":"+Distribution!P259+Transmission!P259+Generation!P259+Retail!P259+Misc!P259","v":1658.2083757914879},{"$f":"+Distribution!Q259+Transmission!Q259+Generation!Q259+Retail!Q259+Misc!Q259","v":244629.67893323497},{"$f":"+Distribution!R259+Transmission!R259+Generation!R259+Retail!R259+Misc!R259","v":2456.9190465695456},{"$f":"+Distribution!S259+Transmission!S259+Generation!S259+Retail!S259+Misc!S259","v":31500.883969410057},{"$f":"+Distribution!T259+Transmission!T259+Generation!T259+Retail!T259+Misc!T259","v":75417.055487443795},{"$f":"+Distribution!U259+Transmission!U259+Generation!U259+Retail!U259+Misc!U259","v":56531.456872936316},{"$f":"ROUND(SUM(I259:U259)-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":1151121.6797996892},{"$f":"+Distribution!I260+Transmission!I260+Generation!I260+Retail!I260+Misc!I260","v":404495.27928908542},{"$f":"+Distribution!J260+Transmission!J260+Generation!J260+Retail!J260+Misc!J260","v":325492.45397170144},{"$f":"+Distribution!K260+Transmission!K260+Generation!K260+Retail!K260+Misc!K260","v":103259.10545570956},{"$f":"+Distribution!L260+Transmission!L260+Generation!L260+Retail!L260+Misc!L260","v":2739.5997658002816},{"$f":"+Distribution!M260+Transmission!M260+Generation!M260+Retail!M260+Misc!M260","v":182175.78431865593},{"$f":"+Distribution!N260+Transmission!N260+Generation!N260+Retail!N260+Misc!N260","v":9704.4573754157336},{"$f":"+Distribution!O260+Transmission!O260+Generation!O260+Retail!O260+Misc!O260","v":240.46530099660671},{"$f":"+Distribution!P260+Transmission!P260+Generation!P260+Retail!P260+Misc!P260","v":494.87287746514289},{"$f":"+Distribution!Q260+Transmission!Q260+Generation!Q260+Retail!Q260+Misc!Q260","v":73006.863850437367},{"$f":"+Distribution!R260+Transmission!R260+Generation!R260+Retail!R260+Misc!R260","v":733.23872682432739},{"$f":"+Distribution!S260+Transmission!S260+Generation!S260+Retail!S260+Misc!S260","v":9401.070046577659},{"$f":"+Distribution!T260+Transmission!T260+Generation!T260+Retail!T260+Misc!T260","v":22507.337318933376},{"$f":"+Distribution!U260+Transmission!U260+Generation!U260+Retail!U260+Misc!U260","v":16871.151502086286},{"$f":"ROUND(SUM(I260:U260)-H260,0)","v":0}]
[{"$f":"ROW()","v":261},null,null,null,null,null,null,{"$f":"+Distribution!H261+Transmission!H261+Generation!H261+Retail!H261+Misc!H261","v":5008273.0775007298},{"$f":"+Distribution!I261+Transmission!I261+Generation!I261+Retail!I261+Misc!I261","v":1759868.5289223166},{"$f":"+Distribution!J261+Transmission!J261+Generation!J261+Retail!J261+Misc!J261","v":1416144.8982871966},{"$f":"+Distribution!K261+Transmission!K261+Generation!K261+Retail!K261+Misc!K261","v":449257.28264507191},{"$f":"+Distribution!L261+Transmission!L261+Generation!L261+Retail!L261+Misc!L261","v":11919.386100496724},{"$f":"+Distribution!M261+Transmission!M261+Generation!M261+Retail!M261+Misc!M261","v":792606.10931632505},{"$f":"+Distribution!N261+Transmission!N261+Generation!N261+Retail!N261+Misc!N261","v":42221.924456765963},{"$f":"+Distribution!O261+Transmission!O261+Generation!O261+Retail!O261+Misc!O261","v":1046.2107648463211},{"$f":"+Distribution!P261+Transmission!P261+Generation!P261+Retail!P261+Misc!P261","v":2153.0812532566306},{"$f":"+Distribution!Q261+Transmission!Q261+Generation!Q261+Retail!Q261+Misc!Q261","v":317636.54278367234},{"$f":"+Distribution!R261+Transmission!R261+Generation!R261+Retail!R261+Misc!R261","v":3190.157773393873},{"$f":"+Distribution!S261+Transmission!S261+Generation!S261+Retail!S261+Misc!S261","v":40901.954015987714},{"$f":"+Distribution!T261+Transmission!T261+Generation!T261+Retail!T261+Misc!T261","v":97924.392806377175},{"$f":"+Distribution!U261+Transmission!U261+Generation!U261+Retail!U261+Misc!U261","v":73402.608375022595},{"$f":"ROUND(SUM(I261:U261)-H261,0)","v":0}]
[{"$f":"ROW()","v":262}]
[{"$f":"ROW()","v":263},null,"Total Steam Power Generation",null,null,null,null,{"$f":"+Distribution!H263+Transmission!H263+Generation!H263+Retail!H263+Misc!H263","v":441858591.57572073},{"$f":"+Distribution!I263+Transmission!I263+Generation!I263+Retail!I263+Misc!I263","v":140805857.65594235},{"$f":"+Distribution!J263+Transmission!J263+Generation!J263+Retail!J263+Misc!J263","v":120899941.33941385},{"$f":"+Distribution!K263+Transmission!K263+Generation!K263+Retail!K263+Misc!K263","v":40155172.336155064},{"$f":"+Distribution!L263+Transmission!L263+Generation!L263+Retail!L263+Misc!L263","v":1601873.5860856096},{"$f":"+Distribution!M263+Transmission!M263+Generation!M263+Retail!M263+Misc!M263","v":79497458.057904854},{"$f":"+Distribution!N263+Transmission!N263+Generation!N263+Retail!N263+Misc!N263","v":3953056.4657560913},{"$f":"+Distribution!O263+Transmission!O263+Generation!O263+Retail!O263+Misc!O263","v":108374.3682617897},{"$f":"+Distribution!P263+Transmission!P263+Generation!P263+Retail!P263+Misc!P263","v":282264.93070862954},{"$f":"+Distribution!Q263+Transmission!Q263+Generation!Q263+Retail!Q263+Misc!Q263","v":27477036.963933583},{"$f":"+Distribution!R263+Transmission!R263+Generation!R263+Retail!R263+Misc!R263","v":257348.41907902088},{"$f":"+Distribution!S263+Transmission!S263+Generation!S263+Retail!S263+Misc!S263","v":4425750.0554537503},{"$f":"+Distribution!T263+Transmission!T263+Generation!T263+Retail!T263+Misc!T263","v":13964915.230095929},{"$f":"+Distribution!U263+Transmission!U263+Generation!U263+Retail!U263+Misc!U263","v":8429542.1669301912},{"$f":"ROUND(SUM(I263:U263)-H263,0)","v":0}]
[{"$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":"+Distribution!T269+Transmission!T269+Generation!T269+Retail!T269+Misc!T269","v":0},{"$f":"+Distribution!U269+Transmission!U269+Generation!U269+Retail!U269+Misc!U269","v":0},{"$f":"ROUND(SUM(I269:U269)-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},{"$f":"+Distribution!T271+Transmission!T271+Generation!T271+Retail!T271+Misc!T271","v":0},{"$f":"+Distribution!U271+Transmission!U271+Generation!U271+Retail!U271+Misc!U271","v":0},{"$f":"ROUND(SUM(I271:U271)-H271,0)","v":0}]
[{"$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":"+Distribution!T273+Transmission!T273+Generation!T273+Retail!T273+Misc!T273","v":0},{"$f":"+Distribution!U273+Transmission!U273+Generation!U273+Retail!U273+Misc!U273","v":0},{"$f":"ROUND(SUM(I273:U273)-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},{"$f":"+Distribution!T275+Transmission!T275+Generation!T275+Retail!T275+Misc!T275","v":0},{"$f":"+Distribution!U275+Transmission!U275+Generation!U275+Retail!U275+Misc!U275","v":0},{"$f":"ROUND(SUM(I275:U275)-H275,0)","v":0}]
[{"$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":"+Distribution!T277+Transmission!T277+Generation!T277+Retail!T277+Misc!T277","v":0},{"$f":"+Distribution!U277+Transmission!U277+Generation!U277+Retail!U277+Misc!U277","v":0},{"$f":"ROUND(SUM(I277:U277)-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},{"$f":"+Distribution!T279+Transmission!T279+Generation!T279+Retail!T279+Misc!T279","v":0},{"$f":"+Distribution!U279+Transmission!U279+Generation!U279+Retail!U279+Misc!U279","v":0},{"$f":"ROUND(SUM(I279:U279)-H279,0)","v":0}]
[{"$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":"+Distribution!T281+Transmission!T281+Generation!T281+Retail!T281+Misc!T281","v":0},{"$f":"+Distribution!U281+Transmission!U281+Generation!U281+Retail!U281+Misc!U281","v":0},{"$f":"ROUND(SUM(I281:U281)-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},{"$f":"+Distribution!T283+Transmission!T283+Generation!T283+Retail!T283+Misc!T283","v":0},{"$f":"+Distribution!U283+Transmission!U283+Generation!U283+Retail!U283+Misc!U283","v":0},{"$f":"ROUND(SUM(I283:U283)-H283,0)","v":0}]
[{"$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":"+Distribution!T285+Transmission!T285+Generation!T285+Retail!T285+Misc!T285","v":0},{"$f":"+Distribution!U285+Transmission!U285+Generation!U285+Retail!U285+Misc!U285","v":0},{"$f":"ROUND(SUM(I285:U285)-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},{"$f":"+Distribution!T287+Transmission!T287+Generation!T287+Retail!T287+Misc!T287","v":0},{"$f":"+Distribution!U287+Transmission!U287+Generation!U287+Retail!U287+Misc!U287","v":0},{"$f":"ROUND(SUM(I287:U287)-H287,0)","v":0}]
[{"$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":"+Distribution!T289+Transmission!T289+Generation!T289+Retail!T289+Misc!T289","v":0},{"$f":"+Distribution!U289+Transmission!U289+Generation!U289+Retail!U289+Misc!U289","v":0},{"$f":"ROUND(SUM(I289:U289)-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},{"$f":"+Distribution!T291+Transmission!T291+Generation!T291+Retail!T291+Misc!T291","v":0},{"$f":"+Distribution!U291+Transmission!U291+Generation!U291+Retail!U291+Misc!U291","v":0},{"$f":"ROUND(SUM(I291:U291)-H291,0)","v":0}]
[{"$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}]
[{"$f":"ROW()","v":297},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$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":"'Hot Sheet'!R10","v":"Mobile"}]
[{"$f":"ROW()","v":299},null,"FERC",null,null,"COS",null,{"$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."},{"$f":"'Hot Sheet'!R11","v":"Home Park"},{"$f":"'Hot Sheet'!S11","v":"Industrial"},{"$f":"'Hot Sheet'!T11","v":"Industrial"},{"$f":"'Hot Sheet'!U11","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"},{"$f":"'Hot Sheet'!R12","v":"Sch 25"},{"$f":"'Hot Sheet'!S12","v":"Cust A"},{"$f":"'Hot Sheet'!T12","v":"Cust B"},{"$f":"'Hot Sheet'!U12","v":"Cust C"}]
[{"$f":"ROW()","v":301},null,"535","Operation Super & Engineering",null,"F10",null,{"$f":"+Distribution!H301+Transmission!H301+Generation!H301+Retail!H301+Misc!H301","v":1829380.191498185},{"$f":"+Distribution!I301+Transmission!I301+Generation!I301+Retail!I301+Misc!I301","v":642830.08866164752},{"$f":"+Distribution!J301+Transmission!J301+Generation!J301+Retail!J301+Misc!J301","v":517277.58952605398},{"$f":"+Distribution!K301+Transmission!K301+Generation!K301+Retail!K301+Misc!K301","v":164100.95077469866},{"$f":"+Distribution!L301+Transmission!L301+Generation!L301+Retail!L301+Misc!L301","v":4353.8138774870595},{"$f":"+Distribution!M301+Transmission!M301+Generation!M301+Retail!M301+Misc!M301","v":289516.54464642535},{"$f":"+Distribution!N301+Transmission!N301+Generation!N301+Retail!N301+Misc!N301","v":15422.472188095091},{"$f":"+Distribution!O301+Transmission!O301+Generation!O301+Retail!O301+Misc!O301","v":382.1511366742655},{"$f":"+Distribution!P301+Transmission!P301+Generation!P301+Retail!P301+Misc!P301","v":786.45955091557073},{"$f":"+Distribution!Q301+Transmission!Q301+Generation!Q301+Retail!Q301+Misc!Q301","v":116023.62540390674},{"$f":"+Distribution!R301+Transmission!R301+Generation!R301+Retail!R301+Misc!R301","v":1165.2742069154588},{"$f":"+Distribution!S301+Transmission!S301+Generation!S301+Retail!S301+Misc!S301","v":14940.324401751166},{"$f":"+Distribution!T301+Transmission!T301+Generation!T301+Retail!T301+Misc!T301","v":35769.00494289145},{"$f":"+Distribution!U301+Transmission!U301+Generation!U301+Retail!U301+Misc!U301","v":26811.89218072256},{"$f":"ROUND(SUM(I301:U301)-H301,0)","v":0}]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":303},null,"536","Water For Power",null,"F10",null,{"$f":"+Distribution!H303+Transmission!H303+Generation!H303+Retail!H303+Misc!H303","v":88526.502437599076},{"$f":"+Distribution!I303+Transmission!I303+Generation!I303+Retail!I303+Misc!I303","v":31107.530121588632},{"$f":"+Distribution!J303+Transmission!J303+Generation!J303+Retail!J303+Misc!J303","v":25031.852866293062},{"$f":"+Distribution!K303+Transmission!K303+Generation!K303+Retail!K303+Misc!K303","v":7941.0957253622919},{"$f":"+Distribution!L303+Transmission!L303+Generation!L303+Retail!L303+Misc!L303","v":210.68770539302804},{"$f":"+Distribution!M303+Transmission!M303+Generation!M303+Retail!M303+Misc!M303","v":14010.147925772191},{"$f":"+Distribution!N303+Transmission!N303+Generation!N303+Retail!N303+Misc!N303","v":746.31699200540879},{"$f":"+Distribution!O303+Transmission!O303+Generation!O303+Retail!O303+Misc!O303","v":18.492877363354346},{"$f":"+Distribution!P303+Transmission!P303+Generation!P303+Retail!P303+Misc!P303","v":38.057979240598669},{"$f":"+Distribution!Q303+Transmission!Q303+Generation!Q303+Retail!Q303+Misc!Q303","v":5614.5604969770566},{"$f":"+Distribution!R303+Transmission!R303+Generation!R303+Retail!R303+Misc!R303","v":56.389399206564562},{"$f":"+Distribution!S303+Transmission!S303+Generation!S303+Retail!S303+Misc!S303","v":722.98512398725609},{"$f":"+Distribution!T303+Transmission!T303+Generation!T303+Retail!T303+Misc!T303","v":1730.9167979315112},{"$f":"+Distribution!U303+Transmission!U303+Generation!U303+Retail!U303+Misc!U303","v":1297.4684264781131},{"$f":"ROUND(SUM(I303:U303)-H303,0)","v":0}]
[{"$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":2825198.6108751693},{"$f":"+Distribution!I305+Transmission!I305+Generation!I305+Retail!I305+Misc!I305","v":992753.00014499493},{"$f":"+Distribution!J305+Transmission!J305+Generation!J305+Retail!J305+Misc!J305","v":798856.31983859465},{"$f":"+Distribution!K305+Transmission!K305+Generation!K305+Retail!K305+Misc!K305","v":253428.88281319471},{"$f":"+Distribution!L305+Transmission!L305+Generation!L305+Retail!L305+Misc!L305","v":6723.8013048627008},{"$f":"+Distribution!M305+Transmission!M305+Generation!M305+Retail!M305+Misc!M305","v":447114.13382616767},{"$f":"+Distribution!N305+Transmission!N305+Generation!N305+Retail!N305+Misc!N305","v":23817.655402939468},{"$f":"+Distribution!O305+Transmission!O305+Generation!O305+Retail!O305+Misc!O305","v":590.17412864425512},{"$f":"+Distribution!P305+Transmission!P305+Generation!P305+Retail!P305+Misc!P305","v":1214.5667921201957},{"$f":"+Distribution!Q305+Transmission!Q305+Generation!Q305+Retail!Q305+Misc!Q305","v":179180.78857701656},{"$f":"+Distribution!R305+Transmission!R305+Generation!R305+Retail!R305+Misc!R305","v":1799.5882353848503},{"$f":"+Distribution!S305+Transmission!S305+Generation!S305+Retail!S305+Misc!S305","v":23073.051704623569},{"$f":"+Distribution!T305+Transmission!T305+Generation!T305+Retail!T305+Misc!T305","v":55239.771123948041},{"$f":"+Distribution!U305+Transmission!U305+Generation!U305+Retail!U305+Misc!U305","v":41406.876982677408},{"$f":"ROUND(SUM(I305:U305)-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},{"$f":"+Distribution!T307+Transmission!T307+Generation!T307+Retail!T307+Misc!T307","v":0},{"$f":"+Distribution!U307+Transmission!U307+Generation!U307+Retail!U307+Misc!U307","v":0},{"$f":"ROUND(SUM(I307:U307)-H307,0)","v":0}]
[{"$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":10483603.446250215},{"$f":"+Distribution!I309+Transmission!I309+Generation!I309+Retail!I309+Misc!I309","v":3683857.3874179102},{"$f":"+Distribution!J309+Transmission!J309+Generation!J309+Retail!J309+Misc!J309","v":2964355.4387577525},{"$f":"+Distribution!K309+Transmission!K309+Generation!K309+Retail!K309+Misc!K309","v":940411.02066687308},{"$f":"+Distribution!L309+Transmission!L309+Generation!L309+Retail!L309+Misc!L309","v":24950.340220408267},{"$f":"+Distribution!M309+Transmission!M309+Generation!M309+Retail!M309+Misc!M309","v":1659128.4082484995},{"$f":"+Distribution!N309+Transmission!N309+Generation!N309+Retail!N309+Misc!N309","v":88381.345404423657},{"$f":"+Distribution!O309+Transmission!O309+Generation!O309+Retail!O309+Misc!O309","v":2189.9881676021423},{"$f":"+Distribution!P309+Transmission!P309+Generation!P309+Retail!P309+Misc!P309","v":4506.9527354850306},{"$f":"+Distribution!Q309+Transmission!Q309+Generation!Q309+Retail!Q309+Misc!Q309","v":664894.96540066123},{"$f":"+Distribution!R309+Transmission!R309+Generation!R309+Retail!R309+Misc!R309","v":6677.8205800079086},{"$f":"+Distribution!S309+Transmission!S309+Generation!S309+Retail!S309+Misc!S309","v":85618.307836832231},{"$f":"+Distribution!T309+Transmission!T309+Generation!T309+Retail!T309+Misc!T309","v":204980.93574585958},{"$f":"+Distribution!U309+Transmission!U309+Generation!U309+Retail!U309+Misc!U309","v":153650.5350678993},{"$f":"ROUND(SUM(I309:U309)-H309,0)","v":0}]
[{"$f":"ROW()","v":310}]
[{"$f":"ROW()","v":311},null,"540","Rents (Hydro Generation)",null,"F10",null,{"$f":"+Distribution!H311+Transmission!H311+Generation!H311+Retail!H311+Misc!H311","v":48928.319170194824},{"$f":"+Distribution!I311+Transmission!I311+Generation!I311+Retail!I311+Misc!I311","v":17193.033955660896},{"$f":"+Distribution!J311+Transmission!J311+Generation!J311+Retail!J311+Misc!J311","v":13835.02626602312},{"$f":"+Distribution!K311+Transmission!K311+Generation!K311+Retail!K311+Misc!K311","v":4389.0186047446614},{"$f":"+Distribution!L311+Transmission!L311+Generation!L311+Retail!L311+Misc!L311","v":116.44643141721789},{"$f":"+Distribution!M311+Transmission!M311+Generation!M311+Retail!M311+Misc!M311","v":7743.3646474062152},{"$f":"+Distribution!N311+Transmission!N311+Generation!N311+Retail!N311+Misc!N311","v":412.48705169076288},{"$f":"+Distribution!O311+Transmission!O311+Generation!O311+Retail!O311+Misc!O311","v":10.220955093614698},{"$f":"+Distribution!P311+Transmission!P311+Generation!P311+Retail!P311+Misc!P311","v":21.034525300140874},{"$f":"+Distribution!Q311+Transmission!Q311+Generation!Q311+Retail!Q311+Misc!Q311","v":3103.1499091483988},{"$f":"+Distribution!R311+Transmission!R311+Generation!R311+Retail!R311+Misc!R311","v":31.166243398570096},{"$f":"+Distribution!S311+Transmission!S311+Generation!S311+Retail!S311+Misc!S311","v":399.59160169787827},{"$f":"+Distribution!T311+Transmission!T311+Generation!T311+Retail!T311+Misc!T311","v":956.67226439835713},{"$f":"+Distribution!U311+Transmission!U311+Generation!U311+Retail!U311+Misc!U311","v":717.10671421498546},{"$f":"ROUND(SUM(I311:U311)-H311,0)","v":0}]
[{"$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":195.53359715906558},{"$f":"+Distribution!I313+Transmission!I313+Generation!I313+Retail!I313+Misc!I313","v":68.708997824642566},{"$f":"+Distribution!J313+Transmission!J313+Generation!J313+Retail!J313+Misc!J313","v":55.289298681520279},{"$f":"+Distribution!K313+Transmission!K313+Generation!K313+Retail!K313+Misc!K313","v":17.539956621002592},{"$f":"+Distribution!L313+Transmission!L313+Generation!L313+Retail!L313+Misc!L313","v":0.46535809930734595},{"$f":"+Distribution!M313+Transmission!M313+Generation!M313+Retail!M313+Misc!M313","v":30.945022622890313},{"$f":"+Distribution!N313+Transmission!N313+Generation!N313+Retail!N313+Misc!N313","v":1.6484334300975567},{"$f":"+Distribution!O313+Transmission!O313+Generation!O313+Retail!O313+Misc!O313","v":4.0846285949532199E-2},{"$f":"+Distribution!P313+Transmission!P313+Generation!P313+Retail!P313+Misc!P313","v":8.4060856089562291E-2},{"$f":"+Distribution!Q313+Transmission!Q313+Generation!Q313+Retail!Q313+Misc!Q313","v":12.40120393567973},{"$f":"+Distribution!R313+Transmission!R313+Generation!R313+Retail!R313+Misc!R313","v":0.12455052176347071},{"$f":"+Distribution!S313+Transmission!S313+Generation!S313+Retail!S313+Misc!S313","v":1.5968989861015821},{"$f":"+Distribution!T313+Transmission!T313+Generation!T313+Retail!T313+Misc!T313","v":3.8231758689570903},{"$f":"+Distribution!U313+Transmission!U313+Generation!U313+Retail!U313+Misc!U313","v":2.8657934250639374},{"$f":"ROUND(SUM(I313:U313)-H313,0)","v":0}]
[{"$f":"ROW()","v":314}]
[{"$f":"ROW()","v":315},null,"542","Maintenance of Structures",null,"F10",null,{"$f":"+Distribution!H315+Transmission!H315+Generation!H315+Retail!H315+Misc!H315","v":595863.41002398974},{"$f":"+Distribution!I315+Transmission!I315+Generation!I315+Retail!I315+Misc!I315","v":209381.80618554761},{"$f":"+Distribution!J315+Transmission!J315+Generation!J315+Retail!J315+Misc!J315","v":168487.00442719861},{"$f":"+Distribution!K315+Transmission!K315+Generation!K315+Retail!K315+Misc!K315","v":53450.754835555374},{"$f":"+Distribution!L315+Transmission!L315+Generation!L315+Retail!L315+Misc!L315","v":1418.1187681520723},{"$f":"+Distribution!M315+Transmission!M315+Generation!M315+Retail!M315+Misc!M315","v":94300.963983927999},{"$f":"+Distribution!N315+Transmission!N315+Generation!N315+Retail!N315+Misc!N315","v":5023.3882009362515},{"$f":"+Distribution!O315+Transmission!O315+Generation!O315+Retail!O315+Misc!O315","v":124.47378653246859},{"$f":"+Distribution!P315+Transmission!P315+Generation!P315+Retail!P315+Misc!P315","v":256.16461358461828},{"$f":"+Distribution!Q315+Transmission!Q315+Generation!Q315+Retail!Q315+Misc!Q315","v":37791.06901769821},{"$f":"+Distribution!R315+Transmission!R315+Generation!R315+Retail!R315+Misc!R315","v":379.55164583749365},{"$f":"+Distribution!S315+Transmission!S315+Generation!S315+Retail!S315+Misc!S315","v":4866.3436317200913},{"$f":"+Distribution!T315+Transmission!T315+Generation!T315+Retail!T315+Misc!T315","v":11650.635202834155},{"$f":"+Distribution!U315+Transmission!U315+Generation!U315+Retail!U315+Misc!U315","v":8733.1357244647097},{"$f":"ROUND(SUM(I315:U315)-H315,0)","v":0}]
[{"$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":816647.70645588101},{"$f":"+Distribution!I317+Transmission!I317+Generation!I317+Retail!I317+Misc!I317","v":286963.70496744057},{"$f":"+Distribution!J317+Transmission!J317+Generation!J317+Retail!J317+Misc!J317","v":230916.21908375612},{"$f":"+Distribution!K317+Transmission!K317+Generation!K317+Retail!K317+Misc!K317","v":73255.775754101938},{"$f":"+Distribution!L317+Transmission!L317+Generation!L317+Retail!L317+Misc!L317","v":1943.5719999098505},{"$f":"+Distribution!M317+Transmission!M317+Generation!M317+Retail!M317+Misc!M317","v":129242.14620084317},{"$f":"+Distribution!N317+Transmission!N317+Generation!N317+Retail!N317+Misc!N317","v":6884.6960291905862},{"$f":"+Distribution!O317+Transmission!O317+Generation!O317+Retail!O317+Misc!O317","v":170.59485542421018},{"$f":"+Distribution!P317+Transmission!P317+Generation!P317+Retail!P317+Misc!P317","v":351.0808696083775},{"$f":"+Distribution!Q317+Transmission!Q317+Generation!Q317+Retail!Q317+Misc!Q317","v":51793.732118199085},{"$f":"+Distribution!R317+Transmission!R317+Generation!R317+Retail!R317+Misc!R317","v":520.18629746415354},{"$f":"+Distribution!S317+Transmission!S317+Generation!S317+Retail!S317+Misc!S317","v":6669.4619921542026},{"$f":"+Distribution!T317+Transmission!T317+Generation!T317+Retail!T317+Misc!T317","v":15967.526042194138},{"$f":"+Distribution!U317+Transmission!U317+Generation!U317+Retail!U317+Misc!U317","v":11969.010245594523},{"$f":"ROUND(SUM(I317:U317)-H317,0)","v":0}]
[{"$f":"ROW()","v":318}]
[{"$f":"ROW()","v":319},null,"544","Maintenance of Electric Plant",null,"F10",null,{"$f":"+Distribution!H319+Transmission!H319+Generation!H319+Retail!H319+Misc!H319","v":681496.33530591498},{"$f":"+Distribution!I319+Transmission!I319+Generation!I319+Retail!I319+Misc!I319","v":239472.55561377594},{"$f":"+Distribution!J319+Transmission!J319+Generation!J319+Retail!J319+Misc!J319","v":192700.66617982884},{"$f":"+Distribution!K319+Transmission!K319+Generation!K319+Retail!K319+Misc!K319","v":61132.287915278022},{"$f":"+Distribution!L319+Transmission!L319+Generation!L319+Retail!L319+Misc!L319","v":1621.9199354517611},{"$f":"+Distribution!M319+Transmission!M319+Generation!M319+Retail!M319+Misc!M319","v":107853.17623089936},{"$f":"+Distribution!N319+Transmission!N319+Generation!N319+Retail!N319+Misc!N319","v":5745.3110766093196},{"$f":"+Distribution!O319+Transmission!O319+Generation!O319+Retail!O319+Misc!O319","v":142.362205727841},{"$f":"+Distribution!P319+Transmission!P319+Generation!P319+Retail!P319+Misc!P319","v":292.97862976003961},{"$f":"+Distribution!Q319+Transmission!Q319+Generation!Q319+Retail!Q319+Misc!Q319","v":43222.111996803673},{"$f":"+Distribution!R319+Transmission!R319+Generation!R319+Retail!R319+Misc!R319","v":434.09790120720209},{"$f":"+Distribution!S319+Transmission!S319+Generation!S319+Retail!S319+Misc!S319","v":5565.6972647859011},{"$f":"+Distribution!T319+Transmission!T319+Generation!T319+Retail!T319+Misc!T319","v":13324.975256322416},{"$f":"+Distribution!U319+Transmission!U319+Generation!U319+Retail!U319+Misc!U319","v":9988.1950994645777},{"$f":"ROUND(SUM(I319:U319)-H319,0)","v":0}]
[{"$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":1149867.1442779973},{"$f":"+Distribution!I321+Transmission!I321+Generation!I321+Retail!I321+Misc!I321","v":404054.44518342149},{"$f":"+Distribution!J321+Transmission!J321+Generation!J321+Retail!J321+Misc!J321","v":325137.72010410437},{"$f":"+Distribution!K321+Transmission!K321+Generation!K321+Retail!K321+Misc!K321","v":103146.56981503354},{"$f":"+Distribution!L321+Transmission!L321+Generation!L321+Retail!L321+Misc!L321","v":2736.6140473643181},{"$f":"+Distribution!M321+Transmission!M321+Generation!M321+Retail!M321+Misc!M321","v":181977.2423255457},{"$f":"+Distribution!N321+Transmission!N321+Generation!N321+Retail!N321+Misc!N321","v":9693.8810942893797},{"$f":"+Distribution!O321+Transmission!O321+Generation!O321+Retail!O321+Misc!O321","v":240.20323290499798},{"$f":"+Distribution!P321+Transmission!P321+Generation!P321+Retail!P321+Misc!P321","v":494.33354646791076},{"$f":"+Distribution!Q321+Transmission!Q321+Generation!Q321+Retail!Q321+Misc!Q321","v":72927.298235754788},{"$f":"+Distribution!R321+Transmission!R321+Generation!R321+Retail!R321+Misc!R321","v":732.43961579651557},{"$f":"+Distribution!S321+Transmission!S321+Generation!S321+Retail!S321+Misc!S321","v":9390.8244083255868},{"$f":"+Distribution!T321+Transmission!T321+Generation!T321+Retail!T321+Misc!T321","v":22482.807979715115},{"$f":"+Distribution!U321+Transmission!U321+Generation!U321+Retail!U321+Misc!U321","v":16852.764689273503},{"$f":"ROUND(SUM(I321:U321)-H321,0)","v":0}]
[{"$f":"ROW()","v":322}]
[{"$f":"ROW()","v":323},null,"Total Hydraulic Power Generation ",null,null,null,null,{"$f":"+Distribution!H323+Transmission!H323+Generation!H323+Retail!H323+Misc!H323","v":18519707.199892305},{"$f":"+Distribution!I323+Transmission!I323+Generation!I323+Retail!I323+Misc!I323","v":6507682.2612498105},{"$f":"+Distribution!J323+Transmission!J323+Generation!J323+Retail!J323+Misc!J323","v":5236653.1263482869},{"$f":"+Distribution!K323+Transmission!K323+Generation!K323+Retail!K323+Misc!K323","v":1661273.8968614633},{"$f":"+Distribution!L323+Transmission!L323+Generation!L323+Retail!L323+Misc!L323","v":44075.779648545584},{"$f":"+Distribution!M323+Transmission!M323+Generation!M323+Retail!M323+Misc!M323","v":2930917.0730581102},{"$f":"+Distribution!N323+Transmission!N323+Generation!N323+Retail!N323+Misc!N323","v":156129.20187361003},{"$f":"+Distribution!O323+Transmission!O323+Generation!O323+Retail!O323+Misc!O323","v":3868.7021922530994},{"$f":"+Distribution!P323+Transmission!P323+Generation!P323+Retail!P323+Misc!P323","v":7961.7133033385726},{"$f":"+Distribution!Q323+Transmission!Q323+Generation!Q323+Retail!Q323+Misc!Q323","v":1174563.7023601013},{"$f":"+Distribution!R323+Transmission!R323+Generation!R323+Retail!R323+Misc!R323","v":11796.638675740478},{"$f":"+Distribution!S323+Transmission!S323+Generation!S323+Retail!S323+Misc!S323","v":151248.18486486399},{"$f":"+Distribution!T323+Transmission!T323+Generation!T323+Retail!T323+Misc!T323","v":362107.06853196374},{"$f":"+Distribution!U323+Transmission!U323+Generation!U323+Retail!U323+Misc!U323","v":271429.85092421476},{"$f":"ROUND(SUM(I323:U323)-H323,0)","v":0}]
[{"$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":149466.88025842039},{"$f":"+Distribution!I329+Transmission!I329+Generation!I329+Retail!I329+Misc!I329","v":52521.508833991094},{"$f":"+Distribution!J329+Transmission!J329+Generation!J329+Retail!J329+Misc!J329","v":42263.422274588323},{"$f":"+Distribution!K329+Transmission!K329+Generation!K329+Retail!K329+Misc!K329","v":13407.632417648358},{"$f":"+Distribution!L329+Transmission!L329+Generation!L329+Retail!L329+Misc!L329","v":355.72210769422935},{"$f":"+Distribution!M329+Transmission!M329+Generation!M329+Retail!M329+Misc!M329","v":23654.533329159975},{"$f":"+Distribution!N329+Transmission!N329+Generation!N329+Retail!N329+Misc!N329","v":1260.0709325156781},{"$f":"+Distribution!O329+Transmission!O329+Generation!O329+Retail!O329+Misc!O329","v":31.223109581794308},{"$f":"+Distribution!P329+Transmission!P329+Generation!P329+Retail!P329+Misc!P329","v":64.256547693631958},{"$f":"+Distribution!Q329+Transmission!Q329+Generation!Q329+Retail!Q329+Misc!Q329","v":9479.5436213789126},{"$f":"+Distribution!R329+Transmission!R329+Generation!R329+Retail!R329+Misc!R329","v":95.207054915479802},{"$f":"+Distribution!S329+Transmission!S329+Generation!S329+Retail!S329+Misc!S329","v":1220.6777403387628},{"$f":"+Distribution!T329+Transmission!T329+Generation!T329+Retail!T329+Misc!T329","v":2922.4551591889845},{"$f":"+Distribution!U329+Transmission!U329+Generation!U329+Retail!U329+Misc!U329","v":2190.6271297251624},{"$f":"ROUND(SUM(I329:U329)-H329,0)","v":0}]
[{"$f":"ROW()","v":330}]
[{"$f":"ROW()","v":331},null,"547","Fuel",null,"F92",null,{"$f":"+Distribution!H331+Transmission!H331+Generation!H331+Retail!H331+Misc!H331","v":167939952.14469814},{"$f":"+Distribution!I331+Transmission!I331+Generation!I331+Retail!I331+Misc!I331","v":51665746.582453169},{"$f":"+Distribution!J331+Transmission!J331+Generation!J331+Retail!J331+Misc!J331","v":45167535.775621109},{"$f":"+Distribution!K331+Transmission!K331+Generation!K331+Retail!K331+Misc!K331","v":15293237.947221765},{"$f":"+Distribution!L331+Transmission!L331+Generation!L331+Retail!L331+Misc!L331","v":690404.0694138197},{"$f":"+Distribution!M331+Transmission!M331+Generation!M331+Retail!M331+Misc!M331","v":31619971.170600649},{"$f":"+Distribution!N331+Transmission!N331+Generation!N331+Retail!N331+Misc!N331","v":1539946.2252100033},{"$f":"+Distribution!O331+Transmission!O331+Generation!O331+Retail!O331+Misc!O331","v":43577.972025877367},{"$f":"+Distribution!P331+Transmission!P331+Generation!P331+Retail!P331+Misc!P331","v":122154.96461165321},{"$f":"+Distribution!Q331+Transmission!Q331+Generation!Q331+Retail!Q331+Misc!Q331","v":10318527.392205892},{"$f":"+Distribution!R331+Transmission!R331+Generation!R331+Retail!R331+Misc!R331","v":94265.257923596626},{"$f":"+Distribution!S331+Transmission!S331+Generation!S331+Retail!S331+Misc!S331","v":1811209.5521619949},{"$f":"+Distribution!T331+Transmission!T331+Generation!T331+Retail!T331+Misc!T331","v":6070730.1740332134},{"$f":"+Distribution!U331+Transmission!U331+Generation!U331+Retail!U331+Misc!U331","v":3502645.0612153658},{"$f":"ROUND(SUM(I331:U331)-H331,0)","v":0}]
[{"$f":"ROW()","v":332},null,null,null,"Simple Cycle Combustion Turbine","F93",null,{"$f":"+Distribution!H332+Transmission!H332+Generation!H332+Retail!H332+Misc!H332","v":15150432.975910315},{"$f":"+Distribution!I332+Transmission!I332+Generation!I332+Retail!I332+Misc!I332","v":4599978.2655438893},{"$f":"+Distribution!J332+Transmission!J332+Generation!J332+Retail!J332+Misc!J332","v":4095282.1372601786},{"$f":"+Distribution!K332+Transmission!K332+Generation!K332+Retail!K332+Misc!K332","v":1387684.8909544004},{"$f":"+Distribution!L332+Transmission!L332+Generation!L332+Retail!L332+Misc!L332","v":62854.511625548454},{"$f":"+Distribution!M332+Transmission!M332+Generation!M332+Retail!M332+Misc!M332","v":2867548.331553983},{"$f":"+Distribution!N332+Transmission!N332+Generation!N332+Retail!N332+Misc!N332","v":138226.60081445143},{"$f":"+Distribution!O332+Transmission!O332+Generation!O332+Retail!O332+Misc!O332","v":3951.8635953286966},{"$f":"+Distribution!P332+Transmission!P332+Generation!P332+Retail!P332+Misc!P332","v":10964.818465531247},{"$f":"+Distribution!Q332+Transmission!Q332+Generation!Q332+Retail!Q332+Misc!Q332","v":936304.95220610418},{"$f":"+Distribution!R332+Transmission!R332+Generation!R332+Retail!R332+Misc!R332","v":8479.540618961697},{"$f":"+Distribution!S332+Transmission!S332+Generation!S332+Retail!S332+Misc!S332","v":162358.28270017222},{"$f":"+Distribution!T332+Transmission!T332+Generation!T332+Retail!T332+Misc!T332","v":556932.22980458068},{"$f":"+Distribution!U332+Transmission!U332+Generation!U332+Retail!U332+Misc!U332","v":319866.55076718563},{"$f":"ROUND(SUM(I332:U332)-H332,0)","v":0}]
[{"$f":"ROW()","v":333},null,null,null,"Total 547",null,null,{"$f":"+Distribution!H333+Transmission!H333+Generation!H333+Retail!H333+Misc!H333","v":183090385.12060845},{"$f":"+Distribution!I333+Transmission!I333+Generation!I333+Retail!I333+Misc!I333","v":56265724.847997054},{"$f":"+Distribution!J333+Transmission!J333+Generation!J333+Retail!J333+Misc!J333","v":49262817.912881285},{"$f":"+Distribution!K333+Transmission!K333+Generation!K333+Retail!K333+Misc!K333","v":16680922.838176165},{"$f":"+Distribution!L333+Transmission!L333+Generation!L333+Retail!L333+Misc!L333","v":753258.58103936817},{"$f":"+Distribution!M333+Transmission!M333+Generation!M333+Retail!M333+Misc!M333","v":34487519.502154633},{"$f":"+Distribution!N333+Transmission!N333+Generation!N333+Retail!N333+Misc!N333","v":1678172.8260244548},{"$f":"+Distribution!O333+Transmission!O333+Generation!O333+Retail!O333+Misc!O333","v":47529.835621206061},{"$f":"+Distribution!P333+Transmission!P333+Generation!P333+Retail!P333+Misc!P333","v":133119.78307718446},{"$f":"+Distribution!Q333+Transmission!Q333+Generation!Q333+Retail!Q333+Misc!Q333","v":11254832.344411997},{"$f":"+Distribution!R333+Transmission!R333+Generation!R333+Retail!R333+Misc!R333","v":102744.79854255832},{"$f":"+Distribution!S333+Transmission!S333+Generation!S333+Retail!S333+Misc!S333","v":1973567.834862167},{"$f":"+Distribution!T333+Transmission!T333+Generation!T333+Retail!T333+Misc!T333","v":6627662.4038377944},{"$f":"+Distribution!U333+Transmission!U333+Generation!U333+Retail!U333+Misc!U333","v":3822511.6119825514},{"$f":"ROUND(SUM(I333:U333)-H333,0)","v":0}]
[{"$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":5657966.5661036074},{"$f":"+Distribution!I335+Transmission!I335+Generation!I335+Retail!I335+Misc!I335","v":1988165.8095108045},{"$f":"+Distribution!J335+Transmission!J335+Generation!J335+Retail!J335+Misc!J335","v":1599852.9559545538},{"$f":"+Distribution!K335+Transmission!K335+Generation!K335+Retail!K335+Misc!K335","v":507536.75876892213},{"$f":"+Distribution!L335+Transmission!L335+Generation!L335+Retail!L335+Misc!L335","v":13465.617190096336},{"$f":"+Distribution!M335+Transmission!M335+Generation!M335+Retail!M335+Misc!M335","v":895426.18727154948},{"$f":"+Distribution!N335+Transmission!N335+Generation!N335+Retail!N335+Misc!N335","v":47699.123677207121},{"$f":"+Distribution!O335+Transmission!O335+Generation!O335+Retail!O335+Misc!O335","v":1181.9294669036158},{"$f":"+Distribution!P335+Transmission!P335+Generation!P335+Retail!P335+Misc!P335","v":2432.3876826440269},{"$f":"+Distribution!Q335+Transmission!Q335+Generation!Q335+Retail!Q335+Misc!Q335","v":358841.64290410426},{"$f":"+Distribution!R335+Transmission!R335+Generation!R335+Retail!R335+Misc!R335","v":3603.9979735820284},{"$f":"+Distribution!S335+Transmission!S335+Generation!S335+Retail!S335+Misc!S335","v":46207.921319308676},{"$f":"+Distribution!T335+Transmission!T335+Generation!T335+Retail!T335+Misc!T335","v":110627.54205506836},{"$f":"+Distribution!U335+Transmission!U335+Generation!U335+Retail!U335+Misc!U335","v":82924.692328862729},{"$f":"ROUND(SUM(I335:U335)-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":557506.50856649352},{"$f":"+Distribution!I336+Transmission!I336+Generation!I336+Retail!I336+Misc!I336","v":195903.48687319332},{"$f":"+Distribution!J336+Transmission!J336+Generation!J336+Retail!J336+Misc!J336","v":157641.16406015443},{"$f":"+Distribution!K336+Transmission!K336+Generation!K336+Retail!K336+Misc!K336","v":50010.024457474858},{"$f":"+Distribution!L336+Transmission!L336+Generation!L336+Retail!L336+Misc!L336","v":1326.8316695822086},{"$f":"+Distribution!M336+Transmission!M336+Generation!M336+Retail!M336+Misc!M336","v":88230.625174681772},{"$f":"+Distribution!N336+Transmission!N336+Generation!N336+Retail!N336+Misc!N336","v":4700.0228071821639},{"$f":"+Distribution!O336+Transmission!O336+Generation!O336+Retail!O336+Misc!O336","v":116.46116370020727},{"$f":"+Distribution!P336+Transmission!P336+Generation!P336+Retail!P336+Misc!P336","v":239.6747928054447},{"$f":"+Distribution!Q336+Transmission!Q336+Generation!Q336+Retail!Q336+Misc!Q336","v":35358.38346275378},{"$f":"+Distribution!R336+Transmission!R336+Generation!R336+Retail!R336+Misc!R336","v":355.11915873976579},{"$f":"+Distribution!S336+Transmission!S336+Generation!S336+Retail!S336+Misc!S336","v":4553.0875062387722},{"$f":"+Distribution!T336+Transmission!T336+Generation!T336+Retail!T336+Misc!T336","v":10900.66086496643},{"$f":"+Distribution!U336+Transmission!U336+Generation!U336+Retail!U336+Misc!U336","v":8170.9665750202976},{"$f":"ROUND(SUM(I336:U336)-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":6215473.0746701006},{"$f":"+Distribution!I337+Transmission!I337+Generation!I337+Retail!I337+Misc!I337","v":2184069.2963839979},{"$f":"+Distribution!J337+Transmission!J337+Generation!J337+Retail!J337+Misc!J337","v":1757494.1200147083},{"$f":"+Distribution!K337+Transmission!K337+Generation!K337+Retail!K337+Misc!K337","v":557546.783226397},{"$f":"+Distribution!L337+Transmission!L337+Generation!L337+Retail!L337+Misc!L337","v":14792.448859678545},{"$f":"+Distribution!M337+Transmission!M337+Generation!M337+Retail!M337+Misc!M337","v":983656.81244623126},{"$f":"+Distribution!N337+Transmission!N337+Generation!N337+Retail!N337+Misc!N337","v":52399.146484389283},{"$f":"+Distribution!O337+Transmission!O337+Generation!O337+Retail!O337+Misc!O337","v":1298.390630603823},{"$f":"+Distribution!P337+Transmission!P337+Generation!P337+Retail!P337+Misc!P337","v":2672.0624754494715},{"$f":"+Distribution!Q337+Transmission!Q337+Generation!Q337+Retail!Q337+Misc!Q337","v":394200.02636685804},{"$f":"+Distribution!R337+Transmission!R337+Generation!R337+Retail!R337+Misc!R337","v":3959.1171323217941},{"$f":"+Distribution!S337+Transmission!S337+Generation!S337+Retail!S337+Misc!S337","v":50761.008825547447},{"$f":"+Distribution!T337+Transmission!T337+Generation!T337+Retail!T337+Misc!T337","v":121528.20292003479},{"$f":"+Distribution!U337+Transmission!U337+Generation!U337+Retail!U337+Misc!U337","v":91095.658903883028},{"$f":"ROUND(SUM(I337:U337)-H337,0)","v":0}]
[{"$f":"ROW()","v":338}]
[{"$f":"ROW()","v":339},null,"549","Miscellaneous Other",null,"F10",null,{"$f":"+Distribution!H339+Transmission!H339+Generation!H339+Retail!H339+Misc!H339","v":8467955.8417971171},{"$f":"+Distribution!I339+Transmission!I339+Generation!I339+Retail!I339+Misc!I339","v":2975574.3665877329},{"$f":"+Distribution!J339+Transmission!J339+Generation!J339+Retail!J339+Misc!J339","v":2394408.6671620798},{"$f":"+Distribution!K339+Transmission!K339+Generation!K339+Retail!K339+Misc!K339","v":759601.31809399743},{"$f":"+Distribution!L339+Transmission!L339+Generation!L339+Retail!L339+Misc!L339","v":20153.221199892105},{"$f":"+Distribution!M339+Transmission!M339+Generation!M339+Retail!M339+Misc!M339","v":1340133.3013931049},{"$f":"+Distribution!N339+Transmission!N339+Generation!N339+Retail!N339+Misc!N339","v":71388.557756919909},{"$f":"+Distribution!O339+Transmission!O339+Generation!O339+Retail!O339+Misc!O339","v":1768.9264185155935},{"$f":"+Distribution!P339+Transmission!P339+Generation!P339+Retail!P339+Misc!P339","v":3640.4159066894822},{"$f":"+Distribution!Q339+Transmission!Q339+Generation!Q339+Retail!Q339+Misc!Q339","v":537057.81941417034},{"$f":"+Distribution!R339+Transmission!R339+Generation!R339+Retail!R339+Misc!R339","v":5393.8982031199339},{"$f":"+Distribution!S339+Transmission!S339+Generation!S339+Retail!S339+Misc!S339","v":69156.76024268262},{"$f":"+Distribution!T339+Transmission!T339+Generation!T339+Retail!T339+Misc!T339","v":165569.93224758445},{"$f":"+Distribution!U339+Transmission!U339+Generation!U339+Retail!U339+Misc!U339","v":124108.6571706269},{"$f":"ROUND(SUM(I339:U339)-H339,0)","v":0}]
[{"$f":"ROW()","v":340}]
[{"$f":"ROW()","v":341},null,550,"Maint Supervision & Engineering",null,"F10",null,{"$f":"+Distribution!H341+Transmission!H341+Generation!H341+Retail!H341+Misc!H341","v":12534.901385804405},{"$f":"+Distribution!I341+Transmission!I341+Generation!I341+Retail!I341+Misc!I341","v":4404.6676610194663},{"$f":"+Distribution!J341+Transmission!J341+Generation!J341+Retail!J341+Misc!J341","v":3544.3827389896219},{"$f":"+Distribution!K341+Transmission!K341+Generation!K341+Retail!K341+Misc!K341","v":1124.4186664079946},{"$f":"+Distribution!L341+Transmission!L341+Generation!L341+Retail!L341+Misc!L341","v":29.832304875758318},{"$f":"+Distribution!M341+Transmission!M341+Generation!M341+Retail!M341+Misc!M341","v":1983.7655144443934},{"$f":"+Distribution!N341+Transmission!N341+Generation!N341+Retail!N341+Misc!N341","v":105.67468091187914},{"$f":"+Distribution!O341+Transmission!O341+Generation!O341+Retail!O341+Misc!O341","v":2.6184971472561895},{"$f":"+Distribution!P341+Transmission!P341+Generation!P341+Retail!P341+Misc!P341","v":5.388815818857891},{"$f":"+Distribution!Q341+Transmission!Q341+Generation!Q341+Retail!Q341+Misc!Q341","v":794.99314009212878},{"$f":"+Distribution!R341+Transmission!R341+Generation!R341+Retail!R341+Misc!R341","v":7.9844514218471598},{"$f":"+Distribution!S341+Transmission!S341+Generation!S341+Retail!S341+Misc!S341","v":102.37100735987927},{"$f":"+Distribution!T341+Transmission!T341+Generation!T341+Retail!T341+Misc!T341","v":245.08899337119527},{"$f":"+Distribution!U341+Transmission!U341+Generation!U341+Retail!U341+Misc!U341","v":183.71491394412584},{"$f":"ROUND(SUM(I341:U341)-H341,0)","v":0}]
[{"$f":"ROW()","v":342},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H342+Transmission!H342+Generation!H342+Retail!H342+Misc!H342","v":1470629.210471666},{"$f":"+Distribution!I342+Transmission!I342+Generation!I342+Retail!I342+Misc!I342","v":516767.76109710475},{"$f":"+Distribution!J342+Transmission!J342+Generation!J342+Retail!J342+Misc!J342","v":415836.76078638789},{"$f":"+Distribution!K342+Transmission!K342+Generation!K342+Retail!K342+Misc!K342","v":131919.89986390111},{"$f":"+Distribution!L342+Transmission!L342+Generation!L342+Retail!L342+Misc!L342","v":3500.0083060622387},{"$f":"+Distribution!M342+Transmission!M342+Generation!M342+Retail!M342+Misc!M342","v":232740.84274585286},{"$f":"+Distribution!N342+Transmission!N342+Generation!N342+Retail!N342+Misc!N342","v":12398.045088115306},{"$f":"+Distribution!O342+Transmission!O342+Generation!O342+Retail!O342+Misc!O342","v":307.20930893422889},{"$f":"+Distribution!P342+Transmission!P342+Generation!P342+Retail!P342+Misc!P342","v":632.23073793297613},{"$f":"+Distribution!Q342+Transmission!Q342+Generation!Q342+Retail!Q342+Misc!Q342","v":93270.788334091892},{"$f":"+Distribution!R342+Transmission!R342+Generation!R342+Retail!R342+Misc!R342","v":936.75786742592913},{"$f":"+Distribution!S342+Transmission!S342+Generation!S342+Retail!S342+Misc!S342","v":12010.448993188238},{"$f":"+Distribution!T342+Transmission!T342+Generation!T342+Retail!T342+Misc!T342","v":28754.516826511594},{"$f":"+Distribution!U342+Transmission!U342+Generation!U342+Retail!U342+Misc!U342","v":21553.940516156817},{"$f":"ROUND(SUM(I342:U342)-H342,0)","v":0}]
[{"$f":"ROW()","v":343},null,null,null,"Total 550",null,null,{"$f":"+Distribution!H343+Transmission!H343+Generation!H343+Retail!H343+Misc!H343","v":1483164.1118574704},{"$f":"+Distribution!I343+Transmission!I343+Generation!I343+Retail!I343+Misc!I343","v":521172.42875812424},{"$f":"+Distribution!J343+Transmission!J343+Generation!J343+Retail!J343+Misc!J343","v":419381.1435253775},{"$f":"+Distribution!K343+Transmission!K343+Generation!K343+Retail!K343+Misc!K343","v":133044.3185303091},{"$f":"+Distribution!L343+Transmission!L343+Generation!L343+Retail!L343+Misc!L343","v":3529.8406109379971},{"$f":"+Distribution!M343+Transmission!M343+Generation!M343+Retail!M343+Misc!M343","v":234724.60826029725},{"$f":"+Distribution!N343+Transmission!N343+Generation!N343+Retail!N343+Misc!N343","v":12503.719769027186},{"$f":"+Distribution!O343+Transmission!O343+Generation!O343+Retail!O343+Misc!O343","v":309.82780608148505},{"$f":"+Distribution!P343+Transmission!P343+Generation!P343+Retail!P343+Misc!P343","v":637.61955375183402},{"$f":"+Distribution!Q343+Transmission!Q343+Generation!Q343+Retail!Q343+Misc!Q343","v":94065.781474184027},{"$f":"+Distribution!R343+Transmission!R343+Generation!R343+Retail!R343+Misc!R343","v":944.74231884777635},{"$f":"+Distribution!S343+Transmission!S343+Generation!S343+Retail!S343+Misc!S343","v":12112.820000548118},{"$f":"+Distribution!T343+Transmission!T343+Generation!T343+Retail!T343+Misc!T343","v":28999.605819882789},{"$f":"+Distribution!U343+Transmission!U343+Generation!U343+Retail!U343+Misc!U343","v":21737.655430100942},{"$f":"ROUND(SUM(I343:U343)-H343,0)","v":0}]
[{"$f":"ROW()","v":344}]
[{"$f":"ROW()","v":345},null,"551","Maint Supervision & Engineering",null,"F10",null,{"$f":"+Distribution!H345+Transmission!H345+Generation!H345+Retail!H345+Misc!H345","v":0},{"$f":"+Distribution!I345+Transmission!I345+Generation!I345+Retail!I345+Misc!I345","v":0},{"$f":"+Distribution!J345+Transmission!J345+Generation!J345+Retail!J345+Misc!J345","v":0},{"$f":"+Distribution!K345+Transmission!K345+Generation!K345+Retail!K345+Misc!K345","v":0},{"$f":"+Distribution!L345+Transmission!L345+Generation!L345+Retail!L345+Misc!L345","v":0},{"$f":"+Distribution!M345+Transmission!M345+Generation!M345+Retail!M345+Misc!M345","v":0},{"$f":"+Distribution!N345+Transmission!N345+Generation!N345+Retail!N345+Misc!N345","v":0},{"$f":"+Distribution!O345+Transmission!O345+Generation!O345+Retail!O345+Misc!O345","v":0},{"$f":"+Distribution!P345+Transmission!P345+Generation!P345+Retail!P345+Misc!P345","v":0},{"$f":"+Distribution!Q345+Transmission!Q345+Generation!Q345+Retail!Q345+Misc!Q345","v":0},{"$f":"+Distribution!R345+Transmission!R345+Generation!R345+Retail!R345+Misc!R345","v":0},{"$f":"+Distribution!S345+Transmission!S345+Generation!S345+Retail!S345+Misc!S345","v":0},{"$f":"+Distribution!T345+Transmission!T345+Generation!T345+Retail!T345+Misc!T345","v":0},{"$f":"+Distribution!U345+Transmission!U345+Generation!U345+Retail!U345+Misc!U345","v":0},{"$f":"ROUND(SUM(I345:U345)-H345,0)","v":0}]
[{"$f":"ROW()","v":346}]
[{"$f":"ROW()","v":347},null,"552","Maintenance of Structures",null,"F10",null,{"$f":"+Distribution!H347+Transmission!H347+Generation!H347+Retail!H347+Misc!H347","v":517100.68807560665},{"$f":"+Distribution!I347+Transmission!I347+Generation!I347+Retail!I347+Misc!I347","v":181705.19321651405},{"$f":"+Distribution!J347+Transmission!J347+Generation!J347+Retail!J347+Misc!J347","v":146215.96905504653},{"$f":"+Distribution!K347+Transmission!K347+Generation!K347+Retail!K347+Misc!K347","v":46385.499828750129},{"$f":"+Distribution!L347+Transmission!L347+Generation!L347+Retail!L347+Misc!L347","v":1230.6682680093495},{"$f":"+Distribution!M347+Transmission!M347+Generation!M347+Retail!M347+Misc!M347","v":81836.025743414837},{"$f":"+Distribution!N347+Transmission!N347+Generation!N347+Retail!N347+Misc!N347","v":4359.3841331362155},{"$f":"+Distribution!O347+Transmission!O347+Generation!O347+Retail!O347+Misc!O347","v":108.02052883348603},{"$f":"+Distribution!P347+Transmission!P347+Generation!P347+Retail!P347+Misc!P347","v":222.30413164637008},{"$f":"+Distribution!Q347+Transmission!Q347+Generation!Q347+Retail!Q347+Misc!Q347","v":32795.75060898222},{"$f":"+Distribution!R347+Transmission!R347+Generation!R347+Retail!R347+Misc!R347","v":329.38155611014133},{"$f":"+Distribution!S347+Transmission!S347+Generation!S347+Retail!S347+Misc!S347","v":4223.0981094702474},{"$f":"+Distribution!T347+Transmission!T347+Generation!T347+Retail!T347+Misc!T347","v":10110.624983099524},{"$f":"+Distribution!U347+Transmission!U347+Generation!U347+Retail!U347+Misc!U347","v":7578.7679125935083},{"$f":"ROUND(SUM(I347:U347)-H347,0)","v":0}]
[{"$f":"ROW()","v":348}]
[{"$f":"ROW()","v":349},null,"553","Maint of Generation & Elect Plant",null,"F10",null,{"$f":"+Distribution!H349+Transmission!H349+Generation!H349+Retail!H349+Misc!H349","v":4927869.2254038267},{"$f":"+Distribution!I349+Transmission!I349+Generation!I349+Retail!I349+Misc!I349","v":1731615.2354776873},{"$f":"+Distribution!J349+Transmission!J349+Generation!J349+Retail!J349+Misc!J349","v":1393409.8151182716},{"$f":"+Distribution!K349+Transmission!K349+Generation!K349+Retail!K349+Misc!K349","v":442044.81328721554},{"$f":"+Distribution!L349+Transmission!L349+Generation!L349+Retail!L349+Misc!L349","v":11728.029810158721},{"$f":"+Distribution!M349+Transmission!M349+Generation!M349+Retail!M349+Misc!M349","v":779881.44686313986},{"$f":"+Distribution!N349+Transmission!N349+Generation!N349+Retail!N349+Misc!N349","v":41544.084946672287},{"$f":"+Distribution!O349+Transmission!O349+Generation!O349+Retail!O349+Misc!O349","v":1029.4146807875682},{"$f":"+Distribution!P349+Transmission!P349+Generation!P349+Retail!P349+Misc!P349","v":2118.5152413877549},{"$f":"+Distribution!Q349+Transmission!Q349+Generation!Q349+Retail!Q349+Misc!Q349","v":312537.14001322776},{"$f":"+Distribution!R349+Transmission!R349+Generation!R349+Retail!R349+Misc!R349","v":3138.9423205204948},{"$f":"+Distribution!S349+Transmission!S349+Generation!S349+Retail!S349+Misc!S349","v":40245.305584425558},{"$f":"+Distribution!T349+Transmission!T349+Generation!T349+Retail!T349+Misc!T349","v":96352.294345681395},{"$f":"+Distribution!U349+Transmission!U349+Generation!U349+Retail!U349+Misc!U349","v":72224.187714650499},{"$f":"ROUND(SUM(I349:U349)-H349,0)","v":0}]
[{"$f":"ROW()","v":350},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H350+Transmission!H350+Generation!H350+Retail!H350+Misc!H350","v":1027741.3918362021},{"$f":"+Distribution!I350+Transmission!I350+Generation!I350+Retail!I350+Misc!I350","v":361140.3977727865},{"$f":"+Distribution!J350+Transmission!J350+Generation!J350+Retail!J350+Misc!J350","v":290605.30571821803},{"$f":"+Distribution!K350+Transmission!K350+Generation!K350+Retail!K350+Misc!K350","v":92191.519474534682},{"$f":"+Distribution!L350+Transmission!L350+Generation!L350+Retail!L350+Misc!L350","v":2445.9621652401397},{"$f":"+Distribution!M350+Transmission!M350+Generation!M350+Retail!M350+Misc!M350","v":162649.69848112643},{"$f":"+Distribution!N350+Transmission!N350+Generation!N350+Retail!N350+Misc!N350","v":8664.3077834833402},{"$f":"+Distribution!O350+Transmission!O350+Generation!O350+Retail!O350+Misc!O350","v":214.69158949171117},{"$f":"+Distribution!P350+Transmission!P350+Generation!P350+Retail!P350+Misc!P350","v":441.83108423126544},{"$f":"+Distribution!Q350+Transmission!Q350+Generation!Q350+Retail!Q350+Misc!Q350","v":65181.793709507081},{"$f":"+Distribution!R350+Transmission!R350+Generation!R350+Retail!R350+Misc!R350","v":654.64824690450803},{"$f":"+Distribution!S350+Transmission!S350+Generation!S350+Retail!S350+Misc!S350","v":8393.4383167039723},{"$f":"+Distribution!T350+Transmission!T350+Generation!T350+Retail!T350+Misc!T350","v":20094.940950736604},{"$f":"+Distribution!U350+Transmission!U350+Generation!U350+Retail!U350+Misc!U350","v":15062.856543237762},{"$f":"ROUND(SUM(I350:U350)-H350,0)","v":0}]
[{"$f":"ROW()","v":351},null,null,null,"Total 553",null,null,{"$f":"+Distribution!H351+Transmission!H351+Generation!H351+Retail!H351+Misc!H351","v":5955610.6172400285},{"$f":"+Distribution!I351+Transmission!I351+Generation!I351+Retail!I351+Misc!I351","v":2092755.6332504738},{"$f":"+Distribution!J351+Transmission!J351+Generation!J351+Retail!J351+Misc!J351","v":1684015.1208364896},{"$f":"+Distribution!K351+Transmission!K351+Generation!K351+Retail!K351+Misc!K351","v":534236.33276175021},{"$f":"+Distribution!L351+Transmission!L351+Generation!L351+Retail!L351+Misc!L351","v":14173.991975398862},{"$f":"+Distribution!M351+Transmission!M351+Generation!M351+Retail!M351+Misc!M351","v":942531.14534426632},{"$f":"+Distribution!N351+Transmission!N351+Generation!N351+Retail!N351+Misc!N351","v":50208.392730155625},{"$f":"+Distribution!O351+Transmission!O351+Generation!O351+Retail!O351+Misc!O351","v":1244.1062702792792},{"$f":"+Distribution!P351+Transmission!P351+Generation!P351+Retail!P351+Misc!P351","v":2560.3463256190203},{"$f":"+Distribution!Q351+Transmission!Q351+Generation!Q351+Retail!Q351+Misc!Q351","v":377718.93372273486},{"$f":"+Distribution!R351+Transmission!R351+Generation!R351+Retail!R351+Misc!R351","v":3793.590567425003},{"$f":"+Distribution!S351+Transmission!S351+Generation!S351+Retail!S351+Misc!S351","v":48638.743901129528},{"$f":"+Distribution!T351+Transmission!T351+Generation!T351+Retail!T351+Misc!T351","v":116447.235296418},{"$f":"+Distribution!U351+Transmission!U351+Generation!U351+Retail!U351+Misc!U351","v":87287.044257888265},{"$f":"ROUND(SUM(I351:U351)-H351,0)","v":0}]
[{"$f":"ROW()","v":352}]
[{"$f":"ROW()","v":353},null,"554","Maintenance of Misc. Other",null,"F10",null,{"$f":"+Distribution!H353+Transmission!H353+Generation!H353+Retail!H353+Misc!H353","v":858491.19190019486},{"$f":"+Distribution!I353+Transmission!I353+Generation!I353+Retail!I353+Misc!I353","v":301667.18299955595},{"$f":"+Distribution!J353+Transmission!J353+Generation!J353+Retail!J353+Misc!J353","v":242747.92983945043},{"$f":"+Distribution!K353+Transmission!K353+Generation!K353+Retail!K353+Misc!K353","v":77009.263288869523},{"$f":"+Distribution!L353+Transmission!L353+Generation!L353+Retail!L353+Misc!L353","v":2043.1569568567631},{"$f":"+Distribution!M353+Transmission!M353+Generation!M353+Retail!M353+Misc!M353","v":135864.26957251888},{"$f":"+Distribution!N353+Transmission!N353+Generation!N353+Retail!N353+Misc!N353","v":7237.4548452732042},{"$f":"+Distribution!O353+Transmission!O353+Generation!O353+Retail!O353+Misc!O353","v":179.33581348162855},{"$f":"+Distribution!P353+Transmission!P353+Generation!P353+Retail!P353+Misc!P353","v":369.06959000898865},{"$f":"+Distribution!Q353+Transmission!Q353+Generation!Q353+Retail!Q353+Misc!Q353","v":54447.545089033207},{"$f":"+Distribution!R353+Transmission!R353+Generation!R353+Retail!R353+Misc!R353","v":546.83966046781086},{"$f":"+Distribution!S353+Transmission!S353+Generation!S353+Retail!S353+Misc!S353","v":7011.1926228581606},{"$f":"+Distribution!T353+Transmission!T353+Generation!T353+Retail!T353+Misc!T353","v":16785.671906373271},{"$f":"+Distribution!U353+Transmission!U353+Generation!U353+Retail!U353+Misc!U353","v":12582.279715446924},{"$f":"ROUND(SUM(I353:U353)-H353,0)","v":0}]
[{"$f":"ROW()","v":354},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H354+Transmission!H354+Generation!H354+Retail!H354+Misc!H354","v":56852.807476994953},{"$f":"+Distribution!I354+Transmission!I354+Generation!I354+Retail!I354+Misc!I354","v":19977.638022400388},{"$f":"+Distribution!J354+Transmission!J354+Generation!J354+Retail!J354+Misc!J354","v":16075.763444997345},{"$f":"+Distribution!K354+Transmission!K354+Generation!K354+Retail!K354+Misc!K354","v":5099.8692368835709},{"$f":"+Distribution!L354+Transmission!L354+Generation!L354+Retail!L354+Misc!L354","v":135.30623285295709},{"$f":"+Distribution!M354+Transmission!M354+Generation!M354+Retail!M354+Misc!M354","v":8997.4891226454838},{"$f":"+Distribution!N354+Transmission!N354+Generation!N354+Retail!N354+Misc!N354","v":479.29394130533814},{"$f":"+Distribution!O354+Transmission!O354+Generation!O354+Retail!O354+Misc!O354","v":11.876353041006652},{"$f":"+Distribution!P354+Transmission!P354+Generation!P354+Retail!P354+Misc!P354","v":24.441301837880545},{"$f":"+Distribution!Q354+Transmission!Q354+Generation!Q354+Retail!Q354+Misc!Q354","v":3605.7397300608277},{"$f":"+Distribution!R354+Transmission!R354+Generation!R354+Retail!R354+Misc!R354","v":36.213964954664419},{"$f":"+Distribution!S354+Transmission!S354+Generation!S354+Retail!S354+Misc!S354","v":464.3099290153495},{"$f":"+Distribution!T354+Transmission!T354+Generation!T354+Retail!T354+Misc!T354","v":1111.6160331857982},{"$f":"+Distribution!U354+Transmission!U354+Generation!U354+Retail!U354+Misc!U354","v":833.25016381433704},{"$f":"ROUND(SUM(I354:U354)-H354,0)","v":0}]
[{"$f":"ROW()","v":355},null,null,null,"Total 554",null,null,{"$f":"+Distribution!H355+Transmission!H355+Generation!H355+Retail!H355+Misc!H355","v":915343.99937718979},{"$f":"+Distribution!I355+Transmission!I355+Generation!I355+Retail!I355+Misc!I355","v":321644.82102195633},{"$f":"+Distribution!J355+Transmission!J355+Generation!J355+Retail!J355+Misc!J355","v":258823.69328444777},{"$f":"+Distribution!K355+Transmission!K355+Generation!K355+Retail!K355+Misc!K355","v":82109.132525753099},{"$f":"+Distribution!L355+Transmission!L355+Generation!L355+Retail!L355+Misc!L355","v":2178.4631897097202},{"$f":"+Distribution!M355+Transmission!M355+Generation!M355+Retail!M355+Misc!M355","v":144861.75869516438},{"$f":"+Distribution!N355+Transmission!N355+Generation!N355+Retail!N355+Misc!N355","v":7716.7487865785424},{"$f":"+Distribution!O355+Transmission!O355+Generation!O355+Retail!O355+Misc!O355","v":191.21216652263519},{"$f":"+Distribution!P355+Transmission!P355+Generation!P355+Retail!P355+Misc!P355","v":393.51089184686919},{"$f":"+Distribution!Q355+Transmission!Q355+Generation!Q355+Retail!Q355+Misc!Q355","v":58053.284819094035},{"$f":"+Distribution!R355+Transmission!R355+Generation!R355+Retail!R355+Misc!R355","v":583.05362542247531},{"$f":"+Distribution!S355+Transmission!S355+Generation!S355+Retail!S355+Misc!S355","v":7475.5025518735101},{"$f":"+Distribution!T355+Transmission!T355+Generation!T355+Retail!T355+Misc!T355","v":17897.287939559068},{"$f":"+Distribution!U355+Transmission!U355+Generation!U355+Retail!U355+Misc!U355","v":13415.529879261261},{"$f":"ROUND(SUM(I355:U355)-H355,0)","v":0}]
[{"$f":"ROW()","v":356}]
[{"$f":"ROW()","v":357},null,"Total Other Power Generation",null,null,null,null,{"$f":"+Distribution!H357+Transmission!H357+Generation!H357+Retail!H357+Misc!H357","v":206794500.33388439},{"$f":"+Distribution!I357+Transmission!I357+Generation!I357+Retail!I357+Misc!I357","v":64595168.096049853},{"$f":"+Distribution!J357+Transmission!J357+Generation!J357+Retail!J357+Misc!J357","v":55965420.049034022},{"$f":"+Distribution!K357+Transmission!K357+Generation!K357+Retail!K357+Misc!K357","v":18807253.855560768},{"$f":"+Distribution!L357+Transmission!L357+Generation!L357+Retail!L357+Misc!L357","v":809672.93725068902},{"$f":"+Distribution!M357+Transmission!M357+Generation!M357+Retail!M357+Misc!M357","v":38238917.68736627},{"$f":"+Distribution!N357+Transmission!N357+Generation!N357+Retail!N357+Misc!N357","v":1878008.8466171771},{"$f":"+Distribution!O357+Transmission!O357+Generation!O357+Retail!O357+Misc!O357","v":52481.542551624152},{"$f":"+Distribution!P357+Transmission!P357+Generation!P357+Retail!P357+Misc!P357","v":143310.29890988115},{"$f":"+Distribution!Q357+Transmission!Q357+Generation!Q357+Retail!Q357+Misc!Q357","v":12758203.484439399},{"$f":"+Distribution!R357+Transmission!R357+Generation!R357+Retail!R357+Misc!R357","v":117843.78900072092},{"$f":"+Distribution!S357+Transmission!S357+Generation!S357+Retail!S357+Misc!S357","v":2167156.4462337573},{"$f":"+Distribution!T357+Transmission!T357+Generation!T357+Retail!T357+Misc!T357","v":7091137.7482035616},{"$f":"+Distribution!U357+Transmission!U357+Generation!U357+Retail!U357+Misc!U357","v":4169925.5526666301},{"$f":"ROUND(SUM(I357:U357)-H357,0)","v":0}]
[{"$f":"ROW()","v":358}]
[{"$f":"ROW()","v":359}]
[{"$f":"ROW()","v":360}]
[{"$f":"ROW()","v":361},null,null,null,null,null,null,"OTHER POWER SUPPLY"]
[{"$f":"ROW()","v":362}]
[{"$f":"ROW()","v":363},null,"555","Purchased Power",null,"F10",null,{"$f":"+Distribution!H363+Transmission!H363+Generation!H363+Retail!H363+Misc!H363","v":0},{"$f":"+Distribution!I363+Transmission!I363+Generation!I363+Retail!I363+Misc!I363","v":0},{"$f":"+Distribution!J363+Transmission!J363+Generation!J363+Retail!J363+Misc!J363","v":0},{"$f":"+Distribution!K363+Transmission!K363+Generation!K363+Retail!K363+Misc!K363","v":0},{"$f":"+Distribution!L363+Transmission!L363+Generation!L363+Retail!L363+Misc!L363","v":0},{"$f":"+Distribution!M363+Transmission!M363+Generation!M363+Retail!M363+Misc!M363","v":0},{"$f":"+Distribution!N363+Transmission!N363+Generation!N363+Retail!N363+Misc!N363","v":0},{"$f":"+Distribution!O363+Transmission!O363+Generation!O363+Retail!O363+Misc!O363","v":0},{"$f":"+Distribution!P363+Transmission!P363+Generation!P363+Retail!P363+Misc!P363","v":0},{"$f":"+Distribution!Q363+Transmission!Q363+Generation!Q363+Retail!Q363+Misc!Q363","v":0},{"$f":"+Distribution!R363+Transmission!R363+Generation!R363+Retail!R363+Misc!R363","v":0},{"$f":"+Distribution!S363+Transmission!S363+Generation!S363+Retail!S363+Misc!S363","v":0},{"$f":"+Distribution!T363+Transmission!T363+Generation!T363+Retail!T363+Misc!T363","v":0},{"$f":"+Distribution!U363+Transmission!U363+Generation!U363+Retail!U363+Misc!U363","v":0},{"$f":"ROUND(SUM(I363:U363)-H363,0)","v":0}]
[{"$f":"ROW()","v":364},null,null,"Demand",null,"F87",null,{"$f":"+Distribution!H364+Transmission!H364+Generation!H364+Retail!H364+Misc!H364","v":199230313.19187692},{"$f":"+Distribution!I364+Transmission!I364+Generation!I364+Retail!I364+Misc!I364","v":67933399.119388446},{"$f":"+Distribution!J364+Transmission!J364+Generation!J364+Retail!J364+Misc!J364","v":57400539.295186877},{"$f":"+Distribution!K364+Transmission!K364+Generation!K364+Retail!K364+Misc!K364","v":18122915.39980197},{"$f":"+Distribution!L364+Transmission!L364+Generation!L364+Retail!L364+Misc!L364","v":481080.83087105531},{"$f":"+Distribution!M364+Transmission!M364+Generation!M364+Retail!M364+Misc!M364","v":31862914.769834116},{"$f":"+Distribution!N364+Transmission!N364+Generation!N364+Retail!N364+Misc!N364","v":1585601.7888667632},{"$f":"+Distribution!O364+Transmission!O364+Generation!O364+Retail!O364+Misc!O364","v":42482.683554326206},{"$f":"+Distribution!P364+Transmission!P364+Generation!P364+Retail!P364+Misc!P364","v":85711.382030344583},{"$f":"+Distribution!Q364+Transmission!Q364+Generation!Q364+Retail!Q364+Misc!Q364","v":12711679.818781585},{"$f":"+Distribution!R364+Transmission!R364+Generation!R364+Retail!R364+Misc!R364","v":124462.47199586293},{"$f":"+Distribution!S364+Transmission!S364+Generation!S364+Retail!S364+Misc!S364","v":1635980.7976097837},{"$f":"+Distribution!T364+Transmission!T364+Generation!T364+Retail!T364+Misc!T364","v":4286008.5298035517},{"$f":"+Distribution!U364+Transmission!U364+Generation!U364+Retail!U364+Misc!U364","v":2957536.3041522154},{"$f":"ROUND(SUM(I364:U364)-H364,0)","v":0}]
[{"$f":"ROW()","v":365},null,null,"Energy",null,"F89",null,{"$f":"+Distribution!H365+Transmission!H365+Generation!H365+Retail!H365+Misc!H365","v":23880475.890018806},{"$f":"+Distribution!I365+Transmission!I365+Generation!I365+Retail!I365+Misc!I365","v":7338184.9052193277},{"$f":"+Distribution!J365+Transmission!J365+Generation!J365+Retail!J365+Misc!J365","v":6432789.2409445997},{"$f":"+Distribution!K365+Transmission!K365+Generation!K365+Retail!K365+Misc!K365","v":2177615.5290232915},{"$f":"+Distribution!L365+Transmission!L365+Generation!L365+Retail!L365+Misc!L365","v":97476.11866601574},{"$f":"+Distribution!M365+Transmission!M365+Generation!M365+Retail!M365+Misc!M365","v":4487640.0104432879},{"$f":"+Distribution!N365+Transmission!N365+Generation!N365+Retail!N365+Misc!N365","v":236772.29257724513},{"$f":"+Distribution!O365+Transmission!O365+Generation!O365+Retail!O365+Misc!O365","v":6126.9020542431845},{"$f":"+Distribution!P365+Transmission!P365+Generation!P365+Retail!P365+Misc!P365","v":17220.699642921983},{"$f":"+Distribution!Q365+Transmission!Q365+Generation!Q365+Retail!Q365+Misc!Q365","v":1464557.7163093241},{"$f":"+Distribution!R365+Transmission!R365+Generation!R365+Retail!R365+Misc!R365","v":13307.091366745728},{"$f":"+Distribution!S365+Transmission!S365+Generation!S365+Retail!S365+Misc!S365","v":256637.38074432776},{"$f":"+Distribution!T365+Transmission!T365+Generation!T365+Retail!T365+Misc!T365","v":857759.3199616113},{"$f":"+Distribution!U365+Transmission!U365+Generation!U365+Retail!U365+Misc!U365","v":494388.68306586531},{"$f":"ROUND(SUM(I365:U365)-H365,0)","v":0}]
[{"$f":"ROW()","v":366},null,null,null,"Seasonal Contracts","F88",null,{"$f":"+Distribution!H366+Transmission!H366+Generation!H366+Retail!H366+Misc!H366","v":0},{"$f":"+Distribution!I366+Transmission!I366+Generation!I366+Retail!I366+Misc!I366","v":0},{"$f":"+Distribution!J366+Transmission!J366+Generation!J366+Retail!J366+Misc!J366","v":0},{"$f":"+Distribution!K366+Transmission!K366+Generation!K366+Retail!K366+Misc!K366","v":0},{"$f":"+Distribution!L366+Transmission!L366+Generation!L366+Retail!L366+Misc!L366","v":0},{"$f":"+Distribution!M366+Transmission!M366+Generation!M366+Retail!M366+Misc!M366","v":0},{"$f":"+Distribution!N366+Transmission!N366+Generation!N366+Retail!N366+Misc!N366","v":0},{"$f":"+Distribution!O366+Transmission!O366+Generation!O366+Retail!O366+Misc!O366","v":0},{"$f":"+Distribution!P366+Transmission!P366+Generation!P366+Retail!P366+Misc!P366","v":0},{"$f":"+Distribution!Q366+Transmission!Q366+Generation!Q366+Retail!Q366+Misc!Q366","v":0},{"$f":"+Distribution!R366+Transmission!R366+Generation!R366+Retail!R366+Misc!R366","v":0},{"$f":"+Distribution!S366+Transmission!S366+Generation!S366+Retail!S366+Misc!S366","v":0},{"$f":"+Distribution!T366+Transmission!T366+Generation!T366+Retail!T366+Misc!T366","v":0},{"$f":"+Distribution!U366+Transmission!U366+Generation!U366+Retail!U366+Misc!U366","v":0},{"$f":"ROUND(SUM(I366:U366)-H366,0)","v":0}]
[{"$f":"ROW()","v":367},null,null,null,null,null,null,{"$f":"+Distribution!H367+Transmission!H367+Generation!H367+Retail!H367+Misc!H367","v":223110789.08189571},{"$f":"+Distribution!I367+Transmission!I367+Generation!I367+Retail!I367+Misc!I367","v":75271584.024607778},{"$f":"+Distribution!J367+Transmission!J367+Generation!J367+Retail!J367+Misc!J367","v":63833328.536131479},{"$f":"+Distribution!K367+Transmission!K367+Generation!K367+Retail!K367+Misc!K367","v":20300530.928825259},{"$f":"+Distribution!L367+Transmission!L367+Generation!L367+Retail!L367+Misc!L367","v":578556.94953707105},{"$f":"+Distribution!M367+Transmission!M367+Generation!M367+Retail!M367+Misc!M367","v":36350554.780277401},{"$f":"+Distribution!N367+Transmission!N367+Generation!N367+Retail!N367+Misc!N367","v":1822374.0814440083},{"$f":"+Distribution!O367+Transmission!O367+Generation!O367+Retail!O367+Misc!O367","v":48609.585608569389},{"$f":"+Distribution!P367+Transmission!P367+Generation!P367+Retail!P367+Misc!P367","v":102932.08167326657},{"$f":"+Distribution!Q367+Transmission!Q367+Generation!Q367+Retail!Q367+Misc!Q367","v":14176237.535090908},{"$f":"+Distribution!R367+Transmission!R367+Generation!R367+Retail!R367+Misc!R367","v":137769.56336260866},{"$f":"+Distribution!S367+Transmission!S367+Generation!S367+Retail!S367+Misc!S367","v":1892618.1783541115},{"$f":"+Distribution!T367+Transmission!T367+Generation!T367+Retail!T367+Misc!T367","v":5143767.8497651629},{"$f":"+Distribution!U367+Transmission!U367+Generation!U367+Retail!U367+Misc!U367","v":3451924.9872180806},{"$f":"ROUND(SUM(I367:U367)-H367,0)","v":0}]
[{"$f":"ROW()","v":368}]
[{"$f":"ROW()","v":369}]
[{"$f":"ROW()","v":370},null,"556","System Control & Load Dispatch",null,"F10",null,{"$f":"+Distribution!H370+Transmission!H370+Generation!H370+Retail!H370+Misc!H370","v":365699.91924502124},{"$f":"+Distribution!I370+Transmission!I370+Generation!I370+Retail!I370+Misc!I370","v":128504.13085500362},{"$f":"+Distribution!J370+Transmission!J370+Generation!J370+Retail!J370+Misc!J370","v":103405.7182842984},{"$f":"+Distribution!K370+Transmission!K370+Generation!K370+Retail!K370+Misc!K370","v":32804.391741659485},{"$f":"+Distribution!L370+Transmission!L370+Generation!L370+Retail!L370+Misc!L370","v":870.34362283158566},{"$f":"+Distribution!M370+Transmission!M370+Generation!M370+Retail!M370+Misc!M370","v":57875.43643980709},{"$f":"+Distribution!N370+Transmission!N370+Generation!N370+Retail!N370+Misc!N370","v":3083.0096772426741},{"$f":"+Distribution!O370+Transmission!O370+Generation!O370+Retail!O370+Misc!O370","v":76.393436679075691},{"$f":"+Distribution!P370+Transmission!P370+Generation!P370+Retail!P370+Misc!P370","v":157.21619573444758},{"$f":"+Distribution!Q370+Transmission!Q370+Generation!Q370+Retail!Q370+Misc!Q370","v":23193.555193125303},{"$f":"+Distribution!R370+Transmission!R370+Generation!R370+Retail!R370+Misc!R370","v":232.94265749007494},{"$f":"+Distribution!S370+Transmission!S370+Generation!S370+Retail!S370+Misc!S370","v":2986.6265375598618},{"$f":"+Distribution!T370+Transmission!T370+Generation!T370+Retail!T370+Misc!T370","v":7150.3574160697617},{"$f":"+Distribution!U370+Transmission!U370+Generation!U370+Retail!U370+Misc!U370","v":5359.7971875198282},{"$f":"ROUND(SUM(I370:U370)-H370,0)","v":0}]
[{"$f":"ROW()","v":371}]
[{"$f":"ROW()","v":372},null,"557","Other Expenses",null,"F10",null,{"$f":"+Distribution!H372+Transmission!H372+Generation!H372+Retail!H372+Misc!H372","v":21192058.102478169},{"$f":"+Distribution!I372+Transmission!I372+Generation!I372+Retail!I372+Misc!I372","v":7446725.7556682378},{"$f":"+Distribution!J372+Transmission!J372+Generation!J372+Retail!J372+Misc!J372","v":5992290.0571960546},{"$f":"+Distribution!K372+Transmission!K372+Generation!K372+Retail!K372+Misc!K372","v":1900991.8767302746},{"$f":"+Distribution!L372+Transmission!L372+Generation!L372+Retail!L372+Misc!L372","v":50435.812680096504},{"$f":"+Distribution!M372+Transmission!M372+Generation!M372+Retail!M372+Misc!M372","v":3353841.625862957},{"$f":"+Distribution!N372+Transmission!N372+Generation!N372+Retail!N372+Misc!N372","v":178658.28449049819},{"$f":"+Distribution!O372+Transmission!O372+Generation!O372+Retail!O372+Misc!O372","v":4426.9469681404635},{"$f":"+Distribution!P372+Transmission!P372+Generation!P372+Retail!P372+Misc!P372","v":9110.5701131498208},{"$f":"+Distribution!Q372+Transmission!Q372+Generation!Q372+Retail!Q372+Misc!Q372","v":1344050.5271931023},{"$f":"+Distribution!R372+Transmission!R372+Generation!R372+Retail!R372+Misc!R372","v":13498.866344479093},{"$f":"+Distribution!S372+Transmission!S372+Generation!S372+Retail!S372+Misc!S372","v":173072.9480198907},{"$f":"+Distribution!T372+Transmission!T372+Generation!T372+Retail!T372+Misc!T372","v":414358.28076655784},{"$f":"+Distribution!U372+Transmission!U372+Generation!U372+Retail!U372+Misc!U372","v":310596.55044472817},{"$f":"ROUND(SUM(I372:U372)-H372,0)","v":0}]
[{"$f":"ROW()","v":373},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H373+Transmission!H373+Generation!H373+Retail!H373+Misc!H373","v":0},{"$f":"+Distribution!I373+Transmission!I373+Generation!I373+Retail!I373+Misc!I373","v":0},{"$f":"+Distribution!J373+Transmission!J373+Generation!J373+Retail!J373+Misc!J373","v":0},{"$f":"+Distribution!K373+Transmission!K373+Generation!K373+Retail!K373+Misc!K373","v":0},{"$f":"+Distribution!L373+Transmission!L373+Generation!L373+Retail!L373+Misc!L373","v":0},{"$f":"+Distribution!M373+Transmission!M373+Generation!M373+Retail!M373+Misc!M373","v":0},{"$f":"+Distribution!N373+Transmission!N373+Generation!N373+Retail!N373+Misc!N373","v":0},{"$f":"+Distribution!O373+Transmission!O373+Generation!O373+Retail!O373+Misc!O373","v":0},{"$f":"+Distribution!P373+Transmission!P373+Generation!P373+Retail!P373+Misc!P373","v":0},{"$f":"+Distribution!Q373+Transmission!Q373+Generation!Q373+Retail!Q373+Misc!Q373","v":0},{"$f":"+Distribution!R373+Transmission!R373+Generation!R373+Retail!R373+Misc!R373","v":0},{"$f":"+Distribution!S373+Transmission!S373+Generation!S373+Retail!S373+Misc!S373","v":0},{"$f":"+Distribution!T373+Transmission!T373+Generation!T373+Retail!T373+Misc!T373","v":0},{"$f":"+Distribution!U373+Transmission!U373+Generation!U373+Retail!U373+Misc!U373","v":0},{"$f":"ROUND(SUM(I373:U373)-H373,0)","v":0}]
[{"$f":"ROW()","v":374},null,null,null,null,null,null,{"$f":"+Distribution!H374+Transmission!H374+Generation!H374+Retail!H374+Misc!H374","v":21192058.102478169},{"$f":"+Distribution!I374+Transmission!I374+Generation!I374+Retail!I374+Misc!I374","v":7446725.7556682378},{"$f":"+Distribution!J374+Transmission!J374+Generation!J374+Retail!J374+Misc!J374","v":5992290.0571960546},{"$f":"+Distribution!K374+Transmission!K374+Generation!K374+Retail!K374+Misc!K374","v":1900991.8767302746},{"$f":"+Distribution!L374+Transmission!L374+Generation!L374+Retail!L374+Misc!L374","v":50435.812680096504},{"$f":"+Distribution!M374+Transmission!M374+Generation!M374+Retail!M374+Misc!M374","v":3353841.625862957},{"$f":"+Distribution!N374+Transmission!N374+Generation!N374+Retail!N374+Misc!N374","v":178658.28449049819},{"$f":"+Distribution!O374+Transmission!O374+Generation!O374+Retail!O374+Misc!O374","v":4426.9469681404635},{"$f":"+Distribution!P374+Transmission!P374+Generation!P374+Retail!P374+Misc!P374","v":9110.5701131498208},{"$f":"+Distribution!Q374+Transmission!Q374+Generation!Q374+Retail!Q374+Misc!Q374","v":1344050.5271931023},{"$f":"+Distribution!R374+Transmission!R374+Generation!R374+Retail!R374+Misc!R374","v":13498.866344479093},{"$f":"+Distribution!S374+Transmission!S374+Generation!S374+Retail!S374+Misc!S374","v":173072.9480198907},{"$f":"+Distribution!T374+Transmission!T374+Generation!T374+Retail!T374+Misc!T374","v":414358.28076655784},{"$f":"+Distribution!U374+Transmission!U374+Generation!U374+Retail!U374+Misc!U374","v":310596.55044472817},{"$f":"ROUND(SUM(I374:U374)-H374,0)","v":0}]
[{"$f":"ROW()","v":375}]
[{"$f":"ROW()","v":376},null,null,null,"Embedded Cost Differentials"]
[{"$f":"ROW()","v":377},null,null,null,"Company Owned Hydro","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},{"$f":"+Distribution!T377+Transmission!T377+Generation!T377+Retail!T377+Misc!T377","v":0},{"$f":"+Distribution!U377+Transmission!U377+Generation!U377+Retail!U377+Misc!U377","v":0},{"$f":"ROUND(SUM(I377:U377)-H377,0)","v":0}]
[{"$f":"ROW()","v":378},null,null,null,"Company Owned Hydro","F10",null,{"$f":"+Distribution!H378+Transmission!H378+Generation!H378+Retail!H378+Misc!H378","v":19265307.831617702},{"$f":"+Distribution!I378+Transmission!I378+Generation!I378+Retail!I378+Misc!I378","v":6769680.5721671814},{"$f":"+Distribution!J378+Transmission!J378+Generation!J378+Retail!J378+Misc!J378","v":5447479.9950989308},{"$f":"+Distribution!K378+Transmission!K378+Generation!K378+Retail!K378+Misc!K378","v":1728156.5345619135},{"$f":"+Distribution!L378+Transmission!L378+Generation!L378+Retail!L378+Misc!L378","v":45850.263920626086},{"$f":"+Distribution!M378+Transmission!M378+Generation!M378+Retail!M378+Misc!M378","v":3048915.3544358839},{"$f":"+Distribution!N378+Transmission!N378+Generation!N378+Retail!N378+Misc!N378","v":162414.94010323077},{"$f":"+Distribution!O378+Transmission!O378+Generation!O378+Retail!O378+Misc!O378","v":4024.4555617511933},{"$f":"+Distribution!P378+Transmission!P378+Generation!P378+Retail!P378+Misc!P378","v":8282.2506857341341},{"$f":"+Distribution!Q378+Transmission!Q378+Generation!Q378+Retail!Q378+Misc!Q378","v":1221851.4606939105},{"$f":"+Distribution!R378+Transmission!R378+Generation!R378+Retail!R378+Misc!R378","v":12271.569577937438},{"$f":"+Distribution!S378+Transmission!S378+Generation!S378+Retail!S378+Misc!S378","v":157337.41408244133},{"$f":"+Distribution!T378+Transmission!T378+Generation!T378+Retail!T378+Misc!T378","v":376685.44475225481},{"$f":"+Distribution!U378+Transmission!U378+Generation!U378+Retail!U378+Misc!U378","v":282357.57597590465},0]
[{"$f":"ROW()","v":379},null,null,null,"Mid-C Contract","F10",null,{"$f":"+Distribution!H379+Transmission!H379+Generation!H379+Retail!H379+Misc!H379","v":-7184349.1455355035},{"$f":"+Distribution!I379+Transmission!I379+Generation!I379+Retail!I379+Misc!I379","v":-2524524.874415861},{"$f":"+Distribution!J379+Transmission!J379+Generation!J379+Retail!J379+Misc!J379","v":-2031454.6017209664},{"$f":"+Distribution!K379+Transmission!K379+Generation!K379+Retail!K379+Misc!K379","v":-644457.90490070463},{"$f":"+Distribution!L379+Transmission!L379+Generation!L379+Retail!L379+Misc!L379","v":-17098.315132038428},{"$f":"+Distribution!M379+Transmission!M379+Generation!M379+Retail!M379+Misc!M379","v":-1136990.5227002131},{"$f":"+Distribution!N379+Transmission!N379+Generation!N379+Retail!N379+Misc!N379","v":-60567.193960838275},{"$f":"+Distribution!O379+Transmission!O379+Generation!O379+Retail!O379+Misc!O379","v":-1500.785460010216},{"$f":"+Distribution!P379+Transmission!P379+Generation!P379+Retail!P379+Misc!P379","v":-3088.5870683836592},{"$f":"+Distribution!Q379+Transmission!Q379+Generation!Q379+Retail!Q379+Misc!Q379","v":-455648.44197303959},{"$f":"+Distribution!R379+Transmission!R379+Generation!R379+Retail!R379+Misc!R379","v":-4576.2694882530341},{"$f":"+Distribution!S379+Transmission!S379+Generation!S379+Retail!S379+Misc!S379","v":-58673.701261540475},{"$f":"+Distribution!T379+Transmission!T379+Generation!T379+Retail!T379+Misc!T379","v":-140472.1781138693},{"$f":"+Distribution!U379+Transmission!U379+Generation!U379+Retail!U379+Misc!U379","v":-105295.76933978476},0]
[{"$f":"ROW()","v":380},null,null,null,"Mid-C Contract","F10",null,{"$f":"+Distribution!H380+Transmission!H380+Generation!H380+Retail!H380+Misc!H380","v":13401297.398073709},{"$f":"+Distribution!I380+Transmission!I380+Generation!I380+Retail!I380+Misc!I380","v":4709112.5369241629},{"$f":"+Distribution!J380+Transmission!J380+Generation!J380+Retail!J380+Misc!J380","v":3789365.8446799819},{"$f":"+Distribution!K380+Transmission!K380+Generation!K380+Retail!K380+Misc!K380","v":1202137.016055349},{"$f":"+Distribution!L380+Transmission!L380+Generation!L380+Retail!L380+Misc!L380","v":31894.274825552257},{"$f":"+Distribution!M380+Transmission!M380+Generation!M380+Retail!M380+Misc!M380","v":2120880.7958568516},{"$f":"+Distribution!N380+Transmission!N380+Generation!N380+Retail!N380+Misc!N380","v":112978.77683748165},{"$f":"+Distribution!O380+Transmission!O380+Generation!O380+Retail!O380+Misc!O380","v":2799.4842501216758},{"$f":"+Distribution!P380+Transmission!P380+Generation!P380+Retail!P380+Misc!P380","v":5761.2837300613746},{"$f":"+Distribution!Q380+Transmission!Q380+Generation!Q380+Retail!Q380+Misc!Q380","v":849942.02761487418},{"$f":"+Distribution!R380+Transmission!R380+Generation!R380+Retail!R380+Misc!R380","v":8536.3262758352848},{"$f":"+Distribution!S380+Transmission!S380+Generation!S380+Retail!S380+Misc!S380","v":109446.75768441198},{"$f":"+Distribution!T380+Transmission!T380+Generation!T380+Retail!T380+Misc!T380","v":262029.22448848016},{"$f":"+Distribution!U380+Transmission!U380+Generation!U380+Retail!U380+Misc!U380","v":196413.04885054371},0]
[{"$f":"ROW()","v":381},null,null,null,"Existing QF Contracts","F10",null,{"$f":"+Distribution!H381+Transmission!H381+Generation!H381+Retail!H381+Misc!H381","v":8281022.8834600179},{"$f":"+Distribution!I381+Transmission!I381+Generation!I381+Retail!I381+Misc!I381","v":2909887.5669054803},{"$f":"+Distribution!J381+Transmission!J381+Generation!J381+Retail!J381+Misc!J381","v":2341551.2947356305},{"$f":"+Distribution!K381+Transmission!K381+Generation!K381+Retail!K381+Misc!K381","v":742832.86485677131},{"$f":"+Distribution!L381+Transmission!L381+Generation!L381+Retail!L381+Misc!L381","v":19708.332099228319},{"$f":"+Distribution!M381+Transmission!M381+Generation!M381+Retail!M381+Misc!M381","v":1310549.4103955922},{"$f":"+Distribution!N381+Transmission!N381+Generation!N381+Retail!N381+Misc!N381","v":69812.63145992026},{"$f":"+Distribution!O381+Transmission!O381+Generation!O381+Retail!O381+Misc!O381","v":1729.8767759960131},{"$f":"+Distribution!P381+Transmission!P381+Generation!P381+Retail!P381+Misc!P381","v":3560.0525075730225},{"$f":"+Distribution!Q381+Transmission!Q381+Generation!Q381+Retail!Q381+Misc!Q381","v":525202.08836682269},{"$f":"+Distribution!R381+Transmission!R381+Generation!R381+Retail!R381+Misc!R381","v":5274.8260956460736},{"$f":"+Distribution!S381+Transmission!S381+Generation!S381+Retail!S381+Misc!S381","v":67630.101622503687},{"$f":"+Distribution!T381+Transmission!T381+Generation!T381+Retail!T381+Misc!T381","v":161914.92059838038},{"$f":"+Distribution!U381+Transmission!U381+Generation!U381+Retail!U381+Misc!U381","v":121368.91704047212},0]
[{"$f":"ROW()","v":382},null,null,null,"Existing QF Contracts","F10",null,{"$f":"+Distribution!H382+Transmission!H382+Generation!H382+Retail!H382+Misc!H382","v":-16850130.708820332},{"$f":"+Distribution!I382+Transmission!I382+Generation!I382+Retail!I382+Misc!I382","v":-5921005.9602977121},{"$f":"+Distribution!J382+Transmission!J382+Generation!J382+Retail!J382+Misc!J382","v":-4764561.8099315511},{"$f":"+Distribution!K382+Transmission!K382+Generation!K382+Retail!K382+Misc!K382","v":-1511507.8226198815},{"$f":"+Distribution!L382+Transmission!L382+Generation!L382+Retail!L382+Misc!L382","v":-40102.288883674948},{"$f":"+Distribution!M382+Transmission!M382+Generation!M382+Retail!M382+Misc!M382","v":-2666690.9603208764},{"$f":"+Distribution!N382+Transmission!N382+Generation!N382+Retail!N382+Misc!N382","v":-142053.94451643509},{"$f":"+Distribution!O382+Transmission!O382+Generation!O382+Retail!O382+Misc!O382","v":-3519.9334908136975},{"$f":"+Distribution!P382+Transmission!P382+Generation!P382+Retail!P382+Misc!P382","v":-7243.9541499980505},{"$f":"+Distribution!Q382+Transmission!Q382+Generation!Q382+Retail!Q382+Misc!Q382","v":-1068675.2061997363},{"$f":"+Distribution!R382+Transmission!R382+Generation!R382+Retail!R382+Misc!R382","v":-10733.155846659833},{"$f":"+Distribution!S382+Transmission!S382+Generation!S382+Retail!S382+Misc!S382","v":-137612.95775019593},{"$f":"+Distribution!T382+Transmission!T382+Generation!T382+Retail!T382+Misc!T382","v":-329462.62970004359},{"$f":"+Distribution!U382+Transmission!U382+Generation!U382+Retail!U382+Misc!U382","v":-246960.08511275123},0]
[{"$f":"ROW()","v":383},null,null,null,null,null,null,{"$f":"+Distribution!H383+Transmission!H383+Generation!H383+Retail!H383+Misc!H383","v":16913148.258795593},{"$f":"+Distribution!I383+Transmission!I383+Generation!I383+Retail!I383+Misc!I383","v":5943149.8412832515},{"$f":"+Distribution!J383+Transmission!J383+Generation!J383+Retail!J383+Misc!J383","v":4782380.7228620267},{"$f":"+Distribution!K383+Transmission!K383+Generation!K383+Retail!K383+Misc!K383","v":1517160.6879534479},{"$f":"+Distribution!L383+Transmission!L383+Generation!L383+Retail!L383+Misc!L383","v":40252.266829693282},{"$f":"+Distribution!M383+Transmission!M383+Generation!M383+Retail!M383+Misc!M383","v":2676664.0776672387},{"$f":"+Distribution!N383+Transmission!N383+Generation!N383+Retail!N383+Misc!N383","v":142585.20992335927},{"$f":"+Distribution!O383+Transmission!O383+Generation!O383+Retail!O383+Misc!O383","v":3533.0976370449685},{"$f":"+Distribution!P383+Transmission!P383+Generation!P383+Retail!P383+Misc!P383","v":7271.045704986821},{"$f":"+Distribution!Q383+Transmission!Q383+Generation!Q383+Retail!Q383+Misc!Q383","v":1072671.9285028316},{"$f":"+Distribution!R383+Transmission!R383+Generation!R383+Retail!R383+Misc!R383","v":10773.296614505929},{"$f":"+Distribution!S383+Transmission!S383+Generation!S383+Retail!S383+Misc!S383","v":138127.61437762057},{"$f":"+Distribution!T383+Transmission!T383+Generation!T383+Retail!T383+Misc!T383","v":330694.78202520253},{"$f":"+Distribution!U383+Transmission!U383+Generation!U383+Retail!U383+Misc!U383","v":247883.68741438456},0]
[{"$f":"ROW()","v":384}]
[{"$f":"ROW()","v":385},null,"Total Other Power Supply",null,null,null,null,{"$f":"+Distribution!H385+Transmission!H385+Generation!H385+Retail!H385+Misc!H385","v":261581695.36241451},{"$f":"+Distribution!I385+Transmission!I385+Generation!I385+Retail!I385+Misc!I385","v":88789963.752414271},{"$f":"+Distribution!J385+Transmission!J385+Generation!J385+Retail!J385+Misc!J385","v":74711405.034473851},{"$f":"+Distribution!K385+Transmission!K385+Generation!K385+Retail!K385+Misc!K385","v":23751487.885250643},{"$f":"+Distribution!L385+Transmission!L385+Generation!L385+Retail!L385+Misc!L385","v":670115.37266969238},{"$f":"+Distribution!M385+Transmission!M385+Generation!M385+Retail!M385+Misc!M385","v":42438935.920247398},{"$f":"+Distribution!N385+Transmission!N385+Generation!N385+Retail!N385+Misc!N385","v":2146700.5855351086},{"$f":"+Distribution!O385+Transmission!O385+Generation!O385+Retail!O385+Misc!O385","v":56646.023650433905},{"$f":"+Distribution!P385+Transmission!P385+Generation!P385+Retail!P385+Misc!P385","v":119470.91368713767},{"$f":"+Distribution!Q385+Transmission!Q385+Generation!Q385+Retail!Q385+Misc!Q385","v":16616153.545979969},{"$f":"+Distribution!R385+Transmission!R385+Generation!R385+Retail!R385+Misc!R385","v":162274.66897908377},{"$f":"+Distribution!S385+Transmission!S385+Generation!S385+Retail!S385+Misc!S385","v":2206805.3672891827},{"$f":"+Distribution!T385+Transmission!T385+Generation!T385+Retail!T385+Misc!T385","v":5895971.2699729931},{"$f":"+Distribution!U385+Transmission!U385+Generation!U385+Retail!U385+Misc!U385","v":4015765.022264713},{"$f":"ROUND(SUM(I385:U385)-H385,0)","v":0}]
[{"$f":"ROW()","v":386}]
[{"$f":"ROW()","v":387},null,"TOTAL PRODUCTION EXPENSE",null,null,null,null,{"$f":"+Distribution!H387+Transmission!H387+Generation!H387+Retail!H387+Misc!H387","v":928754494.47191191},{"$f":"+Distribution!I387+Transmission!I387+Generation!I387+Retail!I387+Misc!I387","v":300698671.76565629},{"$f":"+Distribution!J387+Transmission!J387+Generation!J387+Retail!J387+Misc!J387","v":256813419.54927003},{"$f":"+Distribution!K387+Transmission!K387+Generation!K387+Retail!K387+Misc!K387","v":84375187.973827943},{"$f":"+Distribution!L387+Transmission!L387+Generation!L387+Retail!L387+Misc!L387","v":3125737.675654537},{"$f":"+Distribution!M387+Transmission!M387+Generation!M387+Retail!M387+Misc!M387","v":163106228.73857665},{"$f":"+Distribution!N387+Transmission!N387+Generation!N387+Retail!N387+Misc!N387","v":8133895.0997819863},{"$f":"+Distribution!O387+Transmission!O387+Generation!O387+Retail!O387+Misc!O387","v":221370.63665610083},{"$f":"+Distribution!P387+Transmission!P387+Generation!P387+Retail!P387+Misc!P387","v":553007.85660898697},{"$f":"+Distribution!Q387+Transmission!Q387+Generation!Q387+Retail!Q387+Misc!Q387","v":58025957.696713053},{"$f":"+Distribution!R387+Transmission!R387+Generation!R387+Retail!R387+Misc!R387","v":549263.51573456603},{"$f":"+Distribution!S387+Transmission!S387+Generation!S387+Retail!S387+Misc!S387","v":8950960.0538415536},{"$f":"+Distribution!T387+Transmission!T387+Generation!T387+Retail!T387+Misc!T387","v":27314131.316804446},{"$f":"+Distribution!U387+Transmission!U387+Generation!U387+Retail!U387+Misc!U387","v":16886662.59278575},{"$f":"ROUND(SUM(I387:U387)-H387,0)","v":0}]
[{"$f":"ROW()","v":388}]
[{"$f":"ROW()","v":389}]
[{"$f":"ROW()","v":390},null,null,null,null,null,null,"TRANSMISSION EXPENSE"]
[{"$f":"ROW()","v":391}]
[{"$f":"ROW()","v":392},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":393},null,null,null,null,null,null,{"$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":"'Hot Sheet'!R10","v":"Mobile"}]
[{"$f":"ROW()","v":394},null,"FERC",null,null,"COS",null,{"$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."},{"$f":"'Hot Sheet'!R11","v":"Home Park"},{"$f":"'Hot Sheet'!S11","v":"Industrial"},{"$f":"'Hot Sheet'!T11","v":"Industrial"},{"$f":"'Hot Sheet'!U11","v":"Industrial"}]
[{"$f":"ROW()","v":395},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$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"},{"$f":"'Hot Sheet'!R12","v":"Sch 25"},{"$f":"'Hot Sheet'!S12","v":"Cust A"},{"$f":"'Hot Sheet'!T12","v":"Cust B"},{"$f":"'Hot Sheet'!U12","v":"Cust C"}]
[{"$f":"ROW()","v":396},null,"560","Operation Supervision & Eng",null,"F106",null,{"$f":"+Distribution!H396+Transmission!H396+Generation!H396+Retail!H396+Misc!H396","v":2300865.6545758494},{"$f":"+Distribution!I396+Transmission!I396+Generation!I396+Retail!I396+Misc!I396","v":801602.2520429641},{"$f":"+Distribution!J396+Transmission!J396+Generation!J396+Retail!J396+Misc!J396","v":645039.6271256241},{"$f":"+Distribution!K396+Transmission!K396+Generation!K396+Retail!K396+Misc!K396","v":204632.13222837774},{"$f":"+Distribution!L396+Transmission!L396+Generation!L396+Retail!L396+Misc!L396","v":5429.1593855472211},{"$f":"+Distribution!M396+Transmission!M396+Generation!M396+Retail!M396+Misc!M396","v":379150.65055755206},{"$f":"+Distribution!N396+Transmission!N396+Generation!N396+Retail!N396+Misc!N396","v":19231.658032351512},{"$f":"+Distribution!O396+Transmission!O396+Generation!O396+Retail!O396+Misc!O396","v":476.53838422007613},{"$f":"+Distribution!P396+Transmission!P396+Generation!P396+Retail!P396+Misc!P396","v":980.70665681992409},{"$f":"+Distribution!Q396+Transmission!Q396+Generation!Q396+Retail!Q396+Misc!Q396","v":144680.22118814327},{"$f":"+Distribution!R396+Transmission!R396+Generation!R396+Retail!R396+Misc!R396","v":1453.0844852887174},{"$f":"+Distribution!S396+Transmission!S396+Generation!S396+Retail!S396+Misc!S396","v":18724.875373951876},{"$f":"+Distribution!T396+Transmission!T396+Generation!T396+Retail!T396+Misc!T396","v":44603.566978722163},{"$f":"+Distribution!U396+Transmission!U396+Generation!U396+Retail!U396+Misc!U396","v":34861.182136286647},{"$f":"ROUND(SUM(I396:U396)-H396,0)","v":0}]
[{"$f":"ROW()","v":397}]
[{"$f":"ROW()","v":398},null,"561","Load Dispatching",null,"F106",null,{"$f":"+Distribution!H398+Transmission!H398+Generation!H398+Retail!H398+Misc!H398","v":4308147.4139763247},{"$f":"+Distribution!I398+Transmission!I398+Generation!I398+Retail!I398+Misc!I398","v":1500922.3429922992},{"$f":"+Distribution!J398+Transmission!J398+Generation!J398+Retail!J398+Misc!J398","v":1207774.037561436},{"$f":"+Distribution!K398+Transmission!K398+Generation!K398+Retail!K398+Misc!K398","v":383153.78802012745},{"$f":"+Distribution!L398+Transmission!L398+Generation!L398+Retail!L398+Misc!L398","v":10165.573518121069},{"$f":"+Distribution!M398+Transmission!M398+Generation!M398+Retail!M398+Misc!M398","v":709922.75948769948},{"$f":"+Distribution!N398+Transmission!N398+Generation!N398+Retail!N398+Misc!N398","v":36009.41135080118},{"$f":"+Distribution!O398+Transmission!O398+Generation!O398+Retail!O398+Misc!O398","v":892.27182975906294},{"$f":"+Distribution!P398+Transmission!P398+Generation!P398+Retail!P398+Misc!P398","v":1836.2779413242106},{"$f":"+Distribution!Q398+Transmission!Q398+Generation!Q398+Retail!Q398+Misc!Q398","v":270899.65879825538},{"$f":"+Distribution!R398+Transmission!R398+Generation!R398+Retail!R398+Misc!R398","v":2720.759534628161},{"$f":"+Distribution!S398+Transmission!S398+Generation!S398+Retail!S398+Misc!S398","v":35060.510055807965},{"$f":"+Distribution!T398+Transmission!T398+Generation!T398+Retail!T398+Misc!T398","v":83515.846025753723},{"$f":"+Distribution!U398+Transmission!U398+Generation!U398+Retail!U398+Misc!U398","v":65274.17686031176},{"$f":"ROUND(SUM(I398:U398)-H398,0)","v":0}]
[{"$f":"ROW()","v":399}]
[{"$f":"ROW()","v":400},null,"562","Station Expense",null,"F10",null,{"$f":"+Distribution!H400+Transmission!H400+Generation!H400+Retail!H400+Misc!H400","v":885571.39896591229},{"$f":"+Distribution!I400+Transmission!I400+Generation!I400+Retail!I400+Misc!I400","v":311182.95888361346},{"$f":"+Distribution!J400+Transmission!J400+Generation!J400+Retail!J400+Misc!J400","v":250405.15948472652},{"$f":"+Distribution!K400+Transmission!K400+Generation!K400+Retail!K400+Misc!K400","v":79438.439983420132},{"$f":"+Distribution!L400+Transmission!L400+Generation!L400+Retail!L400+Misc!L400","v":2107.6062068682586},{"$f":"+Distribution!M400+Transmission!M400+Generation!M400+Retail!M400+Misc!M400","v":140149.96590530549},{"$f":"+Distribution!N400+Transmission!N400+Generation!N400+Retail!N400+Misc!N400","v":7465.7527913534286},{"$f":"+Distribution!O400+Transmission!O400+Generation!O400+Retail!O400+Misc!O400","v":184.99277421599794},{"$f":"+Distribution!P400+Transmission!P400+Generation!P400+Retail!P400+Misc!P400","v":380.71150435056848},{"$f":"+Distribution!Q400+Transmission!Q400+Generation!Q400+Retail!Q400+Misc!Q400","v":56165.035972040911},{"$f":"+Distribution!R400+Transmission!R400+Generation!R400+Retail!R400+Misc!R400","v":564.08914581714521},{"$f":"+Distribution!S400+Transmission!S400+Generation!S400+Retail!S400+Misc!S400","v":7232.3533636974244},{"$f":"+Distribution!T400+Transmission!T400+Generation!T400+Retail!T400+Misc!T400","v":17315.158376648706},{"$f":"+Distribution!U400+Transmission!U400+Generation!U400+Retail!U400+Misc!U400","v":12979.17457385415},{"$f":"ROUND(SUM(I400:U400)-H400,0)","v":0}]
[{"$f":"ROW()","v":401}]
[{"$f":"ROW()","v":402},null,"563","Overhead Line Expense",null,"F106",null,{"$f":"+Distribution!H402+Transmission!H402+Generation!H402+Retail!H402+Misc!H402","v":50100.082883530747},{"$f":"+Distribution!I402+Transmission!I402+Generation!I402+Retail!I402+Misc!I402","v":17454.447714975657},{"$f":"+Distribution!J402+Transmission!J402+Generation!J402+Retail!J402+Misc!J402","v":14045.382753176387},{"$f":"+Distribution!K402+Transmission!K402+Generation!K402+Retail!K402+Misc!K402","v":4455.7520187615028},{"$f":"+Distribution!L402+Transmission!L402+Generation!L402+Retail!L402+Misc!L402","v":118.21695658886979},{"$f":"+Distribution!M402+Transmission!M402+Generation!M402+Retail!M402+Misc!M402","v":8255.7966739608109},{"$f":"+Distribution!N402+Transmission!N402+Generation!N402+Retail!N402+Misc!N402","v":418.75876563777354},{"$f":"+Distribution!O402+Transmission!O402+Generation!O402+Retail!O402+Misc!O402","v":10.376360957507002},{"$f":"+Distribution!P402+Transmission!P402+Generation!P402+Retail!P402+Misc!P402","v":21.354347522809192},{"$f":"+Distribution!Q402+Transmission!Q402+Generation!Q402+Retail!Q402+Misc!Q402","v":3150.332162470283},{"$f":"+Distribution!R402+Transmission!R402+Generation!R402+Retail!R402+Misc!R402","v":31.640114669431899},{"$f":"+Distribution!S402+Transmission!S402+Generation!S402+Retail!S402+Misc!S402","v":407.72385226103478},{"$f":"+Distribution!T402+Transmission!T402+Generation!T402+Retail!T402+Misc!T402","v":971.2181144044406},{"$f":"+Distribution!U402+Transmission!U402+Generation!U402+Retail!U402+Misc!U402","v":759.08304814423775},{"$f":"ROUND(SUM(I402:U402)-H402,0)","v":0}]
[{"$f":"ROW()","v":403}]
[{"$f":"ROW()","v":404},null,"564","Underground Line Expense",null,"F106",null,{"$f":"+Distribution!H404+Transmission!H404+Generation!H404+Retail!H404+Misc!H404","v":0},{"$f":"+Distribution!I404+Transmission!I404+Generation!I404+Retail!I404+Misc!I404","v":0},{"$f":"+Distribution!J404+Transmission!J404+Generation!J404+Retail!J404+Misc!J404","v":0},{"$f":"+Distribution!K404+Transmission!K404+Generation!K404+Retail!K404+Misc!K404","v":0},{"$f":"+Distribution!L404+Transmission!L404+Generation!L404+Retail!L404+Misc!L404","v":0},{"$f":"+Distribution!M404+Transmission!M404+Generation!M404+Retail!M404+Misc!M404","v":0},{"$f":"+Distribution!N404+Transmission!N404+Generation!N404+Retail!N404+Misc!N404","v":0},{"$f":"+Distribution!O404+Transmission!O404+Generation!O404+Retail!O404+Misc!O404","v":0},{"$f":"+Distribution!P404+Transmission!P404+Generation!P404+Retail!P404+Misc!P404","v":0},{"$f":"+Distribution!Q404+Transmission!Q404+Generation!Q404+Retail!Q404+Misc!Q404","v":0},{"$f":"+Distribution!R404+Transmission!R404+Generation!R404+Retail!R404+Misc!R404","v":0},{"$f":"+Distribution!S404+Transmission!S404+Generation!S404+Retail!S404+Misc!S404","v":0},{"$f":"+Distribution!T404+Transmission!T404+Generation!T404+Retail!T404+Misc!T404","v":0},{"$f":"+Distribution!U404+Transmission!U404+Generation!U404+Retail!U404+Misc!U404","v":0},{"$f":"ROUND(SUM(I404:U404)-H404,0)","v":0}]
[{"$f":"ROW()","v":405}]
[{"$f":"ROW()","v":406},null,"565","Transm of Electricity by Others",null,"F95",null,{"$f":"+Distribution!H406+Transmission!H406+Generation!H406+Retail!H406+Misc!H406","v":56303873.295267656},{"$f":"+Distribution!I406+Transmission!I406+Generation!I406+Retail!I406+Misc!I406","v":19218039.154087197},{"$f":"+Distribution!J406+Transmission!J406+Generation!J406+Retail!J406+Misc!J406","v":16143823.297980268},{"$f":"+Distribution!K406+Transmission!K406+Generation!K406+Retail!K406+Misc!K406","v":5139323.3594583226},{"$f":"+Distribution!L406+Transmission!L406+Generation!L406+Retail!L406+Misc!L406","v":145691.23387391461},{"$f":"+Distribution!M406+Transmission!M406+Generation!M406+Retail!M406+Misc!M406","v":9054516.6486823596},{"$f":"+Distribution!N406+Transmission!N406+Generation!N406+Retail!N406+Misc!N406","v":413743.99139764288},{"$f":"+Distribution!O406+Transmission!O406+Generation!O406+Retail!O406+Misc!O406","v":12135.22055755745},{"$f":"+Distribution!P406+Transmission!P406+Generation!P406+Retail!P406+Misc!P406","v":26299.442799959579},{"$f":"+Distribution!Q406+Transmission!Q406+Generation!Q406+Retail!Q406+Misc!Q406","v":3568842.1775307334},{"$f":"+Distribution!R406+Transmission!R406+Generation!R406+Retail!R406+Misc!R406","v":35273.984707944146},{"$f":"+Distribution!S406+Transmission!S406+Generation!S406+Retail!S406+Misc!S406","v":472873.30683943233},{"$f":"+Distribution!T406+Transmission!T406+Generation!T406+Retail!T406+Misc!T406","v":1231718.3881533651},{"$f":"+Distribution!U406+Transmission!U406+Generation!U406+Retail!U406+Misc!U406","v":841593.08919895766},{"$f":"ROUND(SUM(I406:U406)-H406,0)","v":0}]
[{"$f":"ROW()","v":407},null,null,"Energy",null,"F96",null,{"$f":"+Distribution!H407+Transmission!H407+Generation!H407+Retail!H407+Misc!H407","v":2217724.3192968969},{"$f":"+Distribution!I407+Transmission!I407+Generation!I407+Retail!I407+Misc!I407","v":682089.41485671361},{"$f":"+Distribution!J407+Transmission!J407+Generation!J407+Retail!J407+Misc!J407","v":597612.2873361255},{"$f":"+Distribution!K407+Transmission!K407+Generation!K407+Retail!K407+Misc!K407","v":201337.21643922024},{"$f":"+Distribution!L407+Transmission!L407+Generation!L407+Retail!L407+Misc!L407","v":9238.099635134151},{"$f":"+Distribution!M407+Transmission!M407+Generation!M407+Retail!M407+Misc!M407","v":417151.72836844029},{"$f":"+Distribution!N407+Transmission!N407+Generation!N407+Retail!N407+Misc!N407","v":17910.422578267364},{"$f":"+Distribution!O407+Transmission!O407+Generation!O407+Retail!O407+Misc!O407","v":586.59828096887918},{"$f":"+Distribution!P407+Transmission!P407+Generation!P407+Retail!P407+Misc!P407","v":1615.9676648259749},{"$f":"+Distribution!Q407+Transmission!Q407+Generation!Q407+Retail!Q407+Misc!Q407","v":137692.97811068376},{"$f":"+Distribution!R407+Transmission!R407+Generation!R407+Retail!R407+Misc!R407","v":1274.2826912884889},{"$f":"+Distribution!S407+Transmission!S407+Generation!S407+Retail!S407+Misc!S407","v":23929.124705892249},{"$f":"+Distribution!T407+Transmission!T407+Generation!T407+Retail!T407+Misc!T407","v":80824.749766910114},{"$f":"+Distribution!U407+Transmission!U407+Generation!U407+Retail!U407+Misc!U407","v":46461.448862426478},{"$f":"ROUND(SUM(I407:U407)-H407,0)","v":0}]
[{"$f":"ROW()","v":408},null,null,null,null,null,null,{"$f":"+Distribution!H408+Transmission!H408+Generation!H408+Retail!H408+Misc!H408","v":58521597.614564553},{"$f":"+Distribution!I408+Transmission!I408+Generation!I408+Retail!I408+Misc!I408","v":19900128.56894391},{"$f":"+Distribution!J408+Transmission!J408+Generation!J408+Retail!J408+Misc!J408","v":16741435.585316394},{"$f":"+Distribution!K408+Transmission!K408+Generation!K408+Retail!K408+Misc!K408","v":5340660.5758975428},{"$f":"+Distribution!L408+Transmission!L408+Generation!L408+Retail!L408+Misc!L408","v":154929.33350904877},{"$f":"+Distribution!M408+Transmission!M408+Generation!M408+Retail!M408+Misc!M408","v":9471668.3770508002},{"$f":"+Distribution!N408+Transmission!N408+Generation!N408+Retail!N408+Misc!N408","v":431654.41397591023},{"$f":"+Distribution!O408+Transmission!O408+Generation!O408+Retail!O408+Misc!O408","v":12721.818838526329},{"$f":"+Distribution!P408+Transmission!P408+Generation!P408+Retail!P408+Misc!P408","v":27915.410464785553},{"$f":"+Distribution!Q408+Transmission!Q408+Generation!Q408+Retail!Q408+Misc!Q408","v":3706535.155641417},{"$f":"+Distribution!R408+Transmission!R408+Generation!R408+Retail!R408+Misc!R408","v":36548.267399232638},{"$f":"+Distribution!S408+Transmission!S408+Generation!S408+Retail!S408+Misc!S408","v":496802.43154532457},{"$f":"+Distribution!T408+Transmission!T408+Generation!T408+Retail!T408+Misc!T408","v":1312543.1379202753},{"$f":"+Distribution!U408+Transmission!U408+Generation!U408+Retail!U408+Misc!U408","v":888054.53806138411},{"$f":"ROUND(SUM(I408:U408)-H408,0)","v":0}]
[{"$f":"ROW()","v":409}]
[{"$f":"ROW()","v":410},null,"566","Misc. Transmission Expense",null,"F106",null,{"$f":"+Distribution!H410+Transmission!H410+Generation!H410+Retail!H410+Misc!H410","v":1441031.7063100815},{"$f":"+Distribution!I410+Transmission!I410+Generation!I410+Retail!I410+Misc!I410","v":502043.33258058847},{"$f":"+Distribution!J410+Transmission!J410+Generation!J410+Retail!J410+Misc!J410","v":403988.19142954639},{"$f":"+Distribution!K410+Transmission!K410+Generation!K410+Retail!K410+Misc!K410","v":128161.06411275412},{"$f":"+Distribution!L410+Transmission!L410+Generation!L410+Retail!L410+Misc!L410","v":3400.2814539064157},{"$f":"+Distribution!M410+Transmission!M410+Generation!M410+Retail!M410+Misc!M410","v":237461.97777125164},{"$f":"+Distribution!N410+Transmission!N410+Generation!N410+Retail!N410+Misc!N410","v":12044.783638026134},{"$f":"+Distribution!O410+Transmission!O410+Generation!O410+Retail!O410+Misc!O410","v":298.45589618377602},{"$f":"+Distribution!P410+Transmission!P410+Generation!P410+Retail!P410+Misc!P410","v":614.21638601815323},{"$f":"+Distribution!Q410+Transmission!Q410+Generation!Q410+Retail!Q410+Misc!Q410","v":90613.194035661218},{"$f":"+Distribution!R410+Transmission!R410+Generation!R410+Retail!R410+Misc!R410","v":910.06652695431376},{"$f":"+Distribution!S410+Transmission!S410+Generation!S410+Retail!S410+Misc!S410","v":11727.385758880248},{"$f":"+Distribution!T410+Transmission!T410+Generation!T410+Retail!T410+Misc!T410","v":27935.205214192629},{"$f":"+Distribution!U410+Transmission!U410+Generation!U410+Retail!U410+Misc!U410","v":21833.551506117987},{"$f":"ROUND(SUM(I410:U410)-H410,0)","v":0}]
[{"$f":"ROW()","v":411}]
[{"$f":"ROW()","v":412},null,"567","Rents - Transmission",null,"F106",null,{"$f":"+Distribution!H412+Transmission!H412+Generation!H412+Retail!H412+Misc!H412","v":546966.29470838467},{"$f":"+Distribution!I412+Transmission!I412+Generation!I412+Retail!I412+Misc!I412","v":190558.4590555602},{"$f":"+Distribution!J412+Transmission!J412+Generation!J412+Retail!J412+Misc!J412","v":153340.08488818959},{"$f":"+Distribution!K412+Transmission!K412+Generation!K412+Retail!K412+Misc!K412","v":48645.551695135815},{"$f":"+Distribution!L412+Transmission!L412+Generation!L412+Retail!L412+Misc!L412","v":1290.630414074061},{"$f":"+Distribution!M412+Transmission!M412+Generation!M412+Retail!M412+Misc!M412","v":90132.436050451419},{"$f":"+Distribution!N412+Transmission!N412+Generation!N412+Retail!N412+Misc!N412","v":4571.7874549234284},{"$f":"+Distribution!O412+Transmission!O412+Generation!O412+Retail!O412+Misc!O412","v":113.28363904463815},{"$f":"+Distribution!P412+Transmission!P412+Generation!P412+Retail!P412+Misc!P412","v":233.13550932878167},{"$f":"+Distribution!Q412+Transmission!Q412+Generation!Q412+Retail!Q412+Misc!Q412","v":34393.665855061125},{"$f":"+Distribution!R412+Transmission!R412+Generation!R412+Retail!R412+Misc!R412","v":345.43009290263166},{"$f":"+Distribution!S412+Transmission!S412+Generation!S412+Retail!S412+Misc!S412","v":4451.314087720938},{"$f":"+Distribution!T412+Transmission!T412+Generation!T412+Retail!T412+Misc!T412","v":10603.247396304976},{"$f":"+Distribution!U412+Transmission!U412+Generation!U412+Retail!U412+Misc!U412","v":8287.2685696870412},{"$f":"ROUND(SUM(I412:U412)-H412,0)","v":0}]
[{"$f":"ROW()","v":413}]
[{"$f":"ROW()","v":414},null,"568","Maint Supervision & Engineering",null,"F106",null,{"$f":"+Distribution!H414+Transmission!H414+Generation!H414+Retail!H414+Misc!H414","v":556102.66413493862},{"$f":"+Distribution!I414+Transmission!I414+Generation!I414+Retail!I414+Misc!I414","v":193741.49335973919},{"$f":"+Distribution!J414+Transmission!J414+Generation!J414+Retail!J414+Misc!J414","v":155901.43405538931},{"$f":"+Distribution!K414+Transmission!K414+Generation!K414+Retail!K414+Misc!K414","v":49458.113155586034},{"$f":"+Distribution!L414+Transmission!L414+Generation!L414+Retail!L414+Misc!L414","v":1312.1887374482897},{"$f":"+Distribution!M414+Transmission!M414+Generation!M414+Retail!M414+Misc!M414","v":91637.982628072277},{"$f":"+Distribution!N414+Transmission!N414+Generation!N414+Retail!N414+Misc!N414","v":4648.1532923287014},{"$f":"+Distribution!O414+Transmission!O414+Generation!O414+Retail!O414+Misc!O414","v":115.17589673274307},{"$f":"+Distribution!P414+Transmission!P414+Generation!P414+Retail!P414+Misc!P414","v":237.02973857157474},{"$f":"+Distribution!Q414+Transmission!Q414+Generation!Q414+Retail!Q414+Misc!Q414","v":34968.167867754295},{"$f":"+Distribution!R414+Transmission!R414+Generation!R414+Retail!R414+Misc!R414","v":351.20005893223851},{"$f":"+Distribution!S414+Transmission!S414+Generation!S414+Retail!S414+Misc!S414","v":4525.6675722637565},{"$f":"+Distribution!T414+Transmission!T414+Generation!T414+Retail!T414+Misc!T414","v":10780.36102519035},{"$f":"+Distribution!U414+Transmission!U414+Generation!U414+Retail!U414+Misc!U414","v":8425.6967469298415},{"$f":"ROUND(SUM(I414:U414)-H414,0)","v":0}]
[{"$f":"ROW()","v":415}]
[{"$f":"ROW()","v":416},null,"569","Maintenance of Structures",null,"F106",null,{"$f":"+Distribution!H416+Transmission!H416+Generation!H416+Retail!H416+Misc!H416","v":1946243.6801614494},{"$f":"+Distribution!I416+Transmission!I416+Generation!I416+Retail!I416+Misc!I416","v":678054.93725334504},{"$f":"+Distribution!J416+Transmission!J416+Generation!J416+Retail!J416+Misc!J416","v":545622.5987163817},{"$f":"+Distribution!K416+Transmission!K416+Generation!K416+Retail!K416+Misc!K416","v":173093.11098429159},{"$f":"+Distribution!L416+Transmission!L416+Generation!L416+Retail!L416+Misc!L416","v":4592.3877049042057},{"$f":"+Distribution!M416+Transmission!M416+Generation!M416+Retail!M416+Misc!M416","v":320713.88262465451},{"$f":"+Distribution!N416+Transmission!N416+Generation!N416+Retail!N416+Misc!N416","v":16267.569916588722},{"$f":"+Distribution!O416+Transmission!O416+Generation!O416+Retail!O416+Misc!O416","v":403.09168716486545},{"$f":"+Distribution!P416+Transmission!P416+Generation!P416+Retail!P416+Misc!P416","v":829.55479348919084},{"$f":"+Distribution!Q416+Transmission!Q416+Generation!Q416+Retail!Q416+Misc!Q416","v":122381.31573296597},{"$f":"+Distribution!R416+Transmission!R416+Generation!R416+Retail!R416+Misc!R416","v":1229.1271724663793},{"$f":"+Distribution!S416+Transmission!S416+Generation!S416+Retail!S416+Misc!S416","v":15838.895367875213},{"$f":"+Distribution!T416+Transmission!T416+Generation!T416+Retail!T416+Misc!T416","v":37729.02175855144},{"$f":"+Distribution!U416+Transmission!U416+Generation!U416+Retail!U416+Misc!U416","v":29488.186448770535},{"$f":"ROUND(SUM(I416:U416)-H416,0)","v":0}]
[{"$f":"ROW()","v":417}]
[{"$f":"ROW()","v":418},null,"570","Maint of Station Equipment",null,"F106",null,{"$f":"+Distribution!H418+Transmission!H418+Generation!H418+Retail!H418+Misc!H418","v":4206241.5764162941},{"$f":"+Distribution!I418+Transmission!I418+Generation!I418+Retail!I418+Misc!I418","v":1465419.2058482473},{"$f":"+Distribution!J418+Transmission!J418+Generation!J418+Retail!J418+Misc!J418","v":1179205.0929423012},{"$f":"+Distribution!K418+Transmission!K418+Generation!K418+Retail!K418+Misc!K418","v":374090.58661810041},{"$f":"+Distribution!L418+Transmission!L418+Generation!L418+Retail!L418+Misc!L418","v":9925.1148745097889},{"$f":"+Distribution!M418+Transmission!M418+Generation!M418+Retail!M418+Misc!M418","v":693130.09515736054},{"$f":"+Distribution!N418+Transmission!N418+Generation!N418+Retail!N418+Misc!N418","v":35157.637056392778},{"$f":"+Distribution!O418+Transmission!O418+Generation!O418+Retail!O418+Misc!O418","v":871.16584163808216},{"$f":"+Distribution!P418+Transmission!P418+Generation!P418+Retail!P418+Misc!P418","v":1792.8422313490644},{"$f":"+Distribution!Q418+Transmission!Q418+Generation!Q418+Retail!Q418+Misc!Q418","v":264491.74050488323},{"$f":"+Distribution!R418+Transmission!R418+Generation!R418+Retail!R418+Misc!R418","v":2656.4021084462615},{"$f":"+Distribution!S418+Transmission!S418+Generation!S418+Retail!S418+Misc!S418","v":34231.181274966337},{"$f":"+Distribution!T418+Transmission!T418+Generation!T418+Retail!T418+Misc!T418","v":81540.344395707652},{"$f":"+Distribution!U418+Transmission!U418+Generation!U418+Retail!U418+Misc!U418","v":63730.167562391252},{"$f":"ROUND(SUM(I418:U418)-H418,0)","v":0}]
[{"$f":"ROW()","v":419}]
[{"$f":"ROW()","v":420},null,"571","Maintenance of Overhead Lines",null,"F106",null,{"$f":"+Distribution!H420+Transmission!H420+Generation!H420+Retail!H420+Misc!H420","v":8417679.3147494346},{"$f":"+Distribution!I420+Transmission!I420+Generation!I420+Retail!I420+Misc!I420","v":2932648.7108272761},{"$f":"+Distribution!J420+Transmission!J420+Generation!J420+Retail!J420+Misc!J420","v":2359866.9116776367},{"$f":"+Distribution!K420+Transmission!K420+Generation!K420+Retail!K420+Misc!K420","v":748643.30438685429},{"$f":"+Distribution!L420+Transmission!L420+Generation!L420+Retail!L420+Misc!L420","v":19862.490695756544},{"$f":"+Distribution!M420+Transmission!M420+Generation!M420+Retail!M420+Misc!M420","v":1387116.4455103499},{"$f":"+Distribution!N420+Transmission!N420+Generation!N420+Retail!N420+Misc!N420","v":70358.705944134243},{"$f":"+Distribution!O420+Transmission!O420+Generation!O420+Retail!O420+Misc!O420","v":1743.407874143317},{"$f":"+Distribution!P420+Transmission!P420+Generation!P420+Retail!P420+Misc!P420","v":3587.8992424144631},{"$f":"+Distribution!Q420+Transmission!Q420+Generation!Q420+Retail!Q420+Misc!Q420","v":529310.21971089998},{"$f":"+Distribution!R420+Transmission!R420+Generation!R420+Retail!R420+Misc!R420","v":5316.0857914813751},{"$f":"+Distribution!S420+Transmission!S420+Generation!S420+Retail!S420+Misc!S420","v":68504.649888231768},{"$f":"+Distribution!T420+Transmission!T420+Generation!T420+Retail!T420+Misc!T420","v":163181.41929501051},{"$f":"+Distribution!U420+Transmission!U420+Generation!U420+Retail!U420+Misc!U420","v":127539.063905245},{"$f":"ROUND(SUM(I420:U420)-H420,0)","v":0}]
[{"$f":"ROW()","v":421}]
[{"$f":"ROW()","v":422},null,"572","Maint of Underground Lines",null,"F106",null,{"$f":"+Distribution!H422+Transmission!H422+Generation!H422+Retail!H422+Misc!H422","v":15371.097124356447},{"$f":"+Distribution!I422+Transmission!I422+Generation!I422+Retail!I422+Misc!I422","v":5355.161022439901},{"$f":"+Distribution!J422+Transmission!J422+Generation!J422+Retail!J422+Misc!J422","v":4309.2332391890122},{"$f":"+Distribution!K422+Transmission!K422+Generation!K422+Retail!K422+Misc!K422","v":1367.0595556029473},{"$f":"+Distribution!L422+Transmission!L422+Generation!L422+Retail!L422+Misc!L422","v":36.269886532876079},{"$f":"+Distribution!M422+Transmission!M422+Generation!M422+Retail!M422+Misc!M422","v":2532.9429655715444},{"$f":"+Distribution!N422+Transmission!N422+Generation!N422+Retail!N422+Misc!N422","v":128.47846326437477},{"$f":"+Distribution!O422+Transmission!O422+Generation!O422+Retail!O422+Misc!O422","v":3.1835486668955402},{"$f":"+Distribution!P422+Transmission!P422+Generation!P422+Retail!P422+Misc!P422","v":6.551680773930654},{"$f":"+Distribution!Q422+Transmission!Q422+Generation!Q422+Retail!Q422+Misc!Q422","v":966.546537575348},{"$f":"+Distribution!R422+Transmission!R422+Generation!R422+Retail!R422+Misc!R422","v":9.7074345513605351},{"$f":"+Distribution!S422+Transmission!S422+Generation!S422+Retail!S422+Misc!S422","v":125.09286556652206},{"$f":"+Distribution!T422+Transmission!T422+Generation!T422+Retail!T422+Misc!T422","v":297.97731073918948},{"$f":"+Distribution!U422+Transmission!U422+Generation!U422+Retail!U422+Misc!U422","v":232.89261388254482},{"$f":"ROUND(SUM(I422:U422)-H422,0)","v":0}]
[{"$f":"ROW()","v":423}]
[{"$f":"ROW()","v":424},null,"573","Maint of Misc Transmission Plant",null,"F106",null,{"$f":"+Distribution!H424+Transmission!H424+Generation!H424+Retail!H424+Misc!H424","v":113973.91060970668},{"$f":"+Distribution!I424+Transmission!I424+Generation!I424+Retail!I424+Misc!I424","v":39707.552345435113},{"$f":"+Distribution!J424+Transmission!J424+Generation!J424+Retail!J424+Misc!J424","v":31952.186628335301},{"$f":"+Distribution!K424+Transmission!K424+Generation!K424+Retail!K424+Misc!K424","v":10136.499843042859},{"$f":"+Distribution!L424+Transmission!L424+Generation!L424+Retail!L424+Misc!L424","v":268.93466172768694},{"$f":"+Distribution!M424+Transmission!M424+Generation!M424+Retail!M424+Misc!M424","v":18781.314879605467},{"$f":"+Distribution!N424+Transmission!N424+Generation!N424+Retail!N424+Misc!N424","v":952.64461403755604},{"$f":"+Distribution!O424+Transmission!O424+Generation!O424+Retail!O424+Misc!O424","v":23.60543871702291},{"$f":"+Distribution!P424+Transmission!P424+Generation!P424+Retail!P424+Misc!P424","v":48.57953032435671},{"$f":"+Distribution!Q424+Transmission!Q424+Generation!Q424+Retail!Q424+Misc!Q424","v":7166.7681091662089},{"$f":"+Distribution!R424+Transmission!R424+Generation!R424+Retail!R424+Misc!R424","v":71.97887495312186},{"$f":"+Distribution!S424+Transmission!S424+Generation!S424+Retail!S424+Misc!S424","v":927.54101822694474},{"$f":"+Distribution!T424+Transmission!T424+Generation!T424+Retail!T424+Misc!T424","v":2209.4479725910305},{"$f":"+Distribution!U424+Transmission!U424+Generation!U424+Retail!U424+Misc!U424","v":1726.8566935440156},{"$f":"ROUND(SUM(I424:U424)-H424,0)","v":0}]
[{"$f":"ROW()","v":425}]
[{"$f":"ROW()","v":426}]
[{"$f":"ROW()","v":427},null,"TOTAL TRANSMISSION EXPENSE",null,null,null,null,{"$f":"+Distribution!H427+Transmission!H427+Generation!H427+Retail!H427+Misc!H427","v":83309892.409180805},{"$f":"+Distribution!I427+Transmission!I427+Generation!I427+Retail!I427+Misc!I427","v":28538819.422870394},{"$f":"+Distribution!J427+Transmission!J427+Generation!J427+Retail!J427+Misc!J427","v":23692885.525818326},{"$f":"+Distribution!K427+Transmission!K427+Generation!K427+Retail!K427+Misc!K427","v":7545935.9784995969},{"$f":"+Distribution!L427+Transmission!L427+Generation!L427+Retail!L427+Misc!L427","v":213438.18800503406},{"$f":"+Distribution!M427+Transmission!M427+Generation!M427+Retail!M427+Misc!M427","v":13550654.627262635},{"$f":"+Distribution!N427+Transmission!N427+Generation!N427+Retail!N427+Misc!N427","v":638909.7552957501},{"$f":"+Distribution!O427+Transmission!O427+Generation!O427+Retail!O427+Misc!O427","v":17857.368009970312},{"$f":"+Distribution!P427+Transmission!P427+Generation!P427+Retail!P427+Misc!P427","v":38484.270027072576},{"$f":"+Distribution!Q427+Transmission!Q427+Generation!Q427+Retail!Q427+Misc!Q427","v":5265722.0221162941},{"$f":"+Distribution!R427+Transmission!R427+Generation!R427+Retail!R427+Misc!R427","v":52207.838740323779},{"$f":"+Distribution!S427+Transmission!S427+Generation!S427+Retail!S427+Misc!S427","v":698559.62202477467},{"$f":"+Distribution!T427+Transmission!T427+Generation!T427+Retail!T427+Misc!T427","v":1793225.951784092},{"$f":"+Distribution!U427+Transmission!U427+Generation!U427+Retail!U427+Misc!U427","v":1263191.8387265492},{"$f":"ROUND(SUM(I427:U427)-H427,0)","v":0}]
[{"$f":"ROW()","v":428}]
[{"$f":"ROW()","v":429}]
[{"$f":"ROW()","v":430}]
[{"$f":"ROW()","v":431}]
[{"$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},null,null,null,null,null,null,"DISTRIBUTION EXPENSE"]
[{"$f":"ROW()","v":441}]
[{"$f":"ROW()","v":442},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":443},null,null,null,null,null,null,{"$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":"'Hot Sheet'!R10","v":"Mobile"}]
[{"$f":"ROW()","v":444},null,"FERC",null,null,"COS",null,{"$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."},{"$f":"'Hot Sheet'!R11","v":"Home Park"},{"$f":"'Hot Sheet'!S11","v":"Industrial"},{"$f":"'Hot Sheet'!T11","v":"Industrial"},{"$f":"'Hot Sheet'!U11","v":"Industrial"}]
[{"$f":"ROW()","v":445},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$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"},{"$f":"'Hot Sheet'!R12","v":"Sch 25"},{"$f":"'Hot Sheet'!S12","v":"Cust A"},{"$f":"'Hot Sheet'!T12","v":"Cust B"},{"$f":"'Hot Sheet'!U12","v":"Cust C"}]
[{"$f":"ROW()","v":446},null,"580","Operation Supervision & Eng",null,"F131",{"$f":"+H446/$H$484","v":8.7552939732769078E-2},{"$f":"+Distribution!H446+Transmission!H446+Generation!H446+Retail!H446+Misc!H446","v":8142275.2900245441},{"$f":"+Distribution!I446+Transmission!I446+Generation!I446+Retail!I446+Misc!I446","v":4670609.687847144},{"$f":"+Distribution!J446+Transmission!J446+Generation!J446+Retail!J446+Misc!J446","v":1886180.4677725828},{"$f":"+Distribution!K446+Transmission!K446+Generation!K446+Retail!K446+Misc!K446","v":522256.93385984871},{"$f":"+Distribution!L446+Transmission!L446+Generation!L446+Retail!L446+Misc!L446","v":269198.77405553492},{"$f":"+Distribution!M446+Transmission!M446+Generation!M446+Retail!M446+Misc!M446","v":19925.564113039152},{"$f":"+Distribution!N446+Transmission!N446+Generation!N446+Retail!N446+Misc!N446","v":58018.444628255325},{"$f":"+Distribution!O446+Transmission!O446+Generation!O446+Retail!O446+Misc!O446","v":4385.1383891241867},{"$f":"+Distribution!P446+Transmission!P446+Generation!P446+Retail!P446+Misc!P446","v":1446.5771851300649},{"$f":"+Distribution!Q446+Transmission!Q446+Generation!Q446+Retail!Q446+Misc!Q446","v":700719.33575443842},{"$f":"+Distribution!R446+Transmission!R446+Generation!R446+Retail!R446+Misc!R446","v":4858.0148170879047},{"$f":"+Distribution!S446+Transmission!S446+Generation!S446+Retail!S446+Misc!S446","v":1558.7838674526486},{"$f":"+Distribution!T446+Transmission!T446+Generation!T446+Retail!T446+Misc!T446","v":1558.7838674526486},{"$f":"+Distribution!U446+Transmission!U446+Generation!U446+Retail!U446+Misc!U446","v":1558.7838674526486},{"$f":"ROUND(SUM(I446:U446)-H446,0)","v":0}]
[{"$f":"ROW()","v":447}]
[{"$f":"ROW()","v":448},null,"581","Load Dispatching",null,"F20",{"$f":"+H448/$H$484","v":6.9969041312948399E-2},{"$f":"+Distribution!H448+Transmission!H448+Generation!H448+Retail!H448+Misc!H448","v":6507002.4820182901},{"$f":"+Distribution!I448+Transmission!I448+Generation!I448+Retail!I448+Misc!I448","v":3232535.6690262165},{"$f":"+Distribution!J448+Transmission!J448+Generation!J448+Retail!J448+Misc!J448","v":2100160.2227743305},{"$f":"+Distribution!K448+Transmission!K448+Generation!K448+Retail!K448+Misc!K448","v":608257.29971028771},{"$f":"+Distribution!L448+Transmission!L448+Generation!L448+Retail!L448+Misc!L448","v":4672.4822103022734},{"$f":"+Distribution!M448+Transmission!M448+Generation!M448+Retail!M448+Misc!M448","v":0},{"$f":"+Distribution!N448+Transmission!N448+Generation!N448+Retail!N448+Misc!N448","v":61136.50156248299},{"$f":"+Distribution!O448+Transmission!O448+Generation!O448+Retail!O448+Misc!O448","v":1149.4097390791553},{"$f":"+Distribution!P448+Transmission!P448+Generation!P448+Retail!P448+Misc!P448","v":895.07326190910237},{"$f":"+Distribution!Q448+Transmission!Q448+Generation!Q448+Retail!Q448+Misc!Q448","v":492603.54691439687},{"$f":"+Distribution!R448+Transmission!R448+Generation!R448+Retail!R448+Misc!R448","v":5592.2768192851681},{"$f":"+Distribution!S448+Transmission!S448+Generation!S448+Retail!S448+Misc!S448","v":0},{"$f":"+Distribution!T448+Transmission!T448+Generation!T448+Retail!T448+Misc!T448","v":0},{"$f":"+Distribution!U448+Transmission!U448+Generation!U448+Retail!U448+Misc!U448","v":0},{"$f":"ROUND(SUM(I448:U448)-H448,0)","v":0}]
[{"$f":"ROW()","v":449}]
[{"$f":"ROW()","v":450},null,"582","Station Expense",null,"F120",{"$f":"+H450/$H$484","v":1.8685861025756763E-2},{"$f":"+Distribution!H450+Transmission!H450+Generation!H450+Retail!H450+Misc!H450","v":1737753.4662711888},{"$f":"+Distribution!I450+Transmission!I450+Generation!I450+Retail!I450+Misc!I450","v":863277.68880045356},{"$f":"+Distribution!J450+Transmission!J450+Generation!J450+Retail!J450+Misc!J450","v":560866.65356841439},{"$f":"+Distribution!K450+Transmission!K450+Generation!K450+Retail!K450+Misc!K450","v":162440.57596063093},{"$f":"+Distribution!L450+Transmission!L450+Generation!L450+Retail!L450+Misc!L450","v":1247.8283479192346},{"$f":"+Distribution!M450+Transmission!M450+Generation!M450+Retail!M450+Misc!M450","v":0},{"$f":"+Distribution!N450+Transmission!N450+Generation!N450+Retail!N450+Misc!N450","v":16327.05194127205},{"$f":"+Distribution!O450+Transmission!O450+Generation!O450+Retail!O450+Misc!O450","v":306.96019615334927},{"$f":"+Distribution!P450+Transmission!P450+Generation!P450+Retail!P450+Misc!P450","v":239.0373551796703},{"$f":"+Distribution!Q450+Transmission!Q450+Generation!Q450+Retail!Q450+Misc!Q450","v":131554.20234025494},{"$f":"+Distribution!R450+Transmission!R450+Generation!R450+Retail!R450+Misc!R450","v":1493.4677609107916},{"$f":"+Distribution!S450+Transmission!S450+Generation!S450+Retail!S450+Misc!S450","v":0},{"$f":"+Distribution!T450+Transmission!T450+Generation!T450+Retail!T450+Misc!T450","v":0},{"$f":"+Distribution!U450+Transmission!U450+Generation!U450+Retail!U450+Misc!U450","v":0},{"$f":"ROUND(SUM(I450:U450)-H450,0)","v":0}]
[{"$f":"ROW()","v":451}]
[{"$f":"ROW()","v":452},null,"583","Overhead Line Expenses",null,"F132",{"$f":"+H452/$H$484","v":1.6941451087674302E-2},{"$f":"+Distribution!H452+Transmission!H452+Generation!H452+Retail!H452+Misc!H452","v":1575526.2928847305},{"$f":"+Distribution!I452+Transmission!I452+Generation!I452+Retail!I452+Misc!I452","v":911388.11864978564},{"$f":"+Distribution!J452+Transmission!J452+Generation!J452+Retail!J452+Misc!J452","v":390322.60073956888},{"$f":"+Distribution!K452+Transmission!K452+Generation!K452+Retail!K452+Misc!K452","v":113046.88497914576},{"$f":"+Distribution!L452+Transmission!L452+Generation!L452+Retail!L452+Misc!L452","v":18327.899120728409},{"$f":"+Distribution!M452+Transmission!M452+Generation!M452+Retail!M452+Misc!M452","v":0},{"$f":"+Distribution!N452+Transmission!N452+Generation!N452+Retail!N452+Misc!N452","v":11362.446555846056},{"$f":"+Distribution!O452+Transmission!O452+Generation!O452+Retail!O452+Misc!O452","v":213.62208169056115},{"$f":"+Distribution!P452+Transmission!P452+Generation!P452+Retail!P452+Misc!P452","v":166.35269997604883},{"$f":"+Distribution!Q452+Transmission!Q452+Generation!Q452+Retail!Q452+Misc!Q452","v":129659.02257925442},{"$f":"+Distribution!R452+Transmission!R452+Generation!R452+Retail!R452+Misc!R452","v":1039.3454787347141},{"$f":"+Distribution!S452+Transmission!S452+Generation!S452+Retail!S452+Misc!S452","v":0},{"$f":"+Distribution!T452+Transmission!T452+Generation!T452+Retail!T452+Misc!T452","v":0},{"$f":"+Distribution!U452+Transmission!U452+Generation!U452+Retail!U452+Misc!U452","v":0},{"$f":"ROUND(SUM(I452:U452)-H452,0)","v":0}]
[{"$f":"ROW()","v":453}]
[{"$f":"ROW()","v":454},null,"584","Underground Line Expense",null,"F133",{"$f":"+H454/$H$484","v":2.8410194181392246E-6},{"$f":"+Distribution!H454+Transmission!H454+Generation!H454+Retail!H454+Misc!H454","v":264.20999999999998},{"$f":"+Distribution!I454+Transmission!I454+Generation!I454+Retail!I454+Misc!I454","v":163.47279178275437},{"$f":"+Distribution!J454+Transmission!J454+Generation!J454+Retail!J454+Misc!J454","v":58.461990264846506},{"$f":"+Distribution!K454+Transmission!K454+Generation!K454+Retail!K454+Misc!K454","v":16.932009257469733},{"$f":"+Distribution!L454+Transmission!L454+Generation!L454+Retail!L454+Misc!L454","v":0.70028286081649849},{"$f":"+Distribution!M454+Transmission!M454+Generation!M454+Retail!M454+Misc!M454","v":0},{"$f":"+Distribution!N454+Transmission!N454+Generation!N454+Retail!N454+Misc!N454","v":1.7018518494037347},{"$f":"+Distribution!O454+Transmission!O454+Generation!O454+Retail!O454+Misc!O454","v":3.1996025944914713E-2},{"$f":"+Distribution!P454+Transmission!P454+Generation!P454+Retail!P454+Misc!P454","v":2.4916082000128969E-2},{"$f":"+Distribution!Q454+Transmission!Q454+Generation!Q454+Retail!Q454+Misc!Q454","v":22.728490119237208},{"$f":"+Distribution!R454+Transmission!R454+Generation!R454+Retail!R454+Misc!R454","v":0.15567175752690496},{"$f":"+Distribution!S454+Transmission!S454+Generation!S454+Retail!S454+Misc!S454","v":0},{"$f":"+Distribution!T454+Transmission!T454+Generation!T454+Retail!T454+Misc!T454","v":0},{"$f":"+Distribution!U454+Transmission!U454+Generation!U454+Retail!U454+Misc!U454","v":0},{"$f":"ROUND(SUM(I454:U454)-H454,0)","v":0}]
[{"$f":"ROW()","v":455}]
[{"$f":"ROW()","v":456},null,"585","Street Lighting & Signal Systems",null,"F130",{"$f":"+H456/$H$484","v":1.0660034148847089E-3},{"$f":"+Distribution!H456+Transmission!H456+Generation!H456+Retail!H456+Misc!H456","v":99136.514325959681},{"$f":"+Distribution!I456+Transmission!I456+Generation!I456+Retail!I456+Misc!I456","v":0},{"$f":"+Distribution!J456+Transmission!J456+Generation!J456+Retail!J456+Misc!J456","v":0},{"$f":"+Distribution!K456+Transmission!K456+Generation!K456+Retail!K456+Misc!K456","v":0},{"$f":"+Distribution!L456+Transmission!L456+Generation!L456+Retail!L456+Misc!L456","v":99136.514325959681},{"$f":"+Distribution!M456+Transmission!M456+Generation!M456+Retail!M456+Misc!M456","v":0},{"$f":"+Distribution!N456+Transmission!N456+Generation!N456+Retail!N456+Misc!N456","v":0},{"$f":"+Distribution!O456+Transmission!O456+Generation!O456+Retail!O456+Misc!O456","v":0},{"$f":"+Distribution!P456+Transmission!P456+Generation!P456+Retail!P456+Misc!P456","v":0},{"$f":"+Distribution!Q456+Transmission!Q456+Generation!Q456+Retail!Q456+Misc!Q456","v":0},{"$f":"+Distribution!R456+Transmission!R456+Generation!R456+Retail!R456+Misc!R456","v":0},{"$f":"+Distribution!S456+Transmission!S456+Generation!S456+Retail!S456+Misc!S456","v":0},{"$f":"+Distribution!T456+Transmission!T456+Generation!T456+Retail!T456+Misc!T456","v":0},{"$f":"+Distribution!U456+Transmission!U456+Generation!U456+Retail!U456+Misc!U456","v":0},{"$f":"ROUND(SUM(I456:U456)-H456,0)","v":0}]
[{"$f":"ROW()","v":457}]
[{"$f":"ROW()","v":458},null,"586","Meter Expenses",null,"F127",{"$f":"+H458/$H$484","v":2.1032462078301849E-2},{"$f":"+Distribution!H458+Transmission!H458+Generation!H458+Retail!H458+Misc!H458","v":1955983.3946322608},{"$f":"+Distribution!I458+Transmission!I458+Generation!I458+Retail!I458+Misc!I458","v":1344858.5274720616},{"$f":"+Distribution!J458+Transmission!J458+Generation!J458+Retail!J458+Misc!J458","v":210005.20942053053},{"$f":"+Distribution!K458+Transmission!K458+Generation!K458+Retail!K458+Misc!K458","v":25504.026772912675},{"$f":"+Distribution!L458+Transmission!L458+Generation!L458+Retail!L458+Misc!L458","v":0},{"$f":"+Distribution!M458+Transmission!M458+Generation!M458+Retail!M458+Misc!M458","v":78119.72103610741},{"$f":"+Distribution!N458+Transmission!N458+Generation!N458+Retail!N458+Misc!N458","v":21565.454771954028},{"$f":"+Distribution!O458+Transmission!O458+Generation!O458+Retail!O458+Misc!O458","v":4052.4359510393674},{"$f":"+Distribution!P458+Transmission!P458+Generation!P458+Retail!P458+Misc!P458","v":790.96763526495022},{"$f":"+Distribution!Q458+Transmission!Q458+Generation!Q458+Retail!Q458+Misc!Q458","v":252363.29371973261},{"$f":"+Distribution!R458+Transmission!R458+Generation!R458+Retail!R458+Misc!R458","v":389.7583447639015},{"$f":"+Distribution!S458+Transmission!S458+Generation!S458+Retail!S458+Misc!S458","v":6111.3331692977745},{"$f":"+Distribution!T458+Transmission!T458+Generation!T458+Retail!T458+Misc!T458","v":6111.3331692977745},{"$f":"+Distribution!U458+Transmission!U458+Generation!U458+Retail!U458+Misc!U458","v":6111.3331692977745},{"$f":"ROUND(SUM(I458:U458)-H458,0)","v":0}]
[{"$f":"ROW()","v":459}]
[{"$f":"ROW()","v":460},null,"587","Customer Installation Expenses",null,"F20",{"$f":"+H460/$H$484","v":5.5561600089941071E-2},{"$f":"+Distribution!H460+Transmission!H460+Generation!H460+Retail!H460+Misc!H460","v":5167134.82},{"$f":"+Distribution!I460+Transmission!I460+Generation!I460+Retail!I460+Misc!I460","v":2566918.8936803006},{"$f":"+Distribution!J460+Transmission!J460+Generation!J460+Retail!J460+Misc!J460","v":1667712.7517108726},{"$f":"+Distribution!K460+Transmission!K460+Generation!K460+Retail!K460+Misc!K460","v":483010.03135276958},{"$f":"+Distribution!L460+Transmission!L460+Generation!L460+Retail!L460+Misc!L460","v":3710.3636569068667},{"$f":"+Distribution!M460+Transmission!M460+Generation!M460+Retail!M460+Misc!M460","v":0},{"$f":"+Distribution!N460+Transmission!N460+Generation!N460+Retail!N460+Misc!N460","v":48547.78323344158},{"$f":"+Distribution!O460+Transmission!O460+Generation!O460+Retail!O460+Misc!O460","v":912.73287533784048},{"$f":"+Distribution!P460+Transmission!P460+Generation!P460+Retail!P460+Misc!P460","v":710.76724357218438},{"$f":"+Distribution!Q460+Transmission!Q460+Generation!Q460+Retail!Q460+Misc!Q460","v":391170.73441278108},{"$f":"+Distribution!R460+Transmission!R460+Generation!R460+Retail!R460+Misc!R460","v":4440.7618340180034},{"$f":"+Distribution!S460+Transmission!S460+Generation!S460+Retail!S460+Misc!S460","v":0},{"$f":"+Distribution!T460+Transmission!T460+Generation!T460+Retail!T460+Misc!T460","v":0},{"$f":"+Distribution!U460+Transmission!U460+Generation!U460+Retail!U460+Misc!U460","v":0},{"$f":"ROUND(SUM(I460:U460)-H460,0)","v":0}]
[{"$f":"ROW()","v":461}]
[{"$f":"ROW()","v":462},null,"588","Misc. Distribution Expenses",null,"F131",{"$f":"+H462/$H$484","v":3.1997737643977966E-2},{"$f":"+Distribution!H462+Transmission!H462+Generation!H462+Retail!H462+Misc!H462","v":2975735.4733085888},{"$f":"+Distribution!I462+Transmission!I462+Generation!I462+Retail!I462+Misc!I462","v":1706955.1734676864},{"$f":"+Distribution!J462+Transmission!J462+Generation!J462+Retail!J462+Misc!J462","v":689337.30770428712},{"$f":"+Distribution!K462+Transmission!K462+Generation!K462+Retail!K462+Misc!K462","v":190867.83840041896},{"$f":"+Distribution!L462+Transmission!L462+Generation!L462+Retail!L462+Misc!L462","v":98383.352661836165},{"$f":"+Distribution!M462+Transmission!M462+Generation!M462+Retail!M462+Misc!M462","v":7282.1423797225179},{"$f":"+Distribution!N462+Transmission!N462+Generation!N462+Retail!N462+Misc!N462","v":21203.845072397336},{"$f":"+Distribution!O462+Transmission!O462+Generation!O462+Retail!O462+Misc!O462","v":1602.624744937209},{"$f":"+Distribution!P462+Transmission!P462+Generation!P462+Retail!P462+Misc!P462","v":528.67667713768049},{"$f":"+Distribution!Q462+Transmission!Q462+Generation!Q462+Retail!Q462+Misc!Q462","v":256090.01292210401},{"$f":"+Distribution!R462+Transmission!R462+Generation!R462+Retail!R462+Misc!R462","v":1775.4456225249587},{"$f":"+Distribution!S462+Transmission!S462+Generation!S462+Retail!S462+Misc!S462","v":569.68455184546053},{"$f":"+Distribution!T462+Transmission!T462+Generation!T462+Retail!T462+Misc!T462","v":569.68455184546053},{"$f":"+Distribution!U462+Transmission!U462+Generation!U462+Retail!U462+Misc!U462","v":569.68455184546053},{"$f":"ROUND(SUM(I462:U462)-H462,0)","v":0}]
[{"$f":"ROW()","v":463}]
[{"$f":"ROW()","v":464},null,"589","Rents",null,"F131",{"$f":"+H464/$H$484","v":5.9019647120053436E-3},{"$f":"+Distribution!H464+Transmission!H464+Generation!H464+Retail!H464+Misc!H464","v":548872.73441455758},{"$f":"+Distribution!I464+Transmission!I464+Generation!I464+Retail!I464+Misc!I464","v":314846.92170658079},{"$f":"+Distribution!J464+Transmission!J464+Generation!J464+Retail!J464+Misc!J464","v":127147.87870339202},{"$f":"+Distribution!K464+Transmission!K464+Generation!K464+Retail!K464+Misc!K464","v":35205.465443523935},{"$f":"+Distribution!L464+Transmission!L464+Generation!L464+Retail!L464+Misc!L464","v":18146.754064914785},{"$f":"+Distribution!M464+Transmission!M464+Generation!M464+Retail!M464+Misc!M464","v":1343.1870662584058},{"$f":"+Distribution!N464+Transmission!N464+Generation!N464+Retail!N464+Misc!N464","v":3911.0372979656536},{"$f":"+Distribution!O464+Transmission!O464+Generation!O464+Retail!O464+Misc!O464","v":295.60323284249768},{"$f":"+Distribution!P464+Transmission!P464+Generation!P464+Retail!P464+Misc!P464","v":97.514115755432655},{"$f":"+Distribution!Q464+Transmission!Q464+Generation!Q464+Retail!Q464+Misc!Q464","v":47235.658851265849},{"$f":"+Distribution!R464+Transmission!R464+Generation!R464+Retail!R464+Misc!R464","v":327.47994651424239},{"$f":"+Distribution!S464+Transmission!S464+Generation!S464+Retail!S464+Misc!S464","v":105.07799518130214},{"$f":"+Distribution!T464+Transmission!T464+Generation!T464+Retail!T464+Misc!T464","v":105.07799518130214},{"$f":"+Distribution!U464+Transmission!U464+Generation!U464+Retail!U464+Misc!U464","v":105.07799518130214},{"$f":"ROUND(SUM(I464:U464)-H464,0)","v":0}]
[{"$f":"ROW()","v":465}]
[{"$f":"ROW()","v":466},null,"590","Maint Supervision & Engineering",null,"F131",{"$f":"+H466/$H$484","v":2.7493988464642655E-2},{"$f":"+Distribution!H466+Transmission!H466+Generation!H466+Retail!H466+Misc!H466","v":2556894.4182018442},{"$f":"+Distribution!I466+Transmission!I466+Generation!I466+Retail!I466+Misc!I466","v":1466697.6262871874},{"$f":"+Distribution!J466+Transmission!J466+Generation!J466+Retail!J466+Misc!J466","v":592311.6251888019},{"$f":"+Distribution!K466+Transmission!K466+Generation!K466+Retail!K466+Misc!K466","v":164002.78687327844},{"$f":"+Distribution!L466+Transmission!L466+Generation!L466+Retail!L466+Misc!L466","v":84535.687906875202},{"$f":"+Distribution!M466+Transmission!M466+Generation!M466+Retail!M466+Misc!M466","v":6257.1654538100502},{"$f":"+Distribution!N466+Transmission!N466+Generation!N466+Retail!N466+Misc!N466","v":18219.35907822783},{"$f":"+Distribution!O466+Transmission!O466+Generation!O466+Retail!O466+Misc!O466","v":1377.0519260053734},{"$f":"+Distribution!P466+Transmission!P466+Generation!P466+Retail!P466+Misc!P466","v":454.26431782387561},{"$f":"+Distribution!Q466+Transmission!Q466+Generation!Q466+Retail!Q466+Misc!Q466","v":220044.80252733221},{"$f":"+Distribution!R466+Transmission!R466+Generation!R466+Retail!R466+Misc!R466","v":1525.5478999306192},{"$f":"+Distribution!S466+Transmission!S466+Generation!S466+Retail!S466+Misc!S466","v":489.50024752365579},{"$f":"+Distribution!T466+Transmission!T466+Generation!T466+Retail!T466+Misc!T466","v":489.50024752365579},{"$f":"+Distribution!U466+Transmission!U466+Generation!U466+Retail!U466+Misc!U466","v":489.50024752365579},{"$f":"ROUND(SUM(I466:U466)-H466,0)","v":0}]
[{"$f":"ROW()","v":467}]
[{"$f":"ROW()","v":468},null,"591","Maintenance of Structures",null,"F119",{"$f":"+H468/$H$484","v":7.7422575721950646E-3},{"$f":"+Distribution!H468+Transmission!H468+Generation!H468+Retail!H468+Misc!H468","v":720016.85736081575},{"$f":"+Distribution!I468+Transmission!I468+Generation!I468+Retail!I468+Misc!I468","v":357688.53326102917},{"$f":"+Distribution!J468+Transmission!J468+Generation!J468+Retail!J468+Misc!J468","v":232388.22602802163},{"$f":"+Distribution!K468+Transmission!K468+Generation!K468+Retail!K468+Misc!K468","v":67305.262386857983},{"$f":"+Distribution!L468+Transmission!L468+Generation!L468+Retail!L468+Misc!L468","v":517.02238725636084},{"$f":"+Distribution!M468+Transmission!M468+Generation!M468+Retail!M468+Misc!M468","v":0},{"$f":"+Distribution!N468+Transmission!N468+Generation!N468+Retail!N468+Misc!N468","v":6764.9139287557246},{"$f":"+Distribution!O468+Transmission!O468+Generation!O468+Retail!O468+Misc!O468","v":127.18519632329877},{"$f":"+Distribution!P468+Transmission!P468+Generation!P468+Retail!P468+Misc!P468","v":99.04219937343413},{"$f":"+Distribution!Q468+Transmission!Q468+Generation!Q468+Retail!Q468+Misc!Q468","v":54507.87190480408},{"$f":"+Distribution!R468+Transmission!R468+Generation!R468+Retail!R468+Misc!R468","v":618.80006839409214},{"$f":"+Distribution!S468+Transmission!S468+Generation!S468+Retail!S468+Misc!S468","v":0},{"$f":"+Distribution!T468+Transmission!T468+Generation!T468+Retail!T468+Misc!T468","v":0},{"$f":"+Distribution!U468+Transmission!U468+Generation!U468+Retail!U468+Misc!U468","v":0},{"$f":"ROUND(SUM(I468:U468)-H468,0)","v":0}]
[{"$f":"ROW()","v":469}]
[{"$f":"ROW()","v":470},null,"592","Maint of Station Equipment",null,"F120",{"$f":"+H470/$H$484","v":5.1243395305972467E-2},{"$f":"+Distribution!H470+Transmission!H470+Generation!H470+Retail!H470+Misc!H470","v":4765549.0797942523},{"$f":"+Distribution!I470+Transmission!I470+Generation!I470+Retail!I470+Misc!I470","v":2367419.9334486565},{"$f":"+Distribution!J470+Transmission!J470+Generation!J470+Retail!J470+Misc!J470","v":1538099.4005642936},{"$f":"+Distribution!K470+Transmission!K470+Generation!K470+Retail!K470+Misc!K470","v":445470.86356933578},{"$f":"+Distribution!L470+Transmission!L470+Generation!L470+Retail!L470+Misc!L470","v":3421.9970499772166},{"$f":"+Distribution!M470+Transmission!M470+Generation!M470+Retail!M470+Misc!M470","v":0},{"$f":"+Distribution!N470+Transmission!N470+Generation!N470+Retail!N470+Misc!N470","v":44774.686895856597},{"$f":"+Distribution!O470+Transmission!O470+Generation!O470+Retail!O470+Misc!O470","v":841.7959789491631},{"$f":"+Distribution!P470+Transmission!P470+Generation!P470+Retail!P470+Misc!P470","v":655.52696059773427},{"$f":"+Distribution!Q470+Transmission!Q470+Generation!Q470+Retail!Q470+Misc!Q470","v":360769.24608351337},{"$f":"+Distribution!R470+Transmission!R470+Generation!R470+Retail!R470+Misc!R470","v":4095.6292430724561},{"$f":"+Distribution!S470+Transmission!S470+Generation!S470+Retail!S470+Misc!S470","v":0},{"$f":"+Distribution!T470+Transmission!T470+Generation!T470+Retail!T470+Misc!T470","v":0},{"$f":"+Distribution!U470+Transmission!U470+Generation!U470+Retail!U470+Misc!U470","v":0},{"$f":"ROUND(SUM(I470:U470)-H470,0)","v":0}]
[{"$f":"ROW()","v":471}]
[{"$f":"ROW()","v":472},null,"593","Maintenance of Overhead Lines",null,"F134",{"$f":"+H472/$H$484","v":0.40011987455902853},{"$f":"+Distribution!H472+Transmission!H472+Generation!H472+Retail!H472+Misc!H472","v":37210471.488604344},{"$f":"+Distribution!I472+Transmission!I472+Generation!I472+Retail!I472+Misc!I472","v":22532440.835911058},{"$f":"+Distribution!J472+Transmission!J472+Generation!J472+Retail!J472+Misc!J472","v":8393564.0104162544},{"$f":"+Distribution!K472+Transmission!K472+Generation!K472+Retail!K472+Misc!K472","v":2334736.0682470012},{"$f":"+Distribution!L472+Transmission!L472+Generation!L472+Retail!L472+Misc!L472","v":376228.38054185704},{"$f":"+Distribution!M472+Transmission!M472+Generation!M472+Retail!M472+Misc!M472","v":0},{"$f":"+Distribution!N472+Transmission!N472+Generation!N472+Retail!N472+Misc!N472","v":233244.12899373626},{"$f":"+Distribution!O472+Transmission!O472+Generation!O472+Retail!O472+Misc!O472","v":19930.006772232653},{"$f":"+Distribution!P472+Transmission!P472+Generation!P472+Retail!P472+Misc!P472","v":6448.9217463955683},{"$f":"+Distribution!Q472+Transmission!Q472+Generation!Q472+Retail!Q472+Misc!Q472","v":3292543.8337836675},{"$f":"+Distribution!R472+Transmission!R472+Generation!R472+Retail!R472+Misc!R472","v":21335.30219214355},{"$f":"+Distribution!S472+Transmission!S472+Generation!S472+Retail!S472+Misc!S472","v":0},{"$f":"+Distribution!T472+Transmission!T472+Generation!T472+Retail!T472+Misc!T472","v":0},{"$f":"+Distribution!U472+Transmission!U472+Generation!U472+Retail!U472+Misc!U472","v":0},{"$f":"ROUND(SUM(I472:U472)-H472,0)","v":0}]
[{"$f":"ROW()","v":473}]
[{"$f":"ROW()","v":474},null,"594","Maint of Underground Lines",null,"F135",{"$f":"+H474/$H$484","v":0.13307514678263183},{"$f":"+Distribution!H474+Transmission!H474+Generation!H474+Retail!H474+Misc!H474","v":12375763.5399999},{"$f":"+Distribution!I474+Transmission!I474+Generation!I474+Retail!I474+Misc!I474","v":8026595.6103105266},{"$f":"+Distribution!J474+Transmission!J474+Generation!J474+Retail!J474+Misc!J474","v":2421476.4665346015},{"$f":"+Distribution!K474+Transmission!K474+Generation!K474+Retail!K474+Misc!K474","v":657502.13466371165},{"$f":"+Distribution!L474+Transmission!L474+Generation!L474+Retail!L474+Misc!L474","v":26926.863766082985},{"$f":"+Distribution!M474+Transmission!M474+Generation!M474+Retail!M474+Misc!M474","v":0},{"$f":"+Distribution!N474+Transmission!N474+Generation!N474+Retail!N474+Misc!N474","v":65438.604117085226},{"$f":"+Distribution!O474+Transmission!O474+Generation!O474+Retail!O474+Misc!O474","v":8307.2934886184557},{"$f":"+Distribution!P474+Transmission!P474+Generation!P474+Retail!P474+Misc!P474","v":2339.3706121348373},{"$f":"+Distribution!Q474+Transmission!Q474+Generation!Q474+Retail!Q474+Misc!Q474","v":1161191.3978510564},{"$f":"+Distribution!R474+Transmission!R474+Generation!R474+Retail!R474+Misc!R474","v":5985.7986560834543},{"$f":"+Distribution!S474+Transmission!S474+Generation!S474+Retail!S474+Misc!S474","v":0},{"$f":"+Distribution!T474+Transmission!T474+Generation!T474+Retail!T474+Misc!T474","v":0},{"$f":"+Distribution!U474+Transmission!U474+Generation!U474+Retail!U474+Misc!U474","v":0},{"$f":"ROUND(SUM(I474:U474)-H474,0)","v":0}]
[{"$f":"ROW()","v":475}]
[{"$f":"ROW()","v":476},null,"595","Maint of Line Transformers",null,"F125",{"$f":"+H476/$H$484","v":4.4994855010660898E-3},{"$f":"+Distribution!H476+Transmission!H476+Generation!H476+Retail!H476+Misc!H476","v":418444.54024017294},{"$f":"+Distribution!I476+Transmission!I476+Generation!I476+Retail!I476+Misc!I476","v":245764.81123189771},{"$f":"+Distribution!J476+Transmission!J476+Generation!J476+Retail!J476+Misc!J476","v":101872.97550004808},{"$f":"+Distribution!K476+Transmission!K476+Generation!K476+Retail!K476+Misc!K476","v":26919.53311708484},{"$f":"+Distribution!L476+Transmission!L476+Generation!L476+Retail!L476+Misc!L476","v":1599.0071539498099},{"$f":"+Distribution!M476+Transmission!M476+Generation!M476+Retail!M476+Misc!M476","v":0},{"$f":"+Distribution!N476+Transmission!N476+Generation!N476+Retail!N476+Misc!N476","v":11226.558065922778},{"$f":"+Distribution!O476+Transmission!O476+Generation!O476+Retail!O476+Misc!O476","v":44.185394522772334},{"$f":"+Distribution!P476+Transmission!P476+Generation!P476+Retail!P476+Misc!P476","v":269.50329036060737},{"$f":"+Distribution!Q476+Transmission!Q476+Generation!Q476+Retail!Q476+Misc!Q476","v":30151.429247625318},{"$f":"+Distribution!R476+Transmission!R476+Generation!R476+Retail!R476+Misc!R476","v":596.53723876100298},{"$f":"+Distribution!S476+Transmission!S476+Generation!S476+Retail!S476+Misc!S476","v":0},{"$f":"+Distribution!T476+Transmission!T476+Generation!T476+Retail!T476+Misc!T476","v":0},{"$f":"+Distribution!U476+Transmission!U476+Generation!U476+Retail!U476+Misc!U476","v":0},{"$f":"ROUND(SUM(I476:U476)-H476,0)","v":0}]
[{"$f":"ROW()","v":477}]
[{"$f":"ROW()","v":478},null,"596","Maint of Street Lighting & Signals",null,"F130",{"$f":"+H478/$H$484","v":2.1732767992385545E-2},{"$f":"+Distribution!H478+Transmission!H478+Generation!H478+Retail!H478+Misc!H478","v":2021110.66},{"$f":"+Distribution!I478+Transmission!I478+Generation!I478+Retail!I478+Misc!I478","v":0},{"$f":"+Distribution!J478+Transmission!J478+Generation!J478+Retail!J478+Misc!J478","v":0},{"$f":"+Distribution!K478+Transmission!K478+Generation!K478+Retail!K478+Misc!K478","v":0},{"$f":"+Distribution!L478+Transmission!L478+Generation!L478+Retail!L478+Misc!L478","v":2021110.66},{"$f":"+Distribution!M478+Transmission!M478+Generation!M478+Retail!M478+Misc!M478","v":0},{"$f":"+Distribution!N478+Transmission!N478+Generation!N478+Retail!N478+Misc!N478","v":0},{"$f":"+Distribution!O478+Transmission!O478+Generation!O478+Retail!O478+Misc!O478","v":0},{"$f":"+Distribution!P478+Transmission!P478+Generation!P478+Retail!P478+Misc!P478","v":0},{"$f":"+Distribution!Q478+Transmission!Q478+Generation!Q478+Retail!Q478+Misc!Q478","v":0},{"$f":"+Distribution!R478+Transmission!R478+Generation!R478+Retail!R478+Misc!R478","v":0},{"$f":"+Distribution!S478+Transmission!S478+Generation!S478+Retail!S478+Misc!S478","v":0},{"$f":"+Distribution!T478+Transmission!T478+Generation!T478+Retail!T478+Misc!T478","v":0},{"$f":"+Distribution!U478+Transmission!U478+Generation!U478+Retail!U478+Misc!U478","v":0},{"$f":"ROUND(SUM(I478:U478)-H478,0)","v":0}]
[{"$f":"ROW()","v":479}]
[{"$f":"ROW()","v":480},null,"597","Maintenance of Meters",null,"F127",{"$f":"+H480/$H$484","v":2.9921818478949033E-2},{"$f":"+Distribution!H480+Transmission!H480+Generation!H480+Retail!H480+Misc!H480","v":2782678.5025992757},{"$f":"+Distribution!I480+Transmission!I480+Generation!I480+Retail!I480+Misc!I480","v":1913262.1083101805},{"$f":"+Distribution!J480+Transmission!J480+Generation!J480+Retail!J480+Misc!J480","v":298763.77442265372},{"$f":"+Distribution!K480+Transmission!K480+Generation!K480+Retail!K480+Misc!K480","v":36283.287079767499},{"$f":"+Distribution!L480+Transmission!L480+Generation!L480+Retail!L480+Misc!L480","v":0},{"$f":"+Distribution!M480+Transmission!M480+Generation!M480+Retail!M480+Misc!M480","v":111136.97025894125},{"$f":"+Distribution!N480+Transmission!N480+Generation!N480+Retail!N480+Misc!N480","v":30680.080187478132},{"$f":"+Distribution!O480+Transmission!O480+Generation!O480+Retail!O480+Misc!O480","v":5765.1953667212938},{"$f":"+Distribution!P480+Transmission!P480+Generation!P480+Retail!P480+Misc!P480","v":1125.2695912162217},{"$f":"+Distribution!Q480+Transmission!Q480+Generation!Q480+Retail!Q480+Misc!Q480","v":359024.47546650778},{"$f":"+Distribution!R480+Transmission!R480+Generation!R480+Retail!R480+Misc!R480","v":554.48945536017357},{"$f":"+Distribution!S480+Transmission!S480+Generation!S480+Retail!S480+Misc!S480","v":8694.2841534828294},{"$f":"+Distribution!T480+Transmission!T480+Generation!T480+Retail!T480+Misc!T480","v":8694.2841534828294},{"$f":"+Distribution!U480+Transmission!U480+Generation!U480+Retail!U480+Misc!U480","v":8694.2841534828294},{"$f":"ROUND(SUM(I480:U480)-H480,0)","v":0}]
[{"$f":"ROW()","v":481}]
[{"$f":"ROW()","v":482},null,"598","Maint of Misc. Distribution Plant",null,"F131",{"$f":"+H482/$H$484","v":1.545936322545125E-2},{"$f":"+Distribution!H482+Transmission!H482+Generation!H482+Retail!H482+Misc!H482","v":1437694.6288074655},{"$f":"+Distribution!I482+Transmission!I482+Generation!I482+Retail!I482+Misc!I482","v":824697.05607972771},{"$f":"+Distribution!J482+Transmission!J482+Generation!J482+Retail!J482+Misc!J482","v":333045.9154089865},{"$f":"+Distribution!K482+Transmission!K482+Generation!K482+Retail!K482+Misc!K482","v":92215.745835522699},{"$f":"+Distribution!L482+Transmission!L482+Generation!L482+Retail!L482+Misc!L482","v":47532.86001215889},{"$f":"+Distribution!M482+Transmission!M482+Generation!M482+Retail!M482+Misc!M482","v":3518.2888665495889},{"$f":"+Distribution!N482+Transmission!N482+Generation!N482+Retail!N482+Misc!N482","v":10244.409976655874},{"$f":"+Distribution!O482+Transmission!O482+Generation!O482+Retail!O482+Misc!O482","v":774.29093024466636},{"$f":"+Distribution!P482+Transmission!P482+Generation!P482+Retail!P482+Misc!P482","v":255.42445755486705},{"$f":"+Distribution!Q482+Transmission!Q482+Generation!Q482+Retail!Q482+Misc!Q482","v":123727.13884409261},{"$f":"+Distribution!R482+Transmission!R482+Generation!R482+Retail!R482+Misc!R482","v":857.78748082261291},{"$f":"+Distribution!S482+Transmission!S482+Generation!S482+Retail!S482+Misc!S482","v":275.23697171649496},{"$f":"+Distribution!T482+Transmission!T482+Generation!T482+Retail!T482+Misc!T482","v":275.23697171649496},{"$f":"+Distribution!U482+Transmission!U482+Generation!U482+Retail!U482+Misc!U482","v":275.23697171649496},{"$f":"ROUND(SUM(I482:U482)-H482,0)","v":0}]
[{"$f":"ROW()","v":483}]
[{"$f":"ROW()","v":484},null,"TOTAL DISTRIBUTION EXPENSE",null,null,null,null,{"$f":"+Distribution!H484+Transmission!H484+Generation!H484+Retail!H484+Misc!H484","v":92998308.393488184},{"$f":"+Distribution!I484+Transmission!I484+Generation!I484+Retail!I484+Misc!I484","v":53346120.668282278},{"$f":"+Distribution!J484+Transmission!J484+Generation!J484+Retail!J484+Misc!J484","v":21543313.948447902},{"$f":"+Distribution!K484+Transmission!K484+Generation!K484+Retail!K484+Misc!K484","v":5965041.6702613551},{"$f":"+Distribution!L484+Transmission!L484+Generation!L484+Retail!L484+Misc!L484","v":3074697.1475451202},{"$f":"+Distribution!M484+Transmission!M484+Generation!M484+Retail!M484+Misc!M484","v":227583.03917442838},{"$f":"+Distribution!N484+Transmission!N484+Generation!N484+Retail!N484+Misc!N484","v":662667.00815918285},{"$f":"+Distribution!O484+Transmission!O484+Generation!O484+Retail!O484+Misc!O484","v":50085.564259847779},{"$f":"+Distribution!P484+Transmission!P484+Generation!P484+Retail!P484+Misc!P484","v":16522.31426546428},{"$f":"+Distribution!Q484+Transmission!Q484+Generation!Q484+Retail!Q484+Misc!Q484","v":8003378.7316929465},{"$f":"+Distribution!R484+Transmission!R484+Generation!R484+Retail!R484+Misc!R484","v":55486.598530165182},{"$f":"+Distribution!S484+Transmission!S484+Generation!S484+Retail!S484+Misc!S484","v":17803.900956500165},{"$f":"+Distribution!T484+Transmission!T484+Generation!T484+Retail!T484+Misc!T484","v":17803.900956500165},{"$f":"+Distribution!U484+Transmission!U484+Generation!U484+Retail!U484+Misc!U484","v":17803.900956500165},{"$f":"ROUND(SUM(I484:U484)-H484,0)","v":0}]
[{"$f":"ROW()","v":485}]
[{"$f":"ROW()","v":486}]
[{"$f":"ROW()","v":487}]
[{"$f":"ROW()","v":488},null,null,null,null,null,null,"CUSTOMER ACCOUNTS EXPENSE"]
[{"$f":"ROW()","v":489}]
[{"$f":"ROW()","v":490},null,"901","Supervision",null,"F136",null,{"$f":"+Distribution!H490+Transmission!H490+Generation!H490+Retail!H490+Misc!H490","v":1204320.3861260221},{"$f":"+Distribution!I490+Transmission!I490+Generation!I490+Retail!I490+Misc!I490","v":1031590.3902583795},{"$f":"+Distribution!J490+Transmission!J490+Generation!J490+Retail!J490+Misc!J490","v":34557.910965799936},{"$f":"+Distribution!K490+Transmission!K490+Generation!K490+Retail!K490+Misc!K490","v":5662.7322541542826},{"$f":"+Distribution!L490+Transmission!L490+Generation!L490+Retail!L490+Misc!L490","v":10132.961055402711},{"$f":"+Distribution!M490+Transmission!M490+Generation!M490+Retail!M490+Misc!M490","v":8148.8976653873515},{"$f":"+Distribution!N490+Transmission!N490+Generation!N490+Retail!N490+Misc!N490","v":3901.7147063984639},{"$f":"+Distribution!O490+Transmission!O490+Generation!O490+Retail!O490+Misc!O490","v":2771.517158789215},{"$f":"+Distribution!P490+Transmission!P490+Generation!P490+Retail!P490+Misc!P490","v":540.95373737405771},{"$f":"+Distribution!Q490+Transmission!Q490+Generation!Q490+Retail!Q490+Misc!Q490","v":106919.82356817233},{"$f":"+Distribution!R490+Transmission!R490+Generation!R490+Retail!R490+Misc!R490","v":13.472467117077597},{"$f":"+Distribution!S490+Transmission!S490+Generation!S490+Retail!S490+Misc!S490","v":14.534524968914708},{"$f":"+Distribution!T490+Transmission!T490+Generation!T490+Retail!T490+Misc!T490","v":32.7388820391145},{"$f":"+Distribution!U490+Transmission!U490+Generation!U490+Retail!U490+Misc!U490","v":32.7388820391145},{"$f":"ROUND(SUM(I490:U490)-H490,0)","v":0}]
[{"$f":"ROW()","v":491}]
[{"$f":"ROW()","v":492},null,"902","Meter Reading Expense",null,"F47",null,{"$f":"+Distribution!H492+Transmission!H492+Generation!H492+Retail!H492+Misc!H492","v":5332459.8312565917},{"$f":"+Distribution!I492+Transmission!I492+Generation!I492+Retail!I492+Misc!I492","v":4280293.495923467},{"$f":"+Distribution!J492+Transmission!J492+Generation!J492+Retail!J492+Misc!J492","v":184585.88363282799},{"$f":"+Distribution!K492+Transmission!K492+Generation!K492+Retail!K492+Misc!K492","v":55383.407150224491},{"$f":"+Distribution!L492+Transmission!L492+Generation!L492+Retail!L492+Misc!L492","v":0},{"$f":"+Distribution!M492+Transmission!M492+Generation!M492+Retail!M492+Misc!M492","v":40918.016934480831},{"$f":"+Distribution!N492+Transmission!N492+Generation!N492+Retail!N492+Misc!N492","v":40986.78165607313},{"$f":"+Distribution!O492+Transmission!O492+Generation!O492+Retail!O492+Misc!O492","v":15021.788867874346},{"$f":"+Distribution!P492+Transmission!P492+Generation!P492+Retail!P492+Misc!P492","v":2932.0016310743913},{"$f":"+Distribution!Q492+Transmission!Q492+Generation!Q492+Retail!Q492+Misc!Q492","v":710601.32725818455},{"$f":"+Distribution!R492+Transmission!R492+Generation!R492+Retail!R492+Misc!R492","v":48.087155971237557},{"$f":"+Distribution!S492+Transmission!S492+Generation!S492+Retail!S492+Misc!S492","v":192.45015926495648},{"$f":"+Distribution!T492+Transmission!T492+Generation!T492+Retail!T492+Misc!T492","v":748.29544357437817},{"$f":"+Distribution!U492+Transmission!U492+Generation!U492+Retail!U492+Misc!U492","v":748.29544357437817},{"$f":"ROUND(SUM(I492:U492)-H492,0)","v":0}]
[{"$f":"ROW()","v":493}]
[{"$f":"ROW()","v":494},null,"903","Customer Receipts & Collections",null,"F48",null,{"$f":"+Distribution!H494+Transmission!H494+Generation!H494+Retail!H494+Misc!H494","v":27381929.061318617},{"$f":"+Distribution!I494+Transmission!I494+Generation!I494+Retail!I494+Misc!I494","v":23928377.263850324},{"$f":"+Distribution!J494+Transmission!J494+Generation!J494+Retail!J494+Misc!J494","v":503488.10108009761},{"$f":"+Distribution!K494+Transmission!K494+Generation!K494+Retail!K494+Misc!K494","v":9539.6357489428283},{"$f":"+Distribution!L494+Transmission!L494+Generation!L494+Retail!L494+Misc!L494","v":309396.18449677026},{"$f":"+Distribution!M494+Transmission!M494+Generation!M494+Retail!M494+Misc!M494","v":40089.015981190998},{"$f":"+Distribution!N494+Transmission!N494+Generation!N494+Retail!N494+Misc!N494","v":50045.704528887203},{"$f":"+Distribution!O494+Transmission!O494+Generation!O494+Retail!O494+Misc!O494","v":69602.718174863243},{"$f":"+Distribution!P494+Transmission!P494+Generation!P494+Retail!P494+Misc!P494","v":13585.285015711173},{"$f":"+Distribution!Q494+Transmission!Q494+Generation!Q494+Retail!Q494+Misc!Q494","v":2456687.8507586508},{"$f":"+Distribution!R494+Transmission!R494+Generation!R494+Retail!R494+Misc!R494","v":363.27630422478603},{"$f":"+Distribution!S494+Transmission!S494+Generation!S494+Retail!S494+Misc!S494","v":251.34179298552306},{"$f":"+Distribution!T494+Transmission!T494+Generation!T494+Retail!T494+Misc!T494","v":251.34179298552306},{"$f":"+Distribution!U494+Transmission!U494+Generation!U494+Retail!U494+Misc!U494","v":251.34179298552306},{"$f":"ROUND(SUM(I494:U494)-H494,0)","v":0}]
[{"$f":"ROW()","v":495}]
[{"$f":"ROW()","v":496},null,"904","Uncollectible Accounts",null,"F80",null,{"$f":"+Distribution!H496+Transmission!H496+Generation!H496+Retail!H496+Misc!H496","v":4057896.1622852632},{"$f":"+Distribution!I496+Transmission!I496+Generation!I496+Retail!I496+Misc!I496","v":3289538.7926354827},{"$f":"+Distribution!J496+Transmission!J496+Generation!J496+Retail!J496+Misc!J496","v":367104.8261536939},{"$f":"+Distribution!K496+Transmission!K496+Generation!K496+Retail!K496+Misc!K496","v":107980.78488451698},{"$f":"+Distribution!L496+Transmission!L496+Generation!L496+Retail!L496+Misc!L496","v":0},{"$f":"+Distribution!M496+Transmission!M496+Generation!M496+Retail!M496+Misc!M496","v":167808.47439166228},{"$f":"+Distribution!N496+Transmission!N496+Generation!N496+Retail!N496+Misc!N496","v":28101.065849267281},{"$f":"+Distribution!O496+Transmission!O496+Generation!O496+Retail!O496+Misc!O496","v":0},{"$f":"+Distribution!P496+Transmission!P496+Generation!P496+Retail!P496+Misc!P496","v":0},{"$f":"+Distribution!Q496+Transmission!Q496+Generation!Q496+Retail!Q496+Misc!Q496","v":97362.218370639981},{"$f":"+Distribution!R496+Transmission!R496+Generation!R496+Retail!R496+Misc!R496","v":0},{"$f":"+Distribution!S496+Transmission!S496+Generation!S496+Retail!S496+Misc!S496","v":0},{"$f":"+Distribution!T496+Transmission!T496+Generation!T496+Retail!T496+Misc!T496","v":0},{"$f":"+Distribution!U496+Transmission!U496+Generation!U496+Retail!U496+Misc!U496","v":0},{"$f":"ROUND(SUM(I496:U496)-H496,0)","v":0}]
[{"$f":"ROW()","v":497}]
[{"$f":"ROW()","v":498},null,"905","Misc. Customer Accounts Exp",null,"F136",null,{"$f":"+Distribution!H498+Transmission!H498+Generation!H498+Retail!H498+Misc!H498","v":79601.820616044526},{"$f":"+Distribution!I498+Transmission!I498+Generation!I498+Retail!I498+Misc!I498","v":68184.906724638044},{"$f":"+Distribution!J498+Transmission!J498+Generation!J498+Retail!J498+Misc!J498","v":2284.1701105913098},{"$f":"+Distribution!K498+Transmission!K498+Generation!K498+Retail!K498+Misc!K498","v":374.28893696789919},{"$f":"+Distribution!L498+Transmission!L498+Generation!L498+Retail!L498+Misc!L498","v":669.75711574239494},{"$f":"+Distribution!M498+Transmission!M498+Generation!M498+Retail!M498+Misc!M498","v":538.61671499662748},{"$f":"+Distribution!N498+Transmission!N498+Generation!N498+Retail!N498+Misc!N498","v":257.89117059852987},{"$f":"+Distribution!O498+Transmission!O498+Generation!O498+Retail!O498+Misc!O498","v":183.18863838043728},{"$f":"+Distribution!P498+Transmission!P498+Generation!P498+Retail!P498+Misc!P498","v":35.755354522017228},{"$f":"+Distribution!Q498+Transmission!Q498+Generation!Q498+Retail!Q498+Misc!Q498","v":7067.0667988527903},{"$f":"+Distribution!R498+Transmission!R498+Generation!R498+Retail!R498+Misc!R498","v":0.89048804874830734},{"$f":"+Distribution!S498+Transmission!S498+Generation!S498+Retail!S498+Misc!S498","v":0.96068675963930827},{"$f":"+Distribution!T498+Transmission!T498+Generation!T498+Retail!T498+Misc!T498","v":2.1639379730426072},{"$f":"+Distribution!U498+Transmission!U498+Generation!U498+Retail!U498+Misc!U498","v":2.1639379730426072},{"$f":"ROUND(SUM(I498:U498)-H498,0)","v":0}]
[{"$f":"ROW()","v":499}]
[{"$f":"ROW()","v":500},null,"TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,null,{"$f":"+Distribution!H500+Transmission!H500+Generation!H500+Retail!H500+Misc!H500","v":38056207.261602536},{"$f":"+Distribution!I500+Transmission!I500+Generation!I500+Retail!I500+Misc!I500","v":32597984.849392291},{"$f":"+Distribution!J500+Transmission!J500+Generation!J500+Retail!J500+Misc!J500","v":1092020.8919430107},{"$f":"+Distribution!K500+Transmission!K500+Generation!K500+Retail!K500+Misc!K500","v":178940.84897480649},{"$f":"+Distribution!L500+Transmission!L500+Generation!L500+Retail!L500+Misc!L500","v":320198.90266791533},{"$f":"+Distribution!M500+Transmission!M500+Generation!M500+Retail!M500+Misc!M500","v":257503.02168771811},{"$f":"+Distribution!N500+Transmission!N500+Generation!N500+Retail!N500+Misc!N500","v":123293.15791122461},{"$f":"+Distribution!O500+Transmission!O500+Generation!O500+Retail!O500+Misc!O500","v":87579.212839907239},{"$f":"+Distribution!P500+Transmission!P500+Generation!P500+Retail!P500+Misc!P500","v":17093.995738681642},{"$f":"+Distribution!Q500+Transmission!Q500+Generation!Q500+Retail!Q500+Misc!Q500","v":3378638.2867545006},{"$f":"+Distribution!R500+Transmission!R500+Generation!R500+Retail!R500+Misc!R500","v":425.72641536184949},{"$f":"+Distribution!S500+Transmission!S500+Generation!S500+Retail!S500+Misc!S500","v":459.28716397903355},{"$f":"+Distribution!T500+Transmission!T500+Generation!T500+Retail!T500+Misc!T500","v":1034.5400565720583},{"$f":"+Distribution!U500+Transmission!U500+Generation!U500+Retail!U500+Misc!U500","v":1034.5400565720583},{"$f":"ROUND(SUM(I500:U500)-H500,0)","v":0}]
[{"$f":"ROW()","v":501}]
[{"$f":"ROW()","v":502},null,null,null,null,null,null,"CUSTOMER SERVICE EXPENSE"]
[{"$f":"ROW()","v":503}]
[{"$f":"ROW()","v":504},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":505},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":"'Hot Sheet'!R10","v":"Mobile"}]
[{"$f":"ROW()","v":506},null,"FERC",null,null,"COS",null,{"$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."},{"$f":"'Hot Sheet'!R11","v":"Home Park"},{"$f":"'Hot Sheet'!S11","v":"Industrial"},{"$f":"'Hot Sheet'!T11","v":"Industrial"},{"$f":"'Hot Sheet'!U11","v":"Industrial"}]
[{"$f":"ROW()","v":507},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$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"},{"$f":"'Hot Sheet'!R12","v":"Sch 25"},{"$f":"'Hot Sheet'!S12","v":"Cust A"},{"$f":"'Hot Sheet'!T12","v":"Cust B"},{"$f":"'Hot Sheet'!U12","v":"Cust C"}]
[{"$f":"ROW()","v":508},null,"907","Supervision",null,"F40",null,{"$f":"+Distribution!H508+Transmission!H508+Generation!H508+Retail!H508+Misc!H508","v":127384.94419608354},{"$f":"+Distribution!I508+Transmission!I508+Generation!I508+Retail!I508+Misc!I508","v":110532.94857310446},{"$f":"+Distribution!J508+Transmission!J508+Generation!J508+Retail!J508+Misc!J508","v":2302.7476386660624},{"$f":"+Distribution!K508+Transmission!K508+Generation!K508+Retail!K508+Misc!K508","v":43.630373086250486},{"$f":"+Distribution!L508+Transmission!L508+Generation!L508+Retail!L508+Misc!L508","v":1554.4238118141438},{"$f":"+Distribution!M508+Transmission!M508+Generation!M508+Retail!M508+Misc!M508","v":25.092708559820842},{"$f":"+Distribution!N508+Transmission!N508+Generation!N508+Retail!N508+Misc!N508","v":433.66860316108318},{"$f":"+Distribution!O508+Transmission!O508+Generation!O508+Retail!O508+Misc!O508","v":349.47561759620896},{"$f":"+Distribution!P508+Transmission!P508+Generation!P508+Retail!P508+Misc!P508","v":68.211788211466825},{"$f":"+Distribution!Q508+Transmission!Q508+Generation!Q508+Retail!Q508+Misc!Q508","v":12072.595027441101},{"$f":"+Distribution!R508+Transmission!R508+Generation!R508+Retail!R508+Misc!R508","v":1.6780912725481048},{"$f":"+Distribution!S508+Transmission!S508+Generation!S508+Retail!S508+Misc!S508","v":0.15732105680138431},{"$f":"+Distribution!T508+Transmission!T508+Generation!T508+Retail!T508+Misc!T508","v":0.15732105680138431},{"$f":"+Distribution!U508+Transmission!U508+Generation!U508+Retail!U508+Misc!U508","v":0.15732105680138431},{"$f":"ROUND(SUM(I508:U508)-H508,0)","v":0}]
[{"$f":"ROW()","v":509}]
[{"$f":"ROW()","v":510},null,"908","Customer Assistance",null,"F40",null,{"$f":"+Distribution!H510+Transmission!H510+Generation!H510+Retail!H510+Misc!H510","v":4237503.9502760386},{"$f":"+Distribution!I510+Transmission!I510+Generation!I510+Retail!I510+Misc!I510","v":3676916.5239277063},{"$f":"+Distribution!J510+Transmission!J510+Generation!J510+Retail!J510+Misc!J510","v":76601.691643526792},{"$f":"+Distribution!K510+Transmission!K510+Generation!K510+Retail!K510+Misc!K510","v":1451.379356263737},{"$f":"+Distribution!L510+Transmission!L510+Generation!L510+Retail!L510+Misc!L510","v":51708.44234799363},{"$f":"+Distribution!M510+Transmission!M510+Generation!M510+Retail!M510+Misc!M510","v":834.71757448581855},{"$f":"+Distribution!N510+Transmission!N510+Generation!N510+Retail!N510+Misc!N510","v":14426.135133968848},{"$f":"+Distribution!O510+Transmission!O510+Generation!O510+Retail!O510+Misc!O510","v":11625.426532428659},{"$f":"+Distribution!P510+Transmission!P510+Generation!P510+Retail!P510+Misc!P510","v":2269.0885789183394},{"$f":"+Distribution!Q510+Transmission!Q510+Generation!Q510+Retail!Q510+Misc!Q510","v":401599.02288073831},{"$f":"+Distribution!R510+Transmission!R510+Generation!R510+Retail!R510+Misc!R510","v":55.822282933220961},{"$f":"+Distribution!S510+Transmission!S510+Generation!S510+Retail!S510+Misc!S510","v":5.2333390249894478},{"$f":"+Distribution!T510+Transmission!T510+Generation!T510+Retail!T510+Misc!T510","v":5.2333390249894478},{"$f":"+Distribution!U510+Transmission!U510+Generation!U510+Retail!U510+Misc!U510","v":5.2333390249894478},{"$f":"ROUND(SUM(I510:U510)-H510,0)","v":0}]
[{"$f":"ROW()","v":511}]
[{"$f":"ROW()","v":512},null,"909","Informational & Instructional Adv",null,"F40",null,{"$f":"+Distribution!H512+Transmission!H512+Generation!H512+Retail!H512+Misc!H512","v":1922278.6626641767},{"$f":"+Distribution!I512+Transmission!I512+Generation!I512+Retail!I512+Misc!I512","v":1667976.7762536572},{"$f":"+Distribution!J512+Transmission!J512+Generation!J512+Retail!J512+Misc!J512","v":34749.182324830683},{"$f":"+Distribution!K512+Transmission!K512+Generation!K512+Retail!K512+Misc!K512","v":658.39598044393733},{"$f":"+Distribution!L512+Transmission!L512+Generation!L512+Retail!L512+Misc!L512","v":23456.741650629945},{"$f":"+Distribution!M512+Transmission!M512+Generation!M512+Retail!M512+Misc!M512","v":378.65682288753044},{"$f":"+Distribution!N512+Transmission!N512+Generation!N512+Retail!N512+Misc!N512","v":6544.1949029762864},{"$f":"+Distribution!O512+Transmission!O512+Generation!O512+Retail!O512+Misc!O512","v":5273.6964094633722},{"$f":"+Distribution!P512+Transmission!P512+Generation!P512+Retail!P512+Misc!P512","v":1029.3372254356402},{"$f":"+Distribution!Q512+Transmission!Q512+Generation!Q512+Retail!Q512+Misc!Q512","v":182179.23609962352},{"$f":"+Distribution!R512+Transmission!R512+Generation!R512+Retail!R512+Misc!R512","v":25.32292232476696},{"$f":"+Distribution!S512+Transmission!S512+Generation!S512+Retail!S512+Misc!S512","v":2.3740239679468949},{"$f":"+Distribution!T512+Transmission!T512+Generation!T512+Retail!T512+Misc!T512","v":2.3740239679468949},{"$f":"+Distribution!U512+Transmission!U512+Generation!U512+Retail!U512+Misc!U512","v":2.3740239679468949},{"$f":"ROUND(SUM(I512:U512)-H512,0)","v":0}]
[{"$f":"ROW()","v":513}]
[{"$f":"ROW()","v":514},null,"910","Misc. Customer Service",null,"F40",null,{"$f":"+Distribution!H514+Transmission!H514+Generation!H514+Retail!H514+Misc!H514","v":43524.007235576297},{"$f":"+Distribution!I514+Transmission!I514+Generation!I514+Retail!I514+Misc!I514","v":37766.133853778389},{"$f":"+Distribution!J514+Transmission!J514+Generation!J514+Retail!J514+Misc!J514","v":786.78689635983949},{"$f":"+Distribution!K514+Transmission!K514+Generation!K514+Retail!K514+Misc!K514","v":14.907324298653212},{"$f":"+Distribution!L514+Transmission!L514+Generation!L514+Retail!L514+Misc!L514","v":531.10478368942859},{"$f":"+Distribution!M514+Transmission!M514+Generation!M514+Retail!M514+Misc!M514","v":8.5735032174346042},{"$f":"+Distribution!N514+Transmission!N514+Generation!N514+Retail!N514+Misc!N514","v":148.17289076777382},{"$f":"+Distribution!O514+Transmission!O514+Generation!O514+Retail!O514+Misc!O514","v":119.40641341021637},{"$f":"+Distribution!P514+Transmission!P514+Generation!P514+Retail!P514+Misc!P514","v":23.306132309462971},{"$f":"+Distribution!Q514+Transmission!Q514+Generation!Q514+Retail!Q514+Misc!Q514","v":4124.8808220044248},{"$f":"+Distribution!R514+Transmission!R514+Generation!R514+Retail!R514+Misc!R514","v":0.57335862687128047},{"$f":"+Distribution!S514+Transmission!S514+Generation!S514+Retail!S514+Misc!S514","v":5.3752371269182371E-2},{"$f":"+Distribution!T514+Transmission!T514+Generation!T514+Retail!T514+Misc!T514","v":5.3752371269182371E-2},{"$f":"+Distribution!U514+Transmission!U514+Generation!U514+Retail!U514+Misc!U514","v":5.3752371269182371E-2},{"$f":"ROUND(SUM(I514:U514)-H514,0)","v":0}]
[{"$f":"ROW()","v":515}]
[{"$f":"ROW()","v":516},null,"TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,null,{"$f":"+Distribution!H516+Transmission!H516+Generation!H516+Retail!H516+Misc!H516","v":6330691.5643718755},{"$f":"+Distribution!I516+Transmission!I516+Generation!I516+Retail!I516+Misc!I516","v":5493192.3826082461},{"$f":"+Distribution!J516+Transmission!J516+Generation!J516+Retail!J516+Misc!J516","v":114440.40850338337},{"$f":"+Distribution!K516+Transmission!K516+Generation!K516+Retail!K516+Misc!K516","v":2168.3130340925782},{"$f":"+Distribution!L516+Transmission!L516+Generation!L516+Retail!L516+Misc!L516","v":77250.712594127152},{"$f":"+Distribution!M516+Transmission!M516+Generation!M516+Retail!M516+Misc!M516","v":1247.0406091506045},{"$f":"+Distribution!N516+Transmission!N516+Generation!N516+Retail!N516+Misc!N516","v":21552.171530873991},{"$f":"+Distribution!O516+Transmission!O516+Generation!O516+Retail!O516+Misc!O516","v":17368.004972898456},{"$f":"+Distribution!P516+Transmission!P516+Generation!P516+Retail!P516+Misc!P516","v":3389.9437248749095},{"$f":"+Distribution!Q516+Transmission!Q516+Generation!Q516+Retail!Q516+Misc!Q516","v":599975.7348298073},{"$f":"+Distribution!R516+Transmission!R516+Generation!R516+Retail!R516+Misc!R516","v":83.396655157407309},{"$f":"+Distribution!S516+Transmission!S516+Generation!S516+Retail!S516+Misc!S516","v":7.8184364210069104},{"$f":"+Distribution!T516+Transmission!T516+Generation!T516+Retail!T516+Misc!T516","v":7.8184364210069104},{"$f":"+Distribution!U516+Transmission!U516+Generation!U516+Retail!U516+Misc!U516","v":7.8184364210069104},{"$f":"ROUND(SUM(I516:U516)-H516,0)","v":0}]
[{"$f":"ROW()","v":517}]
[{"$f":"ROW()","v":518}]
[{"$f":"ROW()","v":519}]
[{"$f":"ROW()","v":520},null,null,null,null,null,null,"SALES EXPENSE"]
[{"$f":"ROW()","v":521}]
[{"$f":"ROW()","v":522},null,"911","Supervision",null,"F40",null,{"$f":"+Distribution!H522+Transmission!H522+Generation!H522+Retail!H522+Misc!H522","v":0},{"$f":"+Distribution!I522+Transmission!I522+Generation!I522+Retail!I522+Misc!I522","v":0},{"$f":"+Distribution!J522+Transmission!J522+Generation!J522+Retail!J522+Misc!J522","v":0},{"$f":"+Distribution!K522+Transmission!K522+Generation!K522+Retail!K522+Misc!K522","v":0},{"$f":"+Distribution!L522+Transmission!L522+Generation!L522+Retail!L522+Misc!L522","v":0},{"$f":"+Distribution!M522+Transmission!M522+Generation!M522+Retail!M522+Misc!M522","v":0},{"$f":"+Distribution!N522+Transmission!N522+Generation!N522+Retail!N522+Misc!N522","v":0},{"$f":"+Distribution!O522+Transmission!O522+Generation!O522+Retail!O522+Misc!O522","v":0},{"$f":"+Distribution!P522+Transmission!P522+Generation!P522+Retail!P522+Misc!P522","v":0},{"$f":"+Distribution!Q522+Transmission!Q522+Generation!Q522+Retail!Q522+Misc!Q522","v":0},{"$f":"+Distribution!R522+Transmission!R522+Generation!R522+Retail!R522+Misc!R522","v":0},{"$f":"+Distribution!S522+Transmission!S522+Generation!S522+Retail!S522+Misc!S522","v":0},{"$f":"+Distribution!T522+Transmission!T522+Generation!T522+Retail!T522+Misc!T522","v":0},{"$f":"+Distribution!U522+Transmission!U522+Generation!U522+Retail!U522+Misc!U522","v":0},{"$f":"ROUND(SUM(I522:U522)-H522,0)","v":0}]
[{"$f":"ROW()","v":523}]
[{"$f":"ROW()","v":524},null,"912","Demonstration & Selling Expense",null,"F40",null,{"$f":"+Distribution!H524+Transmission!H524+Generation!H524+Retail!H524+Misc!H524","v":0},{"$f":"+Distribution!I524+Transmission!I524+Generation!I524+Retail!I524+Misc!I524","v":0},{"$f":"+Distribution!J524+Transmission!J524+Generation!J524+Retail!J524+Misc!J524","v":0},{"$f":"+Distribution!K524+Transmission!K524+Generation!K524+Retail!K524+Misc!K524","v":0},{"$f":"+Distribution!L524+Transmission!L524+Generation!L524+Retail!L524+Misc!L524","v":0},{"$f":"+Distribution!M524+Transmission!M524+Generation!M524+Retail!M524+Misc!M524","v":0},{"$f":"+Distribution!N524+Transmission!N524+Generation!N524+Retail!N524+Misc!N524","v":0},{"$f":"+Distribution!O524+Transmission!O524+Generation!O524+Retail!O524+Misc!O524","v":0},{"$f":"+Distribution!P524+Transmission!P524+Generation!P524+Retail!P524+Misc!P524","v":0},{"$f":"+Distribution!Q524+Transmission!Q524+Generation!Q524+Retail!Q524+Misc!Q524","v":0},{"$f":"+Distribution!R524+Transmission!R524+Generation!R524+Retail!R524+Misc!R524","v":0},{"$f":"+Distribution!S524+Transmission!S524+Generation!S524+Retail!S524+Misc!S524","v":0},{"$f":"+Distribution!T524+Transmission!T524+Generation!T524+Retail!T524+Misc!T524","v":0},{"$f":"+Distribution!U524+Transmission!U524+Generation!U524+Retail!U524+Misc!U524","v":0},{"$f":"ROUND(SUM(I524:U524)-H524,0)","v":0}]
[{"$f":"ROW()","v":525}]
[{"$f":"ROW()","v":526},null,"913","Advertising Expense",null,"F40",null,{"$f":"+Distribution!H526+Transmission!H526+Generation!H526+Retail!H526+Misc!H526","v":0},{"$f":"+Distribution!I526+Transmission!I526+Generation!I526+Retail!I526+Misc!I526","v":0},{"$f":"+Distribution!J526+Transmission!J526+Generation!J526+Retail!J526+Misc!J526","v":0},{"$f":"+Distribution!K526+Transmission!K526+Generation!K526+Retail!K526+Misc!K526","v":0},{"$f":"+Distribution!L526+Transmission!L526+Generation!L526+Retail!L526+Misc!L526","v":0},{"$f":"+Distribution!M526+Transmission!M526+Generation!M526+Retail!M526+Misc!M526","v":0},{"$f":"+Distribution!N526+Transmission!N526+Generation!N526+Retail!N526+Misc!N526","v":0},{"$f":"+Distribution!O526+Transmission!O526+Generation!O526+Retail!O526+Misc!O526","v":0},{"$f":"+Distribution!P526+Transmission!P526+Generation!P526+Retail!P526+Misc!P526","v":0},{"$f":"+Distribution!Q526+Transmission!Q526+Generation!Q526+Retail!Q526+Misc!Q526","v":0},{"$f":"+Distribution!R526+Transmission!R526+Generation!R526+Retail!R526+Misc!R526","v":0},{"$f":"+Distribution!S526+Transmission!S526+Generation!S526+Retail!S526+Misc!S526","v":0},{"$f":"+Distribution!T526+Transmission!T526+Generation!T526+Retail!T526+Misc!T526","v":0},{"$f":"+Distribution!U526+Transmission!U526+Generation!U526+Retail!U526+Misc!U526","v":0},{"$f":"ROUND(SUM(I526:U526)-H526,0)","v":0}]
[{"$f":"ROW()","v":527}]
[{"$f":"ROW()","v":528},null,"916","Misc. Sales Expense",null,"F40",null,{"$f":"+Distribution!H528+Transmission!H528+Generation!H528+Retail!H528+Misc!H528","v":0},{"$f":"+Distribution!I528+Transmission!I528+Generation!I528+Retail!I528+Misc!I528","v":0},{"$f":"+Distribution!J528+Transmission!J528+Generation!J528+Retail!J528+Misc!J528","v":0},{"$f":"+Distribution!K528+Transmission!K528+Generation!K528+Retail!K528+Misc!K528","v":0},{"$f":"+Distribution!L528+Transmission!L528+Generation!L528+Retail!L528+Misc!L528","v":0},{"$f":"+Distribution!M528+Transmission!M528+Generation!M528+Retail!M528+Misc!M528","v":0},{"$f":"+Distribution!N528+Transmission!N528+Generation!N528+Retail!N528+Misc!N528","v":0},{"$f":"+Distribution!O528+Transmission!O528+Generation!O528+Retail!O528+Misc!O528","v":0},{"$f":"+Distribution!P528+Transmission!P528+Generation!P528+Retail!P528+Misc!P528","v":0},{"$f":"+Distribution!Q528+Transmission!Q528+Generation!Q528+Retail!Q528+Misc!Q528","v":0},{"$f":"+Distribution!R528+Transmission!R528+Generation!R528+Retail!R528+Misc!R528","v":0},{"$f":"+Distribution!S528+Transmission!S528+Generation!S528+Retail!S528+Misc!S528","v":0},{"$f":"+Distribution!T528+Transmission!T528+Generation!T528+Retail!T528+Misc!T528","v":0},{"$f":"+Distribution!U528+Transmission!U528+Generation!U528+Retail!U528+Misc!U528","v":0},{"$f":"ROUND(SUM(I528:U528)-H528,0)","v":0}]
[{"$f":"ROW()","v":529}]
[{"$f":"ROW()","v":530},null,"TOTAL SALES EXPENSE",null,null,null,null,{"$f":"+Distribution!H530+Transmission!H530+Generation!H530+Retail!H530+Misc!H530","v":0},{"$f":"+Distribution!I530+Transmission!I530+Generation!I530+Retail!I530+Misc!I530","v":0},{"$f":"+Distribution!J530+Transmission!J530+Generation!J530+Retail!J530+Misc!J530","v":0},{"$f":"+Distribution!K530+Transmission!K530+Generation!K530+Retail!K530+Misc!K530","v":0},{"$f":"+Distribution!L530+Transmission!L530+Generation!L530+Retail!L530+Misc!L530","v":0},{"$f":"+Distribution!M530+Transmission!M530+Generation!M530+Retail!M530+Misc!M530","v":0},{"$f":"+Distribution!N530+Transmission!N530+Generation!N530+Retail!N530+Misc!N530","v":0},{"$f":"+Distribution!O530+Transmission!O530+Generation!O530+Retail!O530+Misc!O530","v":0},{"$f":"+Distribution!P530+Transmission!P530+Generation!P530+Retail!P530+Misc!P530","v":0},{"$f":"+Distribution!Q530+Transmission!Q530+Generation!Q530+Retail!Q530+Misc!Q530","v":0},{"$f":"+Distribution!R530+Transmission!R530+Generation!R530+Retail!R530+Misc!R530","v":0},{"$f":"+Distribution!S530+Transmission!S530+Generation!S530+Retail!S530+Misc!S530","v":0},{"$f":"+Distribution!T530+Transmission!T530+Generation!T530+Retail!T530+Misc!T530","v":0},{"$f":"+Distribution!U530+Transmission!U530+Generation!U530+Retail!U530+Misc!U530","v":0},{"$f":"ROUND(SUM(I530:U530)-H530,0)","v":0}]
[{"$f":"ROW()","v":531}]
[{"$f":"ROW()","v":532}]
[{"$f":"ROW()","v":533}]
[{"$f":"ROW()","v":534},null,null,null,null,null,null,"ADMINISTRATION & GENERAL EXPENSE"]
[{"$f":"ROW()","v":535}]
[{"$f":"ROW()","v":536},null,"920","Administrative & General Salaries",null,"F102D",null,{"$f":"+Distribution!H536+Transmission!H536+Generation!H536+Retail!H536+Misc!H536","v":28103833.133636497},{"$f":"+Distribution!I536+Transmission!I536+Generation!I536+Retail!I536+Misc!I536","v":11823708.089379977},{"$f":"+Distribution!J536+Transmission!J536+Generation!J536+Retail!J536+Misc!J536","v":7510733.7198360981},{"$f":"+Distribution!K536+Transmission!K536+Generation!K536+Retail!K536+Misc!K536","v":2301341.4277496031},{"$f":"+Distribution!L536+Transmission!L536+Generation!L536+Retail!L536+Misc!L536","v":187346.62931427863},{"$f":"+Distribution!M536+Transmission!M536+Generation!M536+Retail!M536+Misc!M536","v":3189511.5062474464},{"$f":"+Distribution!N536+Transmission!N536+Generation!N536+Retail!N536+Misc!N536","v":251120.93270930831},{"$f":"+Distribution!O536+Transmission!O536+Generation!O536+Retail!O536+Misc!O536","v":8055.0719438107026},{"$f":"+Distribution!P536+Transmission!P536+Generation!P536+Retail!P536+Misc!P536","v":10635.567323519077},{"$f":"+Distribution!Q536+Transmission!Q536+Generation!Q536+Retail!Q536+Misc!Q536","v":1957422.8044484421},{"$f":"+Distribution!R536+Transmission!R536+Generation!R536+Retail!R536+Misc!R536","v":18629.91312254508},{"$f":"+Distribution!S536+Transmission!S536+Generation!S536+Retail!S536+Misc!S536","v":162778.20951871265},{"$f":"+Distribution!T536+Transmission!T536+Generation!T536+Retail!T536+Misc!T536","v":387957.58634714875},{"$f":"+Distribution!U536+Transmission!U536+Generation!U536+Retail!U536+Misc!U536","v":294591.67569560482},{"$f":"ROUND(SUM(I536:U536)-H536,0)","v":0}]
[{"$f":"ROW()","v":537},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H537+Transmission!H537+Generation!H537+Retail!H537+Misc!H537","v":0},{"$f":"+Distribution!I537+Transmission!I537+Generation!I537+Retail!I537+Misc!I537","v":0},{"$f":"+Distribution!J537+Transmission!J537+Generation!J537+Retail!J537+Misc!J537","v":0},{"$f":"+Distribution!K537+Transmission!K537+Generation!K537+Retail!K537+Misc!K537","v":0},{"$f":"+Distribution!L537+Transmission!L537+Generation!L537+Retail!L537+Misc!L537","v":0},{"$f":"+Distribution!M537+Transmission!M537+Generation!M537+Retail!M537+Misc!M537","v":0},{"$f":"+Distribution!N537+Transmission!N537+Generation!N537+Retail!N537+Misc!N537","v":0},{"$f":"+Distribution!O537+Transmission!O537+Generation!O537+Retail!O537+Misc!O537","v":0},{"$f":"+Distribution!P537+Transmission!P537+Generation!P537+Retail!P537+Misc!P537","v":0},{"$f":"+Distribution!Q537+Transmission!Q537+Generation!Q537+Retail!Q537+Misc!Q537","v":0},{"$f":"+Distribution!R537+Transmission!R537+Generation!R537+Retail!R537+Misc!R537","v":0},{"$f":"+Distribution!S537+Transmission!S537+Generation!S537+Retail!S537+Misc!S537","v":0},{"$f":"+Distribution!T537+Transmission!T537+Generation!T537+Retail!T537+Misc!T537","v":0},{"$f":"+Distribution!U537+Transmission!U537+Generation!U537+Retail!U537+Misc!U537","v":0},{"$f":"ROUND(SUM(I537:U537)-H537,0)","v":0}]
[{"$f":"ROW()","v":538},null,null,null,{"$f":"D536","v":"Administrative & General Salaries"},null,null,{"$f":"+Distribution!H538+Transmission!H538+Generation!H538+Retail!H538+Misc!H538","v":28103833.133636497},{"$f":"+Distribution!I538+Transmission!I538+Generation!I538+Retail!I538+Misc!I538","v":11823708.089379977},{"$f":"+Distribution!J538+Transmission!J538+Generation!J538+Retail!J538+Misc!J538","v":7510733.7198360981},{"$f":"+Distribution!K538+Transmission!K538+Generation!K538+Retail!K538+Misc!K538","v":2301341.4277496031},{"$f":"+Distribution!L538+Transmission!L538+Generation!L538+Retail!L538+Misc!L538","v":187346.62931427863},{"$f":"+Distribution!M538+Transmission!M538+Generation!M538+Retail!M538+Misc!M538","v":3189511.5062474464},{"$f":"+Distribution!N538+Transmission!N538+Generation!N538+Retail!N538+Misc!N538","v":251120.93270930831},{"$f":"+Distribution!O538+Transmission!O538+Generation!O538+Retail!O538+Misc!O538","v":8055.0719438107026},{"$f":"+Distribution!P538+Transmission!P538+Generation!P538+Retail!P538+Misc!P538","v":10635.567323519077},{"$f":"+Distribution!Q538+Transmission!Q538+Generation!Q538+Retail!Q538+Misc!Q538","v":1957422.8044484421},{"$f":"+Distribution!R538+Transmission!R538+Generation!R538+Retail!R538+Misc!R538","v":18629.91312254508},{"$f":"+Distribution!S538+Transmission!S538+Generation!S538+Retail!S538+Misc!S538","v":162778.20951871265},{"$f":"+Distribution!T538+Transmission!T538+Generation!T538+Retail!T538+Misc!T538","v":387957.58634714875},{"$f":"+Distribution!U538+Transmission!U538+Generation!U538+Retail!U538+Misc!U538","v":294591.67569560482},{"$f":"ROUND(SUM(I538:U538)-H538,0)","v":0}]
[{"$f":"ROW()","v":539}]
[{"$f":"ROW()","v":540},null,"921","Office Supplies & expenses",null,"F102D",null,{"$f":"+Distribution!H540+Transmission!H540+Generation!H540+Retail!H540+Misc!H540","v":-7803327.7435331596},{"$f":"+Distribution!I540+Transmission!I540+Generation!I540+Retail!I540+Misc!I540","v":-3282978.1235381858},{"$f":"+Distribution!J540+Transmission!J540+Generation!J540+Retail!J540+Misc!J540","v":-2085434.9843167947},{"$f":"+Distribution!K540+Transmission!K540+Generation!K540+Retail!K540+Misc!K540","v":-638991.88858359831},{"$f":"+Distribution!L540+Transmission!L540+Generation!L540+Retail!L540+Misc!L540","v":-52018.781325448574},{"$f":"+Distribution!M540+Transmission!M540+Generation!M540+Retail!M540+Misc!M540","v":-885601.74360096082},{"$f":"+Distribution!N540+Transmission!N540+Generation!N540+Retail!N540+Misc!N540","v":-69726.393971757454},{"$f":"+Distribution!O540+Transmission!O540+Generation!O540+Retail!O540+Misc!O540","v":-2236.57627329359},{"$f":"+Distribution!P540+Transmission!P540+Generation!P540+Retail!P540+Misc!P540","v":-2953.0782213654666},{"$f":"+Distribution!Q540+Transmission!Q540+Generation!Q540+Retail!Q540+Misc!Q540","v":-543499.23027032206},{"$f":"+Distribution!R540+Transmission!R540+Generation!R540+Retail!R540+Misc!R540","v":-5172.7932356235724},{"$f":"+Distribution!S540+Transmission!S540+Generation!S540+Retail!S540+Misc!S540","v":-45197.098642738238},{"$f":"+Distribution!T540+Transmission!T540+Generation!T540+Retail!T540+Misc!T540","v":-107720.54411444417},{"$f":"+Distribution!U540+Transmission!U540+Generation!U540+Retail!U540+Misc!U540","v":-81796.507438627246},{"$f":"ROUND(SUM(I540:U540)-H540,0)","v":0}]
[{"$f":"ROW()","v":541},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H541+Transmission!H541+Generation!H541+Retail!H541+Misc!H541","v":0},{"$f":"+Distribution!I541+Transmission!I541+Generation!I541+Retail!I541+Misc!I541","v":0},{"$f":"+Distribution!J541+Transmission!J541+Generation!J541+Retail!J541+Misc!J541","v":0},{"$f":"+Distribution!K541+Transmission!K541+Generation!K541+Retail!K541+Misc!K541","v":0},{"$f":"+Distribution!L541+Transmission!L541+Generation!L541+Retail!L541+Misc!L541","v":0},{"$f":"+Distribution!M541+Transmission!M541+Generation!M541+Retail!M541+Misc!M541","v":0},{"$f":"+Distribution!N541+Transmission!N541+Generation!N541+Retail!N541+Misc!N541","v":0},{"$f":"+Distribution!O541+Transmission!O541+Generation!O541+Retail!O541+Misc!O541","v":0},{"$f":"+Distribution!P541+Transmission!P541+Generation!P541+Retail!P541+Misc!P541","v":0},{"$f":"+Distribution!Q541+Transmission!Q541+Generation!Q541+Retail!Q541+Misc!Q541","v":0},{"$f":"+Distribution!R541+Transmission!R541+Generation!R541+Retail!R541+Misc!R541","v":0},{"$f":"+Distribution!S541+Transmission!S541+Generation!S541+Retail!S541+Misc!S541","v":0},{"$f":"+Distribution!T541+Transmission!T541+Generation!T541+Retail!T541+Misc!T541","v":0},{"$f":"+Distribution!U541+Transmission!U541+Generation!U541+Retail!U541+Misc!U541","v":0},{"$f":"ROUND(SUM(I541:U541)-H541,0)","v":0}]
[{"$f":"ROW()","v":542},null,null,null,{"$f":"D540","v":"Office Supplies & expenses"},null,null,{"$f":"+Distribution!H542+Transmission!H542+Generation!H542+Retail!H542+Misc!H542","v":-7803327.7435331596},{"$f":"+Distribution!I542+Transmission!I542+Generation!I542+Retail!I542+Misc!I542","v":-3282978.1235381858},{"$f":"+Distribution!J542+Transmission!J542+Generation!J542+Retail!J542+Misc!J542","v":-2085434.9843167947},{"$f":"+Distribution!K542+Transmission!K542+Generation!K542+Retail!K542+Misc!K542","v":-638991.88858359831},{"$f":"+Distribution!L542+Transmission!L542+Generation!L542+Retail!L542+Misc!L542","v":-52018.781325448574},{"$f":"+Distribution!M542+Transmission!M542+Generation!M542+Retail!M542+Misc!M542","v":-885601.74360096082},{"$f":"+Distribution!N542+Transmission!N542+Generation!N542+Retail!N542+Misc!N542","v":-69726.393971757454},{"$f":"+Distribution!O542+Transmission!O542+Generation!O542+Retail!O542+Misc!O542","v":-2236.57627329359},{"$f":"+Distribution!P542+Transmission!P542+Generation!P542+Retail!P542+Misc!P542","v":-2953.0782213654666},{"$f":"+Distribution!Q542+Transmission!Q542+Generation!Q542+Retail!Q542+Misc!Q542","v":-543499.23027032206},{"$f":"+Distribution!R542+Transmission!R542+Generation!R542+Retail!R542+Misc!R542","v":-5172.7932356235724},{"$f":"+Distribution!S542+Transmission!S542+Generation!S542+Retail!S542+Misc!S542","v":-45197.098642738238},{"$f":"+Distribution!T542+Transmission!T542+Generation!T542+Retail!T542+Misc!T542","v":-107720.54411444417},{"$f":"+Distribution!U542+Transmission!U542+Generation!U542+Retail!U542+Misc!U542","v":-81796.507438627246},{"$f":"ROUND(SUM(I542:U542)-H542,0)","v":0}]
[{"$f":"ROW()","v":543}]
[{"$f":"ROW()","v":544},null,"923","Outside Services",null,"F102D",null,{"$f":"+Distribution!H544+Transmission!H544+Generation!H544+Retail!H544+Misc!H544","v":4457490.5189684667},{"$f":"+Distribution!I544+Transmission!I544+Generation!I544+Retail!I544+Misc!I544","v":1875333.7474233136},{"$f":"+Distribution!J544+Transmission!J544+Generation!J544+Retail!J544+Misc!J544","v":1191261.8534087543},{"$f":"+Distribution!K544+Transmission!K544+Generation!K544+Retail!K544+Misc!K544","v":365010.977197467},{"$f":"+Distribution!L544+Transmission!L544+Generation!L544+Retail!L544+Misc!L544","v":29714.659205316722},{"$f":"+Distribution!M544+Transmission!M544+Generation!M544+Retail!M544+Misc!M544","v":505881.78600529523},{"$f":"+Distribution!N544+Transmission!N544+Generation!N544+Retail!N544+Misc!N544","v":39829.768819916819},{"$f":"+Distribution!O544+Transmission!O544+Generation!O544+Retail!O544+Misc!O544","v":1277.5982069211468},{"$f":"+Distribution!P544+Transmission!P544+Generation!P544+Retail!P544+Misc!P544","v":1686.8852118146192},{"$f":"+Distribution!Q544+Transmission!Q544+Generation!Q544+Retail!Q544+Misc!Q544","v":310462.75968663918},{"$f":"+Distribution!R544+Transmission!R544+Generation!R544+Retail!R544+Misc!R544","v":2954.8517712183557},{"$f":"+Distribution!S544+Transmission!S544+Generation!S544+Retail!S544+Misc!S544","v":25817.913242443079},{"$f":"+Distribution!T544+Transmission!T544+Generation!T544+Retail!T544+Misc!T544","v":61533.145841039972},{"$f":"+Distribution!U544+Transmission!U544+Generation!U544+Retail!U544+Misc!U544","v":46724.572948326415},{"$f":"ROUND(SUM(I544:U544)-H544,0)","v":0}]
[{"$f":"ROW()","v":545},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H545+Transmission!H545+Generation!H545+Retail!H545+Misc!H545","v":0},{"$f":"+Distribution!I545+Transmission!I545+Generation!I545+Retail!I545+Misc!I545","v":0},{"$f":"+Distribution!J545+Transmission!J545+Generation!J545+Retail!J545+Misc!J545","v":0},{"$f":"+Distribution!K545+Transmission!K545+Generation!K545+Retail!K545+Misc!K545","v":0},{"$f":"+Distribution!L545+Transmission!L545+Generation!L545+Retail!L545+Misc!L545","v":0},{"$f":"+Distribution!M545+Transmission!M545+Generation!M545+Retail!M545+Misc!M545","v":0},{"$f":"+Distribution!N545+Transmission!N545+Generation!N545+Retail!N545+Misc!N545","v":0},{"$f":"+Distribution!O545+Transmission!O545+Generation!O545+Retail!O545+Misc!O545","v":0},{"$f":"+Distribution!P545+Transmission!P545+Generation!P545+Retail!P545+Misc!P545","v":0},{"$f":"+Distribution!Q545+Transmission!Q545+Generation!Q545+Retail!Q545+Misc!Q545","v":0},{"$f":"+Distribution!R545+Transmission!R545+Generation!R545+Retail!R545+Misc!R545","v":0},{"$f":"+Distribution!S545+Transmission!S545+Generation!S545+Retail!S545+Misc!S545","v":0},{"$f":"+Distribution!T545+Transmission!T545+Generation!T545+Retail!T545+Misc!T545","v":0},{"$f":"+Distribution!U545+Transmission!U545+Generation!U545+Retail!U545+Misc!U545","v":0},{"$f":"ROUND(SUM(I545:U545)-H545,0)","v":0}]
[{"$f":"ROW()","v":546},null,null,null,{"$f":"D544","v":"Outside Services"},null,null,{"$f":"+Distribution!H546+Transmission!H546+Generation!H546+Retail!H546+Misc!H546","v":4457490.5189684667},{"$f":"+Distribution!I546+Transmission!I546+Generation!I546+Retail!I546+Misc!I546","v":1875333.7474233136},{"$f":"+Distribution!J546+Transmission!J546+Generation!J546+Retail!J546+Misc!J546","v":1191261.8534087543},{"$f":"+Distribution!K546+Transmission!K546+Generation!K546+Retail!K546+Misc!K546","v":365010.977197467},{"$f":"+Distribution!L546+Transmission!L546+Generation!L546+Retail!L546+Misc!L546","v":29714.659205316722},{"$f":"+Distribution!M546+Transmission!M546+Generation!M546+Retail!M546+Misc!M546","v":505881.78600529523},{"$f":"+Distribution!N546+Transmission!N546+Generation!N546+Retail!N546+Misc!N546","v":39829.768819916819},{"$f":"+Distribution!O546+Transmission!O546+Generation!O546+Retail!O546+Misc!O546","v":1277.5982069211468},{"$f":"+Distribution!P546+Transmission!P546+Generation!P546+Retail!P546+Misc!P546","v":1686.8852118146192},{"$f":"+Distribution!Q546+Transmission!Q546+Generation!Q546+Retail!Q546+Misc!Q546","v":310462.75968663918},{"$f":"+Distribution!R546+Transmission!R546+Generation!R546+Retail!R546+Misc!R546","v":2954.8517712183557},{"$f":"+Distribution!S546+Transmission!S546+Generation!S546+Retail!S546+Misc!S546","v":25817.913242443079},{"$f":"+Distribution!T546+Transmission!T546+Generation!T546+Retail!T546+Misc!T546","v":61533.145841039972},{"$f":"+Distribution!U546+Transmission!U546+Generation!U546+Retail!U546+Misc!U546","v":46724.572948326415},{"$f":"ROUND(SUM(I546:U546)-H546,0)","v":0}]
[{"$f":"ROW()","v":547}]
[{"$f":"ROW()","v":548},null,"924","Property Insurance",null,"F102D",null,{"$f":"+Distribution!H548+Transmission!H548+Generation!H548+Retail!H548+Misc!H548","v":6562218.2316197166},{"$f":"+Distribution!I548+Transmission!I548+Generation!I548+Retail!I548+Misc!I548","v":2760824.5615653885},{"$f":"+Distribution!J548+Transmission!J548+Generation!J548+Retail!J548+Misc!J548","v":1753749.1599378819},{"$f":"+Distribution!K548+Transmission!K548+Generation!K548+Retail!K548+Misc!K548","v":537361.02838887309},{"$f":"+Distribution!L548+Transmission!L548+Generation!L548+Retail!L548+Misc!L548","v":43745.259256013116},{"$f":"+Distribution!M548+Transmission!M548+Generation!M548+Retail!M548+Misc!M548","v":744747.89459261147},{"$f":"+Distribution!N548+Transmission!N548+Generation!N548+Retail!N548+Misc!N548","v":58636.498271619916},{"$f":"+Distribution!O548+Transmission!O548+Generation!O548+Retail!O548+Misc!O548","v":1880.8516160529648},{"$f":"+Distribution!P548+Transmission!P548+Generation!P548+Retail!P548+Misc!P548","v":2483.3948259706644},{"$f":"+Distribution!Q548+Transmission!Q548+Generation!Q548+Retail!Q548+Misc!Q548","v":457056.35787333176},{"$f":"+Distribution!R548+Transmission!R548+Generation!R548+Retail!R548+Misc!R548","v":4350.0669451362392},{"$f":"+Distribution!S548+Transmission!S548+Generation!S548+Retail!S548+Misc!S548","v":38008.556666799865},{"$f":"+Distribution!T548+Transmission!T548+Generation!T548+Retail!T548+Misc!T548","v":90587.72638296755},{"$f":"+Distribution!U548+Transmission!U548+Generation!U548+Retail!U548+Misc!U548","v":68786.875297069404},{"$f":"ROUND(SUM(I548:U548)-H548,0)","v":0}]
[{"$f":"ROW()","v":549},null,null,null,"System Generation","F10",null,{"$f":"+Distribution!H549+Transmission!H549+Generation!H549+Retail!H549+Misc!H549","v":718595.21851244231},{"$f":"+Distribution!I549+Transmission!I549+Generation!I549+Retail!I549+Misc!I549","v":252508.81701626186},{"$f":"+Distribution!J549+Transmission!J549+Generation!J549+Retail!J549+Misc!J549","v":203190.78789884938},{"$f":"+Distribution!K549+Transmission!K549+Generation!K549+Retail!K549+Misc!K549","v":64460.170241304986},{"$f":"+Distribution!L549+Transmission!L549+Generation!L549+Retail!L549+Misc!L549","v":1710.2130269012596},{"$f":"+Distribution!M549+Transmission!M549+Generation!M549+Retail!M549+Misc!M549","v":113724.42187251685},{"$f":"+Distribution!N549+Transmission!N549+Generation!N549+Retail!N549+Misc!N549","v":6058.0708283116073},{"$f":"+Distribution!O549+Transmission!O549+Generation!O549+Retail!O549+Misc!O549","v":150.11203293850383},{"$f":"+Distribution!P549+Transmission!P549+Generation!P549+Retail!P549+Misc!P549","v":308.9276222995183},{"$f":"+Distribution!Q549+Transmission!Q549+Generation!Q549+Retail!Q549+Misc!Q549","v":45575.011054124472},{"$f":"+Distribution!R549+Transmission!R549+Generation!R549+Retail!R549+Misc!R549","v":457.72905885657599},{"$f":"+Distribution!S549+Transmission!S549+Generation!S549+Retail!S549+Misc!S549","v":5868.6793089908697},{"$f":"+Distribution!T549+Transmission!T549+Generation!T549+Retail!T549+Misc!T549","v":14050.352158814883},{"$f":"+Distribution!U549+Transmission!U549+Generation!U549+Retail!U549+Misc!U549","v":10531.926392271469},{"$f":"ROUND(SUM(I549:U549)-H549,0)","v":0}]
[{"$f":"ROW()","v":550}]
[{"$f":"ROW()","v":551},null,"925","Injuries & Damages",null,"F102D",null,{"$f":"+Distribution!H551+Transmission!H551+Generation!H551+Retail!H551+Misc!H551","v":3185536.3715897868},{"$f":"+Distribution!I551+Transmission!I551+Generation!I551+Retail!I551+Misc!I551","v":1340203.3803246776},{"$f":"+Distribution!J551+Transmission!J551+Generation!J551+Retail!J551+Misc!J551","v":851332.81741656421},{"$f":"+Distribution!K551+Transmission!K551+Generation!K551+Retail!K551+Misc!K551","v":260854.33921711211},{"$f":"+Distribution!L551+Transmission!L551+Generation!L551+Retail!L551+Misc!L551","v":21235.51968649769},{"$f":"+Distribution!M551+Transmission!M551+Generation!M551+Retail!M551+Misc!M551","v":361527.37110422319},{"$f":"+Distribution!N551+Transmission!N551+Generation!N551+Retail!N551+Misc!N551","v":28464.261832511911},{"$f":"+Distribution!O551+Transmission!O551+Generation!O551+Retail!O551+Misc!O551","v":913.03291372272656},{"$f":"+Distribution!P551+Transmission!P551+Generation!P551+Retail!P551+Misc!P551","v":1205.5290244736077},{"$f":"+Distribution!Q551+Transmission!Q551+Generation!Q551+Retail!Q551+Misc!Q551","v":221871.56849742366},{"$f":"+Distribution!R551+Transmission!R551+Generation!R551+Retail!R551+Misc!R551","v":2111.6787012372251},{"$f":"+Distribution!S551+Transmission!S551+Generation!S551+Retail!S551+Misc!S551","v":18450.718251081005},{"$f":"+Distribution!T551+Transmission!T551+Generation!T551+Retail!T551+Misc!T551","v":43974.535290841821},{"$f":"+Distribution!U551+Transmission!U551+Generation!U551+Retail!U551+Misc!U551","v":33391.619329420049},{"$f":"ROUND(SUM(I551:U551)-H551,0)","v":0}]
[{"$f":"ROW()","v":552}]
[{"$f":"ROW()","v":553},null,"926","Employee Pensions & Benefits",null,"F138D",null,{"$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":"+Distribution!T553+Transmission!T553+Generation!T553+Retail!T553+Misc!T553","v":0},{"$f":"+Distribution!U553+Transmission!U553+Generation!U553+Retail!U553+Misc!U553","v":0},{"$f":"ROUND(SUM(I553:U553)-H553,0)","v":0}]
[{"$f":"ROW()","v":554}]
[{"$f":"ROW()","v":555},null,"927","Franchise Requirements",null,"F102",null,{"$f":"+Distribution!H555+Transmission!H555+Generation!H555+Retail!H555+Misc!H555","v":0},{"$f":"+Distribution!I555+Transmission!I555+Generation!I555+Retail!I555+Misc!I555","v":0},{"$f":"+Distribution!J555+Transmission!J555+Generation!J555+Retail!J555+Misc!J555","v":0},{"$f":"+Distribution!K555+Transmission!K555+Generation!K555+Retail!K555+Misc!K555","v":0},{"$f":"+Distribution!L555+Transmission!L555+Generation!L555+Retail!L555+Misc!L555","v":0},{"$f":"+Distribution!M555+Transmission!M555+Generation!M555+Retail!M555+Misc!M555","v":0},{"$f":"+Distribution!N555+Transmission!N555+Generation!N555+Retail!N555+Misc!N555","v":0},{"$f":"+Distribution!O555+Transmission!O555+Generation!O555+Retail!O555+Misc!O555","v":0},{"$f":"+Distribution!P555+Transmission!P555+Generation!P555+Retail!P555+Misc!P555","v":0},{"$f":"+Distribution!Q555+Transmission!Q555+Generation!Q555+Retail!Q555+Misc!Q555","v":0},{"$f":"+Distribution!R555+Transmission!R555+Generation!R555+Retail!R555+Misc!R555","v":0},{"$f":"+Distribution!S555+Transmission!S555+Generation!S555+Retail!S555+Misc!S555","v":0},{"$f":"+Distribution!T555+Transmission!T555+Generation!T555+Retail!T555+Misc!T555","v":0},{"$f":"+Distribution!U555+Transmission!U555+Generation!U555+Retail!U555+Misc!U555","v":0},{"$f":"ROUND(SUM(I555:U555)-H555,0)","v":0}]
[{"$f":"ROW()","v":556}]
[{"$f":"ROW()","v":557},null,"928","Regulatory Commission Expense",null,"F102",null,{"$f":"+Distribution!H557+Transmission!H557+Generation!H557+Retail!H557+Misc!H557","v":6686906.1757723987},{"$f":"+Distribution!I557+Transmission!I557+Generation!I557+Retail!I557+Misc!I557","v":2785803.1320533208},{"$f":"+Distribution!J557+Transmission!J557+Generation!J557+Retail!J557+Misc!J557","v":1792656.4587491998},{"$f":"+Distribution!K557+Transmission!K557+Generation!K557+Retail!K557+Misc!K557","v":550467.65927616903},{"$f":"+Distribution!L557+Transmission!L557+Generation!L557+Retail!L557+Misc!L557","v":42907.584718013954},{"$f":"+Distribution!M557+Transmission!M557+Generation!M557+Retail!M557+Misc!M557","v":777484.30462067039},{"$f":"+Distribution!N557+Transmission!N557+Generation!N557+Retail!N557+Misc!N557","v":59541.281998681843},{"$f":"+Distribution!O557+Transmission!O557+Generation!O557+Retail!O557+Misc!O557","v":1886.0695859668276},{"$f":"+Distribution!P557+Transmission!P557+Generation!P557+Retail!P557+Misc!P557","v":2549.9041998338089},{"$f":"+Distribution!Q557+Transmission!Q557+Generation!Q557+Retail!Q557+Misc!Q557","v":463222.58911907044},{"$f":"+Distribution!R557+Transmission!R557+Generation!R557+Retail!R557+Misc!R557","v":4421.658612383957},{"$f":"+Distribution!S557+Transmission!S557+Generation!S557+Retail!S557+Misc!S557","v":39648.098165324715},{"$f":"+Distribution!T557+Transmission!T557+Generation!T557+Retail!T557+Misc!T557","v":94511.484960994247},{"$f":"+Distribution!U557+Transmission!U557+Generation!U557+Retail!U557+Misc!U557","v":71805.949712767993},{"$f":"ROUND(SUM(I557:U557)-H557,0)","v":0}]
[{"$f":"ROW()","v":558},null,null,null,"Regulatory Expense - CCS ","F103",null,{"$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":"+Distribution!T558+Transmission!T558+Generation!T558+Retail!T558+Misc!T558","v":0},{"$f":"+Distribution!U558+Transmission!U558+Generation!U558+Retail!U558+Misc!U558","v":0},{"$f":"ROUND(SUM(I558:U558)-H558,0)","v":0}]
[{"$f":"ROW()","v":559}]
[{"$f":"ROW()","v":560},null,"929","Duplicate Charges",null,"F102D",null,{"$f":"+Distribution!H560+Transmission!H560+Generation!H560+Retail!H560+Misc!H560","v":-2559721.9886709708},{"$f":"+Distribution!I560+Transmission!I560+Generation!I560+Retail!I560+Misc!I560","v":-1144767.2767319153},{"$f":"+Distribution!J560+Transmission!J560+Generation!J560+Retail!J560+Misc!J560","v":-670387.78165930393},{"$f":"+Distribution!K560+Transmission!K560+Generation!K560+Retail!K560+Misc!K560","v":-202489.85082952338},{"$f":"+Distribution!L560+Transmission!L560+Generation!L560+Retail!L560+Misc!L560","v":-21179.561041978384},{"$f":"+Distribution!M560+Transmission!M560+Generation!M560+Retail!M560+Misc!M560","v":-244473.13659817824},{"$f":"+Distribution!N560+Transmission!N560+Generation!N560+Retail!N560+Misc!N560","v":-23390.790705088551},{"$f":"+Distribution!O560+Transmission!O560+Generation!O560+Retail!O560+Misc!O560","v":-808.97624880686556},{"$f":"+Distribution!P560+Transmission!P560+Generation!P560+Retail!P560+Misc!P560","v":-921.1623802663056},{"$f":"+Distribution!Q560+Transmission!Q560+Generation!Q560+Retail!Q560+Misc!Q560","v":-184510.13838281669},{"$f":"+Distribution!R560+Transmission!R560+Generation!R560+Retail!R560+Misc!R560","v":-1724.2773566158135},{"$f":"+Distribution!S560+Transmission!S560+Generation!S560+Retail!S560+Misc!S560","v":-12564.80286336855},{"$f":"+Distribution!T560+Transmission!T560+Generation!T560+Retail!T560+Misc!T560","v":-29909.526724275194},{"$f":"+Distribution!U560+Transmission!U560+Generation!U560+Retail!U560+Misc!U560","v":-22594.707148833015},{"$f":"ROUND(SUM(I560:U560)-H560,0)","v":0}]
[{"$f":"ROW()","v":561}]
[{"$f":"ROW()","v":562},null,"930","Misc General Expenses",null,null,null,{"$f":"+Distribution!H562+Transmission!H562+Generation!H562+Retail!H562+Misc!H562","v":0},{"$f":"+Distribution!I562+Transmission!I562+Generation!I562+Retail!I562+Misc!I562","v":0},{"$f":"+Distribution!J562+Transmission!J562+Generation!J562+Retail!J562+Misc!J562","v":0},{"$f":"+Distribution!K562+Transmission!K562+Generation!K562+Retail!K562+Misc!K562","v":0},{"$f":"+Distribution!L562+Transmission!L562+Generation!L562+Retail!L562+Misc!L562","v":0},{"$f":"+Distribution!M562+Transmission!M562+Generation!M562+Retail!M562+Misc!M562","v":0},{"$f":"+Distribution!N562+Transmission!N562+Generation!N562+Retail!N562+Misc!N562","v":0},{"$f":"+Distribution!O562+Transmission!O562+Generation!O562+Retail!O562+Misc!O562","v":0},{"$f":"+Distribution!P562+Transmission!P562+Generation!P562+Retail!P562+Misc!P562","v":0},{"$f":"+Distribution!Q562+Transmission!Q562+Generation!Q562+Retail!Q562+Misc!Q562","v":0},{"$f":"+Distribution!R562+Transmission!R562+Generation!R562+Retail!R562+Misc!R562","v":0},{"$f":"+Distribution!S562+Transmission!S562+Generation!S562+Retail!S562+Misc!S562","v":0},{"$f":"+Distribution!T562+Transmission!T562+Generation!T562+Retail!T562+Misc!T562","v":0},{"$f":"+Distribution!U562+Transmission!U562+Generation!U562+Retail!U562+Misc!U562","v":0},{"$f":"ROUND(SUM(I562:U562)-H562,0)","v":0}]
[{"$f":"ROW()","v":563},null,null,null,"Situs","F102D",null,{"$f":"+Distribution!H563+Transmission!H563+Generation!H563+Retail!H563+Misc!H563","v":1609199.6400000004},{"$f":"+Distribution!I563+Transmission!I563+Generation!I563+Retail!I563+Misc!I563","v":677014.65171748935},{"$f":"+Distribution!J563+Transmission!J563+Generation!J563+Retail!J563+Misc!J563","v":430057.70567398076},{"$f":"+Distribution!K563+Transmission!K563+Generation!K563+Retail!K563+Misc!K563","v":131772.69376181203},{"$f":"+Distribution!L563+Transmission!L563+Generation!L563+Retail!L563+Misc!L563","v":10727.295704261853},{"$f":"+Distribution!M563+Transmission!M563+Generation!M563+Retail!M563+Misc!M563","v":182628.49566546374},{"$f":"+Distribution!N563+Transmission!N563+Generation!N563+Retail!N563+Misc!N563","v":14378.953667662707},{"$f":"+Distribution!O563+Transmission!O563+Generation!O563+Retail!O563+Misc!O563","v":461.2260117869921},{"$f":"+Distribution!P563+Transmission!P563+Generation!P563+Retail!P563+Misc!P563","v":608.98280411858184},{"$f":"+Distribution!Q563+Transmission!Q563+Generation!Q563+Retail!Q563+Misc!Q563","v":112080.2296707433},{"$f":"+Distribution!R563+Transmission!R563+Generation!R563+Retail!R563+Misc!R563","v":1066.7316927010113},{"$f":"+Distribution!S563+Transmission!S563+Generation!S563+Retail!S563+Misc!S563","v":9320.5305807145232},{"$f":"+Distribution!T563+Transmission!T563+Generation!T563+Retail!T563+Misc!T563","v":22214.094615367489},{"$f":"+Distribution!U563+Transmission!U563+Generation!U563+Retail!U563+Misc!U563","v":16868.048433897868},{"$f":"ROUND(SUM(I563:U563)-H563,0)","v":0}]
[{"$f":"ROW()","v":564},null,null,null,"Customer","F42",null,{"$f":"+Distribution!H564+Transmission!H564+Generation!H564+Retail!H564+Misc!H564","v":772.78662735821297},{"$f":"+Distribution!I564+Transmission!I564+Generation!I564+Retail!I564+Misc!I564","v":674.19319958291635},{"$f":"+Distribution!J564+Transmission!J564+Generation!J564+Retail!J564+Misc!J564","v":14.186012284750189},{"$f":"+Distribution!K564+Transmission!K564+Generation!K564+Retail!K564+Misc!K564","v":0.26878369049086248},{"$f":"+Distribution!L564+Transmission!L564+Generation!L564+Retail!L564+Misc!L564","v":8.7173819296034925},{"$f":"+Distribution!M564+Transmission!M564+Generation!M564+Retail!M564+Misc!M564","v":1.1295267395053092},{"$f":"+Distribution!N564+Transmission!N564+Generation!N564+Retail!N564+Misc!N564","v":2.6980547921334188},{"$f":"+Distribution!O564+Transmission!O564+Generation!O564+Retail!O564+Misc!O564","v":1.9610890763107365},{"$f":"+Distribution!P564+Transmission!P564+Generation!P564+Retail!P564+Misc!P564","v":0.38277174716002321},{"$f":"+Distribution!Q564+Transmission!Q564+Generation!Q564+Retail!Q564+Misc!Q564","v":69.218327018843567},{"$f":"+Distribution!R564+Transmission!R564+Generation!R564+Retail!R564+Misc!R564","v":1.0235479455097637E-2},{"$f":"+Distribution!S564+Transmission!S564+Generation!S564+Retail!S564+Misc!S564","v":7.0816723479956555E-3},{"$f":"+Distribution!T564+Transmission!T564+Generation!T564+Retail!T564+Misc!T564","v":7.0816723479956555E-3},{"$f":"+Distribution!U564+Transmission!U564+Generation!U564+Retail!U564+Misc!U564","v":7.0816723479956555E-3},{"$f":"ROUND(SUM(I564:U564)-H564,0)","v":0}]
[{"$f":"ROW()","v":565},null,null,null,"Labor","F138D",null,{"$f":"+Distribution!H565+Transmission!H565+Generation!H565+Retail!H565+Misc!H565","v":5664161.2855015118},{"$f":"+Distribution!I565+Transmission!I565+Generation!I565+Retail!I565+Misc!I565","v":2866565.9103329843},{"$f":"+Distribution!J565+Transmission!J565+Generation!J565+Retail!J565+Misc!J565","v":1283166.2216843383},{"$f":"+Distribution!K565+Transmission!K565+Generation!K565+Retail!K565+Misc!K565","v":384170.64220750605},{"$f":"+Distribution!L565+Transmission!L565+Generation!L565+Retail!L565+Misc!L565","v":82076.162438945146},{"$f":"+Distribution!M565+Transmission!M565+Generation!M565+Retail!M565+Misc!M565","v":452015.74340042286},{"$f":"+Distribution!N565+Transmission!N565+Generation!N565+Retail!N565+Misc!N565","v":40761.444345553966},{"$f":"+Distribution!O565+Transmission!O565+Generation!O565+Retail!O565+Misc!O565","v":3651.9511882955658},{"$f":"+Distribution!P565+Transmission!P565+Generation!P565+Retail!P565+Misc!P565","v":1946.4330676612876},{"$f":"+Distribution!Q565+Transmission!Q565+Generation!Q565+Retail!Q565+Misc!Q565","v":427359.02002251649},{"$f":"+Distribution!R565+Transmission!R565+Generation!R565+Retail!R565+Misc!R565","v":3002.2862273823876},{"$f":"+Distribution!S565+Transmission!S565+Generation!S565+Retail!S565+Misc!S565","v":23114.149264604497},{"$f":"+Distribution!T565+Transmission!T565+Generation!T565+Retail!T565+Misc!T565","v":54948.183821743492},{"$f":"+Distribution!U565+Transmission!U565+Generation!U565+Retail!U565+Misc!U565","v":41383.137499558186},{"$f":"ROUND(SUM(I565:U565)-H565,0)","v":0}]
[{"$f":"ROW()","v":566}]
[{"$f":"ROW()","v":567},null,"931","Rents",null,"F102D",null,{"$f":"+Distribution!H567+Transmission!H567+Generation!H567+Retail!H567+Misc!H567","v":2232718.6034817789},{"$f":"+Distribution!I567+Transmission!I567+Generation!I567+Retail!I567+Misc!I567","v":939338.51968757319},{"$f":"+Distribution!J567+Transmission!J567+Generation!J567+Retail!J567+Misc!J567","v":596692.80067014438},{"$f":"+Distribution!K567+Transmission!K567+Generation!K567+Retail!K567+Misc!K567","v":182830.85422073858},{"$f":"+Distribution!L567+Transmission!L567+Generation!L567+Retail!L567+Misc!L567","v":14883.816829561063},{"$f":"+Distribution!M567+Transmission!M567+Generation!M567+Retail!M567+Misc!M567","v":253391.82887101086},{"$f":"+Distribution!N567+Transmission!N567+Generation!N567+Retail!N567+Misc!N567","v":19950.38810249366},{"$f":"+Distribution!O567+Transmission!O567+Generation!O567+Retail!O567+Misc!O567","v":639.93793643063657},{"$f":"+Distribution!P567+Transmission!P567+Generation!P567+Retail!P567+Misc!P567","v":844.9462715241832},{"$f":"+Distribution!Q567+Transmission!Q567+Generation!Q567+Retail!Q567+Misc!Q567","v":155508.12195581835},{"$f":"+Distribution!R567+Transmission!R567+Generation!R567+Retail!R567+Misc!R567","v":1480.059798681757},{"$f":"+Distribution!S567+Transmission!S567+Generation!S567+Retail!S567+Misc!S567","v":12931.970343892288},{"$f":"+Distribution!T567+Transmission!T567+Generation!T567+Retail!T567+Misc!T567","v":30821.422696338286},{"$f":"+Distribution!U567+Transmission!U567+Generation!U567+Retail!U567+Misc!U567","v":23403.936097571743},{"$f":"ROUND(SUM(I567:U567)-H567,0)","v":0}]
[{"$f":"ROW()","v":568}]
[{"$f":"ROW()","v":569},null,"935","Maintenance of General Plant",null,"F108",null,{"$f":"+Distribution!H569+Transmission!H569+Generation!H569+Retail!H569+Misc!H569","v":9350350.7595269717},{"$f":"+Distribution!I569+Transmission!I569+Generation!I569+Retail!I569+Misc!I569","v":3846415.8199700061},{"$f":"+Distribution!J569+Transmission!J569+Generation!J569+Retail!J569+Misc!J569","v":2411848.7692596256},{"$f":"+Distribution!K569+Transmission!K569+Generation!K569+Retail!K569+Misc!K569","v":757541.42061097617},{"$f":"+Distribution!L569+Transmission!L569+Generation!L569+Retail!L569+Misc!L569","v":67103.106681900579},{"$f":"+Distribution!M569+Transmission!M569+Generation!M569+Retail!M569+Misc!M569","v":1156576.0048458709},{"$f":"+Distribution!N569+Transmission!N569+Generation!N569+Retail!N569+Misc!N569","v":86138.878458324558},{"$f":"+Distribution!O569+Transmission!O569+Generation!O569+Retail!O569+Misc!O569","v":3259.9313311929041},{"$f":"+Distribution!P569+Transmission!P569+Generation!P569+Retail!P569+Misc!P569","v":4541.7142223719329},{"$f":"+Distribution!Q569+Transmission!Q569+Generation!Q569+Retail!Q569+Misc!Q569","v":646316.33161896095},{"$f":"+Distribution!R569+Transmission!R569+Generation!R569+Retail!R569+Misc!R569","v":5805.5319452129352},{"$f":"+Distribution!S569+Transmission!S569+Generation!S569+Retail!S569+Misc!S569","v":62471.165346507005},{"$f":"+Distribution!T569+Transmission!T569+Generation!T569+Retail!T569+Misc!T569","v":183783.89469498704},{"$f":"+Distribution!U569+Transmission!U569+Generation!U569+Retail!U569+Misc!U569","v":118548.19054103506},{"$f":"ROUND(SUM(I569:U569)-H569,0)","v":0}]
[{"$f":"ROW()","v":570}]
[{"$f":"ROW()","v":571},null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,{"$f":"+Distribution!H571+Transmission!H571+Generation!H571+Retail!H571+Misc!H571","v":58208732.993032798},{"$f":"+Distribution!I571+Transmission!I571+Generation!I571+Retail!I571+Misc!I571","v":24740645.422400475},{"$f":"+Distribution!J571+Transmission!J571+Generation!J571+Retail!J571+Misc!J571","v":15268881.714571623},{"$f":"+Distribution!K571+Transmission!K571+Generation!K571+Retail!K571+Misc!K571","v":4694329.7422421314},{"$f":"+Distribution!L571+Transmission!L571+Generation!L571+Retail!L571+Misc!L571","v":428260.62187619269},{"$f":"+Distribution!M571+Transmission!M571+Generation!M571+Retail!M571+Misc!M571","v":6607415.6065531317},{"$f":"+Distribution!N571+Transmission!N571+Generation!N571+Retail!N571+Misc!N571","v":511765.9924123314},{"$f":"+Distribution!O571+Transmission!O571+Generation!O571+Retail!O571+Misc!O571","v":19132.191334094827},{"$f":"+Distribution!P571+Transmission!P571+Generation!P571+Retail!P571+Misc!P571","v":22938.426743702672},{"$f":"+Distribution!Q571+Transmission!Q571+Generation!Q571+Retail!Q571+Misc!Q571","v":4068934.6436209502},{"$f":"+Distribution!R571+Transmission!R571+Generation!R571+Retail!R571+Misc!R571","v":37383.447518595589},{"$f":"+Distribution!S571+Transmission!S571+Generation!S571+Retail!S571+Misc!S571","v":340648.09626463609},{"$f":"+Distribution!T571+Transmission!T571+Generation!T571+Retail!T571+Misc!T571","v":846752.36305319658},{"$f":"+Distribution!U571+Transmission!U571+Generation!U571+Retail!U571+Misc!U571","v":621644.72444173519},{"$f":"ROUND(SUM(I571:U571)-H571,0)","v":0}]
[{"$f":"ROW()","v":572}]
[{"$f":"ROW()","v":573}]
[{"$f":"ROW()","v":574},null,"TOTAL O & M EXPENSE",null,null,null,null,{"$f":"+Distribution!H574+Transmission!H574+Generation!H574+Retail!H574+Misc!H574","v":1207658327.0935881},{"$f":"+Distribution!I574+Transmission!I574+Generation!I574+Retail!I574+Misc!I574","v":445415434.51120996},{"$f":"+Distribution!J574+Transmission!J574+Generation!J574+Retail!J574+Misc!J574","v":318524962.03855425},{"$f":"+Distribution!K574+Transmission!K574+Generation!K574+Retail!K574+Misc!K574","v":102761604.52683993},{"$f":"+Distribution!L574+Transmission!L574+Generation!L574+Retail!L574+Misc!L574","v":7239583.2483429266},{"$f":"+Distribution!M574+Transmission!M574+Generation!M574+Retail!M574+Misc!M574","v":183750632.07386371},{"$f":"+Distribution!N574+Transmission!N574+Generation!N574+Retail!N574+Misc!N574","v":10092083.18509135},{"$f":"+Distribution!O574+Transmission!O574+Generation!O574+Retail!O574+Misc!O574","v":413392.97807281942},{"$f":"+Distribution!P574+Transmission!P574+Generation!P574+Retail!P574+Misc!P574","v":651436.80710878305},{"$f":"+Distribution!Q574+Transmission!Q574+Generation!Q574+Retail!Q574+Misc!Q574","v":79342607.115727559},{"$f":"+Distribution!R574+Transmission!R574+Generation!R574+Retail!R574+Misc!R574","v":694850.52359416988},{"$f":"+Distribution!S574+Transmission!S574+Generation!S574+Retail!S574+Misc!S574","v":10008438.778687865},{"$f":"+Distribution!T574+Transmission!T574+Generation!T574+Retail!T574+Misc!T574","v":29972955.891091224},{"$f":"+Distribution!U574+Transmission!U574+Generation!U574+Retail!U574+Misc!U574","v":18790345.415403526},{"$f":"ROUND(SUM(I574:U574)-H574,0)","v":0}]
[{"$f":"ROW()","v":575}]
[{"$f":"ROW()","v":576},null,null,null,null,null,null,"DEPRECIATION EXPENSE"]
[{"$f":"ROW()","v":577}]
[{"$f":"ROW()","v":578},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":579},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":"'Hot Sheet'!R10","v":"Mobile"}]
[{"$f":"ROW()","v":580},null,"FERC",null,null,"COS",null,{"$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."},{"$f":"'Hot Sheet'!R11","v":"Home Park"},{"$f":"'Hot Sheet'!S11","v":"Industrial"},{"$f":"'Hot Sheet'!T11","v":"Industrial"},{"$f":"'Hot Sheet'!U11","v":"Industrial"}]
[{"$f":"ROW()","v":581},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$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"},{"$f":"'Hot Sheet'!R12","v":"Sch 25"},{"$f":"'Hot Sheet'!S12","v":"Cust A"},{"$f":"'Hot Sheet'!T12","v":"Cust B"},{"$f":"'Hot Sheet'!U12","v":"Cust C"}]
[{"$f":"ROW()","v":582},null,"403SP","Steam Depreciation",null,"F10",null,{"$f":"+Distribution!H582+Transmission!H582+Generation!H582+Retail!H582+Misc!H582","v":51590938.611888677},{"$f":"+Distribution!I582+Transmission!I582+Generation!I582+Retail!I582+Misc!I582","v":18128657.889783934},{"$f":"+Distribution!J582+Transmission!J582+Generation!J582+Retail!J582+Misc!J582","v":14587911.51810221},{"$f":"+Distribution!K582+Transmission!K582+Generation!K582+Retail!K582+Misc!K582","v":4627863.643060795},{"$f":"+Distribution!L582+Transmission!L582+Generation!L582+Retail!L582+Misc!L582","v":122783.3041621992},{"$f":"+Distribution!M582+Transmission!M582+Generation!M582+Retail!M582+Misc!M582","v":8164749.1054046843},{"$f":"+Distribution!N582+Transmission!N582+Generation!N582+Retail!N582+Misc!N582","v":434934.09385173378},{"$f":"+Distribution!O582+Transmission!O582+Generation!O582+Retail!O582+Misc!O582","v":10777.167001288737},{"$f":"+Distribution!P582+Transmission!P582+Generation!P582+Retail!P582+Misc!P582","v":22179.19850700373},{"$f":"+Distribution!Q582+Transmission!Q582+Generation!Q582+Retail!Q582+Misc!Q582","v":3272019.5416785562},{"$f":"+Distribution!R582+Transmission!R582+Generation!R582+Retail!R582+Misc!R582","v":32862.272344689009},{"$f":"+Distribution!S582+Transmission!S582+Generation!S582+Retail!S582+Misc!S582","v":421336.88920136727},{"$f":"+Distribution!T582+Transmission!T582+Generation!T582+Retail!T582+Misc!T582","v":1008733.2019845401},{"$f":"+Distribution!U582+Transmission!U582+Generation!U582+Retail!U582+Misc!U582","v":756130.78680567304},{"$f":"ROUND(SUM(I582:U582)-H582,0)","v":0}]
[{"$f":"ROW()","v":583},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H583+Transmission!H583+Generation!H583+Retail!H583+Misc!H583","v":3211732.6132343891},{"$f":"+Distribution!I583+Transmission!I583+Generation!I583+Retail!I583+Misc!I583","v":1128578.067105968},{"$f":"+Distribution!J583+Transmission!J583+Generation!J583+Retail!J583+Misc!J583","v":908153.10677192674},{"$f":"+Distribution!K583+Transmission!K583+Generation!K583+Retail!K583+Misc!K583","v":288102.15498957626},{"$f":"+Distribution!L583+Transmission!L583+Generation!L583+Retail!L583+Misc!L583","v":7643.7287816186208},{"$f":"+Distribution!M583+Transmission!M583+Generation!M583+Retail!M583+Misc!M583","v":508286.7589980553},{"$f":"+Distribution!N583+Transmission!N583+Generation!N583+Retail!N583+Misc!N583","v":27076.305479529663},{"$f":"+Distribution!O583+Transmission!O583+Generation!O583+Retail!O583+Misc!O583","v":670.91973256590745},{"$f":"+Distribution!P583+Transmission!P583+Generation!P583+Retail!P583+Misc!P583","v":1380.7396627579128},{"$f":"+Distribution!Q583+Transmission!Q583+Generation!Q583+Retail!Q583+Misc!Q583","v":203695.69067556341},{"$f":"+Distribution!R583+Transmission!R583+Generation!R583+Retail!R583+Misc!R583","v":2045.8017371699136},{"$f":"+Distribution!S583+Transmission!S583+Generation!S583+Retail!S583+Misc!S583","v":26229.827652232663},{"$f":"+Distribution!T583+Transmission!T583+Generation!T583+Retail!T583+Misc!T583","v":62797.487505286845},{"$f":"+Distribution!U583+Transmission!U583+Generation!U583+Retail!U583+Misc!U583","v":47072.024142137532},{"$f":"ROUND(SUM(I583:U583)-H583,0)","v":0}]
[{"$f":"ROW()","v":584},null,null,null,"Total 403SP",null,null,{"$f":"+Distribution!H584+Transmission!H584+Generation!H584+Retail!H584+Misc!H584","v":54802671.225123063},{"$f":"+Distribution!I584+Transmission!I584+Generation!I584+Retail!I584+Misc!I584","v":19257235.956889901},{"$f":"+Distribution!J584+Transmission!J584+Generation!J584+Retail!J584+Misc!J584","v":15496064.624874137},{"$f":"+Distribution!K584+Transmission!K584+Generation!K584+Retail!K584+Misc!K584","v":4915965.798050371},{"$f":"+Distribution!L584+Transmission!L584+Generation!L584+Retail!L584+Misc!L584","v":130427.03294381782},{"$f":"+Distribution!M584+Transmission!M584+Generation!M584+Retail!M584+Misc!M584","v":8673035.8644027393},{"$f":"+Distribution!N584+Transmission!N584+Generation!N584+Retail!N584+Misc!N584","v":462010.39933126344},{"$f":"+Distribution!O584+Transmission!O584+Generation!O584+Retail!O584+Misc!O584","v":11448.086733854645},{"$f":"+Distribution!P584+Transmission!P584+Generation!P584+Retail!P584+Misc!P584","v":23559.938169761641},{"$f":"+Distribution!Q584+Transmission!Q584+Generation!Q584+Retail!Q584+Misc!Q584","v":3475715.2323541194},{"$f":"+Distribution!R584+Transmission!R584+Generation!R584+Retail!R584+Misc!R584","v":34908.074081858926},{"$f":"+Distribution!S584+Transmission!S584+Generation!S584+Retail!S584+Misc!S584","v":447566.71685359994},{"$f":"+Distribution!T584+Transmission!T584+Generation!T584+Retail!T584+Misc!T584","v":1071530.689489827},{"$f":"+Distribution!U584+Transmission!U584+Generation!U584+Retail!U584+Misc!U584","v":803202.81094781053},{"$f":"ROUND(SUM(I584:U584)-H584,0)","v":0}]
[{"$f":"ROW()","v":585}]
[{"$f":"ROW()","v":586},null,"403NP","Nuclear Depreciation",null,"F10",null,{"$f":"+Distribution!H586+Transmission!H586+Generation!H586+Retail!H586+Misc!H586","v":0},{"$f":"+Distribution!I586+Transmission!I586+Generation!I586+Retail!I586+Misc!I586","v":0},{"$f":"+Distribution!J586+Transmission!J586+Generation!J586+Retail!J586+Misc!J586","v":0},{"$f":"+Distribution!K586+Transmission!K586+Generation!K586+Retail!K586+Misc!K586","v":0},{"$f":"+Distribution!L586+Transmission!L586+Generation!L586+Retail!L586+Misc!L586","v":0},{"$f":"+Distribution!M586+Transmission!M586+Generation!M586+Retail!M586+Misc!M586","v":0},{"$f":"+Distribution!N586+Transmission!N586+Generation!N586+Retail!N586+Misc!N586","v":0},{"$f":"+Distribution!O586+Transmission!O586+Generation!O586+Retail!O586+Misc!O586","v":0},{"$f":"+Distribution!P586+Transmission!P586+Generation!P586+Retail!P586+Misc!P586","v":0},{"$f":"+Distribution!Q586+Transmission!Q586+Generation!Q586+Retail!Q586+Misc!Q586","v":0},{"$f":"+Distribution!R586+Transmission!R586+Generation!R586+Retail!R586+Misc!R586","v":0},{"$f":"+Distribution!S586+Transmission!S586+Generation!S586+Retail!S586+Misc!S586","v":0},{"$f":"+Distribution!T586+Transmission!T586+Generation!T586+Retail!T586+Misc!T586","v":0},{"$f":"+Distribution!U586+Transmission!U586+Generation!U586+Retail!U586+Misc!U586","v":0},{"$f":"ROUND(SUM(I586:U586)-H586,0)","v":0}]
[{"$f":"ROW()","v":587}]
[{"$f":"ROW()","v":588},null,"403HP","Hydro Depreciation",null,"F10",null,{"$f":"+Distribution!H588+Transmission!H588+Generation!H588+Retail!H588+Misc!H588","v":8641229.899291262},{"$f":"+Distribution!I588+Transmission!I588+Generation!I588+Retail!I588+Misc!I588","v":3036461.5338695128},{"$f":"+Distribution!J588+Transmission!J588+Generation!J588+Retail!J588+Misc!J588","v":2443403.8335055867},{"$f":"+Distribution!K588+Transmission!K588+Generation!K588+Retail!K588+Misc!K588","v":775144.5265049797},{"$f":"+Distribution!L588+Transmission!L588+Generation!L588+Retail!L588+Misc!L588","v":20565.602945158884},{"$f":"+Distribution!M588+Transmission!M588+Generation!M588+Retail!M588+Misc!M588","v":1367555.5434375468},{"$f":"+Distribution!N588+Transmission!N588+Generation!N588+Retail!N588+Misc!N588","v":72849.333567788039},{"$f":"+Distribution!O588+Transmission!O588+Generation!O588+Retail!O588+Misc!O588","v":1805.1227643245643},{"$f":"+Distribution!P588+Transmission!P588+Generation!P588+Retail!P588+Misc!P588","v":3714.9072770866669},{"$f":"+Distribution!Q588+Transmission!Q588+Generation!Q588+Retail!Q588+Misc!Q588","v":548047.27061318618},{"$f":"+Distribution!R588+Transmission!R588+Generation!R588+Retail!R588+Misc!R588","v":5504.2698966934586},{"$f":"+Distribution!S588+Transmission!S588+Generation!S588+Retail!S588+Misc!S588","v":70571.86828933208},{"$f":"+Distribution!T588+Transmission!T588+Generation!T588+Retail!T588+Misc!T588","v":168957.87787407948},{"$f":"+Distribution!U588+Transmission!U588+Generation!U588+Retail!U588+Misc!U588","v":126648.20874598567},{"$f":"ROUND(SUM(I588:U588)-H588,0)","v":0}]
[{"$f":"ROW()","v":589}]
[{"$f":"ROW()","v":590},null,"403OP","Other Production Depreciation",null,"F10",null,{"$f":"+Distribution!H590+Transmission!H590+Generation!H590+Retail!H590+Misc!H590","v":13402753.367050581},{"$f":"+Distribution!I590+Transmission!I590+Generation!I590+Retail!I590+Misc!I590","v":4709624.1531922519},{"$f":"+Distribution!J590+Transmission!J590+Generation!J590+Retail!J590+Misc!J590","v":3789777.5360967149},{"$f":"+Distribution!K590+Transmission!K590+Generation!K590+Retail!K590+Misc!K590","v":1202267.6208878017},{"$f":"+Distribution!L590+Transmission!L590+Generation!L590+Retail!L590+Misc!L590","v":31897.739943391709},{"$f":"+Distribution!M590+Transmission!M590+Generation!M590+Retail!M590+Misc!M590","v":2121111.2165803597},{"$f":"+Distribution!N590+Transmission!N590+Generation!N590+Retail!N590+Misc!N590","v":112991.05129041214},{"$f":"+Distribution!O590+Transmission!O590+Generation!O590+Retail!O590+Misc!O590","v":2799.7883969589816},{"$f":"+Distribution!P590+Transmission!P590+Generation!P590+Retail!P590+Misc!P590","v":5761.9096582927059},{"$f":"+Distribution!Q590+Transmission!Q590+Generation!Q590+Retail!Q590+Misc!Q590","v":850034.36861646443},{"$f":"+Distribution!R590+Transmission!R590+Generation!R590+Retail!R590+Misc!R590","v":8537.2536954622719},{"$f":"+Distribution!S590+Transmission!S590+Generation!S590+Retail!S590+Misc!S590","v":109458.64840506941},{"$f":"+Distribution!T590+Transmission!T590+Generation!T590+Retail!T590+Misc!T590","v":262057.69236069857},{"$f":"+Distribution!U590+Transmission!U590+Generation!U590+Retail!U590+Misc!U590","v":196434.38792670064},{"$f":"ROUND(SUM(I590:U590)-H590,0)","v":0}]
[{"$f":"ROW()","v":591},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H591+Transmission!H591+Generation!H591+Retail!H591+Misc!H591","v":1084824.6373914138},{"$f":"+Distribution!I591+Transmission!I591+Generation!I591+Retail!I591+Misc!I591","v":381199.00995842507},{"$f":"+Distribution!J591+Transmission!J591+Generation!J591+Retail!J591+Misc!J591","v":306746.22809200938},{"$f":"+Distribution!K591+Transmission!K591+Generation!K591+Retail!K591+Misc!K591","v":97312.059705837994},{"$f":"+Distribution!L591+Transmission!L591+Generation!L591+Retail!L591+Misc!L591","v":2581.8168267398614},{"$f":"+Distribution!M591+Transmission!M591+Generation!M591+Retail!M591+Misc!M591","v":171683.65658734913},{"$f":"+Distribution!N591+Transmission!N591+Generation!N591+Retail!N591+Misc!N591","v":9145.5444182041265},{"$f":"+Distribution!O591+Transmission!O591+Generation!O591+Retail!O591+Misc!O591","v":226.61608024292855},{"$f":"+Distribution!P591+Transmission!P591+Generation!P591+Retail!P591+Misc!P591","v":466.37145253348751},{"$f":"+Distribution!Q591+Transmission!Q591+Generation!Q591+Retail!Q591+Misc!Q591","v":68802.148368378257},{"$f":"+Distribution!R591+Transmission!R591+Generation!R591+Retail!R591+Misc!R591","v":691.00899575356743},{"$f":"+Distribution!S591+Transmission!S591+Generation!S591+Retail!S591+Misc!S591","v":8859.6302053355212},{"$f":"+Distribution!T591+Transmission!T591+Generation!T591+Retail!T591+Misc!T591","v":21211.062630587359},{"$f":"+Distribution!U591+Transmission!U591+Generation!U591+Retail!U591+Misc!U591","v":15899.484070016995},{"$f":"ROUND(SUM(I591:U591)-H591,0)","v":0}]
[{"$f":"ROW()","v":592},null,null,null,"System Generation","F10",null,{"$f":"+Distribution!H592+Transmission!H592+Generation!H592+Retail!H592+Misc!H592","v":33704507.829547673},{"$f":"+Distribution!I592+Transmission!I592+Generation!I592+Retail!I592+Misc!I592","v":11843504.076985531},{"$f":"+Distribution!J592+Transmission!J592+Generation!J592+Retail!J592+Misc!J592","v":9530324.3400445059},{"$f":"+Distribution!K592+Transmission!K592+Generation!K592+Retail!K592+Misc!K592","v":3023396.5612650705},{"$f":"+Distribution!L592+Transmission!L592+Generation!L592+Retail!L592+Misc!L592","v":80214.683970082493},{"$f":"+Distribution!M592+Transmission!M592+Generation!M592+Retail!M592+Misc!M592","v":5334053.9550871765},{"$f":"+Distribution!N592+Transmission!N592+Generation!N592+Retail!N592+Misc!N592","v":284143.68813566986},{"$f":"+Distribution!O592+Transmission!O592+Generation!O592+Retail!O592+Misc!O592","v":7040.754042252951},{"$f":"+Distribution!P592+Transmission!P592+Generation!P592+Retail!P592+Misc!P592","v":14489.733853381291},{"$f":"+Distribution!Q592+Transmission!Q592+Generation!Q592+Retail!Q592+Misc!Q592","v":2137619.7299020337},{"$f":"+Distribution!R592+Transmission!R592+Generation!R592+Retail!R592+Misc!R592","v":21469.016562591878},{"$f":"+Distribution!S592+Transmission!S592+Generation!S592+Retail!S592+Misc!S592","v":275260.59542735782},{"$f":"+Distribution!T592+Transmission!T592+Generation!T592+Retail!T592+Misc!T592","v":659008.28748205584},{"$f":"+Distribution!U592+Transmission!U592+Generation!U592+Retail!U592+Misc!U592","v":493982.40678996011},{"$f":"ROUND(SUM(I592:U592)-H592,0)","v":0}]
[{"$f":"ROW()","v":593},null,null,null,"Total 403OP",null,null,{"$f":"+Distribution!H593+Transmission!H593+Generation!H593+Retail!H593+Misc!H593","v":48192085.833989665},{"$f":"+Distribution!I593+Transmission!I593+Generation!I593+Retail!I593+Misc!I593","v":16934327.240136206},{"$f":"+Distribution!J593+Transmission!J593+Generation!J593+Retail!J593+Misc!J593","v":13626848.10423323},{"$f":"+Distribution!K593+Transmission!K593+Generation!K593+Retail!K593+Misc!K593","v":4322976.2418587105},{"$f":"+Distribution!L593+Transmission!L593+Generation!L593+Retail!L593+Misc!L593","v":114694.24074021407},{"$f":"+Distribution!M593+Transmission!M593+Generation!M593+Retail!M593+Misc!M593","v":7626848.828254886},{"$f":"+Distribution!N593+Transmission!N593+Generation!N593+Retail!N593+Misc!N593","v":406280.28384428611},{"$f":"+Distribution!O593+Transmission!O593+Generation!O593+Retail!O593+Misc!O593","v":10067.158519454861},{"$f":"+Distribution!P593+Transmission!P593+Generation!P593+Retail!P593+Misc!P593","v":20718.014964207483},{"$f":"+Distribution!Q593+Transmission!Q593+Generation!Q593+Retail!Q593+Misc!Q593","v":3056456.2468868764},{"$f":"+Distribution!R593+Transmission!R593+Generation!R593+Retail!R593+Misc!R593","v":30697.279253807719},{"$f":"+Distribution!S593+Transmission!S593+Generation!S593+Retail!S593+Misc!S593","v":393578.87403776275},{"$f":"+Distribution!T593+Transmission!T593+Generation!T593+Retail!T593+Misc!T593","v":942277.0424733418},{"$f":"+Distribution!U593+Transmission!U593+Generation!U593+Retail!U593+Misc!U593","v":706316.27878667775},{"$f":"ROUND(SUM(I593:U593)-H593,0)","v":0}]
[{"$f":"ROW()","v":594}]
[{"$f":"ROW()","v":595},null,"403TP","Transmission Depreciation",null,"F106",null,{"$f":"+Distribution!H595+Transmission!H595+Generation!H595+Retail!H595+Misc!H595","v":35665107.189039961},{"$f":"+Distribution!I595+Transmission!I595+Generation!I595+Retail!I595+Misc!I595","v":12425423.529283978},{"$f":"+Distribution!J595+Transmission!J595+Generation!J595+Retail!J595+Misc!J595","v":9998587.8779413812},{"$f":"+Distribution!K595+Transmission!K595+Generation!K595+Retail!K595+Misc!K595","v":3171948.3124677585},{"$f":"+Distribution!L595+Transmission!L595+Generation!L595+Retail!L595+Misc!L595","v":84155.957148927409},{"$f":"+Distribution!M595+Transmission!M595+Generation!M595+Retail!M595+Misc!M595","v":5877113.4968426088},{"$f":"+Distribution!N595+Transmission!N595+Generation!N595+Retail!N595+Misc!N595","v":298104.82145391463},{"$f":"+Distribution!O595+Transmission!O595+Generation!O595+Retail!O595+Misc!O595","v":7386.6948811637567},{"$f":"+Distribution!P595+Transmission!P595+Generation!P595+Retail!P595+Misc!P595","v":15201.673321050734},{"$f":"+Distribution!Q595+Transmission!Q595+Generation!Q595+Retail!Q595+Misc!Q595","v":2242649.6682007979},{"$f":"+Distribution!R595+Transmission!R595+Generation!R595+Retail!R595+Misc!R595","v":22523.87653294194},{"$f":"+Distribution!S595+Transmission!S595+Generation!S595+Retail!S595+Misc!S595","v":290249.3181143676},{"$f":"+Distribution!T595+Transmission!T595+Generation!T595+Retail!T595+Misc!T595","v":691388.04090797808},{"$f":"+Distribution!U595+Transmission!U595+Generation!U595+Retail!U595+Misc!U595","v":540373.92194309074},{"$f":"ROUND(SUM(I595:U595)-H595,0)","v":0}]
[{"$f":"ROW()","v":596}]
[{"$f":"ROW()","v":597},null,"403","Distribution Depreciation"]
[{"$f":"ROW()","v":598},null,null,null,"Land Rights","F118",null,{"$f":"+Distribution!H598+Transmission!H598+Generation!H598+Retail!H598+Misc!H598","v":130918.66},{"$f":"+Distribution!I598+Transmission!I598+Generation!I598+Retail!I598+Misc!I598","v":65037.509876567805},{"$f":"+Distribution!J598+Transmission!J598+Generation!J598+Retail!J598+Misc!J598","v":42254.5039610366},{"$f":"+Distribution!K598+Transmission!K598+Generation!K598+Retail!K598+Misc!K598","v":12237.928421473351},{"$f":"+Distribution!L598+Transmission!L598+Generation!L598+Retail!L598+Misc!L598","v":94.008740819916667},{"$f":"+Distribution!M598+Transmission!M598+Generation!M598+Retail!M598+Misc!M598","v":0},{"$f":"+Distribution!N598+Transmission!N598+Generation!N598+Retail!N598+Misc!N598","v":1230.0454600665207},{"$f":"+Distribution!O598+Transmission!O598+Generation!O598+Retail!O598+Misc!O598","v":23.12573004959393},{"$f":"+Distribution!P598+Transmission!P598+Generation!P598+Retail!P598+Misc!P598","v":18.00856728959203},{"$f":"+Distribution!Q598+Transmission!Q598+Generation!Q598+Retail!Q598+Misc!Q598","v":9911.0145495559536},{"$f":"+Distribution!R598+Transmission!R598+Generation!R598+Retail!R598+Misc!R598","v":112.5146931406716},{"$f":"+Distribution!S598+Transmission!S598+Generation!S598+Retail!S598+Misc!S598","v":0},{"$f":"+Distribution!T598+Transmission!T598+Generation!T598+Retail!T598+Misc!T598","v":0},{"$f":"+Distribution!U598+Transmission!U598+Generation!U598+Retail!U598+Misc!U598","v":0},{"$f":"ROUND(SUM(I598:U598)-H598,0)","v":0}]
[{"$f":"ROW()","v":599},null,null,null,"Structures","F119",null,{"$f":"+Distribution!H599+Transmission!H599+Generation!H599+Retail!H599+Misc!H599","v":592018.56000000006},{"$f":"+Distribution!I599+Transmission!I599+Generation!I599+Retail!I599+Misc!I599","v":294101.79529114842},{"$f":"+Distribution!J599+Transmission!J599+Generation!J599+Retail!J599+Misc!J599","v":191076.28040591913},{"$f":"+Distribution!K599+Transmission!K599+Generation!K599+Retail!K599+Misc!K599","v":55340.321704054455},{"$f":"+Distribution!L599+Transmission!L599+Generation!L599+Retail!L599+Misc!L599","v":425.11067076015206},{"$f":"+Distribution!M599+Transmission!M599+Generation!M599+Retail!M599+Misc!M599","v":0},{"$f":"+Distribution!N599+Transmission!N599+Generation!N599+Retail!N599+Misc!N599","v":5562.306717798052},{"$f":"+Distribution!O599+Transmission!O599+Generation!O599+Retail!O599+Misc!O599","v":104.57532488423979},{"$f":"+Distribution!P599+Transmission!P599+Generation!P599+Retail!P599+Misc!P599","v":81.435343704613047},{"$f":"+Distribution!Q599+Transmission!Q599+Generation!Q599+Retail!Q599+Misc!Q599","v":44817.939335516909},{"$f":"+Distribution!R599+Transmission!R599+Generation!R599+Retail!R599+Misc!R599","v":508.795206214166},{"$f":"+Distribution!S599+Transmission!S599+Generation!S599+Retail!S599+Misc!S599","v":0},{"$f":"+Distribution!T599+Transmission!T599+Generation!T599+Retail!T599+Misc!T599","v":0},{"$f":"+Distribution!U599+Transmission!U599+Generation!U599+Retail!U599+Misc!U599","v":0},0]
[{"$f":"ROW()","v":600},null,null,null,"Station Equip","F120",null,{"$f":"+Distribution!H600+Transmission!H600+Generation!H600+Retail!H600+Misc!H600","v":9512249.4499999993},{"$f":"+Distribution!I600+Transmission!I600+Generation!I600+Retail!I600+Misc!I600","v":4725476.2426742809},{"$f":"+Distribution!J600+Transmission!J600+Generation!J600+Retail!J600+Misc!J600","v":3070115.3071945067},{"$f":"+Distribution!K600+Transmission!K600+Generation!K600+Retail!K600+Misc!K600","v":889179.79985663807},{"$f":"+Distribution!L600+Transmission!L600+Generation!L600+Retail!L600+Misc!L600","v":6830.4594101363755},{"$f":"+Distribution!M600+Transmission!M600+Generation!M600+Retail!M600+Misc!M600","v":0},{"$f":"+Distribution!N600+Transmission!N600+Generation!N600+Retail!N600+Misc!N600","v":89372.280857386999},{"$f":"+Distribution!O600+Transmission!O600+Generation!O600+Retail!O600+Misc!O600","v":1680.2624846992653},{"$f":"+Distribution!P600+Transmission!P600+Generation!P600+Retail!P600+Misc!P600","v":1308.4611796035015},{"$f":"+Distribution!Q600+Transmission!Q600+Generation!Q600+Retail!Q600+Misc!Q600","v":720111.57689786621},{"$f":"+Distribution!R600+Transmission!R600+Generation!R600+Retail!R600+Misc!R600","v":8175.0594448818229},{"$f":"+Distribution!S600+Transmission!S600+Generation!S600+Retail!S600+Misc!S600","v":0},{"$f":"+Distribution!T600+Transmission!T600+Generation!T600+Retail!T600+Misc!T600","v":0},{"$f":"+Distribution!U600+Transmission!U600+Generation!U600+Retail!U600+Misc!U600","v":0},0]
[{"$f":"ROW()","v":601},null,null,null,"Poles & Towers","F121",null,{"$f":"+Distribution!H601+Transmission!H601+Generation!H601+Retail!H601+Misc!H601","v":10962430.216116723},{"$f":"+Distribution!I601+Transmission!I601+Generation!I601+Retail!I601+Misc!I601","v":5400998.3589344565},{"$f":"+Distribution!J601+Transmission!J601+Generation!J601+Retail!J601+Misc!J601","v":3473363.086475377},{"$f":"+Distribution!K601+Transmission!K601+Generation!K601+Retail!K601+Misc!K601","v":1005970.1297941972},{"$f":"+Distribution!L601+Transmission!L601+Generation!L601+Retail!L601+Misc!L601","v":146932.99596678995},{"$f":"+Distribution!M601+Transmission!M601+Generation!M601+Retail!M601+Misc!M601","v":0},{"$f":"+Distribution!N601+Transmission!N601+Generation!N601+Retail!N601+Misc!N601","v":101110.98451472304},{"$f":"+Distribution!O601+Transmission!O601+Generation!O601+Retail!O601+Misc!O601","v":1900.9584676729785},{"$f":"+Distribution!P601+Transmission!P601+Generation!P601+Retail!P601+Misc!P601","v":1480.3224982041033},{"$f":"+Distribution!Q601+Transmission!Q601+Generation!Q601+Retail!Q601+Misc!Q601","v":821424.55755980092},{"$f":"+Distribution!R601+Transmission!R601+Generation!R601+Retail!R601+Misc!R601","v":9248.821905500974},{"$f":"+Distribution!S601+Transmission!S601+Generation!S601+Retail!S601+Misc!S601","v":0},{"$f":"+Distribution!T601+Transmission!T601+Generation!T601+Retail!T601+Misc!T601","v":0},{"$f":"+Distribution!U601+Transmission!U601+Generation!U601+Retail!U601+Misc!U601","v":0},0]
[{"$f":"ROW()","v":602},null,null,null,"OH Conductors","F122",null,{"$f":"+Distribution!H602+Transmission!H602+Generation!H602+Retail!H602+Misc!H602","v":6301225.3799999999},{"$f":"+Distribution!I602+Transmission!I602+Generation!I602+Retail!I602+Misc!I602","v":4501468.1408278216},{"$f":"+Distribution!J602+Transmission!J602+Generation!J602+Retail!J602+Misc!J602","v":871193.10291842173},{"$f":"+Distribution!K602+Transmission!K602+Generation!K602+Retail!K602+Misc!K602","v":252318.63672161676},{"$f":"+Distribution!L602+Transmission!L602+Generation!L602+Retail!L602+Misc!L602","v":55625.928286529663},{"$f":"+Distribution!M602+Transmission!M602+Generation!M602+Retail!M602+Misc!M602","v":0},{"$f":"+Distribution!N602+Transmission!N602+Generation!N602+Retail!N602+Misc!N602","v":25360.778630231038},{"$f":"+Distribution!O602+Transmission!O602+Generation!O602+Retail!O602+Misc!O602","v":476.80068704006788},{"$f":"+Distribution!P602+Transmission!P602+Generation!P602+Retail!P602+Misc!P602","v":371.29626774466067},{"$f":"+Distribution!Q602+Transmission!Q602+Generation!Q602+Retail!Q602+Misc!Q602","v":592090.89503693732},{"$f":"+Distribution!R602+Transmission!R602+Generation!R602+Retail!R602+Misc!R602","v":2319.8006236571391},{"$f":"+Distribution!S602+Transmission!S602+Generation!S602+Retail!S602+Misc!S602","v":0},{"$f":"+Distribution!T602+Transmission!T602+Generation!T602+Retail!T602+Misc!T602","v":0},{"$f":"+Distribution!U602+Transmission!U602+Generation!U602+Retail!U602+Misc!U602","v":0},0]
[{"$f":"ROW()","v":603},null,null,null,"UG Conduit","F123",null,{"$f":"+Distribution!H603+Transmission!H603+Generation!H603+Retail!H603+Misc!H603","v":3668164.17},{"$f":"+Distribution!I603+Transmission!I603+Generation!I603+Retail!I603+Misc!I603","v":2200772.2344506173},{"$f":"+Distribution!J603+Transmission!J603+Generation!J603+Retail!J603+Misc!J603","v":873371.54954344837},{"$f":"+Distribution!K603+Transmission!K603+Generation!K603+Retail!K603+Misc!K603","v":252949.56766075778},{"$f":"+Distribution!L603+Transmission!L603+Generation!L603+Retail!L603+Misc!L603","v":2539.0637577430743},{"$f":"+Distribution!M603+Transmission!M603+Generation!M603+Retail!M603+Misc!M603","v":0},{"$f":"+Distribution!N603+Transmission!N603+Generation!N603+Retail!N603+Misc!N603","v":25424.194080181227},{"$f":"+Distribution!O603+Transmission!O603+Generation!O603+Retail!O603+Misc!O603","v":477.9929426307209},{"$f":"+Distribution!P603+Transmission!P603+Generation!P603+Retail!P603+Misc!P603","v":372.2247061111305},{"$f":"+Distribution!Q603+Transmission!Q603+Generation!Q603+Retail!Q603+Misc!Q603","v":309931.74149811303},{"$f":"+Distribution!R603+Transmission!R603+Generation!R603+Retail!R603+Misc!R603","v":2325.6013603966881},{"$f":"+Distribution!S603+Transmission!S603+Generation!S603+Retail!S603+Misc!S603","v":0},{"$f":"+Distribution!T603+Transmission!T603+Generation!T603+Retail!T603+Misc!T603","v":0},{"$f":"+Distribution!U603+Transmission!U603+Generation!U603+Retail!U603+Misc!U603","v":0},0]
[{"$f":"ROW()","v":604},null,null,null,"UG Conductor","F124",null,{"$f":"+Distribution!H604+Transmission!H604+Generation!H604+Retail!H604+Misc!H604","v":10560089.6},{"$f":"+Distribution!I604+Transmission!I604+Generation!I604+Retail!I604+Misc!I604","v":6604412.0266941739},{"$f":"+Distribution!J604+Transmission!J604+Generation!J604+Retail!J604+Misc!J604","v":2273279.5686517935},{"$f":"+Distribution!K604+Transmission!K604+Generation!K604+Retail!K604+Misc!K604","v":658396.85797310132},{"$f":"+Distribution!L604+Transmission!L604+Generation!L604+Retail!L604+Misc!L604","v":35364.403660613229},{"$f":"+Distribution!M604+Transmission!M604+Generation!M604+Retail!M604+Misc!M604","v":0},{"$f":"+Distribution!N604+Transmission!N604+Generation!N604+Retail!N604+Misc!N604","v":66176.074755499722},{"$f":"+Distribution!O604+Transmission!O604+Generation!O604+Retail!O604+Misc!O604","v":1244.1573016778357},{"$f":"+Distribution!P604+Transmission!P604+Generation!P604+Retail!P604+Misc!P604","v":968.85548858579614},{"$f":"+Distribution!Q604+Transmission!Q604+Generation!Q604+Retail!Q604+Misc!Q604","v":914194.39891933149},{"$f":"+Distribution!R604+Transmission!R604+Generation!R604+Retail!R604+Misc!R604","v":6053.2565552223805},{"$f":"+Distribution!S604+Transmission!S604+Generation!S604+Retail!S604+Misc!S604","v":0},{"$f":"+Distribution!T604+Transmission!T604+Generation!T604+Retail!T604+Misc!T604","v":0},{"$f":"+Distribution!U604+Transmission!U604+Generation!U604+Retail!U604+Misc!U604","v":0},0]
[{"$f":"ROW()","v":605},null,null,null,"Line Transformer","F125",null,{"$f":"+Distribution!H605+Transmission!H605+Generation!H605+Retail!H605+Misc!H605","v":8436867.1999999993},{"$f":"+Distribution!I605+Transmission!I605+Generation!I605+Retail!I605+Misc!I605","v":4955220.7649942795},{"$f":"+Distribution!J605+Transmission!J605+Generation!J605+Retail!J605+Misc!J605","v":2054008.7942584741},{"$f":"+Distribution!K605+Transmission!K605+Generation!K605+Retail!K605+Misc!K605","v":542763.74561964569},{"$f":"+Distribution!L605+Transmission!L605+Generation!L605+Retail!L605+Misc!L605","v":32239.902095463709},{"$f":"+Distribution!M605+Transmission!M605+Generation!M605+Retail!M605+Misc!M605","v":0},{"$f":"+Distribution!N605+Transmission!N605+Generation!N605+Retail!N605+Misc!N605","v":226354.91781280021},{"$f":"+Distribution!O605+Transmission!O605+Generation!O605+Retail!O605+Misc!O605","v":890.8858162046298},{"$f":"+Distribution!P605+Transmission!P605+Generation!P605+Retail!P605+Misc!P605","v":5433.8466680206211},{"$f":"+Distribution!Q605+Transmission!Q605+Generation!Q605+Retail!Q605+Misc!Q605","v":607926.69037192641},{"$f":"+Distribution!R605+Transmission!R605+Generation!R605+Retail!R605+Misc!R605","v":12027.652363184277},{"$f":"+Distribution!S605+Transmission!S605+Generation!S605+Retail!S605+Misc!S605","v":0},{"$f":"+Distribution!T605+Transmission!T605+Generation!T605+Retail!T605+Misc!T605","v":0},{"$f":"+Distribution!U605+Transmission!U605+Generation!U605+Retail!U605+Misc!U605","v":0},0]
[{"$f":"ROW()","v":606},null,null,null,"Services","F126",null,{"$f":"+Distribution!H606+Transmission!H606+Generation!H606+Retail!H606+Misc!H606","v":3845205.16},{"$f":"+Distribution!I606+Transmission!I606+Generation!I606+Retail!I606+Misc!I606","v":3019996.7760656574},{"$f":"+Distribution!J606+Transmission!J606+Generation!J606+Retail!J606+Misc!J606","v":301040.0927081824},{"$f":"+Distribution!K606+Transmission!K606+Generation!K606+Retail!K606+Misc!K606","v":11176.419880657915},{"$f":"+Distribution!L606+Transmission!L606+Generation!L606+Retail!L606+Misc!L606","v":0},{"$f":"+Distribution!M606+Transmission!M606+Generation!M606+Retail!M606+Misc!M606","v":0},{"$f":"+Distribution!N606+Transmission!N606+Generation!N606+Retail!N606+Misc!N606","v":0},{"$f":"+Distribution!O606+Transmission!O606+Generation!O606+Retail!O606+Misc!O606","v":12277.157890597404},{"$f":"+Distribution!P606+Transmission!P606+Generation!P606+Retail!P606+Misc!P606","v":2396.2956260936394},{"$f":"+Distribution!Q606+Transmission!Q606+Generation!Q606+Retail!Q606+Misc!Q606","v":498318.41782881209},{"$f":"+Distribution!R606+Transmission!R606+Generation!R606+Retail!R606+Misc!R606","v":0},{"$f":"+Distribution!S606+Transmission!S606+Generation!S606+Retail!S606+Misc!S606","v":0},{"$f":"+Distribution!T606+Transmission!T606+Generation!T606+Retail!T606+Misc!T606","v":0},{"$f":"+Distribution!U606+Transmission!U606+Generation!U606+Retail!U606+Misc!U606","v":0},0]
[{"$f":"ROW()","v":607},null,null,null,"Meters","F127",null,{"$f":"+Distribution!H607+Transmission!H607+Generation!H607+Retail!H607+Misc!H607","v":2592867.5299999998},{"$f":"+Distribution!I607+Transmission!I607+Generation!I607+Retail!I607+Misc!I607","v":1782755.4251714442},{"$f":"+Distribution!J607+Transmission!J607+Generation!J607+Retail!J607+Misc!J607","v":278384.61723736499},{"$f":"+Distribution!K607+Transmission!K607+Generation!K607+Retail!K607+Misc!K607","v":33808.345758563359},{"$f":"+Distribution!L607+Transmission!L607+Generation!L607+Retail!L607+Misc!L607","v":0},{"$f":"+Distribution!M607+Transmission!M607+Generation!M607+Retail!M607+Misc!M607","v":103556.1389135732},{"$f":"+Distribution!N607+Transmission!N607+Generation!N607+Retail!N607+Misc!N607","v":28587.342613098124},{"$f":"+Distribution!O607+Transmission!O607+Generation!O607+Retail!O607+Misc!O607","v":5371.9421257306321},{"$f":"+Distribution!P607+Transmission!P607+Generation!P607+Retail!P607+Misc!P607","v":1048.5131440213231},{"$f":"+Distribution!Q607+Transmission!Q607+Generation!Q607+Retail!Q607+Misc!Q607","v":334534.83902033285},{"$f":"+Distribution!R607+Transmission!R607+Generation!R607+Retail!R607+Misc!R607","v":516.66683851110315},{"$f":"+Distribution!S607+Transmission!S607+Generation!S607+Retail!S607+Misc!S607","v":8101.2330591197751},{"$f":"+Distribution!T607+Transmission!T607+Generation!T607+Retail!T607+Misc!T607","v":8101.2330591197751},{"$f":"+Distribution!U607+Transmission!U607+Generation!U607+Retail!U607+Misc!U607","v":8101.2330591197751},0]
[{"$f":"ROW()","v":608},null,null,null,"Inst Cust Premises","F128",null,{"$f":"+Distribution!H608+Transmission!H608+Generation!H608+Retail!H608+Misc!H608","v":272304.84000000003},{"$f":"+Distribution!I608+Transmission!I608+Generation!I608+Retail!I608+Misc!I608","v":0},{"$f":"+Distribution!J608+Transmission!J608+Generation!J608+Retail!J608+Misc!J608","v":0},{"$f":"+Distribution!K608+Transmission!K608+Generation!K608+Retail!K608+Misc!K608","v":0},{"$f":"+Distribution!L608+Transmission!L608+Generation!L608+Retail!L608+Misc!L608","v":272304.84000000003},{"$f":"+Distribution!M608+Transmission!M608+Generation!M608+Retail!M608+Misc!M608","v":0},{"$f":"+Distribution!N608+Transmission!N608+Generation!N608+Retail!N608+Misc!N608","v":0},{"$f":"+Distribution!O608+Transmission!O608+Generation!O608+Retail!O608+Misc!O608","v":0},{"$f":"+Distribution!P608+Transmission!P608+Generation!P608+Retail!P608+Misc!P608","v":0},{"$f":"+Distribution!Q608+Transmission!Q608+Generation!Q608+Retail!Q608+Misc!Q608","v":0},{"$f":"+Distribution!R608+Transmission!R608+Generation!R608+Retail!R608+Misc!R608","v":0},{"$f":"+Distribution!S608+Transmission!S608+Generation!S608+Retail!S608+Misc!S608","v":0},{"$f":"+Distribution!T608+Transmission!T608+Generation!T608+Retail!T608+Misc!T608","v":0},{"$f":"+Distribution!U608+Transmission!U608+Generation!U608+Retail!U608+Misc!U608","v":0},0]
[{"$f":"ROW()","v":609},null,null,null,"Leased Property","F129",null,{"$f":"+Distribution!H609+Transmission!H609+Generation!H609+Retail!H609+Misc!H609","v":0},{"$f":"+Distribution!I609+Transmission!I609+Generation!I609+Retail!I609+Misc!I609","v":0},{"$f":"+Distribution!J609+Transmission!J609+Generation!J609+Retail!J609+Misc!J609","v":0},{"$f":"+Distribution!K609+Transmission!K609+Generation!K609+Retail!K609+Misc!K609","v":0},{"$f":"+Distribution!L609+Transmission!L609+Generation!L609+Retail!L609+Misc!L609","v":0},{"$f":"+Distribution!M609+Transmission!M609+Generation!M609+Retail!M609+Misc!M609","v":0},{"$f":"+Distribution!N609+Transmission!N609+Generation!N609+Retail!N609+Misc!N609","v":0},{"$f":"+Distribution!O609+Transmission!O609+Generation!O609+Retail!O609+Misc!O609","v":0},{"$f":"+Distribution!P609+Transmission!P609+Generation!P609+Retail!P609+Misc!P609","v":0},{"$f":"+Distribution!Q609+Transmission!Q609+Generation!Q609+Retail!Q609+Misc!Q609","v":0},{"$f":"+Distribution!R609+Transmission!R609+Generation!R609+Retail!R609+Misc!R609","v":0},{"$f":"+Distribution!S609+Transmission!S609+Generation!S609+Retail!S609+Misc!S609","v":0},{"$f":"+Distribution!T609+Transmission!T609+Generation!T609+Retail!T609+Misc!T609","v":0},{"$f":"+Distribution!U609+Transmission!U609+Generation!U609+Retail!U609+Misc!U609","v":0},0]
[{"$f":"ROW()","v":610},null,null,null,"Street Lighting","F130",null,{"$f":"+Distribution!H610+Transmission!H610+Generation!H610+Retail!H610+Misc!H610","v":1085113.1599999999},{"$f":"+Distribution!I610+Transmission!I610+Generation!I610+Retail!I610+Misc!I610","v":0},{"$f":"+Distribution!J610+Transmission!J610+Generation!J610+Retail!J610+Misc!J610","v":0},{"$f":"+Distribution!K610+Transmission!K610+Generation!K610+Retail!K610+Misc!K610","v":0},{"$f":"+Distribution!L610+Transmission!L610+Generation!L610+Retail!L610+Misc!L610","v":1085113.1599999999},{"$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":0},{"$f":"+Distribution!P610+Transmission!P610+Generation!P610+Retail!P610+Misc!P610","v":0},{"$f":"+Distribution!Q610+Transmission!Q610+Generation!Q610+Retail!Q610+Misc!Q610","v":0},{"$f":"+Distribution!R610+Transmission!R610+Generation!R610+Retail!R610+Misc!R610","v":0},{"$f":"+Distribution!S610+Transmission!S610+Generation!S610+Retail!S610+Misc!S610","v":0},{"$f":"+Distribution!T610+Transmission!T610+Generation!T610+Retail!T610+Misc!T610","v":0},{"$f":"+Distribution!U610+Transmission!U610+Generation!U610+Retail!U610+Misc!U610","v":0},0]
[{"$f":"ROW()","v":611},null,null,"Total Distribution Expense",null,null,null,{"$f":"+Distribution!H611+Transmission!H611+Generation!H611+Retail!H611+Misc!H611","v":57959453.92611672},{"$f":"+Distribution!I611+Transmission!I611+Generation!I611+Retail!I611+Misc!I611","v":33550239.274980448},{"$f":"+Distribution!J611+Transmission!J611+Generation!J611+Retail!J611+Misc!J611","v":13428086.903354522},{"$f":"+Distribution!K611+Transmission!K611+Generation!K611+Retail!K611+Misc!K611","v":3714141.7533907057},{"$f":"+Distribution!L611+Transmission!L611+Generation!L611+Retail!L611+Misc!L611","v":1637469.8725888561},{"$f":"+Distribution!M611+Transmission!M611+Generation!M611+Retail!M611+Misc!M611","v":103556.1389135732},{"$f":"+Distribution!N611+Transmission!N611+Generation!N611+Retail!N611+Misc!N611","v":569178.9254417849},{"$f":"+Distribution!O611+Transmission!O611+Generation!O611+Retail!O611+Misc!O611","v":24447.858771187366},{"$f":"+Distribution!P611+Transmission!P611+Generation!P611+Retail!P611+Misc!P611","v":13479.259489378981},{"$f":"+Distribution!Q611+Transmission!Q611+Generation!Q611+Retail!Q611+Misc!Q611","v":4853262.0710181938},{"$f":"+Distribution!R611+Transmission!R611+Generation!R611+Retail!R611+Misc!R611","v":41288.168990709222},{"$f":"+Distribution!S611+Transmission!S611+Generation!S611+Retail!S611+Misc!S611","v":8101.2330591197751},{"$f":"+Distribution!T611+Transmission!T611+Generation!T611+Retail!T611+Misc!T611","v":8101.2330591197751},{"$f":"+Distribution!U611+Transmission!U611+Generation!U611+Retail!U611+Misc!U611","v":8101.2330591197751},0]
[{"$f":"ROW()","v":612}]
[{"$f":"ROW()","v":613},null,"403GP","General Depreciation"]
[{"$f":"ROW()","v":614},null,null,"Situs",null,"F107D",null,{"$f":"+Distribution!H614+Transmission!H614+Generation!H614+Retail!H614+Misc!H614","v":3816605.9899546648},{"$f":"+Distribution!I614+Transmission!I614+Generation!I614+Retail!I614+Misc!I614","v":2017151.9776316825},{"$f":"+Distribution!J614+Transmission!J614+Generation!J614+Retail!J614+Misc!J614","v":931081.12639623031},{"$f":"+Distribution!K614+Transmission!K614+Generation!K614+Retail!K614+Misc!K614","v":267272.45339760691},{"$f":"+Distribution!L614+Transmission!L614+Generation!L614+Retail!L614+Misc!L614","v":50713.340922165386},{"$f":"+Distribution!M614+Transmission!M614+Generation!M614+Retail!M614+Misc!M614","v":162731.97040956147},{"$f":"+Distribution!N614+Transmission!N614+Generation!N614+Retail!N614+Misc!N614","v":37152.007185903647},{"$f":"+Distribution!O614+Transmission!O614+Generation!O614+Retail!O614+Misc!O614","v":1553.5878818582958},{"$f":"+Distribution!P614+Transmission!P614+Generation!P614+Retail!P614+Misc!P614","v":1144.925049718071},{"$f":"+Distribution!Q614+Transmission!Q614+Generation!Q614+Retail!Q614+Misc!Q614","v":303064.56937774038},{"$f":"+Distribution!R614+Transmission!R614+Generation!R614+Retail!R614+Misc!R614","v":2688.2652181934504},{"$f":"+Distribution!S614+Transmission!S614+Generation!S614+Retail!S614+Misc!S614","v":8145.2594526745452},{"$f":"+Distribution!T614+Transmission!T614+Generation!T614+Retail!T614+Misc!T614","v":18995.640072526592},{"$f":"+Distribution!U614+Transmission!U614+Generation!U614+Retail!U614+Misc!U614","v":14910.866958803288},{"$f":"ROUND(SUM(I614:U614)-H614,0)","v":0}]
[{"$f":"ROW()","v":615},null,null,"System Generation",null,"F105D",null,{"$f":"+Distribution!H615+Transmission!H615+Generation!H615+Retail!H615+Misc!H615","v":2891829.4704762027},{"$f":"+Distribution!I615+Transmission!I615+Generation!I615+Retail!I615+Misc!I615","v":1011970.7213717639},{"$f":"+Distribution!J615+Transmission!J615+Generation!J615+Retail!J615+Misc!J615","v":814320.5874385502},{"$f":"+Distribution!K615+Transmission!K615+Generation!K615+Retail!K615+Misc!K615","v":258334.76133484524},{"$f":"+Distribution!L615+Transmission!L615+Generation!L615+Retail!L615+Misc!L615","v":6853.9607091074267},{"$f":"+Distribution!M615+Transmission!M615+Generation!M615+Retail!M615+Misc!M615","v":466785.36637685006},{"$f":"+Distribution!N615+Transmission!N615+Generation!N615+Retail!N615+Misc!N615","v":24278.717783755328},{"$f":"+Distribution!O615+Transmission!O615+Generation!O615+Retail!O615+Misc!O615","v":601.59872456880032},{"$f":"+Distribution!P615+Transmission!P615+Generation!P615+Retail!P615+Misc!P615","v":1238.0783866647078},{"$f":"+Distribution!Q615+Transmission!Q615+Generation!Q615+Retail!Q615+Misc!Q615","v":182649.37184351165},{"$f":"+Distribution!R615+Transmission!R615+Generation!R615+Retail!R615+Misc!R615","v":1834.4246801254335},{"$f":"+Distribution!S615+Transmission!S615+Generation!S615+Retail!S615+Misc!S615","v":23577.099945093669},{"$f":"+Distribution!T615+Transmission!T615+Generation!T615+Retail!T615+Misc!T615","v":56309.103094675418},{"$f":"+Distribution!U615+Transmission!U615+Generation!U615+Retail!U615+Misc!U615","v":43075.678786690383},0]
[{"$f":"ROW()","v":616},null,null,"System Overheads",null,"F102D",null,{"$f":"+Distribution!H616+Transmission!H616+Generation!H616+Retail!H616+Misc!H616","v":5798313.2156912964},{"$f":"+Distribution!I616+Transmission!I616+Generation!I616+Retail!I616+Misc!I616","v":2439438.1558960318},{"$f":"+Distribution!J616+Transmission!J616+Generation!J616+Retail!J616+Misc!J616","v":1549595.9707767023},{"$f":"+Distribution!K616+Transmission!K616+Generation!K616+Retail!K616+Misc!K616","v":474807.06104704109},{"$f":"+Distribution!L616+Transmission!L616+Generation!L616+Retail!L616+Misc!L616","v":38652.89234755854},{"$f":"+Distribution!M616+Transmission!M616+Generation!M616+Retail!M616+Misc!M616","v":658052.11091078725},{"$f":"+Distribution!N616+Transmission!N616+Generation!N616+Retail!N616+Misc!N616","v":51810.648602321024},{"$f":"+Distribution!O616+Transmission!O616+Generation!O616+Retail!O616+Misc!O616","v":1661.9024843711159},{"$f":"+Distribution!P616+Transmission!P616+Generation!P616+Retail!P616+Misc!P616","v":2194.3038970910511},{"$f":"+Distribution!Q616+Transmission!Q616+Generation!Q616+Retail!Q616+Misc!Q616","v":403850.62285844563},{"$f":"+Distribution!R616+Transmission!R616+Generation!R616+Retail!R616+Misc!R616","v":3843.6775137390778},{"$f":"+Distribution!S616+Transmission!S616+Generation!S616+Retail!S616+Misc!S616","v":33583.996851634816},{"$f":"+Distribution!T616+Transmission!T616+Generation!T616+Retail!T616+Misc!T616","v":80042.447923305619},{"$f":"+Distribution!U616+Transmission!U616+Generation!U616+Retail!U616+Misc!U616","v":60779.424582266787},0]
[{"$f":"ROW()","v":617},null,null,"Customer - System",null,"F42",null,{"$f":"+Distribution!H617+Transmission!H617+Generation!H617+Retail!H617+Misc!H617","v":824228.53375964495},{"$f":"+Distribution!I617+Transmission!I617+Generation!I617+Retail!I617+Misc!I617","v":719072.06037271384},{"$f":"+Distribution!J617+Transmission!J617+Generation!J617+Retail!J617+Misc!J617","v":15130.329241497187},{"$f":"+Distribution!K617+Transmission!K617+Generation!K617+Retail!K617+Misc!K617","v":286.67575145435177},{"$f":"+Distribution!L617+Transmission!L617+Generation!L617+Retail!L617+Misc!L617","v":9297.6698505024269},{"$f":"+Distribution!M617+Transmission!M617+Generation!M617+Retail!M617+Misc!M617","v":1204.71568138721},{"$f":"+Distribution!N617+Transmission!N617+Generation!N617+Retail!N617+Misc!N617","v":2877.6555734737085},{"$f":"+Distribution!O617+Transmission!O617+Generation!O617+Retail!O617+Misc!O617","v":2091.6324334768865},{"$f":"+Distribution!P617+Transmission!P617+Generation!P617+Retail!P617+Misc!P617","v":408.25162439059972},{"$f":"+Distribution!Q617+Transmission!Q617+Generation!Q617+Retail!Q617+Misc!Q617","v":73825.967179413448},{"$f":"+Distribution!R617+Transmission!R617+Generation!R617+Retail!R617+Misc!R617","v":10.916822218368367},{"$f":"+Distribution!S617+Transmission!S617+Generation!S617+Retail!S617+Misc!S617","v":7.5530763723335905},{"$f":"+Distribution!T617+Transmission!T617+Generation!T617+Retail!T617+Misc!T617","v":7.5530763723335905},{"$f":"+Distribution!U617+Transmission!U617+Generation!U617+Retail!U617+Misc!U617","v":7.5530763723335905},0]
[{"$f":"ROW()","v":618},null,null,"Energy",null,"F30",null,{"$f":"+Distribution!H618+Transmission!H618+Generation!H618+Retail!H618+Misc!H618","v":9343.9801794712221},{"$f":"+Distribution!I618+Transmission!I618+Generation!I618+Retail!I618+Misc!I618","v":2867.1733112494148},{"$f":"+Distribution!J618+Transmission!J618+Generation!J618+Retail!J618+Misc!J618","v":2517.8423003722301},{"$f":"+Distribution!K618+Transmission!K618+Generation!K618+Retail!K618+Misc!K618","v":851.50119457012738},{"$f":"+Distribution!L618+Transmission!L618+Generation!L618+Retail!L618+Misc!L618","v":38.352827536411681},{"$f":"+Distribution!M618+Transmission!M618+Generation!M618+Retail!M618+Misc!M618","v":1756.8016193225894},{"$f":"+Distribution!N618+Transmission!N618+Generation!N618+Retail!N618+Misc!N618","v":89.745782302222068},{"$f":"+Distribution!O618+Transmission!O618+Generation!O618+Retail!O618+Misc!O618","v":2.4105629864253131},{"$f":"+Distribution!P618+Transmission!P618+Generation!P618+Retail!P618+Misc!P618","v":6.7122565436720123},{"$f":"+Distribution!Q618+Transmission!Q618+Generation!Q618+Retail!Q618+Misc!Q618","v":575.05287638878792},{"$f":"+Distribution!R618+Transmission!R618+Generation!R618+Retail!R618+Misc!R618","v":5.2431174272208185},{"$f":"+Distribution!S618+Transmission!S618+Generation!S618+Retail!S618+Misc!S618","v":100.05541766293128},{"$f":"+Distribution!T618+Transmission!T618+Generation!T618+Retail!T618+Misc!T618","v":337.44140222561361},{"$f":"+Distribution!U618+Transmission!U618+Generation!U618+Retail!U618+Misc!U618","v":195.64751088357878},0]
[{"$f":"ROW()","v":619},null,null,"Simple Cycle Combustion Turbine",null,"F10",null,{"$f":"+Distribution!H619+Transmission!H619+Generation!H619+Retail!H619+Misc!H619","v":2506.5362344405912},{"$f":"+Distribution!I619+Transmission!I619+Generation!I619+Retail!I619+Misc!I619","v":880.77749901703578},{"$f":"+Distribution!J619+Transmission!J619+Generation!J619+Retail!J619+Misc!J619","v":708.75098978157246},{"$f":"+Distribution!K619+Transmission!K619+Generation!K619+Retail!K619+Misc!K619","v":224.8439013030289},{"$f":"+Distribution!L619+Transmission!L619+Generation!L619+Retail!L619+Misc!L619","v":5.9654041804149651},{"$f":"+Distribution!M619+Transmission!M619+Generation!M619+Retail!M619+Misc!M619","v":396.68282897061323},{"$f":"+Distribution!N619+Transmission!N619+Generation!N619+Retail!N619+Misc!N619","v":21.131192708746987},{"$f":"+Distribution!O619+Transmission!O619+Generation!O619+Retail!O619+Misc!O619","v":0.52360667047687093},{"$f":"+Distribution!P619+Transmission!P619+Generation!P619+Retail!P619+Misc!P619","v":1.0775722676199693},{"$f":"+Distribution!Q619+Transmission!Q619+Generation!Q619+Retail!Q619+Misc!Q619","v":158.97046577720238},{"$f":"+Distribution!R619+Transmission!R619+Generation!R619+Retail!R619+Misc!R619","v":1.5966074391024245},{"$f":"+Distribution!S619+Transmission!S619+Generation!S619+Retail!S619+Misc!S619","v":20.470575029358734},{"$f":"+Distribution!T619+Transmission!T619+Generation!T619+Retail!T619+Misc!T619","v":49.00911651711791},{"$f":"+Distribution!U619+Transmission!U619+Generation!U619+Retail!U619+Misc!U619","v":36.736474778300412},0]
[{"$f":"ROW()","v":620},null,null,"Cholla",null,"F10",null,{"$f":"+Distribution!H620+Transmission!H620+Generation!H620+Retail!H620+Misc!H620","v":60253.054902001364},{"$f":"+Distribution!I620+Transmission!I620+Generation!I620+Retail!I620+Misc!I620","v":21172.458740284266},{"$f":"+Distribution!J620+Transmission!J620+Generation!J620+Retail!J620+Misc!J620","v":17037.221210842643},{"$f":"+Distribution!K620+Transmission!K620+Generation!K620+Retail!K620+Misc!K620","v":5404.8817421604581},{"$f":"+Distribution!L620+Transmission!L620+Generation!L620+Retail!L620+Misc!L620","v":143.39861545045241},{"$f":"+Distribution!M620+Transmission!M620+Generation!M620+Retail!M620+Misc!M620","v":9535.6101157587618},{"$f":"+Distribution!N620+Transmission!N620+Generation!N620+Retail!N620+Misc!N620","v":507.95950879563492},{"$f":"+Distribution!O620+Transmission!O620+Generation!O620+Retail!O620+Misc!O620","v":12.586652859753341},{"$f":"+Distribution!P620+Transmission!P620+Generation!P620+Retail!P620+Misc!P620","v":25.903084946334531},{"$f":"+Distribution!Q620+Transmission!Q620+Generation!Q620+Retail!Q620+Misc!Q620","v":3821.3914766758689},{"$f":"+Distribution!R620+Transmission!R620+Generation!R620+Retail!R620+Misc!R620","v":38.379846404515355},{"$f":"+Distribution!S620+Transmission!S620+Generation!S620+Retail!S620+Misc!S620","v":492.0793340913994},{"$f":"+Distribution!T620+Transmission!T620+Generation!T620+Retail!T620+Misc!T620","v":1178.0994615717279},{"$f":"+Distribution!U620+Transmission!U620+Generation!U620+Retail!U620+Misc!U620","v":883.08511215954104},0]
[{"$f":"ROW()","v":621},null,null,"Total General Expense",null,null,null,{"$f":"+Distribution!H621+Transmission!H621+Generation!H621+Retail!H621+Misc!H621","v":13403080.781197721},{"$f":"+Distribution!I621+Transmission!I621+Generation!I621+Retail!I621+Misc!I621","v":6212553.3248227425},{"$f":"+Distribution!J621+Transmission!J621+Generation!J621+Retail!J621+Misc!J621","v":3330391.8283539764},{"$f":"+Distribution!K621+Transmission!K621+Generation!K621+Retail!K621+Misc!K621","v":1007182.1783689811},{"$f":"+Distribution!L621+Transmission!L621+Generation!L621+Retail!L621+Misc!L621","v":105705.58067650106},{"$f":"+Distribution!M621+Transmission!M621+Generation!M621+Retail!M621+Misc!M621","v":1300463.2579426379},{"$f":"+Distribution!N621+Transmission!N621+Generation!N621+Retail!N621+Misc!N621","v":116737.8656292603},{"$f":"+Distribution!O621+Transmission!O621+Generation!O621+Retail!O621+Misc!O621","v":5924.2423467917542},{"$f":"+Distribution!P621+Transmission!P621+Generation!P621+Retail!P621+Misc!P621","v":5019.2518716220557},{"$f":"+Distribution!Q621+Transmission!Q621+Generation!Q621+Retail!Q621+Misc!Q621","v":967945.94607795286},{"$f":"+Distribution!R621+Transmission!R621+Generation!R621+Retail!R621+Misc!R621","v":8422.5038055471705},{"$f":"+Distribution!S621+Transmission!S621+Generation!S621+Retail!S621+Misc!S621","v":65926.514652559054},{"$f":"+Distribution!T621+Transmission!T621+Generation!T621+Retail!T621+Misc!T621","v":156919.29414719439},{"$f":"+Distribution!U621+Transmission!U621+Generation!U621+Retail!U621+Misc!U621","v":119888.99250195423},0]
[{"$f":"ROW()","v":622}]
[{"$f":"ROW()","v":623},null,"403GV0","General Vehicles",null,"F105D",null,{"$f":"+Distribution!H623+Transmission!H623+Generation!H623+Retail!H623+Misc!H623","v":0},{"$f":"+Distribution!I623+Transmission!I623+Generation!I623+Retail!I623+Misc!I623","v":0},{"$f":"+Distribution!J623+Transmission!J623+Generation!J623+Retail!J623+Misc!J623","v":0},{"$f":"+Distribution!K623+Transmission!K623+Generation!K623+Retail!K623+Misc!K623","v":0},{"$f":"+Distribution!L623+Transmission!L623+Generation!L623+Retail!L623+Misc!L623","v":0},{"$f":"+Distribution!M623+Transmission!M623+Generation!M623+Retail!M623+Misc!M623","v":0},{"$f":"+Distribution!N623+Transmission!N623+Generation!N623+Retail!N623+Misc!N623","v":0},{"$f":"+Distribution!O623+Transmission!O623+Generation!O623+Retail!O623+Misc!O623","v":0},{"$f":"+Distribution!P623+Transmission!P623+Generation!P623+Retail!P623+Misc!P623","v":0},{"$f":"+Distribution!Q623+Transmission!Q623+Generation!Q623+Retail!Q623+Misc!Q623","v":0},{"$f":"+Distribution!R623+Transmission!R623+Generation!R623+Retail!R623+Misc!R623","v":0},{"$f":"+Distribution!S623+Transmission!S623+Generation!S623+Retail!S623+Misc!S623","v":0},{"$f":"+Distribution!T623+Transmission!T623+Generation!T623+Retail!T623+Misc!T623","v":0},{"$f":"+Distribution!U623+Transmission!U623+Generation!U623+Retail!U623+Misc!U623","v":0},{"$f":"ROUND(SUM(I623:U623)-H623,0)","v":0}]
[{"$f":"ROW()","v":624}]
[{"$f":"ROW()","v":625},null,"403MP","Mining Depreciation",null,"F30",null,{"$f":"+Distribution!H625+Transmission!H625+Generation!H625+Retail!H625+Misc!H625","v":0},{"$f":"+Distribution!I625+Transmission!I625+Generation!I625+Retail!I625+Misc!I625","v":0},{"$f":"+Distribution!J625+Transmission!J625+Generation!J625+Retail!J625+Misc!J625","v":0},{"$f":"+Distribution!K625+Transmission!K625+Generation!K625+Retail!K625+Misc!K625","v":0},{"$f":"+Distribution!L625+Transmission!L625+Generation!L625+Retail!L625+Misc!L625","v":0},{"$f":"+Distribution!M625+Transmission!M625+Generation!M625+Retail!M625+Misc!M625","v":0},{"$f":"+Distribution!N625+Transmission!N625+Generation!N625+Retail!N625+Misc!N625","v":0},{"$f":"+Distribution!O625+Transmission!O625+Generation!O625+Retail!O625+Misc!O625","v":0},{"$f":"+Distribution!P625+Transmission!P625+Generation!P625+Retail!P625+Misc!P625","v":0},{"$f":"+Distribution!Q625+Transmission!Q625+Generation!Q625+Retail!Q625+Misc!Q625","v":0},{"$f":"+Distribution!R625+Transmission!R625+Generation!R625+Retail!R625+Misc!R625","v":0},{"$f":"+Distribution!S625+Transmission!S625+Generation!S625+Retail!S625+Misc!S625","v":0},{"$f":"+Distribution!T625+Transmission!T625+Generation!T625+Retail!T625+Misc!T625","v":0},{"$f":"+Distribution!U625+Transmission!U625+Generation!U625+Retail!U625+Misc!U625","v":0},{"$f":"ROUND(SUM(I625:U625)-H625,0)","v":0}]
[{"$f":"ROW()","v":626}]
[{"$f":"ROW()","v":627},null,"403EP","Experimental Plant Depreciation",null,"F10",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},{"$f":"+Distribution!T627+Transmission!T627+Generation!T627+Retail!T627+Misc!T627","v":0},{"$f":"+Distribution!U627+Transmission!U627+Generation!U627+Retail!U627+Misc!U627","v":0},{"$f":"ROUND(SUM(I627:U627)-H627,0)","v":0}]
[{"$f":"ROW()","v":628}]
[{"$f":"ROW()","v":629}]
[{"$f":"ROW()","v":630},null,"TOTAL DEPRECIATION EXPENSE",null,null,null,null,{"$f":"+Distribution!H630+Transmission!H630+Generation!H630+Retail!H630+Misc!H630","v":218663628.85475838},{"$f":"+Distribution!I630+Transmission!I630+Generation!I630+Retail!I630+Misc!I630","v":91416240.859982789},{"$f":"+Distribution!J630+Transmission!J630+Generation!J630+Retail!J630+Misc!J630","v":58323383.172262833},{"$f":"+Distribution!K630+Transmission!K630+Generation!K630+Retail!K630+Misc!K630","v":17907358.810641509},{"$f":"+Distribution!L630+Transmission!L630+Generation!L630+Retail!L630+Misc!L630","v":2093018.2870434753},{"$f":"+Distribution!M630+Transmission!M630+Generation!M630+Retail!M630+Misc!M630","v":24948573.129793994},{"$f":"+Distribution!N630+Transmission!N630+Generation!N630+Retail!N630+Misc!N630","v":1925161.6292682975},{"$f":"+Distribution!O630+Transmission!O630+Generation!O630+Retail!O630+Misc!O630","v":61079.164016776951},{"$f":"+Distribution!P630+Transmission!P630+Generation!P630+Retail!P630+Misc!P630","v":81693.045093107561},{"$f":"+Distribution!Q630+Transmission!Q630+Generation!Q630+Retail!Q630+Misc!Q630","v":15144076.435151126},{"$f":"+Distribution!R630+Transmission!R630+Generation!R630+Retail!R630+Misc!R630","v":143344.17256155843},{"$f":"+Distribution!S630+Transmission!S630+Generation!S630+Retail!S630+Misc!S630","v":1275994.5250067411},{"$f":"+Distribution!T630+Transmission!T630+Generation!T630+Retail!T630+Misc!T630","v":3039174.1779515403},{"$f":"+Distribution!U630+Transmission!U630+Generation!U630+Retail!U630+Misc!U630","v":2304531.4459846388},{"$f":"ROUND(SUM(I630:U630)-H630,0)","v":0}]
[{"$f":"ROW()","v":631}]
[{"$f":"ROW()","v":632}]
[{"$f":"ROW()","v":633},null,null,null,null,null,null,"AMORTIZATION EXPENSE"]
[{"$f":"ROW()","v":634}]
[{"$f":"ROW()","v":635},null,"404CLG","Amort of LT Plant - Cap. Lease Gen"]
[{"$f":"ROW()","v":636},null,null,"Division",null,"F10",null,{"$f":"+Distribution!H636+Transmission!H636+Generation!H636+Retail!H636+Misc!H636","v":740.05000000000291},{"$f":"+Distribution!I636+Transmission!I636+Generation!I636+Retail!I636+Misc!I636","v":260.0478617429734},{"$f":"+Distribution!J636+Transmission!J636+Generation!J636+Retail!J636+Misc!J636","v":209.25736591432724},{"$f":"+Distribution!K636+Transmission!K636+Generation!K636+Retail!K636+Misc!K636","v":66.384729202386097},{"$f":"+Distribution!L636+Transmission!L636+Generation!L636+Retail!L636+Misc!L636","v":1.7612741052998919},{"$f":"+Distribution!M636+Transmission!M636+Generation!M636+Retail!M636+Misc!M636","v":117.11984193407095},{"$f":"+Distribution!N636+Transmission!N636+Generation!N636+Retail!N636+Misc!N636","v":6.2389439854231314},{"$f":"+Distribution!O636+Transmission!O636+Generation!O636+Retail!O636+Misc!O636","v":0.15459386190476956},{"$f":"+Distribution!P636+Transmission!P636+Generation!P636+Retail!P636+Misc!P636","v":0.31815113848938154},{"$f":"+Distribution!Q636+Transmission!Q636+Generation!Q636+Retail!Q636+Misc!Q636","v":46.935724120770722},{"$f":"+Distribution!R636+Transmission!R636+Generation!R636+Retail!R636+Misc!R636","v":0.47139527411278637},{"$f":"+Distribution!S636+Transmission!S636+Generation!S636+Retail!S636+Misc!S636","v":6.0438978867815969},{"$f":"+Distribution!T636+Transmission!T636+Generation!T636+Retail!T636+Misc!T636","v":14.469847345569217},{"$f":"+Distribution!U636+Transmission!U636+Generation!U636+Retail!U636+Misc!U636","v":10.846373487893697},{"$f":"ROUND(SUM(I636:U636)-H636,0)","v":0}]
[{"$f":"ROW()","v":637},null,null,"System Overheads",null,"F102D",null,{"$f":"+Distribution!H637+Transmission!H637+Generation!H637+Retail!H637+Misc!H637","v":487158.06895841548},{"$f":"+Distribution!I637+Transmission!I637+Generation!I637+Retail!I637+Misc!I637","v":204954.77514974232},{"$f":"+Distribution!J637+Transmission!J637+Generation!J637+Retail!J637+Misc!J637","v":130192.72203964887},{"$f":"+Distribution!K637+Transmission!K637+Generation!K637+Retail!K637+Misc!K637","v":39891.962090205896},{"$f":"+Distribution!L637+Transmission!L637+Generation!L637+Retail!L637+Misc!L637","v":3247.5079726180575},{"$f":"+Distribution!M637+Transmission!M637+Generation!M637+Retail!M637+Misc!M637","v":55287.698973862345},{"$f":"+Distribution!N637+Transmission!N637+Generation!N637+Retail!N637+Misc!N637","v":4352.9858746308746},{"$f":"+Distribution!O637+Transmission!O637+Generation!O637+Retail!O637+Misc!O637","v":139.62840139309401},{"$f":"+Distribution!P637+Transmission!P637+Generation!P637+Retail!P637+Misc!P637","v":184.35927992333461},{"$f":"+Distribution!Q637+Transmission!Q637+Generation!Q637+Retail!Q637+Misc!Q637","v":33930.400490777509},{"$f":"+Distribution!R637+Transmission!R637+Generation!R637+Retail!R637+Misc!R637","v":322.93504087098006},{"$f":"+Distribution!S637+Transmission!S637+Generation!S637+Retail!S637+Misc!S637","v":2821.6335416087622},{"$f":"+Distribution!T637+Transmission!T637+Generation!T637+Retail!T637+Misc!T637","v":6724.9427401574358},{"$f":"+Distribution!U637+Transmission!U637+Generation!U637+Retail!U637+Misc!U637","v":5106.5173629759875},{"$f":"ROUND(SUM(I637:U637)-H637,0)","v":0}]
[{"$f":"ROW()","v":638},null,null,"Customer - System",null,"F42",null,{"$f":"+Distribution!H638+Transmission!H638+Generation!H638+Retail!H638+Misc!H638","v":133141.33040746287},{"$f":"+Distribution!I638+Transmission!I638+Generation!I638+Retail!I638+Misc!I638","v":116154.93380234881},{"$f":"+Distribution!J638+Transmission!J638+Generation!J638+Retail!J638+Misc!J638","v":2444.0699177533188},{"$f":"+Distribution!K638+Transmission!K638+Generation!K638+Retail!K638+Misc!K638","v":46.308019415549524},{"$f":"+Distribution!L638+Transmission!L638+Generation!L638+Retail!L638+Misc!L638","v":1501.8942961591736},{"$f":"+Distribution!M638+Transmission!M638+Generation!M638+Retail!M638+Misc!M638","v":194.6031252412333},{"$f":"+Distribution!N638+Transmission!N638+Generation!N638+Retail!N638+Misc!N638","v":464.84060647488684},{"$f":"+Distribution!O638+Transmission!O638+Generation!O638+Retail!O638+Misc!O638","v":337.8707646121369},{"$f":"+Distribution!P638+Transmission!P638+Generation!P638+Retail!P638+Misc!P638","v":65.946715244661604},{"$f":"+Distribution!Q638+Transmission!Q638+Generation!Q638+Retail!Q638+Misc!Q638","v":11925.439470105915},{"$f":"+Distribution!R638+Transmission!R638+Generation!R638+Retail!R638+Misc!R638","v":1.7634432374542943},{"$f":"+Distribution!S638+Transmission!S638+Generation!S638+Retail!S638+Misc!S638","v":1.2200822899136863},{"$f":"+Distribution!T638+Transmission!T638+Generation!T638+Retail!T638+Misc!T638","v":1.2200822899136863},{"$f":"+Distribution!U638+Transmission!U638+Generation!U638+Retail!U638+Misc!U638","v":1.2200822899136863},{"$f":"ROUND(SUM(I638:U638)-H638,0)","v":0}]
[{"$f":"ROW()","v":639},null,null,"Total Amort. Cap. Lease General",null,null,null,{"$f":"+Distribution!H639+Transmission!H639+Generation!H639+Retail!H639+Misc!H639","v":621039.44936587836},{"$f":"+Distribution!I639+Transmission!I639+Generation!I639+Retail!I639+Misc!I639","v":321369.75681383407},{"$f":"+Distribution!J639+Transmission!J639+Generation!J639+Retail!J639+Misc!J639","v":132846.04932331652},{"$f":"+Distribution!K639+Transmission!K639+Generation!K639+Retail!K639+Misc!K639","v":40004.65483882383},{"$f":"+Distribution!L639+Transmission!L639+Generation!L639+Retail!L639+Misc!L639","v":4751.1635428825311},{"$f":"+Distribution!M639+Transmission!M639+Generation!M639+Retail!M639+Misc!M639","v":55599.421941037654},{"$f":"+Distribution!N639+Transmission!N639+Generation!N639+Retail!N639+Misc!N639","v":4824.0654250911848},{"$f":"+Distribution!O639+Transmission!O639+Generation!O639+Retail!O639+Misc!O639","v":477.6537598671357},{"$f":"+Distribution!P639+Transmission!P639+Generation!P639+Retail!P639+Misc!P639","v":250.62414630648561},{"$f":"+Distribution!Q639+Transmission!Q639+Generation!Q639+Retail!Q639+Misc!Q639","v":45902.775685004199},{"$f":"+Distribution!R639+Transmission!R639+Generation!R639+Retail!R639+Misc!R639","v":325.16987938254715},{"$f":"+Distribution!S639+Transmission!S639+Generation!S639+Retail!S639+Misc!S639","v":2828.8975217854572},{"$f":"+Distribution!T639+Transmission!T639+Generation!T639+Retail!T639+Misc!T639","v":6740.6326697929189},{"$f":"+Distribution!U639+Transmission!U639+Generation!U639+Retail!U639+Misc!U639","v":5118.5838187537956},{"$f":"ROUND(SUM(I639:U639)-H639,0)","v":0}]
[{"$f":"ROW()","v":640}]
[{"$f":"ROW()","v":641},null,"404CLS","Amort of LT Plant - Cap Lease Steam",null,"F10",null,{"$f":"+Distribution!H641+Transmission!H641+Generation!H641+Retail!H641+Misc!H641","v":0},{"$f":"+Distribution!I641+Transmission!I641+Generation!I641+Retail!I641+Misc!I641","v":0},{"$f":"+Distribution!J641+Transmission!J641+Generation!J641+Retail!J641+Misc!J641","v":0},{"$f":"+Distribution!K641+Transmission!K641+Generation!K641+Retail!K641+Misc!K641","v":0},{"$f":"+Distribution!L641+Transmission!L641+Generation!L641+Retail!L641+Misc!L641","v":0},{"$f":"+Distribution!M641+Transmission!M641+Generation!M641+Retail!M641+Misc!M641","v":0},{"$f":"+Distribution!N641+Transmission!N641+Generation!N641+Retail!N641+Misc!N641","v":0},{"$f":"+Distribution!O641+Transmission!O641+Generation!O641+Retail!O641+Misc!O641","v":0},{"$f":"+Distribution!P641+Transmission!P641+Generation!P641+Retail!P641+Misc!P641","v":0},{"$f":"+Distribution!Q641+Transmission!Q641+Generation!Q641+Retail!Q641+Misc!Q641","v":0},{"$f":"+Distribution!R641+Transmission!R641+Generation!R641+Retail!R641+Misc!R641","v":0},{"$f":"+Distribution!S641+Transmission!S641+Generation!S641+Retail!S641+Misc!S641","v":0},{"$f":"+Distribution!T641+Transmission!T641+Generation!T641+Retail!T641+Misc!T641","v":0},{"$f":"+Distribution!U641+Transmission!U641+Generation!U641+Retail!U641+Misc!U641","v":0},{"$f":"ROUND(SUM(I641:U641)-H641,0)","v":0}]
[{"$f":"ROW()","v":642}]
[{"$f":"ROW()","v":643},null,"404IP","Amort of LT Plant - Intangible Plant"]
[{"$f":"ROW()","v":644},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H644+Transmission!H644+Generation!H644+Retail!H644+Misc!H644","v":13352.029999999999},{"$f":"+Distribution!I644+Transmission!I644+Generation!I644+Retail!I644+Misc!I644","v":6285.5024217816672},{"$f":"+Distribution!J644+Transmission!J644+Generation!J644+Retail!J644+Misc!J644","v":3416.84138576532},{"$f":"+Distribution!K644+Transmission!K644+Generation!K644+Retail!K644+Misc!K644","v":1017.3217395126758},{"$f":"+Distribution!L644+Transmission!L644+Generation!L644+Retail!L644+Misc!L644","v":130.42334800858833},{"$f":"+Distribution!M644+Transmission!M644+Generation!M644+Retail!M644+Misc!M644","v":1086.8162481481929},{"$f":"+Distribution!N644+Transmission!N644+Generation!N644+Retail!N644+Misc!N644","v":124.1416514404377},{"$f":"+Distribution!O644+Transmission!O644+Generation!O644+Retail!O644+Misc!O644","v":4.5769991570475286},{"$f":"+Distribution!P644+Transmission!P644+Generation!P644+Retail!P644+Misc!P644","v":4.5531107895263716},{"$f":"+Distribution!Q644+Transmission!Q644+Generation!Q644+Retail!Q644+Misc!Q644","v":989.80523690276334},{"$f":"+Distribution!R644+Transmission!R644+Generation!R644+Retail!R644+Misc!R644","v":9.0980124748882059},{"$f":"+Distribution!S644+Transmission!S644+Generation!S644+Retail!S644+Misc!S644","v":54.363001589677886},{"$f":"+Distribution!T644+Transmission!T644+Generation!T644+Retail!T644+Misc!T644","v":128.65216023273481},{"$f":"+Distribution!U644+Transmission!U644+Generation!U644+Retail!U644+Misc!U644","v":99.934684196479807},{"$f":"ROUND(SUM(I644:U644)-H644,0)","v":0}]
[{"$f":"ROW()","v":645},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H645+Transmission!H645+Generation!H645+Retail!H645+Misc!H645","v":8578704.549759578},{"$f":"+Distribution!I645+Transmission!I645+Generation!I645+Retail!I645+Misc!I645","v":3012187.8096485934},{"$f":"+Distribution!J645+Transmission!J645+Generation!J645+Retail!J645+Misc!J645","v":2423871.0615098658},{"$f":"+Distribution!K645+Transmission!K645+Generation!K645+Retail!K645+Misc!K645","v":768947.95715678856},{"$f":"+Distribution!L645+Transmission!L645+Generation!L645+Retail!L645+Misc!L645","v":20401.199817123354},{"$f":"+Distribution!M645+Transmission!M645+Generation!M645+Retail!M645+Misc!M645","v":1362669.0752638248},{"$f":"+Distribution!N645+Transmission!N645+Generation!N645+Retail!N645+Misc!N645","v":72266.969980112728},{"$f":"+Distribution!O645+Transmission!O645+Generation!O645+Retail!O645+Misc!O645","v":1790.6924638984362},{"$f":"+Distribution!P645+Transmission!P645+Generation!P645+Retail!P645+Misc!P645","v":3685.2100015755318},{"$f":"+Distribution!Q645+Transmission!Q645+Generation!Q645+Retail!Q645+Misc!Q645","v":543666.13547990529},{"$f":"+Distribution!R645+Transmission!R645+Generation!R645+Retail!R645+Misc!R645","v":5460.2683086543766},{"$f":"+Distribution!S645+Transmission!S645+Generation!S645+Retail!S645+Misc!S645","v":70039.213612642678},{"$f":"+Distribution!T645+Transmission!T645+Generation!T645+Retail!T645+Misc!T645","v":167607.21464758352},{"$f":"+Distribution!U645+Transmission!U645+Generation!U645+Retail!U645+Misc!U645","v":126111.74186900904},{"$f":"ROUND(SUM(I645:U645)-H645,0)","v":0}]
[{"$f":"ROW()","v":646},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H646+Transmission!H646+Generation!H646+Retail!H646+Misc!H646","v":5949744.4244902767},{"$f":"+Distribution!I646+Transmission!I646+Generation!I646+Retail!I646+Misc!I646","v":2503147.5580956251},{"$f":"+Distribution!J646+Transmission!J646+Generation!J646+Retail!J646+Misc!J646","v":1590065.8768124306},{"$f":"+Distribution!K646+Transmission!K646+Generation!K646+Retail!K646+Misc!K646","v":487207.32376587263},{"$f":"+Distribution!L646+Transmission!L646+Generation!L646+Retail!L646+Misc!L646","v":39662.367688753919},{"$f":"+Distribution!M646+Transmission!M646+Generation!M646+Retail!M646+Misc!M646","v":675238.0791227615},{"$f":"+Distribution!N646+Transmission!N646+Generation!N646+Retail!N646+Misc!N646","v":53163.75749013976},{"$f":"+Distribution!O646+Transmission!O646+Generation!O646+Retail!O646+Misc!O646","v":1705.3054349798031},{"$f":"+Distribution!P646+Transmission!P646+Generation!P646+Retail!P646+Misc!P646","v":2251.6112689504371},{"$f":"+Distribution!Q646+Transmission!Q646+Generation!Q646+Retail!Q646+Misc!Q646","v":414397.75712297234},{"$f":"+Distribution!R646+Transmission!R646+Generation!R646+Retail!R646+Misc!R646","v":3944.060626980327},{"$f":"+Distribution!S646+Transmission!S646+Generation!S646+Retail!S646+Misc!S646","v":34461.090766772322},{"$f":"+Distribution!T646+Transmission!T646+Generation!T646+Retail!T646+Misc!T646","v":82132.870464029053},{"$f":"+Distribution!U646+Transmission!U646+Generation!U646+Retail!U646+Misc!U646","v":62366.765830009608},{"$f":"ROUND(SUM(I646:U646)-H646,0)","v":0}]
[{"$f":"ROW()","v":647},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H647+Transmission!H647+Generation!H647+Retail!H647+Misc!H647","v":2670564.3552097715},{"$f":"+Distribution!I647+Transmission!I647+Generation!I647+Retail!I647+Misc!I647","v":2329849.2282221927},{"$f":"+Distribution!J647+Transmission!J647+Generation!J647+Retail!J647+Misc!J647","v":49023.439859112572},{"$f":"+Distribution!K647+Transmission!K647+Generation!K647+Retail!K647+Misc!K647","v":928.85166186229344},{"$f":"+Distribution!L647+Transmission!L647+Generation!L647+Retail!L647+Misc!L647","v":30125.171202215482},{"$f":"+Distribution!M647+Transmission!M647+Generation!M647+Retail!M647+Misc!M647","v":3903.3722142566953},{"$f":"+Distribution!N647+Transmission!N647+Generation!N647+Retail!N647+Misc!N647","v":9323.827174528089},{"$f":"+Distribution!O647+Transmission!O647+Generation!O647+Retail!O647+Misc!O647","v":6777.0512573311917},{"$f":"+Distribution!P647+Transmission!P647+Generation!P647+Retail!P647+Misc!P647","v":1322.7669164532435},{"$f":"+Distribution!Q647+Transmission!Q647+Generation!Q647+Retail!Q647+Misc!Q647","v":239201.85769220337},{"$f":"+Distribution!R647+Transmission!R647+Generation!R647+Retail!R647+Misc!R647","v":35.371350413644265},{"$f":"+Distribution!S647+Transmission!S647+Generation!S647+Retail!S647+Misc!S647","v":24.472553067440053},{"$f":"+Distribution!T647+Transmission!T647+Generation!T647+Retail!T647+Misc!T647","v":24.472553067440053},{"$f":"+Distribution!U647+Transmission!U647+Generation!U647+Retail!U647+Misc!U647","v":24.472553067440053},{"$f":"ROUND(SUM(I647:U647)-H647,0)","v":0}]
[{"$f":"ROW()","v":648},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H648+Transmission!H648+Generation!H648+Retail!H648+Misc!H648","v":4983.8785546246172},{"$f":"+Distribution!I648+Transmission!I648+Generation!I648+Retail!I648+Misc!I648","v":1529.2887296274921},{"$f":"+Distribution!J648+Transmission!J648+Generation!J648+Retail!J648+Misc!J648","v":1342.9630632480646},{"$f":"+Distribution!K648+Transmission!K648+Generation!K648+Retail!K648+Misc!K648","v":454.17246840686875},{"$f":"+Distribution!L648+Transmission!L648+Generation!L648+Retail!L648+Misc!L648","v":20.456575356172859},{"$f":"+Distribution!M648+Transmission!M648+Generation!M648+Retail!M648+Misc!M648","v":937.04029194196551},{"$f":"+Distribution!N648+Transmission!N648+Generation!N648+Retail!N648+Misc!N648","v":47.868474803353649},{"$f":"+Distribution!O648+Transmission!O648+Generation!O648+Retail!O648+Misc!O648","v":1.285742578843619},{"$f":"+Distribution!P648+Transmission!P648+Generation!P648+Retail!P648+Misc!P648","v":3.580173630359607},{"$f":"+Distribution!Q648+Transmission!Q648+Generation!Q648+Retail!Q648+Misc!Q648","v":306.72086662875051},{"$f":"+Distribution!R648+Transmission!R648+Generation!R648+Retail!R648+Misc!R648","v":2.7965663457114909},{"$f":"+Distribution!S648+Transmission!S648+Generation!S648+Retail!S648+Misc!S648","v":53.36741311372429},{"$f":"+Distribution!T648+Transmission!T648+Generation!T648+Retail!T648+Misc!T648","v":179.98400421370189},{"$f":"+Distribution!U648+Transmission!U648+Generation!U648+Retail!U648+Misc!U648","v":104.35418472961004},{"$f":"ROUND(SUM(I648:U648)-H648,0)","v":0}]
[{"$f":"ROW()","v":649},null,null,null,null,"F10"]
[{"$f":"ROW()","v":650},null,null,"Total Amort. Intangible Plant",null,null,null,{"$f":"+Distribution!H650+Transmission!H650+Generation!H650+Retail!H650+Misc!H650","v":17239522.450528417},{"$f":"+Distribution!I650+Transmission!I650+Generation!I650+Retail!I650+Misc!I650","v":7860790.8829657771},{"$f":"+Distribution!J650+Transmission!J650+Generation!J650+Retail!J650+Misc!J650","v":4073989.9050067104},{"$f":"+Distribution!K650+Transmission!K650+Generation!K650+Retail!K650+Misc!K650","v":1260544.6311952532},{"$f":"+Distribution!L650+Transmission!L650+Generation!L650+Retail!L650+Misc!L650","v":90392.389532116271},{"$f":"+Distribution!M650+Transmission!M650+Generation!M650+Retail!M650+Misc!M650","v":2047343.501639453},{"$f":"+Distribution!N650+Transmission!N650+Generation!N650+Retail!N650+Misc!N650","v":135113.49461475489},{"$f":"+Distribution!O650+Transmission!O650+Generation!O650+Retail!O650+Misc!O650","v":10283.543804645409},{"$f":"+Distribution!P650+Transmission!P650+Generation!P650+Retail!P650+Misc!P650","v":7277.2538446243507},{"$f":"+Distribution!Q650+Transmission!Q650+Generation!Q650+Retail!Q650+Misc!Q650","v":1199968.5540628731},{"$f":"+Distribution!R650+Transmission!R650+Generation!R650+Retail!R650+Misc!R650","v":9465.7187045974479},{"$f":"+Distribution!S650+Transmission!S650+Generation!S650+Retail!S650+Misc!S650","v":104813.59326335031},{"$f":"+Distribution!T650+Transmission!T650+Generation!T650+Retail!T650+Misc!T650","v":250506.73615767292},{"$f":"+Distribution!U650+Transmission!U650+Generation!U650+Retail!U650+Misc!U650","v":189032.24573658549},{"$f":"ROUND(SUM(I650:U650)-H650,0)","v":0}]
[{"$f":"ROW()","v":651}]
[{"$f":"ROW()","v":652}]
[{"$f":"ROW()","v":653},null,null,null,null,null,null,"AMORTIZATION EXPENSE (continued)"]
[{"$f":"ROW()","v":654}]
[{"$f":"ROW()","v":655},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":656},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":"'Hot Sheet'!R10","v":"Mobile"}]
[{"$f":"ROW()","v":657},null,"FERC",null,null,"COS",null,{"$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."},{"$f":"'Hot Sheet'!R11","v":"Home Park"},{"$f":"'Hot Sheet'!S11","v":"Industrial"},{"$f":"'Hot Sheet'!T11","v":"Industrial"},{"$f":"'Hot Sheet'!U11","v":"Industrial"}]
[{"$f":"ROW()","v":658},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$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"},{"$f":"'Hot Sheet'!R12","v":"Sch 25"},{"$f":"'Hot Sheet'!S12","v":"Cust A"},{"$f":"'Hot Sheet'!T12","v":"Cust B"},{"$f":"'Hot Sheet'!U12","v":"Cust C"}]
[{"$f":"ROW()","v":659},null,"404O","Amort of LT Plant - Other Plant",null,"F10",null,{"$f":"+Distribution!H659+Transmission!H659+Generation!H659+Retail!H659+Misc!H659","v":0},{"$f":"+Distribution!I659+Transmission!I659+Generation!I659+Retail!I659+Misc!I659","v":0},{"$f":"+Distribution!J659+Transmission!J659+Generation!J659+Retail!J659+Misc!J659","v":0},{"$f":"+Distribution!K659+Transmission!K659+Generation!K659+Retail!K659+Misc!K659","v":0},{"$f":"+Distribution!L659+Transmission!L659+Generation!L659+Retail!L659+Misc!L659","v":0},{"$f":"+Distribution!M659+Transmission!M659+Generation!M659+Retail!M659+Misc!M659","v":0},{"$f":"+Distribution!N659+Transmission!N659+Generation!N659+Retail!N659+Misc!N659","v":0},{"$f":"+Distribution!O659+Transmission!O659+Generation!O659+Retail!O659+Misc!O659","v":0},{"$f":"+Distribution!P659+Transmission!P659+Generation!P659+Retail!P659+Misc!P659","v":0},{"$f":"+Distribution!Q659+Transmission!Q659+Generation!Q659+Retail!Q659+Misc!Q659","v":0},{"$f":"+Distribution!R659+Transmission!R659+Generation!R659+Retail!R659+Misc!R659","v":0},{"$f":"+Distribution!S659+Transmission!S659+Generation!S659+Retail!S659+Misc!S659","v":0},{"$f":"+Distribution!T659+Transmission!T659+Generation!T659+Retail!T659+Misc!T659","v":0},{"$f":"+Distribution!U659+Transmission!U659+Generation!U659+Retail!U659+Misc!U659","v":0},{"$f":"ROUND(SUM(I659:U659)-H659,0)","v":0}]
[{"$f":"ROW()","v":660}]
[{"$f":"ROW()","v":661},null,"404330","Amort of Other Electric Plant",null,"F10",null,{"$f":"+Distribution!H661+Transmission!H661+Generation!H661+Retail!H661+Misc!H661","v":70512.259199986991},{"$f":"+Distribution!I661+Transmission!I661+Generation!I661+Retail!I661+Misc!I661","v":24777.463997868854},{"$f":"+Distribution!J661+Transmission!J661+Generation!J661+Retail!J661+Misc!J661","v":19938.125295395592},{"$f":"+Distribution!K661+Transmission!K661+Generation!K661+Retail!K661+Misc!K661","v":6325.1634787373496},{"$f":"+Distribution!L661+Transmission!L661+Generation!L661+Retail!L661+Misc!L661","v":167.81489931103394},{"$f":"+Distribution!M661+Transmission!M661+Generation!M661+Retail!M661+Misc!M661","v":11159.225257640273},{"$f":"+Distribution!N661+Transmission!N661+Generation!N661+Retail!N661+Misc!N661","v":594.44907159564082},{"$f":"+Distribution!O661+Transmission!O661+Generation!O661+Retail!O661+Misc!O661","v":14.729764828533291},{"$f":"+Distribution!P661+Transmission!P661+Generation!P661+Retail!P661+Misc!P661","v":30.31356738319592},{"$f":"+Distribution!Q661+Transmission!Q661+Generation!Q661+Retail!Q661+Misc!Q661","v":4472.0545165094973},{"$f":"+Distribution!R661+Transmission!R661+Generation!R661+Retail!R661+Misc!R661","v":44.914729753245837},{"$f":"+Distribution!S661+Transmission!S661+Generation!S661+Retail!S661+Misc!S661","v":575.86500151475695},{"$f":"+Distribution!T661+Transmission!T661+Generation!T661+Retail!T661+Misc!T661","v":1378.6928269914415},{"$f":"+Distribution!U661+Transmission!U661+Generation!U661+Retail!U661+Misc!U661","v":1033.4467924575695},{"$f":"ROUND(SUM(I661:U661)-H661,0)","v":0}]
[{"$f":"ROW()","v":662}]
[{"$f":"ROW()","v":663},null,"405","Amort of Other Electric Plant",null,"F10",null,{"$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":"+Distribution!T663+Transmission!T663+Generation!T663+Retail!T663+Misc!T663","v":0},{"$f":"+Distribution!U663+Transmission!U663+Generation!U663+Retail!U663+Misc!U663","v":0},{"$f":"ROUND(SUM(I663:U663)-H663,0)","v":0}]
[{"$f":"ROW()","v":664}]
[{"$f":"ROW()","v":665},null,"406","Amort of Plant Acquisition Adj",null,"F10",null,{"$f":"+Distribution!H665+Transmission!H665+Generation!H665+Retail!H665+Misc!H665","v":2299921.4673330383},{"$f":"+Distribution!I665+Transmission!I665+Generation!I665+Retail!I665+Misc!I665","v":808174.6635453226},{"$f":"+Distribution!J665+Transmission!J665+Generation!J665+Retail!J665+Misc!J665","v":650328.36708860775},{"$f":"+Distribution!K665+Transmission!K665+Generation!K665+Retail!K665+Misc!K665","v":206309.93013398774},{"$f":"+Distribution!L665+Transmission!L665+Generation!L665+Retail!L665+Misc!L665","v":5473.6735688629087},{"$f":"+Distribution!M665+Transmission!M665+Generation!M665+Retail!M665+Misc!M665","v":363984.10744520091},{"$f":"+Distribution!N665+Transmission!N665+Generation!N665+Retail!N665+Misc!N665","v":19389.340187234571},{"$f":"+Distribution!O665+Transmission!O665+Generation!O665+Retail!O665+Misc!O665","v":480.44556680318527},{"$f":"+Distribution!P665+Transmission!P665+Generation!P665+Retail!P665+Misc!P665","v":988.74756201361015},{"$f":"+Distribution!Q665+Transmission!Q665+Generation!Q665+Retail!Q665+Misc!Q665","v":145866.46779296163},{"$f":"+Distribution!R665+Transmission!R665+Generation!R665+Retail!R665+Misc!R665","v":1464.998460281515},{"$f":"+Distribution!S665+Transmission!S665+Generation!S665+Retail!S665+Misc!S665","v":18783.177482842679},{"$f":"+Distribution!T665+Transmission!T665+Generation!T665+Retail!T665+Misc!T665","v":44969.275777456241},{"$f":"+Distribution!U665+Transmission!U665+Generation!U665+Retail!U665+Misc!U665","v":33708.272721462788},{"$f":"ROUND(SUM(I665:U665)-H665,0)","v":0}]
[{"$f":"ROW()","v":666}]
[{"$f":"ROW()","v":667},null,"407","Amort of Prop Losses, Unrec Plant,",null,"F10",null,{"$f":"+Distribution!H667+Transmission!H667+Generation!H667+Retail!H667+Misc!H667","v":68326.893516441691},{"$f":"+Distribution!I667+Transmission!I667+Generation!I667+Retail!I667+Misc!I667","v":24009.54335313887},{"$f":"+Distribution!J667+Transmission!J667+Generation!J667+Retail!J667+Misc!J667","v":19320.188849887516},{"$f":"+Distribution!K667+Transmission!K667+Generation!K667+Retail!K667+Misc!K667","v":6129.1295497996543},{"$f":"+Distribution!L667+Transmission!L667+Generation!L667+Retail!L667+Misc!L667","v":162.61386155812627},{"$f":"+Distribution!M667+Transmission!M667+Generation!M667+Retail!M667+Misc!M667","v":10813.370675618833},{"$f":"+Distribution!N667+Transmission!N667+Generation!N667+Retail!N667+Misc!N667","v":576.02548658475632},{"$f":"+Distribution!O667+Transmission!O667+Generation!O667+Retail!O667+Misc!O667","v":14.273249565114032},{"$f":"+Distribution!P667+Transmission!P667+Generation!P667+Retail!P667+Misc!P667","v":29.374067916625336},{"$f":"+Distribution!Q667+Transmission!Q667+Generation!Q667+Retail!Q667+Misc!Q667","v":4333.4534478980777},{"$f":"+Distribution!R667+Transmission!R667+Generation!R667+Retail!R667+Misc!R667","v":43.522700761378381},{"$f":"+Distribution!S667+Transmission!S667+Generation!S667+Retail!S667+Misc!S667","v":558.01738711488611},{"$f":"+Distribution!T667+Transmission!T667+Generation!T667+Retail!T667+Misc!T667","v":1335.9634062291339},{"$f":"+Distribution!U667+Transmission!U667+Generation!U667+Retail!U667+Misc!U667","v":1001.4174803687129},{"$f":"ROUND(SUM(I667:U667)-H667,0)","v":0}]
[{"$f":"ROW()","v":668}]
[{"$f":"ROW()","v":669}]
[{"$f":"ROW()","v":670},null,"TOTAL AMORTIZATION EXPENSE",null,null,null,null,{"$f":"+Distribution!H670+Transmission!H670+Generation!H670+Retail!H670+Misc!H670","v":20299322.519943763},{"$f":"+Distribution!I670+Transmission!I670+Generation!I670+Retail!I670+Misc!I670","v":9039122.3106759414},{"$f":"+Distribution!J670+Transmission!J670+Generation!J670+Retail!J670+Misc!J670","v":4896422.6355639184},{"$f":"+Distribution!K670+Transmission!K670+Generation!K670+Retail!K670+Misc!K670","v":1519313.5091966018},{"$f":"+Distribution!L670+Transmission!L670+Generation!L670+Retail!L670+Misc!L670","v":100947.65540473087},{"$f":"+Distribution!M670+Transmission!M670+Generation!M670+Retail!M670+Misc!M670","v":2488899.6269589509},{"$f":"+Distribution!N670+Transmission!N670+Generation!N670+Retail!N670+Misc!N670","v":160497.37478526102},{"$f":"+Distribution!O670+Transmission!O670+Generation!O670+Retail!O670+Misc!O670","v":11270.646145709377},{"$f":"+Distribution!P670+Transmission!P670+Generation!P670+Retail!P670+Misc!P670","v":8576.3131882442685},{"$f":"+Distribution!Q670+Transmission!Q670+Generation!Q670+Retail!Q670+Misc!Q670","v":1400543.3055052464},{"$f":"+Distribution!R670+Transmission!R670+Generation!R670+Retail!R670+Misc!R670","v":11344.324474776133},{"$f":"+Distribution!S670+Transmission!S670+Generation!S670+Retail!S670+Misc!S670","v":127559.5506566081},{"$f":"+Distribution!T670+Transmission!T670+Generation!T670+Retail!T670+Misc!T670","v":304931.30083814269},{"$f":"+Distribution!U670+Transmission!U670+Generation!U670+Retail!U670+Misc!U670","v":229893.96654962839},{"$f":"ROUND(SUM(I670:U670)-H670,0)","v":0}]
[{"$f":"ROW()","v":671}]
[{"$f":"ROW()","v":672}]
[{"$f":"ROW()","v":673}]
[{"$f":"ROW()","v":674},null,null,null,null,null,null,"TAX OTHER THAN INCOME"]
[{"$f":"ROW()","v":675}]
[{"$f":"ROW()","v":676},null,"408","Taxes Other Than Income",null,"F101D",null,{"$f":"+Distribution!H676+Transmission!H676+Generation!H676+Retail!H676+Misc!H676","v":51720026.894750208},{"$f":"+Distribution!I676+Transmission!I676+Generation!I676+Retail!I676+Misc!I676","v":22164492.231110193},{"$f":"+Distribution!J676+Transmission!J676+Generation!J676+Retail!J676+Misc!J676","v":13786094.233588846},{"$f":"+Distribution!K676+Transmission!K676+Generation!K676+Retail!K676+Misc!K676","v":4173189.713855342},{"$f":"+Distribution!L676+Transmission!L676+Generation!L676+Retail!L676+Misc!L676","v":271123.04886741098},{"$f":"+Distribution!M676+Transmission!M676+Generation!M676+Retail!M676+Misc!M676","v":5778648.4797009397},{"$f":"+Distribution!N676+Transmission!N676+Generation!N676+Retail!N676+Misc!N676","v":462514.9814587849},{"$f":"+Distribution!O676+Transmission!O676+Generation!O676+Retail!O676+Misc!O676","v":17554.581160416215},{"$f":"+Distribution!P676+Transmission!P676+Generation!P676+Retail!P676+Misc!P676","v":20474.260703052019},{"$f":"+Distribution!Q676+Transmission!Q676+Generation!Q676+Retail!Q676+Misc!Q676","v":3429223.9573004148},{"$f":"+Distribution!R676+Transmission!R676+Generation!R676+Retail!R676+Misc!R676","v":34086.488784592417},{"$f":"+Distribution!S676+Transmission!S676+Generation!S676+Retail!S676+Misc!S676","v":311292.73499221035},{"$f":"+Distribution!T676+Transmission!T676+Generation!T676+Retail!T676+Misc!T676","v":704550.92878027877},{"$f":"+Distribution!U676+Transmission!U676+Generation!U676+Retail!U676+Misc!U676","v":566781.25444772735},{"$f":"ROUND(SUM(I676:U676)-H676,0)","v":0}]
[{"$f":"ROW()","v":677},null,null,null,"Customer - System","F101D",null,{"$f":"+Distribution!H677+Transmission!H677+Generation!H677+Retail!H677+Misc!H677","v":1451.71},{"$f":"+Distribution!I677+Transmission!I677+Generation!I677+Retail!I677+Misc!I677","v":539.41486091970194},{"$f":"+Distribution!J677+Transmission!J677+Generation!J677+Retail!J677+Misc!J677","v":397.54541255542551},{"$f":"+Distribution!K677+Transmission!K677+Generation!K677+Retail!K677+Misc!K677","v":125.92159770058292},{"$f":"+Distribution!L677+Transmission!L677+Generation!L677+Retail!L677+Misc!L677","v":6.4882963343260034},{"$f":"+Distribution!M677+Transmission!M677+Generation!M677+Retail!M677+Misc!M677","v":211.17616800896201},{"$f":"+Distribution!N677+Transmission!N677+Generation!N677+Retail!N677+Misc!N677","v":12.859042309626233},{"$f":"+Distribution!O677+Transmission!O677+Generation!O677+Retail!O677+Misc!O677","v":0.36308280998903469},{"$f":"+Distribution!P677+Transmission!P677+Generation!P677+Retail!P677+Misc!P677","v":0.67175570224720438},{"$f":"+Distribution!Q677+Transmission!Q677+Generation!Q677+Retail!Q677+Misc!Q677","v":95.275277475566583},{"$f":"+Distribution!R677+Transmission!R677+Generation!R677+Retail!R677+Misc!R677","v":0.91947077629140717},{"$f":"+Distribution!S677+Transmission!S677+Generation!S677+Retail!S677+Misc!S677","v":11.126368018299033},{"$f":"+Distribution!T677+Transmission!T677+Generation!T677+Retail!T677+Misc!T677","v":29.450579699452881},{"$f":"+Distribution!U677+Transmission!U677+Generation!U677+Retail!U677+Misc!U677","v":20.498087689529189},{"$f":"ROUND(SUM(I677:U677)-H677,0)","v":0}]
[{"$f":"ROW()","v":678},null,null,"Total Taxes Other Than Income",null,null,null,{"$f":"+Distribution!H678+Transmission!H678+Generation!H678+Retail!H678+Misc!H678","v":51721478.604750209},{"$f":"+Distribution!I678+Transmission!I678+Generation!I678+Retail!I678+Misc!I678","v":22165031.645971112},{"$f":"+Distribution!J678+Transmission!J678+Generation!J678+Retail!J678+Misc!J678","v":13786491.779001402},{"$f":"+Distribution!K678+Transmission!K678+Generation!K678+Retail!K678+Misc!K678","v":4173315.6354530426},{"$f":"+Distribution!L678+Transmission!L678+Generation!L678+Retail!L678+Misc!L678","v":271129.53716374532},{"$f":"+Distribution!M678+Transmission!M678+Generation!M678+Retail!M678+Misc!M678","v":5778859.6558689484},{"$f":"+Distribution!N678+Transmission!N678+Generation!N678+Retail!N678+Misc!N678","v":462527.84050109453},{"$f":"+Distribution!O678+Transmission!O678+Generation!O678+Retail!O678+Misc!O678","v":17554.944243226204},{"$f":"+Distribution!P678+Transmission!P678+Generation!P678+Retail!P678+Misc!P678","v":20474.932458754265},{"$f":"+Distribution!Q678+Transmission!Q678+Generation!Q678+Retail!Q678+Misc!Q678","v":3429319.2325778902},{"$f":"+Distribution!R678+Transmission!R678+Generation!R678+Retail!R678+Misc!R678","v":34087.408255368711},{"$f":"+Distribution!S678+Transmission!S678+Generation!S678+Retail!S678+Misc!S678","v":311303.86136022862},{"$f":"+Distribution!T678+Transmission!T678+Generation!T678+Retail!T678+Misc!T678","v":704580.37935997825},{"$f":"+Distribution!U678+Transmission!U678+Generation!U678+Retail!U678+Misc!U678","v":566801.75253541686},{"$f":"ROUND(SUM(I678:U678)-H678,0)","v":0}]
[{"$f":"ROW()","v":679}]
[{"$f":"ROW()","v":680}]
[{"$f":"ROW()","v":681}]
[{"$f":"ROW()","v":682},null,null,null,null,null,null,"DEFERRED  ITC"]
[{"$f":"ROW()","v":683}]
[{"$f":"ROW()","v":684},null,"41140","Deferred I T C - Federal",null,"F101D",null,{"$f":"+Distribution!H684+Transmission!H684+Generation!H684+Retail!H684+Misc!H684","v":-1540597.9118374232},{"$f":"+Distribution!I684+Transmission!I684+Generation!I684+Retail!I684+Misc!I684","v":-647740.77915962611},{"$f":"+Distribution!J684+Transmission!J684+Generation!J684+Retail!J684+Misc!J684","v":-411887.8668639072},{"$f":"+Distribution!K684+Transmission!K684+Generation!K684+Retail!K684+Misc!K684","v":-126405.86528179211},{"$f":"+Distribution!L684+Transmission!L684+Generation!L684+Retail!L684+Misc!L684","v":-8066.9895686204081},{"$f":"+Distribution!M684+Transmission!M684+Generation!M684+Retail!M684+Misc!M684","v":-175461.6770531474},{"$f":"+Distribution!N684+Transmission!N684+Generation!N684+Retail!N684+Misc!N684","v":-13993.512208330769},{"$f":"+Distribution!O684+Transmission!O684+Generation!O684+Retail!O684+Misc!O684","v":-444.97383012199634},{"$f":"+Distribution!P684+Transmission!P684+Generation!P684+Retail!P684+Misc!P684","v":-591.99342426882095},{"$f":"+Distribution!Q684+Transmission!Q684+Generation!Q684+Retail!Q684+Misc!Q684","v":-107166.85436319695},{"$f":"+Distribution!R684+Transmission!R684+Generation!R684+Retail!R684+Misc!R684","v":-1025.0044234117011},{"$f":"+Distribution!S684+Transmission!S684+Generation!S684+Retail!S684+Misc!S684","v":-9075.1698679713409},{"$f":"+Distribution!T684+Transmission!T684+Generation!T684+Retail!T684+Misc!T684","v":-22219.709351264675},{"$f":"+Distribution!U684+Transmission!U684+Generation!U684+Retail!U684+Misc!U684","v":-16517.516441763615},{"$f":"ROUND(SUM(I684:U684)-H684,0)","v":0}]
[{"$f":"ROW()","v":685}]
[{"$f":"ROW()","v":686},null,"41141","Deferred I T C - Idaho",null,"F101D",null,{"$f":"+Distribution!H686+Transmission!H686+Generation!H686+Retail!H686+Misc!H686","v":0},{"$f":"+Distribution!I686+Transmission!I686+Generation!I686+Retail!I686+Misc!I686","v":0},{"$f":"+Distribution!J686+Transmission!J686+Generation!J686+Retail!J686+Misc!J686","v":0},{"$f":"+Distribution!K686+Transmission!K686+Generation!K686+Retail!K686+Misc!K686","v":0},{"$f":"+Distribution!L686+Transmission!L686+Generation!L686+Retail!L686+Misc!L686","v":0},{"$f":"+Distribution!M686+Transmission!M686+Generation!M686+Retail!M686+Misc!M686","v":0},{"$f":"+Distribution!N686+Transmission!N686+Generation!N686+Retail!N686+Misc!N686","v":0},{"$f":"+Distribution!O686+Transmission!O686+Generation!O686+Retail!O686+Misc!O686","v":0},{"$f":"+Distribution!P686+Transmission!P686+Generation!P686+Retail!P686+Misc!P686","v":0},{"$f":"+Distribution!Q686+Transmission!Q686+Generation!Q686+Retail!Q686+Misc!Q686","v":0},{"$f":"+Distribution!R686+Transmission!R686+Generation!R686+Retail!R686+Misc!R686","v":0},{"$f":"+Distribution!S686+Transmission!S686+Generation!S686+Retail!S686+Misc!S686","v":0},{"$f":"+Distribution!T686+Transmission!T686+Generation!T686+Retail!T686+Misc!T686","v":0},{"$f":"+Distribution!U686+Transmission!U686+Generation!U686+Retail!U686+Misc!U686","v":0},{"$f":"ROUND(SUM(I686:U686)-H686,0)","v":0}]
[{"$f":"ROW()","v":687}]
[{"$f":"ROW()","v":688},null,"TOTAL DEFERRED ITC",null,null,null,null,{"$f":"+Distribution!H688+Transmission!H688+Generation!H688+Retail!H688+Misc!H688","v":-1540597.9118374232},{"$f":"+Distribution!I688+Transmission!I688+Generation!I688+Retail!I688+Misc!I688","v":-647740.77915962611},{"$f":"+Distribution!J688+Transmission!J688+Generation!J688+Retail!J688+Misc!J688","v":-411887.8668639072},{"$f":"+Distribution!K688+Transmission!K688+Generation!K688+Retail!K688+Misc!K688","v":-126405.86528179211},{"$f":"+Distribution!L688+Transmission!L688+Generation!L688+Retail!L688+Misc!L688","v":-8066.9895686204081},{"$f":"+Distribution!M688+Transmission!M688+Generation!M688+Retail!M688+Misc!M688","v":-175461.6770531474},{"$f":"+Distribution!N688+Transmission!N688+Generation!N688+Retail!N688+Misc!N688","v":-13993.512208330769},{"$f":"+Distribution!O688+Transmission!O688+Generation!O688+Retail!O688+Misc!O688","v":-444.97383012199634},{"$f":"+Distribution!P688+Transmission!P688+Generation!P688+Retail!P688+Misc!P688","v":-591.99342426882095},{"$f":"+Distribution!Q688+Transmission!Q688+Generation!Q688+Retail!Q688+Misc!Q688","v":-107166.85436319695},{"$f":"+Distribution!R688+Transmission!R688+Generation!R688+Retail!R688+Misc!R688","v":-1025.0044234117011},{"$f":"+Distribution!S688+Transmission!S688+Generation!S688+Retail!S688+Misc!S688","v":-9075.1698679713409},{"$f":"+Distribution!T688+Transmission!T688+Generation!T688+Retail!T688+Misc!T688","v":-22219.709351264675},{"$f":"+Distribution!U688+Transmission!U688+Generation!U688+Retail!U688+Misc!U688","v":-16517.516441763615},{"$f":"ROUND(SUM(I688:U688)-H688,0)","v":0}]
[{"$f":"ROW()","v":689}]
[{"$f":"ROW()","v":690}]
[{"$f":"ROW()","v":691}]
[{"$f":"ROW()","v":692},null,null,null,null,null,null,"DEFERRED INCOME TAXES"]
[{"$f":"ROW()","v":693}]
[{"$f":"ROW()","v":694},null,"41010","Deferred Income Tax - Federal-DR",null,"F101D",null,{"$f":"+Distribution!H694+Transmission!H694+Generation!H694+Retail!H694+Misc!H694","v":513003147.37399471},{"$f":"+Distribution!I694+Transmission!I694+Generation!I694+Retail!I694+Misc!I694","v":209839474.65127969},{"$f":"+Distribution!J694+Transmission!J694+Generation!J694+Retail!J694+Misc!J694","v":138637780.79156852},{"$f":"+Distribution!K694+Transmission!K694+Generation!K694+Retail!K694+Misc!K694","v":42524296.619905308},{"$f":"+Distribution!L694+Transmission!L694+Generation!L694+Retail!L694+Misc!L694","v":2342581.3317378876},{"$f":"+Distribution!M694+Transmission!M694+Generation!M694+Retail!M694+Misc!M694","v":63413895.234167971},{"$f":"+Distribution!N694+Transmission!N694+Generation!N694+Retail!N694+Misc!N694","v":4532337.1573568014},{"$f":"+Distribution!O694+Transmission!O694+Generation!O694+Retail!O694+Misc!O694","v":157950.67430472263},{"$f":"+Distribution!P694+Transmission!P694+Generation!P694+Retail!P694+Misc!P694","v":209203.02546963026},{"$f":"+Distribution!Q694+Transmission!Q694+Generation!Q694+Retail!Q694+Misc!Q694","v":33637560.749182336},{"$f":"+Distribution!R694+Transmission!R694+Generation!R694+Retail!R694+Misc!R694","v":334730.88923114387},{"$f":"+Distribution!S694+Transmission!S694+Generation!S694+Retail!S694+Misc!S694","v":3374877.611784372},{"$f":"+Distribution!T694+Transmission!T694+Generation!T694+Retail!T694+Misc!T694","v":7859779.7120943833},{"$f":"+Distribution!U694+Transmission!U694+Generation!U694+Retail!U694+Misc!U694","v":6138678.9259118568},{"$f":"ROUND(SUM(I694:U694)-H694,0)","v":0}]
[{"$f":"ROW()","v":695}]
[{"$f":"ROW()","v":696},null,"41011","Deferred Income Tax - State-DR",null,"F101D",null,{"$f":"+Distribution!H696+Transmission!H696+Generation!H696+Retail!H696+Misc!H696","v":0},{"$f":"+Distribution!I696+Transmission!I696+Generation!I696+Retail!I696+Misc!I696","v":0},{"$f":"+Distribution!J696+Transmission!J696+Generation!J696+Retail!J696+Misc!J696","v":0},{"$f":"+Distribution!K696+Transmission!K696+Generation!K696+Retail!K696+Misc!K696","v":0},{"$f":"+Distribution!L696+Transmission!L696+Generation!L696+Retail!L696+Misc!L696","v":0},{"$f":"+Distribution!M696+Transmission!M696+Generation!M696+Retail!M696+Misc!M696","v":0},{"$f":"+Distribution!N696+Transmission!N696+Generation!N696+Retail!N696+Misc!N696","v":0},{"$f":"+Distribution!O696+Transmission!O696+Generation!O696+Retail!O696+Misc!O696","v":0},{"$f":"+Distribution!P696+Transmission!P696+Generation!P696+Retail!P696+Misc!P696","v":0},{"$f":"+Distribution!Q696+Transmission!Q696+Generation!Q696+Retail!Q696+Misc!Q696","v":0},{"$f":"+Distribution!R696+Transmission!R696+Generation!R696+Retail!R696+Misc!R696","v":0},{"$f":"+Distribution!S696+Transmission!S696+Generation!S696+Retail!S696+Misc!S696","v":0},{"$f":"+Distribution!T696+Transmission!T696+Generation!T696+Retail!T696+Misc!T696","v":0},{"$f":"+Distribution!U696+Transmission!U696+Generation!U696+Retail!U696+Misc!U696","v":0},{"$f":"ROUND(SUM(I696:U696)-H696,0)","v":0}]
[{"$f":"ROW()","v":697}]
[{"$f":"ROW()","v":698},null,"41110","Deferred Income Tax - Federal-CR",null,"F101D",null,{"$f":"+Distribution!H698+Transmission!H698+Generation!H698+Retail!H698+Misc!H698","v":-130367930.63756686},{"$f":"+Distribution!I698+Transmission!I698+Generation!I698+Retail!I698+Misc!I698","v":-58302988.865250565},{"$f":"+Distribution!J698+Transmission!J698+Generation!J698+Retail!J698+Misc!J698","v":-34289725.540314831},{"$f":"+Distribution!K698+Transmission!K698+Generation!K698+Retail!K698+Misc!K698","v":-10249309.775267135},{"$f":"+Distribution!L698+Transmission!L698+Generation!L698+Retail!L698+Misc!L698","v":-773666.68764809193},{"$f":"+Distribution!M698+Transmission!M698+Generation!M698+Retail!M698+Misc!M698","v":-13042406.804964988},{"$f":"+Distribution!N698+Transmission!N698+Generation!N698+Retail!N698+Misc!N698","v":-1180982.6768714308},{"$f":"+Distribution!O698+Transmission!O698+Generation!O698+Retail!O698+Misc!O698","v":-48363.793057843359},{"$f":"+Distribution!P698+Transmission!P698+Generation!P698+Retail!P698+Misc!P698","v":-50666.272267224078},{"$f":"+Distribution!Q698+Transmission!Q698+Generation!Q698+Retail!Q698+Misc!Q698","v":-8748806.4625694975},{"$f":"+Distribution!R698+Transmission!R698+Generation!R698+Retail!R698+Misc!R698","v":-86719.443312180549},{"$f":"+Distribution!S698+Transmission!S698+Generation!S698+Retail!S698+Misc!S698","v":-716149.98709558544},{"$f":"+Distribution!T698+Transmission!T698+Generation!T698+Retail!T698+Misc!T698","v":-1577730.1587407202},{"$f":"+Distribution!U698+Transmission!U698+Generation!U698+Retail!U698+Misc!U698","v":-1300414.1702067591},{"$f":"ROUND(SUM(I698:U698)-H698,0)","v":0}]
[{"$f":"ROW()","v":699}]
[{"$f":"ROW()","v":700},null,"41111","Deferred Income Tax - State-CR",null,"F101D",null,{"$f":"+Distribution!H700+Transmission!H700+Generation!H700+Retail!H700+Misc!H700","v":0},{"$f":"+Distribution!I700+Transmission!I700+Generation!I700+Retail!I700+Misc!I700","v":0},{"$f":"+Distribution!J700+Transmission!J700+Generation!J700+Retail!J700+Misc!J700","v":0},{"$f":"+Distribution!K700+Transmission!K700+Generation!K700+Retail!K700+Misc!K700","v":0},{"$f":"+Distribution!L700+Transmission!L700+Generation!L700+Retail!L700+Misc!L700","v":0},{"$f":"+Distribution!M700+Transmission!M700+Generation!M700+Retail!M700+Misc!M700","v":0},{"$f":"+Distribution!N700+Transmission!N700+Generation!N700+Retail!N700+Misc!N700","v":0},{"$f":"+Distribution!O700+Transmission!O700+Generation!O700+Retail!O700+Misc!O700","v":0},{"$f":"+Distribution!P700+Transmission!P700+Generation!P700+Retail!P700+Misc!P700","v":0},{"$f":"+Distribution!Q700+Transmission!Q700+Generation!Q700+Retail!Q700+Misc!Q700","v":0},{"$f":"+Distribution!R700+Transmission!R700+Generation!R700+Retail!R700+Misc!R700","v":0},{"$f":"+Distribution!S700+Transmission!S700+Generation!S700+Retail!S700+Misc!S700","v":0},{"$f":"+Distribution!T700+Transmission!T700+Generation!T700+Retail!T700+Misc!T700","v":0},{"$f":"+Distribution!U700+Transmission!U700+Generation!U700+Retail!U700+Misc!U700","v":0},{"$f":"ROUND(SUM(I700:U700)-H700,0)","v":0}]
[{"$f":"ROW()","v":701}]
[{"$f":"ROW()","v":702},null,"TOTAL DEFERRED INCOME TAXES",null,null,null,null,{"$f":"+Distribution!H702+Transmission!H702+Generation!H702+Retail!H702+Misc!H702","v":382635216.73642784},{"$f":"+Distribution!I702+Transmission!I702+Generation!I702+Retail!I702+Misc!I702","v":151536485.78602916},{"$f":"+Distribution!J702+Transmission!J702+Generation!J702+Retail!J702+Misc!J702","v":104348055.25125368},{"$f":"+Distribution!K702+Transmission!K702+Generation!K702+Retail!K702+Misc!K702","v":32274986.844638173},{"$f":"+Distribution!L702+Transmission!L702+Generation!L702+Retail!L702+Misc!L702","v":1568914.6440897956},{"$f":"+Distribution!M702+Transmission!M702+Generation!M702+Retail!M702+Misc!M702","v":50371488.429202981},{"$f":"+Distribution!N702+Transmission!N702+Generation!N702+Retail!N702+Misc!N702","v":3351354.4804853713},{"$f":"+Distribution!O702+Transmission!O702+Generation!O702+Retail!O702+Misc!O702","v":109586.88124687927},{"$f":"+Distribution!P702+Transmission!P702+Generation!P702+Retail!P702+Misc!P702","v":158536.75320240622},{"$f":"+Distribution!Q702+Transmission!Q702+Generation!Q702+Retail!Q702+Misc!Q702","v":24888754.286612842},{"$f":"+Distribution!R702+Transmission!R702+Generation!R702+Retail!R702+Misc!R702","v":248011.44591896338},{"$f":"+Distribution!S702+Transmission!S702+Generation!S702+Retail!S702+Misc!S702","v":2658727.6246887869},{"$f":"+Distribution!T702+Transmission!T702+Generation!T702+Retail!T702+Misc!T702","v":6282049.5533536635},{"$f":"+Distribution!U702+Transmission!U702+Generation!U702+Retail!U702+Misc!U702","v":4838264.7557050986},{"$f":"ROUND(SUM(I702:U702)-H702,0)","v":0}]
[{"$f":"ROW()","v":703}]
[{"$f":"ROW()","v":704},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMAF\",\"\")","v":"SCHMAF"},{"$f":"IF(IncomeTaxOptVal=1,\"Additions - Flow Through\",\"\")","v":"Additions - Flow Through"}]
[{"$f":"ROW()","v":705},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},"F101D",null,{"$f":"+Distribution!H705+Transmission!H705+Generation!H705+Retail!H705+Misc!H705","v":0},{"$f":"+Distribution!I705+Transmission!I705+Generation!I705+Retail!I705+Misc!I705","v":0},{"$f":"+Distribution!J705+Transmission!J705+Generation!J705+Retail!J705+Misc!J705","v":0},{"$f":"+Distribution!K705+Transmission!K705+Generation!K705+Retail!K705+Misc!K705","v":0},{"$f":"+Distribution!L705+Transmission!L705+Generation!L705+Retail!L705+Misc!L705","v":0},{"$f":"+Distribution!M705+Transmission!M705+Generation!M705+Retail!M705+Misc!M705","v":0},{"$f":"+Distribution!N705+Transmission!N705+Generation!N705+Retail!N705+Misc!N705","v":0},{"$f":"+Distribution!O705+Transmission!O705+Generation!O705+Retail!O705+Misc!O705","v":0},{"$f":"+Distribution!P705+Transmission!P705+Generation!P705+Retail!P705+Misc!P705","v":0},{"$f":"+Distribution!Q705+Transmission!Q705+Generation!Q705+Retail!Q705+Misc!Q705","v":0},{"$f":"+Distribution!R705+Transmission!R705+Generation!R705+Retail!R705+Misc!R705","v":0},{"$f":"+Distribution!S705+Transmission!S705+Generation!S705+Retail!S705+Misc!S705","v":0},{"$f":"+Distribution!T705+Transmission!T705+Generation!T705+Retail!T705+Misc!T705","v":0},{"$f":"+Distribution!U705+Transmission!U705+Generation!U705+Retail!U705+Misc!U705","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I705:U705)-H705,0),\"\")","v":0}]
[{"$f":"ROW()","v":706},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},"F104D",null,{"$f":"+Distribution!H706+Transmission!H706+Generation!H706+Retail!H706+Misc!H706","v":0},{"$f":"+Distribution!I706+Transmission!I706+Generation!I706+Retail!I706+Misc!I706","v":0},{"$f":"+Distribution!J706+Transmission!J706+Generation!J706+Retail!J706+Misc!J706","v":0},{"$f":"+Distribution!K706+Transmission!K706+Generation!K706+Retail!K706+Misc!K706","v":0},{"$f":"+Distribution!L706+Transmission!L706+Generation!L706+Retail!L706+Misc!L706","v":0},{"$f":"+Distribution!M706+Transmission!M706+Generation!M706+Retail!M706+Misc!M706","v":0},{"$f":"+Distribution!N706+Transmission!N706+Generation!N706+Retail!N706+Misc!N706","v":0},{"$f":"+Distribution!O706+Transmission!O706+Generation!O706+Retail!O706+Misc!O706","v":0},{"$f":"+Distribution!P706+Transmission!P706+Generation!P706+Retail!P706+Misc!P706","v":0},{"$f":"+Distribution!Q706+Transmission!Q706+Generation!Q706+Retail!Q706+Misc!Q706","v":0},{"$f":"+Distribution!R706+Transmission!R706+Generation!R706+Retail!R706+Misc!R706","v":0},{"$f":"+Distribution!S706+Transmission!S706+Generation!S706+Retail!S706+Misc!S706","v":0},{"$f":"+Distribution!T706+Transmission!T706+Generation!T706+Retail!T706+Misc!T706","v":0},{"$f":"+Distribution!U706+Transmission!U706+Generation!U706+Retail!U706+Misc!U706","v":0},0]
[{"$f":"ROW()","v":707},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102D",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},{"$f":"+Distribution!T707+Transmission!T707+Generation!T707+Retail!T707+Misc!T707","v":0},{"$f":"+Distribution!U707+Transmission!U707+Generation!U707+Retail!U707+Misc!U707","v":0},0]
[{"$f":"ROW()","v":708},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SE\",\"\")","v":"SE"},"F30",null,{"$f":"+Distribution!H708+Transmission!H708+Generation!H708+Retail!H708+Misc!H708","v":0},{"$f":"+Distribution!I708+Transmission!I708+Generation!I708+Retail!I708+Misc!I708","v":0},{"$f":"+Distribution!J708+Transmission!J708+Generation!J708+Retail!J708+Misc!J708","v":0},{"$f":"+Distribution!K708+Transmission!K708+Generation!K708+Retail!K708+Misc!K708","v":0},{"$f":"+Distribution!L708+Transmission!L708+Generation!L708+Retail!L708+Misc!L708","v":0},{"$f":"+Distribution!M708+Transmission!M708+Generation!M708+Retail!M708+Misc!M708","v":0},{"$f":"+Distribution!N708+Transmission!N708+Generation!N708+Retail!N708+Misc!N708","v":0},{"$f":"+Distribution!O708+Transmission!O708+Generation!O708+Retail!O708+Misc!O708","v":0},{"$f":"+Distribution!P708+Transmission!P708+Generation!P708+Retail!P708+Misc!P708","v":0},{"$f":"+Distribution!Q708+Transmission!Q708+Generation!Q708+Retail!Q708+Misc!Q708","v":0},{"$f":"+Distribution!R708+Transmission!R708+Generation!R708+Retail!R708+Misc!R708","v":0},{"$f":"+Distribution!S708+Transmission!S708+Generation!S708+Retail!S708+Misc!S708","v":0},{"$f":"+Distribution!T708+Transmission!T708+Generation!T708+Retail!T708+Misc!T708","v":0},{"$f":"+Distribution!U708+Transmission!U708+Generation!U708+Retail!U708+Misc!U708","v":0},0]
[{"$f":"ROW()","v":709},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TROJP\",\"\")","v":"TROJP"},"F10",null,{"$f":"+Distribution!H709+Transmission!H709+Generation!H709+Retail!H709+Misc!H709","v":0},{"$f":"+Distribution!I709+Transmission!I709+Generation!I709+Retail!I709+Misc!I709","v":0},{"$f":"+Distribution!J709+Transmission!J709+Generation!J709+Retail!J709+Misc!J709","v":0},{"$f":"+Distribution!K709+Transmission!K709+Generation!K709+Retail!K709+Misc!K709","v":0},{"$f":"+Distribution!L709+Transmission!L709+Generation!L709+Retail!L709+Misc!L709","v":0},{"$f":"+Distribution!M709+Transmission!M709+Generation!M709+Retail!M709+Misc!M709","v":0},{"$f":"+Distribution!N709+Transmission!N709+Generation!N709+Retail!N709+Misc!N709","v":0},{"$f":"+Distribution!O709+Transmission!O709+Generation!O709+Retail!O709+Misc!O709","v":0},{"$f":"+Distribution!P709+Transmission!P709+Generation!P709+Retail!P709+Misc!P709","v":0},{"$f":"+Distribution!Q709+Transmission!Q709+Generation!Q709+Retail!Q709+Misc!Q709","v":0},{"$f":"+Distribution!R709+Transmission!R709+Generation!R709+Retail!R709+Misc!R709","v":0},{"$f":"+Distribution!S709+Transmission!S709+Generation!S709+Retail!S709+Misc!S709","v":0},{"$f":"+Distribution!T709+Transmission!T709+Generation!T709+Retail!T709+Misc!T709","v":0},{"$f":"+Distribution!U709+Transmission!U709+Generation!U709+Retail!U709+Misc!U709","v":0},0]
[{"$f":"ROW()","v":710},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},"F10",null,{"$f":"+Distribution!H710+Transmission!H710+Generation!H710+Retail!H710+Misc!H710","v":0},{"$f":"+Distribution!I710+Transmission!I710+Generation!I710+Retail!I710+Misc!I710","v":0},{"$f":"+Distribution!J710+Transmission!J710+Generation!J710+Retail!J710+Misc!J710","v":0},{"$f":"+Distribution!K710+Transmission!K710+Generation!K710+Retail!K710+Misc!K710","v":0},{"$f":"+Distribution!L710+Transmission!L710+Generation!L710+Retail!L710+Misc!L710","v":0},{"$f":"+Distribution!M710+Transmission!M710+Generation!M710+Retail!M710+Misc!M710","v":0},{"$f":"+Distribution!N710+Transmission!N710+Generation!N710+Retail!N710+Misc!N710","v":0},{"$f":"+Distribution!O710+Transmission!O710+Generation!O710+Retail!O710+Misc!O710","v":0},{"$f":"+Distribution!P710+Transmission!P710+Generation!P710+Retail!P710+Misc!P710","v":0},{"$f":"+Distribution!Q710+Transmission!Q710+Generation!Q710+Retail!Q710+Misc!Q710","v":0},{"$f":"+Distribution!R710+Transmission!R710+Generation!R710+Retail!R710+Misc!R710","v":0},{"$f":"+Distribution!S710+Transmission!S710+Generation!S710+Retail!S710+Misc!S710","v":0},{"$f":"+Distribution!T710+Transmission!T710+Generation!T710+Retail!T710+Misc!T710","v":0},{"$f":"+Distribution!U710+Transmission!U710+Generation!U710+Retail!U710+Misc!U710","v":0},0]
[{"$f":"ROW()","v":711}]
[{"$f":"ROW()","v":712}]
[{"$f":"ROW()","v":713},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMAP\",\"\")","v":"SCHMAP"},{"$f":"IF(IncomeTaxOptVal=1,\"Additions - Permanent\",\"\")","v":"Additions - Permanent"}]
[{"$f":"ROW()","v":714},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},"F101D",null,{"$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},{"$f":"+Distribution!S714+Transmission!S714+Generation!S714+Retail!S714+Misc!S714","v":0},{"$f":"+Distribution!T714+Transmission!T714+Generation!T714+Retail!T714+Misc!T714","v":0},{"$f":"+Distribution!U714+Transmission!U714+Generation!U714+Retail!U714+Misc!U714","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I714:U714)-H714,0),\"\")","v":0}]
[{"$f":"ROW()","v":715},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SE\",\"\")","v":"SE"},"F30",null,{"$f":"+Distribution!H715+Transmission!H715+Generation!H715+Retail!H715+Misc!H715","v":40595.177150268544},{"$f":"+Distribution!I715+Transmission!I715+Generation!I715+Retail!I715+Misc!I715","v":12456.512776686859},{"$f":"+Distribution!J715+Transmission!J715+Generation!J715+Retail!J715+Misc!J715","v":10938.834656842622},{"$f":"+Distribution!K715+Transmission!K715+Generation!K715+Retail!K715+Misc!K715","v":3699.3702012749509},{"$f":"+Distribution!L715+Transmission!L715+Generation!L715+Retail!L715+Misc!L715","v":166.62490696148257},{"$f":"+Distribution!M715+Transmission!M715+Generation!M715+Retail!M715+Misc!M715","v":7632.472627774242},{"$f":"+Distribution!N715+Transmission!N715+Generation!N715+Retail!N715+Misc!N715","v":389.90300290366332},{"$f":"+Distribution!O715+Transmission!O715+Generation!O715+Retail!O715+Misc!O715","v":10.472756746724365},{"$f":"+Distribution!P715+Transmission!P715+Generation!P715+Retail!P715+Misc!P715","v":29.161581920632305},{"$f":"+Distribution!Q715+Transmission!Q715+Generation!Q715+Retail!Q715+Misc!Q715","v":2498.3329308705138},{"$f":"+Distribution!R715+Transmission!R715+Generation!R715+Retail!R715+Misc!R715","v":22.778866894999592},{"$f":"+Distribution!S715+Transmission!S715+Generation!S715+Retail!S715+Misc!S715","v":434.69349536876479},{"$f":"+Distribution!T715+Transmission!T715+Generation!T715+Retail!T715+Misc!T715","v":1466.0233902549874},{"$f":"+Distribution!U715+Transmission!U715+Generation!U715+Retail!U715+Misc!U715","v":849.995955768116},0]
[{"$f":"ROW()","v":716},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},"F104D",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},{"$f":"+Distribution!T716+Transmission!T716+Generation!T716+Retail!T716+Misc!T716","v":0},{"$f":"+Distribution!U716+Transmission!U716+Generation!U716+Retail!U716+Misc!U716","v":0},0]
[{"$f":"ROW()","v":717},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102D",null,{"$f":"+Distribution!H717+Transmission!H717+Generation!H717+Retail!H717+Misc!H717","v":3733293.3002249002},{"$f":"+Distribution!I717+Transmission!I717+Generation!I717+Retail!I717+Misc!I717","v":1659031.7637863562},{"$f":"+Distribution!J717+Transmission!J717+Generation!J717+Retail!J717+Misc!J717","v":979883.83015854761},{"$f":"+Distribution!K717+Transmission!K717+Generation!K717+Retail!K717+Misc!K717","v":296437.97114325059},{"$f":"+Distribution!L717+Transmission!L717+Generation!L717+Retail!L717+Misc!L717","v":30247.728000057301},{"$f":"+Distribution!M717+Transmission!M717+Generation!M717+Retail!M717+Misc!M717","v":363733.86423253117},{"$f":"+Distribution!N717+Transmission!N717+Generation!N717+Retail!N717+Misc!N717","v":34034.082866505698},{"$f":"+Distribution!O717+Transmission!O717+Generation!O717+Retail!O717+Misc!O717","v":1168.1235298210504},{"$f":"+Distribution!P717+Transmission!P717+Generation!P717+Retail!P717+Misc!P717","v":1350.9133310080483},{"$f":"+Distribution!Q717+Transmission!Q717+Generation!Q717+Retail!Q717+Misc!Q717","v":268132.68017221696},{"$f":"+Distribution!R717+Transmission!R717+Generation!R717+Retail!R717+Misc!R717","v":2510.5398522136093},{"$f":"+Distribution!S717+Transmission!S717+Generation!S717+Retail!S717+Misc!S717","v":18678.290752653913},{"$f":"+Distribution!T717+Transmission!T717+Generation!T717+Retail!T717+Misc!T717","v":44469.074899822386},{"$f":"+Distribution!U717+Transmission!U717+Generation!U717+Retail!U717+Misc!U717","v":33614.437499915613},0]
[{"$f":"ROW()","v":718},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},"F10",null,{"$f":"+Distribution!H718+Transmission!H718+Generation!H718+Retail!H718+Misc!H718","v":0},{"$f":"+Distribution!I718+Transmission!I718+Generation!I718+Retail!I718+Misc!I718","v":0},{"$f":"+Distribution!J718+Transmission!J718+Generation!J718+Retail!J718+Misc!J718","v":0},{"$f":"+Distribution!K718+Transmission!K718+Generation!K718+Retail!K718+Misc!K718","v":0},{"$f":"+Distribution!L718+Transmission!L718+Generation!L718+Retail!L718+Misc!L718","v":0},{"$f":"+Distribution!M718+Transmission!M718+Generation!M718+Retail!M718+Misc!M718","v":0},{"$f":"+Distribution!N718+Transmission!N718+Generation!N718+Retail!N718+Misc!N718","v":0},{"$f":"+Distribution!O718+Transmission!O718+Generation!O718+Retail!O718+Misc!O718","v":0},{"$f":"+Distribution!P718+Transmission!P718+Generation!P718+Retail!P718+Misc!P718","v":0},{"$f":"+Distribution!Q718+Transmission!Q718+Generation!Q718+Retail!Q718+Misc!Q718","v":0},{"$f":"+Distribution!R718+Transmission!R718+Generation!R718+Retail!R718+Misc!R718","v":0},{"$f":"+Distribution!S718+Transmission!S718+Generation!S718+Retail!S718+Misc!S718","v":0},{"$f":"+Distribution!T718+Transmission!T718+Generation!T718+Retail!T718+Misc!T718","v":0},{"$f":"+Distribution!U718+Transmission!U718+Generation!U718+Retail!U718+Misc!U718","v":0},0]
[{"$f":"ROW()","v":719},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"BADDEBT\",\"\")","v":"BADDEBT"},"F80",null,{"$f":"+Distribution!H719+Transmission!H719+Generation!H719+Retail!H719+Misc!H719","v":-96388.449851382422},{"$f":"+Distribution!I719+Transmission!I719+Generation!I719+Retail!I719+Misc!I719","v":-78137.422020566868},{"$f":"+Distribution!J719+Transmission!J719+Generation!J719+Retail!J719+Misc!J719","v":-8719.9533232975573},{"$f":"+Distribution!K719+Transmission!K719+Generation!K719+Retail!K719+Misc!K719","v":-2564.9006412457593},{"$f":"+Distribution!L719+Transmission!L719+Generation!L719+Retail!L719+Misc!L719","v":0},{"$f":"+Distribution!M719+Transmission!M719+Generation!M719+Retail!M719+Misc!M719","v":-3986.00606611596},{"$f":"+Distribution!N719+Transmission!N719+Generation!N719+Retail!N719+Misc!N719","v":-667.49322014614995},{"$f":"+Distribution!O719+Transmission!O719+Generation!O719+Retail!O719+Misc!O719","v":0},{"$f":"+Distribution!P719+Transmission!P719+Generation!P719+Retail!P719+Misc!P719","v":0},{"$f":"+Distribution!Q719+Transmission!Q719+Generation!Q719+Retail!Q719+Misc!Q719","v":-2312.6745800101271},{"$f":"+Distribution!R719+Transmission!R719+Generation!R719+Retail!R719+Misc!R719","v":0},{"$f":"+Distribution!S719+Transmission!S719+Generation!S719+Retail!S719+Misc!S719","v":0},{"$f":"+Distribution!T719+Transmission!T719+Generation!T719+Retail!T719+Misc!T719","v":0},{"$f":"+Distribution!U719+Transmission!U719+Generation!U719+Retail!U719+Misc!U719","v":0},0]
[{"$f":"ROW()","v":720}]
[{"$f":"ROW()","v":721}]
[{"$f":"ROW()","v":722},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMAT\",\"\")","v":"SCHMAT"},{"$f":"IF(IncomeTaxOptVal=1,\"Additions - Temporary\",\"\")","v":"Additions - Temporary"}]
[{"$f":"ROW()","v":723},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},"F101D",null,{"$f":"+Distribution!H723+Transmission!H723+Generation!H723+Retail!H723+Misc!H723","v":1441224.6491501827},{"$f":"+Distribution!I723+Transmission!I723+Generation!I723+Retail!I723+Misc!I723","v":615151.35105028166},{"$f":"+Distribution!J723+Transmission!J723+Generation!J723+Retail!J723+Misc!J723","v":387651.08720878104},{"$f":"+Distribution!K723+Transmission!K723+Generation!K723+Retail!K723+Misc!K723","v":114755.33433052716},{"$f":"+Distribution!L723+Transmission!L723+Generation!L723+Retail!L723+Misc!L723","v":6474.8616104098255},{"$f":"+Distribution!M723+Transmission!M723+Generation!M723+Retail!M723+Misc!M723","v":173491.57875964168},{"$f":"+Distribution!N723+Transmission!N723+Generation!N723+Retail!N723+Misc!N723","v":12126.359554584067},{"$f":"+Distribution!O723+Transmission!O723+Generation!O723+Retail!O723+Misc!O723","v":650.85983345766226},{"$f":"+Distribution!P723+Transmission!P723+Generation!P723+Retail!P723+Misc!P723","v":657.33433930881529},{"$f":"+Distribution!Q723+Transmission!Q723+Generation!Q723+Retail!Q723+Misc!Q723","v":80501.010901649395},{"$f":"+Distribution!R723+Transmission!R723+Generation!R723+Retail!R723+Misc!R723","v":909.5548635249794},{"$f":"+Distribution!S723+Transmission!S723+Generation!S723+Retail!S723+Misc!S723","v":10329.569289340665},{"$f":"+Distribution!T723+Transmission!T723+Generation!T723+Retail!T723+Misc!T723","v":19831.049639444427},{"$f":"+Distribution!U723+Transmission!U723+Generation!U723+Retail!U723+Misc!U723","v":18694.697769231159},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I723:U723)-H723,0),\"\")","v":0}]
[{"$f":"ROW()","v":724},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SGCT\",\"\")","v":"SGCT"},"F10",null,{"$f":"+Distribution!H724+Transmission!H724+Generation!H724+Retail!H724+Misc!H724","v":0},{"$f":"+Distribution!I724+Transmission!I724+Generation!I724+Retail!I724+Misc!I724","v":0},{"$f":"+Distribution!J724+Transmission!J724+Generation!J724+Retail!J724+Misc!J724","v":0},{"$f":"+Distribution!K724+Transmission!K724+Generation!K724+Retail!K724+Misc!K724","v":0},{"$f":"+Distribution!L724+Transmission!L724+Generation!L724+Retail!L724+Misc!L724","v":0},{"$f":"+Distribution!M724+Transmission!M724+Generation!M724+Retail!M724+Misc!M724","v":0},{"$f":"+Distribution!N724+Transmission!N724+Generation!N724+Retail!N724+Misc!N724","v":0},{"$f":"+Distribution!O724+Transmission!O724+Generation!O724+Retail!O724+Misc!O724","v":0},{"$f":"+Distribution!P724+Transmission!P724+Generation!P724+Retail!P724+Misc!P724","v":0},{"$f":"+Distribution!Q724+Transmission!Q724+Generation!Q724+Retail!Q724+Misc!Q724","v":0},{"$f":"+Distribution!R724+Transmission!R724+Generation!R724+Retail!R724+Misc!R724","v":0},{"$f":"+Distribution!S724+Transmission!S724+Generation!S724+Retail!S724+Misc!S724","v":0},{"$f":"+Distribution!T724+Transmission!T724+Generation!T724+Retail!T724+Misc!T724","v":0},{"$f":"+Distribution!U724+Transmission!U724+Generation!U724+Retail!U724+Misc!U724","v":0},0]
[{"$f":"ROW()","v":725},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"CIAC\",\"\")","v":"CIAC"},"F104D",null,{"$f":"+Distribution!H725+Transmission!H725+Generation!H725+Retail!H725+Misc!H725","v":22188405.339438114},{"$f":"+Distribution!I725+Transmission!I725+Generation!I725+Retail!I725+Misc!I725","v":13156185.514742427},{"$f":"+Distribution!J725+Transmission!J725+Generation!J725+Retail!J725+Misc!J725","v":5154425.0487990249},{"$f":"+Distribution!K725+Transmission!K725+Generation!K725+Retail!K725+Misc!K725","v":1411768.1364048708},{"$f":"+Distribution!L725+Transmission!L725+Generation!L725+Retail!L725+Misc!L725","v":269254.15353003901},{"$f":"+Distribution!M725+Transmission!M725+Generation!M725+Retail!M725+Misc!M725","v":28377.501277438176},{"$f":"+Distribution!N725+Transmission!N725+Generation!N725+Retail!N725+Misc!N725","v":234174.78501499427},{"$f":"+Distribution!O725+Transmission!O725+Generation!O725+Retail!O725+Misc!O725","v":10852.016961839441},{"$f":"+Distribution!P725+Transmission!P725+Generation!P725+Retail!P725+Misc!P725","v":5991.1866705283683},{"$f":"+Distribution!Q725+Transmission!Q725+Generation!Q725+Retail!Q725+Misc!Q725","v":1894215.2210000029},{"$f":"+Distribution!R725+Transmission!R725+Generation!R725+Retail!R725+Misc!R725","v":16501.829410477541},{"$f":"+Distribution!S725+Transmission!S725+Generation!S725+Retail!S725+Misc!S725","v":2219.9818754913376},{"$f":"+Distribution!T725+Transmission!T725+Generation!T725+Retail!T725+Misc!T725","v":2219.9818754913376},{"$f":"+Distribution!U725+Transmission!U725+Generation!U725+Retail!U725+Misc!U725","v":2219.9818754913376},0]
[{"$f":"ROW()","v":726},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},"F104D",null,{"$f":"+Distribution!H726+Transmission!H726+Generation!H726+Retail!H726+Misc!H726","v":32625962.521052275},{"$f":"+Distribution!I726+Transmission!I726+Generation!I726+Retail!I726+Misc!I726","v":13596551.866316101},{"$f":"+Distribution!J726+Transmission!J726+Generation!J726+Retail!J726+Misc!J726","v":8742093.9210981876},{"$f":"+Distribution!K726+Transmission!K726+Generation!K726+Retail!K726+Misc!K726","v":2686205.6483952459},{"$f":"+Distribution!L726+Transmission!L726+Generation!L726+Retail!L726+Misc!L726","v":166772.78829311207},{"$f":"+Distribution!M726+Transmission!M726+Generation!M726+Retail!M726+Misc!M726","v":3812055.4663343942},{"$f":"+Distribution!N726+Transmission!N726+Generation!N726+Retail!N726+Misc!N726","v":294465.51491874858},{"$f":"+Distribution!O726+Transmission!O726+Generation!O726+Retail!O726+Misc!O726","v":9378.5925101842095},{"$f":"+Distribution!P726+Transmission!P726+Generation!P726+Retail!P726+Misc!P726","v":12750.753364655286},{"$f":"+Distribution!Q726+Transmission!Q726+Generation!Q726+Retail!Q726+Misc!Q726","v":2262349.5344810407},{"$f":"+Distribution!R726+Transmission!R726+Generation!R726+Retail!R726+Misc!R726","v":21651.95481561741},{"$f":"+Distribution!S726+Transmission!S726+Generation!S726+Retail!S726+Misc!S726","v":195087.59956108508},{"$f":"+Distribution!T726+Transmission!T726+Generation!T726+Retail!T726+Misc!T726","v":472145.70334328205},{"$f":"+Distribution!U726+Transmission!U726+Generation!U726+Retail!U726+Misc!U726","v":354453.17762062221},0]
[{"$f":"ROW()","v":727},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TROJD\",\"\")","v":"TROJD"},"F10",null,{"$f":"+Distribution!H727+Transmission!H727+Generation!H727+Retail!H727+Misc!H727","v":68307.151654253947},{"$f":"+Distribution!I727+Transmission!I727+Generation!I727+Retail!I727+Misc!I727","v":24002.606215041786},{"$f":"+Distribution!J727+Transmission!J727+Generation!J727+Retail!J727+Misc!J727","v":19314.606618849542},{"$f":"+Distribution!K727+Transmission!K727+Generation!K727+Retail!K727+Misc!K727","v":6127.358644894196},{"$f":"+Distribution!L727+Transmission!L727+Generation!L727+Retail!L727+Misc!L727","v":162.56687712374796},{"$f":"+Distribution!M727+Transmission!M727+Generation!M727+Retail!M727+Misc!M727","v":10810.246341075339},{"$f":"+Distribution!N727+Transmission!N727+Generation!N727+Retail!N727+Misc!N727","v":575.85905408376686},{"$f":"+Distribution!O727+Transmission!O727+Generation!O727+Retail!O727+Misc!O727","v":14.269125559010666},{"$f":"+Distribution!P727+Transmission!P727+Generation!P727+Retail!P727+Misc!P727","v":29.365580792875683},{"$f":"+Distribution!Q727+Transmission!Q727+Generation!Q727+Retail!Q727+Misc!Q727","v":4332.2013722311976},{"$f":"+Distribution!R727+Transmission!R727+Generation!R727+Retail!R727+Misc!R727","v":43.510125637349617},{"$f":"+Distribution!S727+Transmission!S727+Generation!S727+Retail!S727+Misc!S727","v":557.85615773963093},{"$f":"+Distribution!T727+Transmission!T727+Generation!T727+Retail!T727+Misc!T727","v":1335.5774029426343},{"$f":"+Distribution!U727+Transmission!U727+Generation!U727+Retail!U727+Misc!U727","v":1001.1281382828608},0]
[{"$f":"ROW()","v":728},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},"F10",null,{"$f":"+Distribution!H728+Transmission!H728+Generation!H728+Retail!H728+Misc!H728","v":469605.99215070636},{"$f":"+Distribution!I728+Transmission!I728+Generation!I728+Retail!I728+Misc!I728","v":165015.9234112266},{"$f":"+Distribution!J728+Transmission!J728+Generation!J728+Retail!J728+Misc!J728","v":132786.31570169673},{"$f":"+Distribution!K728+Transmission!K728+Generation!K728+Retail!K728+Misc!K728","v":42125.081576572353},{"$f":"+Distribution!L728+Transmission!L728+Generation!L728+Retail!L728+Misc!L728","v":1117.6337729460174},{"$f":"+Distribution!M728+Transmission!M728+Generation!M728+Retail!M728+Misc!M728","v":74319.545398261034},{"$f":"+Distribution!N728+Transmission!N728+Generation!N728+Retail!N728+Misc!N728","v":3958.983150121343},{"$f":"+Distribution!O728+Transmission!O728+Generation!O728+Retail!O728+Misc!O728","v":98.099052631846916},{"$f":"+Distribution!P728+Transmission!P728+Generation!P728+Retail!P728+Misc!P728","v":201.88592803754099},{"$f":"+Distribution!Q728+Transmission!Q728+Generation!Q728+Retail!Q728+Misc!Q728","v":29783.524482192133},{"$f":"+Distribution!R728+Transmission!R728+Generation!R728+Retail!R728+Misc!R728","v":299.1284986080513},{"$f":"+Distribution!S728+Transmission!S728+Generation!S728+Retail!S728+Misc!S728","v":3835.2147335715399},{"$f":"+Distribution!T728+Transmission!T728+Generation!T728+Retail!T728+Misc!T728","v":9181.9836754074331},{"$f":"+Distribution!U728+Transmission!U728+Generation!U728+Retail!U728+Misc!U728","v":6882.6727694337096},0]
[{"$f":"ROW()","v":729},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SE\",\"\")","v":"SE"},"F30",null,{"$f":"+Distribution!H729+Transmission!H729+Generation!H729+Retail!H729+Misc!H729","v":13281169.769913279},{"$f":"+Distribution!I729+Transmission!I729+Generation!I729+Retail!I729+Misc!I729","v":4075288.5574531271},{"$f":"+Distribution!J729+Transmission!J729+Generation!J729+Retail!J729+Misc!J729","v":3578763.0541618872},{"$f":"+Distribution!K729+Transmission!K729+Generation!K729+Retail!K729+Misc!K729","v":1210290.65849429},{"$f":"+Distribution!L729+Transmission!L729+Generation!L729+Retail!L729+Misc!L729","v":54513.216411393725},{"$f":"+Distribution!M729+Transmission!M729+Generation!M729+Retail!M729+Misc!M729","v":2497049.4489642903},{"$f":"+Distribution!N729+Transmission!N729+Generation!N729+Retail!N729+Misc!N729","v":127561.1621595864},{"$f":"+Distribution!O729+Transmission!O729+Generation!O729+Retail!O729+Misc!O729","v":3426.2804125078396},{"$f":"+Distribution!P729+Transmission!P729+Generation!P729+Retail!P729+Misc!P729","v":9540.5402177088235},{"$f":"+Distribution!Q729+Transmission!Q729+Generation!Q729+Retail!Q729+Misc!Q729","v":817357.77808859281},{"$f":"+Distribution!R729+Transmission!R729+Generation!R729+Retail!R729+Misc!R729","v":7452.3630548252368},{"$f":"+Distribution!S729+Transmission!S729+Generation!S729+Retail!S729+Misc!S729","v":142214.87662189905},{"$f":"+Distribution!T729+Transmission!T729+Generation!T729+Retail!T729+Misc!T729","v":479626.0762840769},{"$f":"+Distribution!U729+Transmission!U729+Generation!U729+Retail!U729+Misc!U729","v":278085.75758909748},0]
[{"$f":"ROW()","v":730},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},"F10",null,{"$f":"+Distribution!H730+Transmission!H730+Generation!H730+Retail!H730+Misc!H730","v":27307174.6333717},{"$f":"+Distribution!I730+Transmission!I730+Generation!I730+Retail!I730+Misc!I730","v":9595530.5366532598},{"$f":"+Distribution!J730+Transmission!J730+Generation!J730+Retail!J730+Misc!J730","v":7721407.2486208687},{"$f":"+Distribution!K730+Transmission!K730+Generation!K730+Retail!K730+Misc!K730","v":2449536.3736485913},{"$f":"+Distribution!L730+Transmission!L730+Generation!L730+Retail!L730+Misc!L730","v":64989.419053657803},{"$f":"+Distribution!M730+Transmission!M730+Generation!M730+Retail!M730+Misc!M730","v":4321616.0755713172},{"$f":"+Distribution!N730+Transmission!N730+Generation!N730+Retail!N730+Misc!N730","v":230211.38157931599},{"$f":"+Distribution!O730+Transmission!O730+Generation!O730+Retail!O730+Misc!O730","v":5704.3734670371923},{"$f":"+Distribution!P730+Transmission!P730+Generation!P730+Retail!P730+Misc!P730","v":11739.488816344208},{"$f":"+Distribution!Q730+Transmission!Q730+Generation!Q730+Retail!Q730+Misc!Q730","v":1731885.7038168197},{"$f":"+Distribution!R730+Transmission!R730+Generation!R730+Retail!R730+Misc!R730","v":17394.058606234619},{"$f":"+Distribution!S730+Transmission!S730+Generation!S730+Retail!S730+Misc!S730","v":223014.35721993187},{"$f":"+Distribution!T730+Transmission!T730+Generation!T730+Retail!T730+Misc!T730","v":533924.25969013851},{"$f":"+Distribution!U730+Transmission!U730+Generation!U730+Retail!U730+Misc!U730","v":400221.35662818042},0]
[{"$f":"ROW()","v":731},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"GPS\",\"\")","v":"GPS"},"F102D",null,{"$f":"+Distribution!H731+Transmission!H731+Generation!H731+Retail!H731+Misc!H731","v":1469.5055011793893},{"$f":"+Distribution!I731+Transmission!I731+Generation!I731+Retail!I731+Misc!I731","v":612.20434684538725},{"$f":"+Distribution!J731+Transmission!J731+Generation!J731+Retail!J731+Misc!J731","v":393.95177061123104},{"$f":"+Distribution!K731+Transmission!K731+Generation!K731+Retail!K731+Misc!K731","v":120.97003191976668},{"$f":"+Distribution!L731+Transmission!L731+Generation!L731+Retail!L731+Misc!L731","v":9.4293130676622674},{"$f":"+Distribution!M731+Transmission!M731+Generation!M731+Retail!M731+Misc!M731","v":170.85890435553119},{"$f":"+Distribution!N731+Transmission!N731+Generation!N731+Retail!N731+Misc!N731","v":13.084711994516612},{"$f":"+Distribution!O731+Transmission!O731+Generation!O731+Retail!O731+Misc!O731","v":0.41448011372243349},{"$f":"+Distribution!P731+Transmission!P731+Generation!P731+Retail!P731+Misc!P731","v":0.56036351500077497},{"$f":"+Distribution!Q731+Transmission!Q731+Generation!Q731+Retail!Q731+Misc!Q731","v":101.79717272650471},{"$f":"+Distribution!R731+Transmission!R731+Generation!R731+Retail!R731+Misc!R731","v":0.97169774548016774},{"$f":"+Distribution!S731+Transmission!S731+Generation!S731+Retail!S731+Misc!S731","v":8.7130126898356259},{"$f":"+Distribution!T731+Transmission!T731+Generation!T731+Retail!T731+Misc!T731","v":20.769716730588293},{"$f":"+Distribution!U731+Transmission!U731+Generation!U731+Retail!U731+Misc!U731","v":15.779978864162052},0]
[{"$f":"ROW()","v":732},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102D",null,{"$f":"+Distribution!H732+Transmission!H732+Generation!H732+Retail!H732+Misc!H732","v":7556888.6904733917},{"$f":"+Distribution!I732+Transmission!I732+Generation!I732+Retail!I732+Misc!I732","v":3386567.6245113849},{"$f":"+Distribution!J732+Transmission!J732+Generation!J732+Retail!J732+Misc!J732","v":1977643.5641713473},{"$f":"+Distribution!K732+Transmission!K732+Generation!K732+Retail!K732+Misc!K732","v":597034.36879256973},{"$f":"+Distribution!L732+Transmission!L732+Generation!L732+Retail!L732+Misc!L732","v":62953.526025700601},{"$f":"+Distribution!M732+Transmission!M732+Generation!M732+Retail!M732+Misc!M732","v":717162.99003736861},{"$f":"+Distribution!N732+Transmission!N732+Generation!N732+Retail!N732+Misc!N732","v":69106.611921687756},{"$f":"+Distribution!O732+Transmission!O732+Generation!O732+Retail!O732+Misc!O732","v":2396.0467123595754},{"$f":"+Distribution!P732+Transmission!P732+Generation!P732+Retail!P732+Misc!P732","v":2714.4372424187636},{"$f":"+Distribution!Q732+Transmission!Q732+Generation!Q732+Retail!Q732+Misc!Q732","v":545346.10222288175},{"$f":"+Distribution!R732+Transmission!R732+Generation!R732+Retail!R732+Misc!R732","v":5093.146323895643},{"$f":"+Distribution!S732+Transmission!S732+Generation!S732+Retail!S732+Misc!S732","v":36858.613311722664},{"$f":"+Distribution!T732+Transmission!T732+Generation!T732+Retail!T732+Misc!T732","v":87731.507566475135},{"$f":"+Distribution!U732+Transmission!U732+Generation!U732+Retail!U732+Misc!U732","v":66280.151633579502},0]
[{"$f":"ROW()","v":733},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNPD\",\"\")","v":"SNPD"},"F104D",null,{"$f":"+Distribution!H733+Transmission!H733+Generation!H733+Retail!H733+Misc!H733","v":4541884.1658740314},{"$f":"+Distribution!I733+Transmission!I733+Generation!I733+Retail!I733+Misc!I733","v":1892785.9551195973},{"$f":"+Distribution!J733+Transmission!J733+Generation!J733+Retail!J733+Misc!J733","v":1216993.304985225},{"$f":"+Distribution!K733+Transmission!K733+Generation!K733+Retail!K733+Misc!K733","v":373948.65800067299},{"$f":"+Distribution!L733+Transmission!L733+Generation!L733+Retail!L733+Misc!L733","v":23216.562146124768},{"$f":"+Distribution!M733+Transmission!M733+Generation!M733+Retail!M733+Misc!M733","v":530679.03669679421},{"$f":"+Distribution!N733+Transmission!N733+Generation!N733+Retail!N733+Misc!N733","v":40992.76025166818},{"$f":"+Distribution!O733+Transmission!O733+Generation!O733+Retail!O733+Misc!O733","v":1305.600740290944},{"$f":"+Distribution!P733+Transmission!P733+Generation!P733+Retail!P733+Misc!P733","v":1775.0417255130544},{"$f":"+Distribution!Q733+Transmission!Q733+Generation!Q733+Retail!Q733+Misc!Q733","v":314943.33758587652},{"$f":"+Distribution!R733+Transmission!R733+Generation!R733+Retail!R733+Misc!R733","v":3014.184506397849},{"$f":"+Distribution!S733+Transmission!S733+Generation!S733+Retail!S733+Misc!S733","v":27158.287784862201},{"$f":"+Distribution!T733+Transmission!T733+Generation!T733+Retail!T733+Misc!T733","v":65727.749568050029},{"$f":"+Distribution!U733+Transmission!U733+Generation!U733+Retail!U733+Misc!U733","v":49343.686762958881},0]
[{"$f":"ROW()","v":734},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"BADDEBT\",\"\")","v":"BADDEBT"},"F80",null,{"$f":"+Distribution!H734+Transmission!H734+Generation!H734+Retail!H734+Misc!H734","v":423788.92077969114},{"$f":"+Distribution!I734+Transmission!I734+Generation!I734+Retail!I734+Misc!I734","v":343545.03886783257},{"$f":"+Distribution!J734+Transmission!J734+Generation!J734+Retail!J734+Misc!J734","v":38338.821859127063},{"$f":"+Distribution!K734+Transmission!K734+Generation!K734+Retail!K734+Misc!K734","v":11277.040727770232},{"$f":"+Distribution!L734+Transmission!L734+Generation!L734+Retail!L734+Misc!L734","v":0},{"$f":"+Distribution!M734+Transmission!M734+Generation!M734+Retail!M734+Misc!M734","v":17525.182857335447},{"$f":"+Distribution!N734+Transmission!N734+Generation!N734+Retail!N734+Misc!N734","v":2934.7523674221702},{"$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":10168.084100203636},{"$f":"+Distribution!R734+Transmission!R734+Generation!R734+Retail!R734+Misc!R734","v":0},{"$f":"+Distribution!S734+Transmission!S734+Generation!S734+Retail!S734+Misc!S734","v":0},{"$f":"+Distribution!T734+Transmission!T734+Generation!T734+Retail!T734+Misc!T734","v":0},{"$f":"+Distribution!U734+Transmission!U734+Generation!U734+Retail!U734+Misc!U734","v":0},0]
[{"$f":"ROW()","v":735},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TAXDEPR\",\"\")","v":"TAXDEPR"},"F151D",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},{"$f":"+Distribution!T735+Transmission!T735+Generation!T735+Retail!T735+Misc!T735","v":0},{"$f":"+Distribution!U735+Transmission!U735+Generation!U735+Retail!U735+Misc!U735","v":0},0]
[{"$f":"ROW()","v":736},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMDEXP\",\"\")","v":"SCHMDEXP"},"F151D",null,{"$f":"+Distribution!H736+Transmission!H736+Generation!H736+Retail!H736+Misc!H736","v":232591780.03683582},{"$f":"+Distribution!I736+Transmission!I736+Generation!I736+Retail!I736+Misc!I736","v":99362150.21901007},{"$f":"+Distribution!J736+Transmission!J736+Generation!J736+Retail!J736+Misc!J736","v":61584508.56819687},{"$f":"+Distribution!K736+Transmission!K736+Generation!K736+Retail!K736+Misc!K736","v":18816845.754076701},{"$f":"+Distribution!L736+Transmission!L736+Generation!L736+Retail!L736+Misc!L736","v":2457599.8662451124},{"$f":"+Distribution!M736+Transmission!M736+Generation!M736+Retail!M736+Misc!M736","v":25051206.57962051},{"$f":"+Distribution!N736+Transmission!N736+Generation!N736+Retail!N736+Misc!N736","v":2061374.4275271255},{"$f":"+Distribution!O736+Transmission!O736+Generation!O736+Retail!O736+Misc!O736","v":66967.979510273857},{"$f":"+Distribution!P736+Transmission!P736+Generation!P736+Retail!P736+Misc!P736","v":85115.883727693261},{"$f":"+Distribution!Q736+Transmission!Q736+Generation!Q736+Retail!Q736+Misc!Q736","v":16300433.703498412},{"$f":"+Distribution!R736+Transmission!R736+Generation!R736+Retail!R736+Misc!R736","v":153221.2828489239},{"$f":"+Distribution!S736+Transmission!S736+Generation!S736+Retail!S736+Misc!S736","v":1283406.3830108175},{"$f":"+Distribution!T736+Transmission!T736+Generation!T736+Retail!T736+Misc!T736","v":3054801.1863196827},{"$f":"+Distribution!U736+Transmission!U736+Generation!U736+Retail!U736+Misc!U736","v":2314148.2032435816},0]
[{"$f":"ROW()","v":737}]
[{"$f":"ROW()","v":738}]
[{"$f":"ROW()","v":739},null,{"$f":"IF(IncomeTaxOptVal=1,\"TOTAL SCHEDULE - M ADDITIONS\",\"\")","v":"TOTAL SCHEDULE - M ADDITIONS"},null,null,null,null,{"$f":"+Distribution!H739+Transmission!H739+Generation!H739+Retail!H739+Misc!H739","v":346175161.40371841},{"$f":"+Distribution!I739+Transmission!I739+Generation!I739+Retail!I739+Misc!I739","v":147806738.25223967},{"$f":"+Distribution!J739+Transmission!J739+Generation!J739+Retail!J739+Misc!J739","v":91536422.20468457},{"$f":"+Distribution!K739+Transmission!K739+Generation!K739+Retail!K739+Misc!K739","v":28017607.823827907},{"$f":"+Distribution!L739+Transmission!L739+Generation!L739+Retail!L739+Misc!L739","v":3137478.3761857068},{"$f":"+Distribution!M739+Transmission!M739+Generation!M739+Retail!M739+Misc!M739","v":37601844.841556974},{"$f":"+Distribution!N739+Transmission!N739+Generation!N739+Retail!N739+Misc!N739","v":3111252.1748605957},{"$f":"+Distribution!O739+Transmission!O739+Generation!O739+Retail!O739+Misc!O739","v":101973.12909282307},{"$f":"+Distribution!P739+Transmission!P739+Generation!P739+Retail!P739+Misc!P739","v":131896.55288944466},{"$f":"+Distribution!Q739+Transmission!Q739+Generation!Q739+Retail!Q739+Misc!Q739","v":24259736.33724571},{"$f":"+Distribution!R739+Transmission!R739+Generation!R739+Retail!R739+Misc!R739","v":228115.30347099665},{"$f":"+Distribution!S739+Transmission!S739+Generation!S739+Retail!S739+Misc!S739","v":1943804.4368271739},{"$f":"+Distribution!T739+Transmission!T739+Generation!T739+Retail!T739+Misc!T739","v":4772480.9433717998},{"$f":"+Distribution!U739+Transmission!U739+Generation!U739+Retail!U739+Misc!U739","v":3525811.0274650068},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I739:U739)-H739,0),\"\")","v":0}]
[{"$f":"ROW()","v":740}]
[{"$f":"ROW()","v":741},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMDF\",\"\")","v":"SCHMDF"},{"$f":"IF(IncomeTaxOptVal=1,\"Deductions - Flow Through\",\"\")","v":"Deductions - Flow Through"}]
[{"$f":"ROW()","v":742},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},"F101D",null,{"$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},{"$f":"+Distribution!S742+Transmission!S742+Generation!S742+Retail!S742+Misc!S742","v":0},{"$f":"+Distribution!T742+Transmission!T742+Generation!T742+Retail!T742+Misc!T742","v":0},{"$f":"+Distribution!U742+Transmission!U742+Generation!U742+Retail!U742+Misc!U742","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I742:U742)-H742,0),\"\")","v":0}]
[{"$f":"ROW()","v":743},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"DGP\",\"\")","v":"DGP"},"F10",null,{"$f":"+Distribution!H743+Transmission!H743+Generation!H743+Retail!H743+Misc!H743","v":0},{"$f":"+Distribution!I743+Transmission!I743+Generation!I743+Retail!I743+Misc!I743","v":0},{"$f":"+Distribution!J743+Transmission!J743+Generation!J743+Retail!J743+Misc!J743","v":0},{"$f":"+Distribution!K743+Transmission!K743+Generation!K743+Retail!K743+Misc!K743","v":0},{"$f":"+Distribution!L743+Transmission!L743+Generation!L743+Retail!L743+Misc!L743","v":0},{"$f":"+Distribution!M743+Transmission!M743+Generation!M743+Retail!M743+Misc!M743","v":0},{"$f":"+Distribution!N743+Transmission!N743+Generation!N743+Retail!N743+Misc!N743","v":0},{"$f":"+Distribution!O743+Transmission!O743+Generation!O743+Retail!O743+Misc!O743","v":0},{"$f":"+Distribution!P743+Transmission!P743+Generation!P743+Retail!P743+Misc!P743","v":0},{"$f":"+Distribution!Q743+Transmission!Q743+Generation!Q743+Retail!Q743+Misc!Q743","v":0},{"$f":"+Distribution!R743+Transmission!R743+Generation!R743+Retail!R743+Misc!R743","v":0},{"$f":"+Distribution!S743+Transmission!S743+Generation!S743+Retail!S743+Misc!S743","v":0},{"$f":"+Distribution!T743+Transmission!T743+Generation!T743+Retail!T743+Misc!T743","v":0},{"$f":"+Distribution!U743+Transmission!U743+Generation!U743+Retail!U743+Misc!U743","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I743:U743)-H743,0),\"\")","v":0}]
[{"$f":"ROW()","v":744},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"DGU\",\"\")","v":"DGU"},"F10",null,{"$f":"+Distribution!H744+Transmission!H744+Generation!H744+Retail!H744+Misc!H744","v":0},{"$f":"+Distribution!I744+Transmission!I744+Generation!I744+Retail!I744+Misc!I744","v":0},{"$f":"+Distribution!J744+Transmission!J744+Generation!J744+Retail!J744+Misc!J744","v":0},{"$f":"+Distribution!K744+Transmission!K744+Generation!K744+Retail!K744+Misc!K744","v":0},{"$f":"+Distribution!L744+Transmission!L744+Generation!L744+Retail!L744+Misc!L744","v":0},{"$f":"+Distribution!M744+Transmission!M744+Generation!M744+Retail!M744+Misc!M744","v":0},{"$f":"+Distribution!N744+Transmission!N744+Generation!N744+Retail!N744+Misc!N744","v":0},{"$f":"+Distribution!O744+Transmission!O744+Generation!O744+Retail!O744+Misc!O744","v":0},{"$f":"+Distribution!P744+Transmission!P744+Generation!P744+Retail!P744+Misc!P744","v":0},{"$f":"+Distribution!Q744+Transmission!Q744+Generation!Q744+Retail!Q744+Misc!Q744","v":0},{"$f":"+Distribution!R744+Transmission!R744+Generation!R744+Retail!R744+Misc!R744","v":0},{"$f":"+Distribution!S744+Transmission!S744+Generation!S744+Retail!S744+Misc!S744","v":0},{"$f":"+Distribution!T744+Transmission!T744+Generation!T744+Retail!T744+Misc!T744","v":0},{"$f":"+Distribution!U744+Transmission!U744+Generation!U744+Retail!U744+Misc!U744","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I744:U744)-H744,0),\"\")","v":0}]
[{"$f":"ROW()","v":745}]
[{"$f":"ROW()","v":746},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMDP\",\"\")","v":"SCHMDP"},{"$f":"IF(IncomeTaxOptVal=1,\"Deductions - Permanent\",\"\")","v":"Deductions - Permanent"}]
[{"$f":"ROW()","v":747},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},"F101D",null,{"$f":"+Distribution!H747+Transmission!H747+Generation!H747+Retail!H747+Misc!H747","v":0},{"$f":"+Distribution!I747+Transmission!I747+Generation!I747+Retail!I747+Misc!I747","v":0},{"$f":"+Distribution!J747+Transmission!J747+Generation!J747+Retail!J747+Misc!J747","v":0},{"$f":"+Distribution!K747+Transmission!K747+Generation!K747+Retail!K747+Misc!K747","v":0},{"$f":"+Distribution!L747+Transmission!L747+Generation!L747+Retail!L747+Misc!L747","v":0},{"$f":"+Distribution!M747+Transmission!M747+Generation!M747+Retail!M747+Misc!M747","v":0},{"$f":"+Distribution!N747+Transmission!N747+Generation!N747+Retail!N747+Misc!N747","v":0},{"$f":"+Distribution!O747+Transmission!O747+Generation!O747+Retail!O747+Misc!O747","v":0},{"$f":"+Distribution!P747+Transmission!P747+Generation!P747+Retail!P747+Misc!P747","v":0},{"$f":"+Distribution!Q747+Transmission!Q747+Generation!Q747+Retail!Q747+Misc!Q747","v":0},{"$f":"+Distribution!R747+Transmission!R747+Generation!R747+Retail!R747+Misc!R747","v":0},{"$f":"+Distribution!S747+Transmission!S747+Generation!S747+Retail!S747+Misc!S747","v":0},{"$f":"+Distribution!T747+Transmission!T747+Generation!T747+Retail!T747+Misc!T747","v":0},{"$f":"+Distribution!U747+Transmission!U747+Generation!U747+Retail!U747+Misc!U747","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I747:U747)-H747,0),\"\")","v":0}]
[{"$f":"ROW()","v":748},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SE\",\"\")","v":"SE"},"F30",null,{"$f":"+Distribution!H748+Transmission!H748+Generation!H748+Retail!H748+Misc!H748","v":278738.14884295454},{"$f":"+Distribution!I748+Transmission!I748+Generation!I748+Retail!I748+Misc!I748","v":85529.995338112189},{"$f":"+Distribution!J748+Transmission!J748+Generation!J748+Retail!J748+Misc!J748","v":75109.181355729059},{"$f":"+Distribution!K748+Transmission!K748+Generation!K748+Retail!K748+Misc!K748","v":25400.938588621153},{"$f":"+Distribution!L748+Transmission!L748+Generation!L748+Retail!L748+Misc!L748","v":1144.0944806239363},{"$f":"+Distribution!M748+Transmission!M748+Generation!M748+Retail!M748+Misc!M748","v":52406.749784222571},{"$f":"+Distribution!N748+Transmission!N748+Generation!N748+Retail!N748+Misc!N748","v":2677.1860326013457},{"$f":"+Distribution!O748+Transmission!O748+Generation!O748+Retail!O748+Misc!O748","v":71.90895652601435},{"$f":"+Distribution!P748+Transmission!P748+Generation!P748+Retail!P748+Misc!P748","v":200.23179925538145},{"$f":"+Distribution!Q748+Transmission!Q748+Generation!Q748+Retail!Q748+Misc!Q748","v":17154.271645779318},{"$f":"+Distribution!R748+Transmission!R748+Generation!R748+Retail!R748+Misc!R748","v":156.40624420850062},{"$f":"+Distribution!S748+Transmission!S748+Generation!S748+Retail!S748+Misc!S748","v":2984.7304216619586},{"$f":"+Distribution!T748+Transmission!T748+Generation!T748+Retail!T748+Misc!T748","v":10066.137769211442},{"$f":"+Distribution!U748+Transmission!U748+Generation!U748+Retail!U748+Misc!U748","v":5836.3164264017805},0]
[{"$f":"ROW()","v":749},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},"F104D",null,{"$f":"+Distribution!H749+Transmission!H749+Generation!H749+Retail!H749+Misc!H749","v":163818.22680905182},{"$f":"+Distribution!I749+Transmission!I749+Generation!I749+Retail!I749+Misc!I749","v":68938.661439158939},{"$f":"+Distribution!J749+Transmission!J749+Generation!J749+Retail!J749+Misc!J749","v":43767.304523373663},{"$f":"+Distribution!K749+Transmission!K749+Generation!K749+Retail!K749+Misc!K749","v":13419.080414128137},{"$f":"+Distribution!L749+Transmission!L749+Generation!L749+Retail!L749+Misc!L749","v":864.4649658638989},{"$f":"+Distribution!M749+Transmission!M749+Generation!M749+Retail!M749+Misc!M749","v":18689.747315630313},{"$f":"+Distribution!N749+Transmission!N749+Generation!N749+Retail!N749+Misc!N749","v":1484.7840450303875},{"$f":"+Distribution!O749+Transmission!O749+Generation!O749+Retail!O749+Misc!O749","v":47.810679176987144},{"$f":"+Distribution!P749+Transmission!P749+Generation!P749+Retail!P749+Misc!P749","v":63.576796354996716},{"$f":"+Distribution!Q749+Transmission!Q749+Generation!Q749+Retail!Q749+Misc!Q749","v":11421.504776259342},{"$f":"+Distribution!R749+Transmission!R749+Generation!R749+Retail!R749+Misc!R749","v":109.0481257441307},{"$f":"+Distribution!S749+Transmission!S749+Generation!S749+Retail!S749+Misc!S749","v":957.22321978377852},{"$f":"+Distribution!T749+Transmission!T749+Generation!T749+Retail!T749+Misc!T749","v":2316.8894478503198},{"$f":"+Distribution!U749+Transmission!U749+Generation!U749+Retail!U749+Misc!U749","v":1738.1310606969405},0]
[{"$f":"ROW()","v":750},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"IBT\",\"\")","v":"IBT"},"F150D",null,{"$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":"+Distribution!T750+Transmission!T750+Generation!T750+Retail!T750+Misc!T750","v":0},{"$f":"+Distribution!U750+Transmission!U750+Generation!U750+Retail!U750+Misc!U750","v":0},0]
[{"$f":"ROW()","v":751},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},"F10",null,{"$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":"+Distribution!T751+Transmission!T751+Generation!T751+Retail!T751+Misc!T751","v":0},{"$f":"+Distribution!U751+Transmission!U751+Generation!U751+Retail!U751+Misc!U751","v":0},0]
[{"$f":"ROW()","v":752},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102D",null,{"$f":"+Distribution!H752+Transmission!H752+Generation!H752+Retail!H752+Misc!H752","v":4675249.9026734326},{"$f":"+Distribution!I752+Transmission!I752+Generation!I752+Retail!I752+Misc!I752","v":2090880.620165888},{"$f":"+Distribution!J752+Transmission!J752+Generation!J752+Retail!J752+Misc!J752","v":1224441.7264171094},{"$f":"+Distribution!K752+Transmission!K752+Generation!K752+Retail!K752+Misc!K752","v":369841.20133867231},{"$f":"+Distribution!L752+Transmission!L752+Generation!L752+Retail!L752+Misc!L752","v":38683.787199713581},{"$f":"+Distribution!M752+Transmission!M752+Generation!M752+Retail!M752+Misc!M752","v":446522.32279347768},{"$f":"+Distribution!N752+Transmission!N752+Generation!N752+Retail!N752+Misc!N752","v":42722.527075762388},{"$f":"+Distribution!O752+Transmission!O752+Generation!O752+Retail!O752+Misc!O752","v":1477.569105253946},{"$f":"+Distribution!P752+Transmission!P752+Generation!P752+Retail!P752+Misc!P752","v":1682.4734669418258},{"$f":"+Distribution!Q752+Transmission!Q752+Generation!Q752+Retail!Q752+Misc!Q752","v":337001.83470487385},{"$f":"+Distribution!R752+Transmission!R752+Generation!R752+Retail!R752+Misc!R752","v":3149.3371465256855},{"$f":"+Distribution!S752+Transmission!S752+Generation!S752+Retail!S752+Misc!S752","v":22949.208400000833},{"$f":"+Distribution!T752+Transmission!T752+Generation!T752+Retail!T752+Misc!T752","v":54628.788800333474},{"$f":"+Distribution!U752+Transmission!U752+Generation!U752+Retail!U752+Misc!U752","v":41268.506058879982},0]
[{"$f":"ROW()","v":753}]
[{"$f":"ROW()","v":754}]
[{"$f":"ROW()","v":755},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMDT\",\"\")","v":"SCHMDT"},{"$f":"IF(IncomeTaxOptVal=1,\"Deductions - Temporary\",\"\")","v":"Deductions - Temporary"}]
[{"$f":"ROW()","v":756},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},"F101D",null,{"$f":"+Distribution!H756+Transmission!H756+Generation!H756+Retail!H756+Misc!H756","v":17467160.203073051},{"$f":"+Distribution!I756+Transmission!I756+Generation!I756+Retail!I756+Misc!I756","v":7495421.952405557},{"$f":"+Distribution!J756+Transmission!J756+Generation!J756+Retail!J756+Misc!J756","v":4654030.5911421943},{"$f":"+Distribution!K756+Transmission!K756+Generation!K756+Retail!K756+Misc!K756","v":1408266.8503746965},{"$f":"+Distribution!L756+Transmission!L756+Generation!L756+Retail!L756+Misc!L756","v":91902.69952725411},{"$f":"+Distribution!M756+Transmission!M756+Generation!M756+Retail!M756+Misc!M756","v":1945592.5548439051},{"$f":"+Distribution!N756+Transmission!N756+Generation!N756+Retail!N756+Misc!N756","v":156256.53279613372},{"$f":"+Distribution!O756+Transmission!O756+Generation!O756+Retail!O756+Misc!O756","v":5944.2811506539674},{"$f":"+Distribution!P756+Transmission!P756+Generation!P756+Retail!P756+Misc!P756","v":6907.9072372773408},{"$f":"+Distribution!Q756+Transmission!Q756+Generation!Q756+Retail!Q756+Misc!Q756","v":1158507.3345952875},{"$f":"+Distribution!R756+Transmission!R756+Generation!R756+Retail!R756+Misc!R756","v":11515.264460252371},{"$f":"+Distribution!S756+Transmission!S756+Generation!S756+Retail!S756+Misc!S756","v":104843.8715863368},{"$f":"+Distribution!T756+Transmission!T756+Generation!T756+Retail!T756+Misc!T756","v":237065.74601937088},{"$f":"+Distribution!U756+Transmission!U756+Generation!U756+Retail!U756+Misc!U756","v":190904.6169341307},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I756:U756)-H756,0),\"\")","v":0}]
[{"$f":"ROW()","v":757},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"BADDEBT\",\"\")","v":"BADDEBT"},"F80",null,{"$f":"+Distribution!H757+Transmission!H757+Generation!H757+Retail!H757+Misc!H757","v":0},{"$f":"+Distribution!I757+Transmission!I757+Generation!I757+Retail!I757+Misc!I757","v":0},{"$f":"+Distribution!J757+Transmission!J757+Generation!J757+Retail!J757+Misc!J757","v":0},{"$f":"+Distribution!K757+Transmission!K757+Generation!K757+Retail!K757+Misc!K757","v":0},{"$f":"+Distribution!L757+Transmission!L757+Generation!L757+Retail!L757+Misc!L757","v":0},{"$f":"+Distribution!M757+Transmission!M757+Generation!M757+Retail!M757+Misc!M757","v":0},{"$f":"+Distribution!N757+Transmission!N757+Generation!N757+Retail!N757+Misc!N757","v":0},{"$f":"+Distribution!O757+Transmission!O757+Generation!O757+Retail!O757+Misc!O757","v":0},{"$f":"+Distribution!P757+Transmission!P757+Generation!P757+Retail!P757+Misc!P757","v":0},{"$f":"+Distribution!Q757+Transmission!Q757+Generation!Q757+Retail!Q757+Misc!Q757","v":0},{"$f":"+Distribution!R757+Transmission!R757+Generation!R757+Retail!R757+Misc!R757","v":0},{"$f":"+Distribution!S757+Transmission!S757+Generation!S757+Retail!S757+Misc!S757","v":0},{"$f":"+Distribution!T757+Transmission!T757+Generation!T757+Retail!T757+Misc!T757","v":0},{"$f":"+Distribution!U757+Transmission!U757+Generation!U757+Retail!U757+Misc!U757","v":0},0]
[{"$f":"ROW()","v":758},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},"F104D",null,{"$f":"+Distribution!H758+Transmission!H758+Generation!H758+Retail!H758+Misc!H758","v":50912651.453337438},{"$f":"+Distribution!I758+Transmission!I758+Generation!I758+Retail!I758+Misc!I758","v":21213689.836039148},{"$f":"+Distribution!J758+Transmission!J758+Generation!J758+Retail!J758+Misc!J758","v":13644167.967727888},{"$f":"+Distribution!K758+Transmission!K758+Generation!K758+Retail!K758+Misc!K758","v":4192502.7118642861},{"$f":"+Distribution!L758+Transmission!L758+Generation!L758+Retail!L758+Misc!L758","v":260212.61435987963},{"$f":"+Distribution!M758+Transmission!M758+Generation!M758+Retail!M758+Misc!M758","v":5949430.7920528166},{"$f":"+Distribution!N758+Transmission!N758+Generation!N758+Retail!N758+Misc!N758","v":459566.69334500917},{"$f":"+Distribution!O758+Transmission!O758+Generation!O758+Retail!O758+Misc!O758","v":14615.300646106371},{"$f":"+Distribution!P758+Transmission!P758+Generation!P758+Retail!P758+Misc!P758","v":19896.114242410298},{"$f":"+Distribution!Q758+Transmission!Q758+Generation!Q758+Retail!Q758+Misc!Q758","v":3530248.2080162419},{"$f":"+Distribution!R758+Transmission!R758+Generation!R758+Retail!R758+Misc!R758","v":33793.963230985391},{"$f":"+Distribution!S758+Transmission!S758+Generation!S758+Retail!S758+Misc!S758","v":304469.75033874222},{"$f":"+Distribution!T758+Transmission!T758+Generation!T758+Retail!T758+Misc!T758","v":736866.59557154635},{"$f":"+Distribution!U758+Transmission!U758+Generation!U758+Retail!U758+Misc!U758","v":553190.9059023771},0]
[{"$f":"ROW()","v":759},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"CN\",\"\")","v":"CN"},"F40",null,{"$f":"+Distribution!H759+Transmission!H759+Generation!H759+Retail!H759+Misc!H759","v":23244.708156351648},{"$f":"+Distribution!I759+Transmission!I759+Generation!I759+Retail!I759+Misc!I759","v":20169.621672777183},{"$f":"+Distribution!J759+Transmission!J759+Generation!J759+Retail!J759+Misc!J759","v":420.19641454744379},{"$f":"+Distribution!K759+Transmission!K759+Generation!K759+Retail!K759+Misc!K759","v":7.9615004390276525},{"$f":"+Distribution!L759+Transmission!L759+Generation!L759+Retail!L759+Misc!L759","v":283.64519908479366},{"$f":"+Distribution!M759+Transmission!M759+Generation!M759+Retail!M759+Misc!M759","v":4.5788196635513785},{"$f":"+Distribution!N759+Transmission!N759+Generation!N759+Retail!N759+Misc!N759","v":79.134156557270629},{"$f":"+Distribution!O759+Transmission!O759+Generation!O759+Retail!O759+Misc!O759","v":63.770948678834408},{"$f":"+Distribution!P759+Transmission!P759+Generation!P759+Retail!P759+Misc!P759","v":12.447021269309174},{"$f":"+Distribution!Q759+Transmission!Q759+Generation!Q759+Retail!Q759+Misc!Q759","v":2202.9600897789483},{"$f":"+Distribution!R759+Transmission!R759+Generation!R759+Retail!R759+Misc!R759","v":0.30621155534721906},{"$f":"+Distribution!S759+Transmission!S759+Generation!S759+Retail!S759+Misc!S759","v":2.8707333313801695E-2},{"$f":"+Distribution!T759+Transmission!T759+Generation!T759+Retail!T759+Misc!T759","v":2.8707333313801695E-2},{"$f":"+Distribution!U759+Transmission!U759+Generation!U759+Retail!U759+Misc!U759","v":2.8707333313801695E-2},0]
[{"$f":"ROW()","v":760},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TROJD\",\"\")","v":"TROJD"},"F10",null,{"$f":"+Distribution!H760+Transmission!H760+Generation!H760+Retail!H760+Misc!H760","v":33795.613067169681},{"$f":"+Distribution!I760+Transmission!I760+Generation!I760+Retail!I760+Misc!I760","v":11875.517754760262},{"$f":"+Distribution!J760+Transmission!J760+Generation!J760+Retail!J760+Misc!J760","v":9556.0853589564431},{"$f":"+Distribution!K760+Transmission!K760+Generation!K760+Retail!K760+Misc!K760","v":3031.5689773564909},{"$f":"+Distribution!L760+Transmission!L760+Generation!L760+Retail!L760+Misc!L760","v":80.431508908776934},{"$f":"+Distribution!M760+Transmission!M760+Generation!M760+Retail!M760+Misc!M760","v":5348.4722120017841},{"$f":"+Distribution!N760+Transmission!N760+Generation!N760+Retail!N760+Misc!N760","v":284.91174498899369},{"$f":"+Distribution!O760+Transmission!O760+Generation!O760+Retail!O760+Misc!O760","v":7.0597856083954236},{"$f":"+Distribution!P760+Transmission!P760+Generation!P760+Retail!P760+Misc!P760","v":14.528900443573555},{"$f":"+Distribution!Q760+Transmission!Q760+Generation!Q760+Retail!Q760+Misc!Q760","v":2143.3978398932286},{"$f":"+Distribution!R760+Transmission!R760+Generation!R760+Retail!R760+Misc!R760","v":21.527048558351531},{"$f":"+Distribution!S760+Transmission!S760+Generation!S760+Retail!S760+Misc!S760","v":276.00464076637326},{"$f":"+Distribution!T760+Transmission!T760+Generation!T760+Retail!T760+Misc!T760","v":660.78962506839753},{"$f":"+Distribution!U760+Transmission!U760+Generation!U760+Retail!U760+Misc!U760","v":495.31766985860611},0]
[{"$f":"ROW()","v":761},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"DGP\",\"\")","v":"DGP"},"F10",null,{"$f":"+Distribution!H761+Transmission!H761+Generation!H761+Retail!H761+Misc!H761","v":0},{"$f":"+Distribution!I761+Transmission!I761+Generation!I761+Retail!I761+Misc!I761","v":0},{"$f":"+Distribution!J761+Transmission!J761+Generation!J761+Retail!J761+Misc!J761","v":0},{"$f":"+Distribution!K761+Transmission!K761+Generation!K761+Retail!K761+Misc!K761","v":0},{"$f":"+Distribution!L761+Transmission!L761+Generation!L761+Retail!L761+Misc!L761","v":0},{"$f":"+Distribution!M761+Transmission!M761+Generation!M761+Retail!M761+Misc!M761","v":0},{"$f":"+Distribution!N761+Transmission!N761+Generation!N761+Retail!N761+Misc!N761","v":0},{"$f":"+Distribution!O761+Transmission!O761+Generation!O761+Retail!O761+Misc!O761","v":0},{"$f":"+Distribution!P761+Transmission!P761+Generation!P761+Retail!P761+Misc!P761","v":0},{"$f":"+Distribution!Q761+Transmission!Q761+Generation!Q761+Retail!Q761+Misc!Q761","v":0},{"$f":"+Distribution!R761+Transmission!R761+Generation!R761+Retail!R761+Misc!R761","v":0},{"$f":"+Distribution!S761+Transmission!S761+Generation!S761+Retail!S761+Misc!S761","v":0},{"$f":"+Distribution!T761+Transmission!T761+Generation!T761+Retail!T761+Misc!T761","v":0},{"$f":"+Distribution!U761+Transmission!U761+Generation!U761+Retail!U761+Misc!U761","v":0},0]
[{"$f":"ROW()","v":762},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SE\",\"\")","v":"SE"},"F30",null,{"$f":"+Distribution!H762+Transmission!H762+Generation!H762+Retail!H762+Misc!H762","v":24506909.824675802},{"$f":"+Distribution!I762+Transmission!I762+Generation!I762+Retail!I762+Misc!I762","v":7519874.4476021444},{"$f":"+Distribution!J762+Transmission!J762+Generation!J762+Retail!J762+Misc!J762","v":6603667.0693653384},{"$f":"+Distribution!K762+Transmission!K762+Generation!K762+Retail!K762+Misc!K762","v":2233273.4648538972},{"$f":"+Distribution!L762+Transmission!L762+Generation!L762+Retail!L762+Misc!L762","v":100589.82017333149},{"$f":"+Distribution!M762+Transmission!M762+Generation!M762+Retail!M762+Misc!M762","v":4607648.7789617237},{"$f":"+Distribution!N762+Transmission!N762+Generation!N762+Retail!N762+Misc!N762","v":235380.6142330672},{"$f":"+Distribution!O762+Transmission!O762+Generation!O762+Retail!O762+Misc!O762","v":6322.3004116399397},{"$f":"+Distribution!P762+Transmission!P762+Generation!P762+Retail!P762+Misc!P762","v":17604.560655774956},{"$f":"+Distribution!Q762+Transmission!Q762+Generation!Q762+Retail!Q762+Misc!Q762","v":1508219.0581956028},{"$f":"+Distribution!R762+Transmission!R762+Generation!R762+Retail!R762+Misc!R762","v":13751.378269335994},{"$f":"+Distribution!S762+Transmission!S762+Generation!S762+Retail!S762+Misc!S762","v":262420.19471776037},{"$f":"+Distribution!T762+Transmission!T762+Generation!T762+Retail!T762+Misc!T762","v":885023.92520306597},{"$f":"+Distribution!U762+Transmission!U762+Generation!U762+Retail!U762+Misc!U762","v":513134.21203312918},0]
[{"$f":"ROW()","v":763},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},"F10",null,{"$f":"+Distribution!H763+Transmission!H763+Generation!H763+Retail!H763+Misc!H763","v":207105772.72254825},{"$f":"+Distribution!I763+Transmission!I763+Generation!I763+Retail!I763+Misc!I763","v":72775371.057529464},{"$f":"+Distribution!J763+Transmission!J763+Generation!J763+Retail!J763+Misc!J763","v":58561459.989962302},{"$f":"+Distribution!K763+Transmission!K763+Generation!K763+Retail!K763+Misc!K763","v":18578015.861681283},{"$f":"+Distribution!L763+Transmission!L763+Generation!L763+Retail!L763+Misc!L763","v":492899.17512917711},{"$f":"+Distribution!M763+Transmission!M763+Generation!M763+Retail!M763+Misc!M763","v":32776427.761500418},{"$f":"+Distribution!N763+Transmission!N763+Generation!N763+Retail!N763+Misc!N763","v":1745991.9128082527},{"$f":"+Distribution!O763+Transmission!O763+Generation!O763+Retail!O763+Misc!O763","v":43263.673032835737},{"$f":"+Distribution!P763+Transmission!P763+Generation!P763+Retail!P763+Misc!P763","v":89035.791337614442},{"$f":"+Distribution!Q763+Transmission!Q763+Generation!Q763+Retail!Q763+Misc!Q763","v":13135138.723497776},{"$f":"+Distribution!R763+Transmission!R763+Generation!R763+Retail!R763+Misc!R763","v":131921.73839995364},{"$f":"+Distribution!S763+Transmission!S763+Generation!S763+Retail!S763+Misc!S763","v":1691407.5293535222},{"$f":"+Distribution!T763+Transmission!T763+Generation!T763+Retail!T763+Misc!T763","v":4049441.1400329908},{"$f":"+Distribution!U763+Transmission!U763+Generation!U763+Retail!U763+Misc!U763","v":3035398.3682826511},0]
[{"$f":"ROW()","v":764},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"GPS\",\"\")","v":"GPS"},"F102D",null,{"$f":"+Distribution!H764+Transmission!H764+Generation!H764+Retail!H764+Misc!H764","v":27177937.007240959},{"$f":"+Distribution!I764+Transmission!I764+Generation!I764+Retail!I764+Misc!I764","v":11322454.506707806},{"$f":"+Distribution!J764+Transmission!J764+Generation!J764+Retail!J764+Misc!J764","v":7286083.7188949296},{"$f":"+Distribution!K764+Transmission!K764+Generation!K764+Retail!K764+Misc!K764","v":2237329.9722973402},{"$f":"+Distribution!L764+Transmission!L764+Generation!L764+Retail!L764+Misc!L764","v":174384.84581999114},{"$f":"+Distribution!M764+Transmission!M764+Generation!M764+Retail!M764+Misc!M764","v":3159852.0352702746},{"$f":"+Distribution!N764+Transmission!N764+Generation!N764+Retail!N764+Misc!N764","v":241997.97404076307},{"$f":"+Distribution!O764+Transmission!O764+Generation!O764+Retail!O764+Misc!O764","v":7665.5708717766165},{"$f":"+Distribution!P764+Transmission!P764+Generation!P764+Retail!P764+Misc!P764","v":10363.902820166022},{"$f":"+Distribution!Q764+Transmission!Q764+Generation!Q764+Retail!Q764+Misc!Q764","v":1882704.9050479347},{"$f":"+Distribution!R764+Transmission!R764+Generation!R764+Retail!R764+Misc!R764","v":17971.291905271399},{"$f":"+Distribution!S764+Transmission!S764+Generation!S764+Retail!S764+Misc!S764","v":161148.67939262951},{"$f":"+Distribution!T764+Transmission!T764+Generation!T764+Retail!T764+Misc!T764","v":384142.57649472234},{"$f":"+Distribution!U764+Transmission!U764+Generation!U764+Retail!U764+Misc!U764","v":291837.02767735347},0]
[{"$f":"ROW()","v":765},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102D",null,{"$f":"+Distribution!H765+Transmission!H765+Generation!H765+Retail!H765+Misc!H765","v":9700889.1911269203},{"$f":"+Distribution!I765+Transmission!I765+Generation!I765+Retail!I765+Misc!I765","v":3993767.1253766483},{"$f":"+Distribution!J765+Transmission!J765+Generation!J765+Retail!J765+Misc!J765","v":2611933.6970854658},{"$f":"+Distribution!K765+Transmission!K765+Generation!K765+Retail!K765+Misc!K765","v":804172.00320876483},{"$f":"+Distribution!L765+Transmission!L765+Generation!L765+Retail!L765+Misc!L765","v":59266.82060431123},{"$f":"+Distribution!M765+Transmission!M765+Generation!M765+Retail!M765+Misc!M765","v":1157808.5264900669},{"$f":"+Distribution!N765+Transmission!N765+Generation!N765+Retail!N765+Misc!N765","v":86040.769157527509},{"$f":"+Distribution!O765+Transmission!O765+Generation!O765+Retail!O765+Misc!O765","v":2682.4104609940277},{"$f":"+Distribution!P765+Transmission!P765+Generation!P765+Retail!P765+Misc!P765","v":3735.7765315336137},{"$f":"+Distribution!Q765+Transmission!Q765+Generation!Q765+Retail!Q765+Misc!Q765","v":667780.94559970615},{"$f":"+Distribution!R765+Transmission!R765+Generation!R765+Retail!R765+Misc!R765","v":6397.6511031841037},{"$f":"+Distribution!S765+Transmission!S765+Generation!S765+Retail!S765+Misc!S765","v":59177.842192316501},{"$f":"+Distribution!T765+Transmission!T765+Generation!T765+Retail!T765+Misc!T765","v":141145.63562687542},{"$f":"+Distribution!U765+Transmission!U765+Generation!U765+Retail!U765+Misc!U765","v":106979.98768952404},0]
[{"$f":"ROW()","v":766},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TAXDEPR\",\"\")","v":"TAXDEPR"},"F151D",null,{"$f":"+Distribution!H766+Transmission!H766+Generation!H766+Retail!H766+Misc!H766","v":1039686179},{"$f":"+Distribution!I766+Transmission!I766+Generation!I766+Retail!I766+Misc!I766","v":425965400.43683463},{"$f":"+Distribution!J766+Transmission!J766+Generation!J766+Retail!J766+Misc!J766","v":279149810.36353546},{"$f":"+Distribution!K766+Transmission!K766+Generation!K766+Retail!K766+Misc!K766","v":86101228.876709193},{"$f":"+Distribution!L766+Transmission!L766+Generation!L766+Retail!L766+Misc!L766","v":8956960.9400883391},{"$f":"+Distribution!M766+Transmission!M766+Generation!M766+Retail!M766+Misc!M766","v":124730455.76302081},{"$f":"+Distribution!N766+Transmission!N766+Generation!N766+Retail!N766+Misc!N766","v":9093191.7831565738},{"$f":"+Distribution!O766+Transmission!O766+Generation!O766+Retail!O766+Misc!O766","v":283646.50873067399},{"$f":"+Distribution!P766+Transmission!P766+Generation!P766+Retail!P766+Misc!P766","v":396319.46765062714},{"$f":"+Distribution!Q766+Transmission!Q766+Generation!Q766+Retail!Q766+Misc!Q766","v":71213182.649894044},{"$f":"+Distribution!R766+Transmission!R766+Generation!R766+Retail!R766+Misc!R766","v":678012.56838044897},{"$f":"+Distribution!S766+Transmission!S766+Generation!S766+Retail!S766+Misc!S766","v":6381704.3428817857},{"$f":"+Distribution!T766+Transmission!T766+Generation!T766+Retail!T766+Misc!T766","v":15211941.509917302},{"$f":"+Distribution!U766+Transmission!U766+Generation!U766+Retail!U766+Misc!U766","v":11524323.789200129},0]
[{"$f":"ROW()","v":767},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNPD\",\"\")","v":"SNPD"},"F104D",null,{"$f":"+Distribution!H767+Transmission!H767+Generation!H767+Retail!H767+Misc!H767","v":0},{"$f":"+Distribution!I767+Transmission!I767+Generation!I767+Retail!I767+Misc!I767","v":0},{"$f":"+Distribution!J767+Transmission!J767+Generation!J767+Retail!J767+Misc!J767","v":0},{"$f":"+Distribution!K767+Transmission!K767+Generation!K767+Retail!K767+Misc!K767","v":0},{"$f":"+Distribution!L767+Transmission!L767+Generation!L767+Retail!L767+Misc!L767","v":0},{"$f":"+Distribution!M767+Transmission!M767+Generation!M767+Retail!M767+Misc!M767","v":0},{"$f":"+Distribution!N767+Transmission!N767+Generation!N767+Retail!N767+Misc!N767","v":0},{"$f":"+Distribution!O767+Transmission!O767+Generation!O767+Retail!O767+Misc!O767","v":0},{"$f":"+Distribution!P767+Transmission!P767+Generation!P767+Retail!P767+Misc!P767","v":0},{"$f":"+Distribution!Q767+Transmission!Q767+Generation!Q767+Retail!Q767+Misc!Q767","v":0},{"$f":"+Distribution!R767+Transmission!R767+Generation!R767+Retail!R767+Misc!R767","v":0},{"$f":"+Distribution!S767+Transmission!S767+Generation!S767+Retail!S767+Misc!S767","v":0},{"$f":"+Distribution!T767+Transmission!T767+Generation!T767+Retail!T767+Misc!T767","v":0},{"$f":"+Distribution!U767+Transmission!U767+Generation!U767+Retail!U767+Misc!U767","v":0},0]
[{"$f":"ROW()","v":768}]
[{"$f":"ROW()","v":769}]
[{"$f":"ROW()","v":770},null,{"$f":"IF(IncomeTaxOptVal=1,\"TOTAL SCHEDULE - M DEDUCTIONS\",\"\")","v":"TOTAL SCHEDULE - M DEDUCTIONS"},null,null,null,null,{"$f":"+Distribution!H770+Transmission!H770+Generation!H770+Retail!H770+Misc!H770","v":1381732346.0015516},{"$f":"+Distribution!I770+Transmission!I770+Generation!I770+Retail!I770+Misc!I770","v":552563373.77886605},{"$f":"+Distribution!J770+Transmission!J770+Generation!J770+Retail!J770+Misc!J770","v":373864447.89178336},{"$f":"+Distribution!K770+Transmission!K770+Generation!K770+Retail!K770+Misc!K770","v":115966490.49180867},{"$f":"+Distribution!L770+Transmission!L770+Generation!L770+Retail!L770+Misc!L770","v":10177273.339056479},{"$f":"+Distribution!M770+Transmission!M770+Generation!M770+Retail!M770+Misc!M770","v":174850188.083065},{"$f":"+Distribution!N770+Transmission!N770+Generation!N770+Retail!N770+Misc!N770","v":12065674.822592266},{"$f":"+Distribution!O770+Transmission!O770+Generation!O770+Retail!O770+Misc!O770","v":365808.16477992485},{"$f":"+Distribution!P770+Transmission!P770+Generation!P770+Retail!P770+Misc!P770","v":545836.77845966886},{"$f":"+Distribution!Q770+Transmission!Q770+Generation!Q770+Retail!Q770+Misc!Q770","v":93465705.793903142},{"$f":"+Distribution!R770+Transmission!R770+Generation!R770+Retail!R770+Misc!R770","v":896800.48052602401},{"$f":"+Distribution!S770+Transmission!S770+Generation!S770+Retail!S770+Misc!S770","v":8992339.4058526382},{"$f":"+Distribution!T770+Transmission!T770+Generation!T770+Retail!T770+Misc!T770","v":21713299.763215665},{"$f":"+Distribution!U770+Transmission!U770+Generation!U770+Retail!U770+Misc!U770","v":16265107.207642464},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I770:U770)-H770,0),\"\")","v":0}]
[{"$f":"ROW()","v":771}]
[{"$f":"ROW()","v":772},null,{"$f":"IF(IncomeTaxOptVal=1,\"TOTAL SCHEDULE - M ADJUSTMENTS\",\"\")","v":"TOTAL SCHEDULE - M ADJUSTMENTS"},null,null,null,null,{"$f":"+Distribution!H772+Transmission!H772+Generation!H772+Retail!H772+Misc!H772","v":-1035557184.5978329},{"$f":"+Distribution!I772+Transmission!I772+Generation!I772+Retail!I772+Misc!I772","v":-404756635.52662647},{"$f":"+Distribution!J772+Transmission!J772+Generation!J772+Retail!J772+Misc!J772","v":-282328025.68709874},{"$f":"+Distribution!K772+Transmission!K772+Generation!K772+Retail!K772+Misc!K772","v":-87948882.66798076},{"$f":"+Distribution!L772+Transmission!L772+Generation!L772+Retail!L772+Misc!L772","v":-7039794.9628707729},{"$f":"+Distribution!M772+Transmission!M772+Generation!M772+Retail!M772+Misc!M772","v":-137248343.24150804},{"$f":"+Distribution!N772+Transmission!N772+Generation!N772+Retail!N772+Misc!N772","v":-8954422.6477316692},{"$f":"+Distribution!O772+Transmission!O772+Generation!O772+Retail!O772+Misc!O772","v":-263835.03568710171},{"$f":"+Distribution!P772+Transmission!P772+Generation!P772+Retail!P772+Misc!P772","v":-413940.22557022423},{"$f":"+Distribution!Q772+Transmission!Q772+Generation!Q772+Retail!Q772+Misc!Q772","v":-69205969.456657454},{"$f":"+Distribution!R772+Transmission!R772+Generation!R772+Retail!R772+Misc!R772","v":-668685.17705502734},{"$f":"+Distribution!S772+Transmission!S772+Generation!S772+Retail!S772+Misc!S772","v":-7048534.9690254657},{"$f":"+Distribution!T772+Transmission!T772+Generation!T772+Retail!T772+Misc!T772","v":-16940818.819843866},{"$f":"+Distribution!U772+Transmission!U772+Generation!U772+Retail!U772+Misc!U772","v":-12739296.180177458},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I772:U772)-H772,0),\"\")","v":0}]
[{"$f":"ROW()","v":773}]
[{"$f":"ROW()","v":774}]
[{"$f":"ROW()","v":775}]
[{"$f":"ROW()","v":776},null,null,null,null,null,null,"INCOME TAXES"]
[{"$f":"ROW()","v":777}]
[{"$f":"ROW()","v":778},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"State Income Taxes Before Credits\",\"\")","v":"State Income Taxes Before Credits"},null,"F150D",null,{"$f":"+Distribution!H778+Transmission!H778+Generation!H778+Retail!H778+Misc!H778","v":-32139332.503843341},{"$f":"+Distribution!I778+Transmission!I778+Generation!I778+Retail!I778+Misc!I778","v":-12913435.554410029},{"$f":"+Distribution!J778+Transmission!J778+Generation!J778+Retail!J778+Misc!J778","v":-7718183.8018274615},{"$f":"+Distribution!K778+Transmission!K778+Generation!K778+Retail!K778+Misc!K778","v":-2835059.394659284},{"$f":"+Distribution!L778+Transmission!L778+Generation!L778+Retail!L778+Misc!L778","v":-131881.42191732032},{"$f":"+Distribution!M778+Transmission!M778+Generation!M778+Retail!M778+Misc!M778","v":-4997572.5210403865},{"$f":"+Distribution!N778+Transmission!N778+Generation!N778+Retail!N778+Misc!N778","v":-297626.63547030964},{"$f":"+Distribution!O778+Transmission!O778+Generation!O778+Retail!O778+Misc!O778","v":-8281.5501077562421},{"$f":"+Distribution!P778+Transmission!P778+Generation!P778+Retail!P778+Misc!P778","v":2847.6818995901772},{"$f":"+Distribution!Q778+Transmission!Q778+Generation!Q778+Retail!Q778+Misc!Q778","v":-1665589.7152103786},{"$f":"+Distribution!R778+Transmission!R778+Generation!R778+Retail!R778+Misc!R778","v":-21806.689039111632},{"$f":"+Distribution!S778+Transmission!S778+Generation!S778+Retail!S778+Misc!S778","v":-256061.14457900118},{"$f":"+Distribution!T778+Transmission!T778+Generation!T778+Retail!T778+Misc!T778","v":-780631.65563244978},{"$f":"+Distribution!U778+Transmission!U778+Generation!U778+Retail!U778+Misc!U778","v":-516050.09172564954},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I778:U778)-H778,0),\"\")","v":0}]
[{"$f":"ROW()","v":779},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Renewable Energy Credits\",\"\")","v":"Renewable Energy Credits"},null,"F10",null,{"$f":"+Distribution!H779+Transmission!H779+Generation!H779+Retail!H779+Misc!H779","v":-329999.91554284358},{"$f":"+Distribution!I779+Transmission!I779+Generation!I779+Retail!I779+Misc!I779","v":-115959.42492031341},{"$f":"+Distribution!J779+Transmission!J779+Generation!J779+Retail!J779+Misc!J779","v":-93311.145298892821},{"$f":"+Distribution!K779+Transmission!K779+Generation!K779+Retail!K779+Misc!K779","v":-29601.993149276219},{"$f":"+Distribution!L779+Transmission!L779+Generation!L779+Retail!L779+Misc!L779","v":-785.37977974023306},{"$f":"+Distribution!M779+Transmission!M779+Generation!M779+Retail!M779+Misc!M779","v":-52225.576578115608},{"$f":"+Distribution!N779+Transmission!N779+Generation!N779+Retail!N779+Misc!N779","v":-2782.0430893401217},{"$f":"+Distribution!O779+Transmission!O779+Generation!O779+Retail!O779+Misc!O779","v":-68.935830514175763},{"$f":"+Distribution!P779+Transmission!P779+Generation!P779+Retail!P779+Misc!P779","v":-141.86858838099457},{"$f":"+Distribution!Q779+Transmission!Q779+Generation!Q779+Retail!Q779+Misc!Q779","v":-20929.376387806882},{"$f":"+Distribution!R779+Transmission!R779+Generation!R779+Retail!R779+Misc!R779","v":-210.20255475240117},{"$f":"+Distribution!S779+Transmission!S779+Generation!S779+Retail!S779+Misc!S779","v":-2695.0689712688195},{"$f":"+Distribution!T779+Transmission!T779+Generation!T779+Retail!T779+Misc!T779","v":-6452.3321423628977},{"$f":"+Distribution!U779+Transmission!U779+Generation!U779+Retail!U779+Misc!U779","v":-4836.5682520789724},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I779:U779)-H779,0),\"\")","v":0}]
[{"$f":"ROW()","v":780},null,"40911","State Income Taxes",null,"",null,{"$f":"+Distribution!H780+Transmission!H780+Generation!H780+Retail!H780+Misc!H780","v":-32469332.419386216},{"$f":"+Distribution!I780+Transmission!I780+Generation!I780+Retail!I780+Misc!I780","v":-13029394.979330342},{"$f":"+Distribution!J780+Transmission!J780+Generation!J780+Retail!J780+Misc!J780","v":-7811494.9471263541},{"$f":"+Distribution!K780+Transmission!K780+Generation!K780+Retail!K780+Misc!K780","v":-2864661.3878085604},{"$f":"+Distribution!L780+Transmission!L780+Generation!L780+Retail!L780+Misc!L780","v":-132666.80169706058},{"$f":"+Distribution!M780+Transmission!M780+Generation!M780+Retail!M780+Misc!M780","v":-5049798.0976185026},{"$f":"+Distribution!N780+Transmission!N780+Generation!N780+Retail!N780+Misc!N780","v":-300408.67855964979},{"$f":"+Distribution!O780+Transmission!O780+Generation!O780+Retail!O780+Misc!O780","v":-8350.485938270418},{"$f":"+Distribution!P780+Transmission!P780+Generation!P780+Retail!P780+Misc!P780","v":2705.8133112091828},{"$f":"+Distribution!Q780+Transmission!Q780+Generation!Q780+Retail!Q780+Misc!Q780","v":-1686519.0915981857},{"$f":"+Distribution!R780+Transmission!R780+Generation!R780+Retail!R780+Misc!R780","v":-22016.891593864035},{"$f":"+Distribution!S780+Transmission!S780+Generation!S780+Retail!S780+Misc!S780","v":-258756.21355027001},{"$f":"+Distribution!T780+Transmission!T780+Generation!T780+Retail!T780+Misc!T780","v":-787083.98777481273},{"$f":"+Distribution!U780+Transmission!U780+Generation!U780+Retail!U780+Misc!U780","v":-520886.6599777285},{"$f":"ROUND(SUM(I780:U780)-H780,0)","v":0}]
[{"$f":"ROW()","v":781}]
[{"$f":"ROW()","v":782},null,{"$f":"IF(IncomeTaxOptVal=1,\"Calculation of Taxable Income\",\"\")","v":"Calculation of Taxable Income"}]
[{"$f":"ROW()","v":783}]
[{"$f":"ROW()","v":784},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Operating Revenues\",\"\")","v":"Operating Revenues"},null,null,null,{"$f":"+Distribution!H784+Transmission!H784+Generation!H784+Retail!H784+Misc!H784","v":1919213616.0296617},{"$f":"+Distribution!I784+Transmission!I784+Generation!I784+Retail!I784+Misc!I784","v":731088801.78275144},{"$f":"+Distribution!J784+Transmission!J784+Generation!J784+Retail!J784+Misc!J784","v":532839384.60906142},{"$f":"+Distribution!K784+Transmission!K784+Generation!K784+Retail!K784+Misc!K784","v":158980335.8319923},{"$f":"+Distribution!L784+Transmission!L784+Generation!L784+Retail!L784+Misc!L784","v":14493686.04014935},{"$f":"+Distribution!M784+Transmission!M784+Generation!M784+Retail!M784+Misc!M784","v":252318532.11490196},{"$f":"+Distribution!N784+Transmission!N784+Generation!N784+Retail!N784+Misc!N784","v":15863327.882815534},{"$f":"+Distribution!O784+Transmission!O784+Generation!O784+Retail!O784+Misc!O784","v":621447.71639121277},{"$f":"+Distribution!P784+Transmission!P784+Generation!P784+Retail!P784+Misc!P784","v":1286560.3260595491},{"$f":"+Distribution!Q784+Transmission!Q784+Generation!Q784+Retail!Q784+Misc!Q784","v":138424502.72352716},{"$f":"+Distribution!R784+Transmission!R784+Generation!R784+Retail!R784+Misc!R784","v":1132382.7687115429},{"$f":"+Distribution!S784+Transmission!S784+Generation!S784+Retail!S784+Misc!S784","v":13585006.797655821},{"$f":"+Distribution!T784+Transmission!T784+Generation!T784+Retail!T784+Misc!T784","v":34549458.757719122},{"$f":"+Distribution!U784+Transmission!U784+Generation!U784+Retail!U784+Misc!U784","v":24030188.909638178},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I784:U784)-H784,0),\"\")","v":0}]
[{"$f":"ROW()","v":785},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Operating Deductions:\",\"\")","v":"Operating Deductions:"}]
[{"$f":"ROW()","v":786},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   O & M Expenses\",\"\")","v":"   O & M Expenses"},null,null,null,{"$f":"+Distribution!H786+Transmission!H786+Generation!H786+Retail!H786+Misc!H786","v":1207658327.0935881},{"$f":"+Distribution!I786+Transmission!I786+Generation!I786+Retail!I786+Misc!I786","v":445415434.51120996},{"$f":"+Distribution!J786+Transmission!J786+Generation!J786+Retail!J786+Misc!J786","v":318524962.03855425},{"$f":"+Distribution!K786+Transmission!K786+Generation!K786+Retail!K786+Misc!K786","v":102761604.52683993},{"$f":"+Distribution!L786+Transmission!L786+Generation!L786+Retail!L786+Misc!L786","v":7239583.2483429266},{"$f":"+Distribution!M786+Transmission!M786+Generation!M786+Retail!M786+Misc!M786","v":183750632.07386371},{"$f":"+Distribution!N786+Transmission!N786+Generation!N786+Retail!N786+Misc!N786","v":10092083.18509135},{"$f":"+Distribution!O786+Transmission!O786+Generation!O786+Retail!O786+Misc!O786","v":413392.97807281942},{"$f":"+Distribution!P786+Transmission!P786+Generation!P786+Retail!P786+Misc!P786","v":651436.80710878305},{"$f":"+Distribution!Q786+Transmission!Q786+Generation!Q786+Retail!Q786+Misc!Q786","v":79342607.115727559},{"$f":"+Distribution!R786+Transmission!R786+Generation!R786+Retail!R786+Misc!R786","v":694850.52359416988},{"$f":"+Distribution!S786+Transmission!S786+Generation!S786+Retail!S786+Misc!S786","v":10008438.778687865},{"$f":"+Distribution!T786+Transmission!T786+Generation!T786+Retail!T786+Misc!T786","v":29972955.891091224},{"$f":"+Distribution!U786+Transmission!U786+Generation!U786+Retail!U786+Misc!U786","v":18790345.415403526},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I786:U786)-H786,0),\"\")","v":0}]
[{"$f":"ROW()","v":787},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Depreciation Expense\",\"\")","v":"   Depreciation Expense"},null,null,null,{"$f":"+Distribution!H787+Transmission!H787+Generation!H787+Retail!H787+Misc!H787","v":218663628.85475838},{"$f":"+Distribution!I787+Transmission!I787+Generation!I787+Retail!I787+Misc!I787","v":91416240.859982789},{"$f":"+Distribution!J787+Transmission!J787+Generation!J787+Retail!J787+Misc!J787","v":58323383.172262833},{"$f":"+Distribution!K787+Transmission!K787+Generation!K787+Retail!K787+Misc!K787","v":17907358.810641509},{"$f":"+Distribution!L787+Transmission!L787+Generation!L787+Retail!L787+Misc!L787","v":2093018.2870434753},{"$f":"+Distribution!M787+Transmission!M787+Generation!M787+Retail!M787+Misc!M787","v":24948573.129793994},{"$f":"+Distribution!N787+Transmission!N787+Generation!N787+Retail!N787+Misc!N787","v":1925161.6292682975},{"$f":"+Distribution!O787+Transmission!O787+Generation!O787+Retail!O787+Misc!O787","v":61079.164016776951},{"$f":"+Distribution!P787+Transmission!P787+Generation!P787+Retail!P787+Misc!P787","v":81693.045093107561},{"$f":"+Distribution!Q787+Transmission!Q787+Generation!Q787+Retail!Q787+Misc!Q787","v":15144076.435151126},{"$f":"+Distribution!R787+Transmission!R787+Generation!R787+Retail!R787+Misc!R787","v":143344.17256155843},{"$f":"+Distribution!S787+Transmission!S787+Generation!S787+Retail!S787+Misc!S787","v":1275994.5250067411},{"$f":"+Distribution!T787+Transmission!T787+Generation!T787+Retail!T787+Misc!T787","v":3039174.1779515403},{"$f":"+Distribution!U787+Transmission!U787+Generation!U787+Retail!U787+Misc!U787","v":2304531.4459846388},0]
[{"$f":"ROW()","v":788},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Amortization Expense\",\"\")","v":"   Amortization Expense"},null,null,null,{"$f":"+Distribution!H788+Transmission!H788+Generation!H788+Retail!H788+Misc!H788","v":20299322.519943763},{"$f":"+Distribution!I788+Transmission!I788+Generation!I788+Retail!I788+Misc!I788","v":9039122.3106759414},{"$f":"+Distribution!J788+Transmission!J788+Generation!J788+Retail!J788+Misc!J788","v":4896422.6355639184},{"$f":"+Distribution!K788+Transmission!K788+Generation!K788+Retail!K788+Misc!K788","v":1519313.5091966018},{"$f":"+Distribution!L788+Transmission!L788+Generation!L788+Retail!L788+Misc!L788","v":100947.65540473087},{"$f":"+Distribution!M788+Transmission!M788+Generation!M788+Retail!M788+Misc!M788","v":2488899.6269589509},{"$f":"+Distribution!N788+Transmission!N788+Generation!N788+Retail!N788+Misc!N788","v":160497.37478526102},{"$f":"+Distribution!O788+Transmission!O788+Generation!O788+Retail!O788+Misc!O788","v":11270.646145709377},{"$f":"+Distribution!P788+Transmission!P788+Generation!P788+Retail!P788+Misc!P788","v":8576.3131882442685},{"$f":"+Distribution!Q788+Transmission!Q788+Generation!Q788+Retail!Q788+Misc!Q788","v":1400543.3055052464},{"$f":"+Distribution!R788+Transmission!R788+Generation!R788+Retail!R788+Misc!R788","v":11344.324474776133},{"$f":"+Distribution!S788+Transmission!S788+Generation!S788+Retail!S788+Misc!S788","v":127559.5506566081},{"$f":"+Distribution!T788+Transmission!T788+Generation!T788+Retail!T788+Misc!T788","v":304931.30083814269},{"$f":"+Distribution!U788+Transmission!U788+Generation!U788+Retail!U788+Misc!U788","v":229893.96654962839},0]
[{"$f":"ROW()","v":789},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Taxes Other Than Income\",\"\")","v":"   Taxes Other Than Income"},null,null,null,{"$f":"+Distribution!H789+Transmission!H789+Generation!H789+Retail!H789+Misc!H789","v":51721478.604750209},{"$f":"+Distribution!I789+Transmission!I789+Generation!I789+Retail!I789+Misc!I789","v":22165031.645971112},{"$f":"+Distribution!J789+Transmission!J789+Generation!J789+Retail!J789+Misc!J789","v":13786491.779001402},{"$f":"+Distribution!K789+Transmission!K789+Generation!K789+Retail!K789+Misc!K789","v":4173315.6354530426},{"$f":"+Distribution!L789+Transmission!L789+Generation!L789+Retail!L789+Misc!L789","v":271129.53716374532},{"$f":"+Distribution!M789+Transmission!M789+Generation!M789+Retail!M789+Misc!M789","v":5778859.6558689484},{"$f":"+Distribution!N789+Transmission!N789+Generation!N789+Retail!N789+Misc!N789","v":462527.84050109453},{"$f":"+Distribution!O789+Transmission!O789+Generation!O789+Retail!O789+Misc!O789","v":17554.944243226204},{"$f":"+Distribution!P789+Transmission!P789+Generation!P789+Retail!P789+Misc!P789","v":20474.932458754265},{"$f":"+Distribution!Q789+Transmission!Q789+Generation!Q789+Retail!Q789+Misc!Q789","v":3429319.2325778902},{"$f":"+Distribution!R789+Transmission!R789+Generation!R789+Retail!R789+Misc!R789","v":34087.408255368711},{"$f":"+Distribution!S789+Transmission!S789+Generation!S789+Retail!S789+Misc!S789","v":311303.86136022862},{"$f":"+Distribution!T789+Transmission!T789+Generation!T789+Retail!T789+Misc!T789","v":704580.37935997825},{"$f":"+Distribution!U789+Transmission!U789+Generation!U789+Retail!U789+Misc!U789","v":566801.75253541686},0]
[{"$f":"ROW()","v":790},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Interest & Dividends (AFUDC-Equity)\",\"\")","v":"   Interest & Dividends (AFUDC-Equity)"},null,"F104D",null,{"$f":"+Distribution!H790+Transmission!H790+Generation!H790+Retail!H790+Misc!H790","v":-32580671.126180269},{"$f":"+Distribution!I790+Transmission!I790+Generation!I790+Retail!I790+Misc!I790","v":-13660154.832877675},{"$f":"+Distribution!J790+Transmission!J790+Generation!J790+Retail!J790+Misc!J790","v":-8680983.8153333887},{"$f":"+Distribution!K790+Transmission!K790+Generation!K790+Retail!K790+Misc!K790","v":-2666883.4385910607},{"$f":"+Distribution!L790+Transmission!L790+Generation!L790+Retail!L790+Misc!L790","v":-167340.69313084369},{"$f":"+Distribution!M790+Transmission!M790+Generation!M790+Retail!M790+Misc!M790","v":-3790155.1770547582},{"$f":"+Distribution!N790+Transmission!N790+Generation!N790+Retail!N790+Misc!N790","v":-292823.89561468555},{"$f":"+Distribution!O790+Transmission!O790+Generation!O790+Retail!O790+Misc!O790","v":-9814.8846941906959},{"$f":"+Distribution!P790+Transmission!P790+Generation!P790+Retail!P790+Misc!P790","v":-12763.973616394003},{"$f":"+Distribution!Q790+Transmission!Q790+Generation!Q790+Retail!Q790+Misc!Q790","v":-2262293.5446568965},{"$f":"+Distribution!R790+Transmission!R790+Generation!R790+Retail!R790+Misc!R790","v":-21482.325641132702},{"$f":"+Distribution!S790+Transmission!S790+Generation!S790+Retail!S790+Misc!S790","v":-193993.97773024449},{"$f":"+Distribution!T790+Transmission!T790+Generation!T790+Retail!T790+Misc!T790","v":-469562.35204429232},{"$f":"+Distribution!U790+Transmission!U790+Generation!U790+Retail!U790+Misc!U790","v":-352418.2151947057},0]
[{"$f":"ROW()","v":791},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Misc Revenue & Expense\",\"\")","v":"   Misc Revenue & Expense"},null,null,null,{"$f":"+Distribution!H791+Transmission!H791+Generation!H791+Retail!H791+Misc!H791","v":-3051140.0072596716},{"$f":"+Distribution!I791+Transmission!I791+Generation!I791+Retail!I791+Misc!I791","v":-894577.44991925405},{"$f":"+Distribution!J791+Transmission!J791+Generation!J791+Retail!J791+Misc!J791","v":-930857.4236774348},{"$f":"+Distribution!K791+Transmission!K791+Generation!K791+Retail!K791+Misc!K791","v":-296257.58831681486},{"$f":"+Distribution!L791+Transmission!L791+Generation!L791+Retail!L791+Misc!L791","v":-29702.315360647128},{"$f":"+Distribution!M791+Transmission!M791+Generation!M791+Retail!M791+Misc!M791","v":-453002.67497786984},{"$f":"+Distribution!N791+Transmission!N791+Generation!N791+Retail!N791+Misc!N791","v":-31247.872793853719},{"$f":"+Distribution!O791+Transmission!O791+Generation!O791+Retail!O791+Misc!O791","v":-1212.8184737815861},{"$f":"+Distribution!P791+Transmission!P791+Generation!P791+Retail!P791+Misc!P791","v":-2009.2387164326851},{"$f":"+Distribution!Q791+Transmission!Q791+Generation!Q791+Retail!Q791+Misc!Q791","v":-246854.71056407175},{"$f":"+Distribution!R791+Transmission!R791+Generation!R791+Retail!R791+Misc!R791","v":-2417.0861038949156},{"$f":"+Distribution!S791+Transmission!S791+Generation!S791+Retail!S791+Misc!S791","v":-26891.115053997684},{"$f":"+Distribution!T791+Transmission!T791+Generation!T791+Retail!T791+Misc!T791","v":-84349.436827437399},{"$f":"+Distribution!U791+Transmission!U791+Generation!U791+Retail!U791+Misc!U791","v":-51760.276474181897},0]
[{"$f":"ROW()","v":792},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"    Total Operating Deductions\",\"\")","v":"    Total Operating Deductions"},null,null,null,{"$f":"+Distribution!H792+Transmission!H792+Generation!H792+Retail!H792+Misc!H792","v":1462710945.9396007},{"$f":"+Distribution!I792+Transmission!I792+Generation!I792+Retail!I792+Misc!I792","v":553481097.04504299},{"$f":"+Distribution!J792+Transmission!J792+Generation!J792+Retail!J792+Misc!J792","v":385919418.38637155},{"$f":"+Distribution!K792+Transmission!K792+Generation!K792+Retail!K792+Misc!K792","v":123398451.4552232},{"$f":"+Distribution!L792+Transmission!L792+Generation!L792+Retail!L792+Misc!L792","v":9507635.7194633856},{"$f":"+Distribution!M792+Transmission!M792+Generation!M792+Retail!M792+Misc!M792","v":212723806.63445297},{"$f":"+Distribution!N792+Transmission!N792+Generation!N792+Retail!N792+Misc!N792","v":12316198.261237465},{"$f":"+Distribution!O792+Transmission!O792+Generation!O792+Retail!O792+Misc!O792","v":492270.02931055968},{"$f":"+Distribution!P792+Transmission!P792+Generation!P792+Retail!P792+Misc!P792","v":747407.88551606261},{"$f":"+Distribution!Q792+Transmission!Q792+Generation!Q792+Retail!Q792+Misc!Q792","v":96807397.833740875},{"$f":"+Distribution!R792+Transmission!R792+Generation!R792+Retail!R792+Misc!R792","v":859727.01714084542},{"$f":"+Distribution!S792+Transmission!S792+Generation!S792+Retail!S792+Misc!S792","v":11502411.6229272},{"$f":"+Distribution!T792+Transmission!T792+Generation!T792+Retail!T792+Misc!T792","v":33467729.960369155},{"$f":"+Distribution!U792+Transmission!U792+Generation!U792+Retail!U792+Misc!U792","v":21487394.088804331},0]
[{"$f":"ROW()","v":793},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Other Deductions:\",\"\")","v":"Other Deductions:"}]
[{"$f":"ROW()","v":794},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Interest Deductions\",\"\")","v":"   Interest Deductions"},null,"F101D",null,{"$f":"+Distribution!H794+Transmission!H794+Generation!H794+Retail!H794+Misc!H794","v":155615585.73374301},{"$f":"+Distribution!I794+Transmission!I794+Generation!I794+Retail!I794+Misc!I794","v":66776995.452296667},{"$f":"+Distribution!J794+Transmission!J794+Generation!J794+Retail!J794+Misc!J794","v":41462933.186811507},{"$f":"+Distribution!K794+Transmission!K794+Generation!K794+Retail!K794+Misc!K794","v":12546302.21757034},{"$f":"+Distribution!L794+Transmission!L794+Generation!L794+Retail!L794+Misc!L794","v":818764.59889168083},{"$f":"+Distribution!M794+Transmission!M794+Generation!M794+Retail!M794+Misc!M794","v":17333357.082737327},{"$f":"+Distribution!N794+Transmission!N794+Generation!N794+Retail!N794+Misc!N794","v":1392095.314469961},{"$f":"+Distribution!O794+Transmission!O794+Generation!O794+Retail!O794+Misc!O794","v":52957.82384032425},{"$f":"+Distribution!P794+Transmission!P794+Generation!P794+Retail!P794+Misc!P794","v":61542.804807741537},{"$f":"+Distribution!Q794+Transmission!Q794+Generation!Q794+Retail!Q794+Misc!Q794","v":10321185.318845678},{"$f":"+Distribution!R794+Transmission!R794+Generation!R794+Retail!R794+Misc!R794","v":102589.92320605514},{"$f":"+Distribution!S794+Transmission!S794+Generation!S794+Retail!S794+Misc!S794","v":934057.98640529602},{"$f":"+Distribution!T794+Transmission!T794+Generation!T794+Retail!T794+Misc!T794","v":2112027.6275774231},{"$f":"+Distribution!U794+Transmission!U794+Generation!U794+Retail!U794+Misc!U794","v":1700776.3962830093},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I794:U794)-H794,0),\"\")","v":0}]
[{"$f":"ROW()","v":795},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Interest on PCRBS\",\"\")","v":"   Interest on PCRBS"},null,null,null,{"$f":"+Distribution!H795+Transmission!H795+Generation!H795+Retail!H795+Misc!H795","v":0},{"$f":"+Distribution!I795+Transmission!I795+Generation!I795+Retail!I795+Misc!I795","v":0},{"$f":"+Distribution!J795+Transmission!J795+Generation!J795+Retail!J795+Misc!J795","v":0},{"$f":"+Distribution!K795+Transmission!K795+Generation!K795+Retail!K795+Misc!K795","v":0},{"$f":"+Distribution!L795+Transmission!L795+Generation!L795+Retail!L795+Misc!L795","v":0},{"$f":"+Distribution!M795+Transmission!M795+Generation!M795+Retail!M795+Misc!M795","v":0},{"$f":"+Distribution!N795+Transmission!N795+Generation!N795+Retail!N795+Misc!N795","v":0},{"$f":"+Distribution!O795+Transmission!O795+Generation!O795+Retail!O795+Misc!O795","v":0},{"$f":"+Distribution!P795+Transmission!P795+Generation!P795+Retail!P795+Misc!P795","v":0},{"$f":"+Distribution!Q795+Transmission!Q795+Generation!Q795+Retail!Q795+Misc!Q795","v":0},{"$f":"+Distribution!R795+Transmission!R795+Generation!R795+Retail!R795+Misc!R795","v":0},{"$f":"+Distribution!S795+Transmission!S795+Generation!S795+Retail!S795+Misc!S795","v":0},{"$f":"+Distribution!T795+Transmission!T795+Generation!T795+Retail!T795+Misc!T795","v":0},{"$f":"+Distribution!U795+Transmission!U795+Generation!U795+Retail!U795+Misc!U795","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I795:U795)-H795,0),\"\")","v":0}]
[{"$f":"ROW()","v":796},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Schedule M Adjustments\",\"\")","v":"   Schedule M Adjustments"},null,null,null,{"$f":"+Distribution!H796+Transmission!H796+Generation!H796+Retail!H796+Misc!H796","v":-1035557184.5978329},{"$f":"+Distribution!I796+Transmission!I796+Generation!I796+Retail!I796+Misc!I796","v":-404756635.52662647},{"$f":"+Distribution!J796+Transmission!J796+Generation!J796+Retail!J796+Misc!J796","v":-282328025.68709874},{"$f":"+Distribution!K796+Transmission!K796+Generation!K796+Retail!K796+Misc!K796","v":-87948882.66798076},{"$f":"+Distribution!L796+Transmission!L796+Generation!L796+Retail!L796+Misc!L796","v":-7039794.9628707729},{"$f":"+Distribution!M796+Transmission!M796+Generation!M796+Retail!M796+Misc!M796","v":-137248343.24150804},{"$f":"+Distribution!N796+Transmission!N796+Generation!N796+Retail!N796+Misc!N796","v":-8954422.6477316692},{"$f":"+Distribution!O796+Transmission!O796+Generation!O796+Retail!O796+Misc!O796","v":-263835.03568710171},{"$f":"+Distribution!P796+Transmission!P796+Generation!P796+Retail!P796+Misc!P796","v":-413940.22557022423},{"$f":"+Distribution!Q796+Transmission!Q796+Generation!Q796+Retail!Q796+Misc!Q796","v":-69205969.456657454},{"$f":"+Distribution!R796+Transmission!R796+Generation!R796+Retail!R796+Misc!R796","v":-668685.17705502734},{"$f":"+Distribution!S796+Transmission!S796+Generation!S796+Retail!S796+Misc!S796","v":-7048534.9690254657},{"$f":"+Distribution!T796+Transmission!T796+Generation!T796+Retail!T796+Misc!T796","v":-16940818.819843866},{"$f":"+Distribution!U796+Transmission!U796+Generation!U796+Retail!U796+Misc!U796","v":-12739296.180177458},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I796:U796)-H796,0),\"\")","v":0}]
[{"$f":"ROW()","v":797}]
[{"$f":"ROW()","v":798},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"    Income Before State Taxes\",\"\")","v":"    Income Before State Taxes"},null,null,null,{"$f":"+Distribution!H798+Transmission!H798+Generation!H798+Retail!H798+Misc!H798","v":-734670100.2415148},{"$f":"+Distribution!I798+Transmission!I798+Generation!I798+Retail!I798+Misc!I798","v":-293925926.24121445},{"$f":"+Distribution!J798+Transmission!J798+Generation!J798+Retail!J798+Misc!J798","v":-176870992.65122044},{"$f":"+Distribution!K798+Transmission!K798+Generation!K798+Retail!K798+Misc!K798","v":-64913300.508781999},{"$f":"+Distribution!L798+Transmission!L798+Generation!L798+Retail!L798+Misc!L798","v":-2872509.2410764894},{"$f":"+Distribution!M798+Transmission!M798+Generation!M798+Retail!M798+Misc!M798","v":-114986974.84379639},{"$f":"+Distribution!N798+Transmission!N798+Generation!N798+Retail!N798+Misc!N798","v":-6799388.3406235613},{"$f":"+Distribution!O798+Transmission!O798+Generation!O798+Retail!O798+Misc!O798","v":-187615.17244677292},{"$f":"+Distribution!P798+Transmission!P798+Generation!P798+Retail!P798+Misc!P798","v":63669.410165520836},{"$f":"+Distribution!Q798+Transmission!Q798+Generation!Q798+Retail!Q798+Misc!Q798","v":-37910049.885716833},{"$f":"+Distribution!R798+Transmission!R798+Generation!R798+Retail!R798+Misc!R798","v":-498619.34869038477},{"$f":"+Distribution!S798+Transmission!S798+Generation!S798+Retail!S798+Misc!S798","v":-5899997.7807021402},{"$f":"+Distribution!T798+Transmission!T798+Generation!T798+Retail!T798+Misc!T798","v":-17971117.650071323},{"$f":"+Distribution!U798+Transmission!U798+Generation!U798+Retail!U798+Misc!U798","v":-11897277.755626619},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I798:U798)-H798,0),\"\")","v":0}]
[{"$f":"ROW()","v":799}]
[{"$f":"ROW()","v":800},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"State Income Taxes\",\"\")","v":"State Income Taxes"},null,null,null,{"$f":"+Distribution!H800+Transmission!H800+Generation!H800+Retail!H800+Misc!H800","v":-32469332.419386216},{"$f":"+Distribution!I800+Transmission!I800+Generation!I800+Retail!I800+Misc!I800","v":-13029394.979330342},{"$f":"+Distribution!J800+Transmission!J800+Generation!J800+Retail!J800+Misc!J800","v":-7811494.9471263541},{"$f":"+Distribution!K800+Transmission!K800+Generation!K800+Retail!K800+Misc!K800","v":-2864661.3878085604},{"$f":"+Distribution!L800+Transmission!L800+Generation!L800+Retail!L800+Misc!L800","v":-132666.80169706058},{"$f":"+Distribution!M800+Transmission!M800+Generation!M800+Retail!M800+Misc!M800","v":-5049798.0976185026},{"$f":"+Distribution!N800+Transmission!N800+Generation!N800+Retail!N800+Misc!N800","v":-300408.67855964979},{"$f":"+Distribution!O800+Transmission!O800+Generation!O800+Retail!O800+Misc!O800","v":-8350.485938270418},{"$f":"+Distribution!P800+Transmission!P800+Generation!P800+Retail!P800+Misc!P800","v":2705.8133112091828},{"$f":"+Distribution!Q800+Transmission!Q800+Generation!Q800+Retail!Q800+Misc!Q800","v":-1686519.0915981857},{"$f":"+Distribution!R800+Transmission!R800+Generation!R800+Retail!R800+Misc!R800","v":-22016.891593864035},{"$f":"+Distribution!S800+Transmission!S800+Generation!S800+Retail!S800+Misc!S800","v":-258756.21355027001},{"$f":"+Distribution!T800+Transmission!T800+Generation!T800+Retail!T800+Misc!T800","v":-787083.98777481273},{"$f":"+Distribution!U800+Transmission!U800+Generation!U800+Retail!U800+Misc!U800","v":-520886.6599777285},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I800:U800)-H800,0),\"\")","v":0}]
[{"$f":"ROW()","v":801}]
[{"$f":"ROW()","v":802},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Adjustments to Calculated Tax:\",\"\")","v":"Adjustments to Calculated Tax:"},null,"F10",null,{"$f":"+Distribution!H802+Transmission!H802+Generation!H802+Retail!H802+Misc!H802","v":-28994693.872702766},{"$f":"+Distribution!I802+Transmission!I802+Generation!I802+Retail!I802+Misc!I802","v":-10188511.780945092},{"$f":"+Distribution!J802+Transmission!J802+Generation!J802+Retail!J802+Misc!J802","v":-8198572.0766083924},{"$f":"+Distribution!K802+Transmission!K802+Generation!K802+Retail!K802+Misc!K802","v":-2600911.966820416},{"$f":"+Distribution!L802+Transmission!L802+Generation!L802+Retail!L802+Misc!L802","v":-69005.612470898748},{"$f":"+Distribution!M802+Transmission!M802+Generation!M802+Retail!M802+Misc!M802","v":-4588681.7962268908},{"$f":"+Distribution!N802+Transmission!N802+Generation!N802+Retail!N802+Misc!N802","v":-244437.90412307699},{"$f":"+Distribution!O802+Transmission!O802+Generation!O802+Retail!O802+Misc!O802","v":-6056.8903459599505},{"$f":"+Distribution!P802+Transmission!P802+Generation!P802+Retail!P802+Misc!P802","v":-12464.961645498877},{"$f":"+Distribution!Q802+Transmission!Q802+Generation!Q802+Retail!Q802+Misc!Q802","v":-1838912.1715767488},{"$f":"+Distribution!R802+Transmission!R802+Generation!R802+Retail!R802+Misc!R802","v":-18468.970564068637},{"$f":"+Distribution!S802+Transmission!S802+Generation!S802+Retail!S802+Misc!S802","v":-236796.12056632238},{"$f":"+Distribution!T802+Transmission!T802+Generation!T802+Retail!T802+Misc!T802","v":-566919.52458552597},{"$f":"+Distribution!U802+Transmission!U802+Generation!U802+Retail!U802+Misc!U802","v":-424954.09622387117},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I802:U802)-H802,0),\"\")","v":0}]
[{"$f":"ROW()","v":803},null,null,null,"Renewable Energy Credits"]
[{"$f":"ROW()","v":804}]
[{"$f":"ROW()","v":805},null,null,null,"Tax Rate @ 35.00%"]
[{"$f":"ROW()","v":806}]
[{"$f":"ROW()","v":807},null,"40910","Federal Income Tax",null,"",null,{"$f":"+Distribution!H807+Transmission!H807+Generation!H807+Retail!H807+Misc!H807","v":-274764962.61044782},{"$f":"+Distribution!I807+Transmission!I807+Generation!I807+Retail!I807+Misc!I807","v":-108502297.72260454},{"$f":"+Distribution!J807+Transmission!J807+Generation!J807+Retail!J807+Misc!J807","v":-67369396.273041323},{"$f":"+Distribution!K807+Transmission!K807+Generation!K807+Retail!K807+Misc!K807","v":-24317935.659161113},{"$f":"+Distribution!L807+Transmission!L807+Generation!L807+Retail!L807+Misc!L807","v":-1027950.4662536986},{"$f":"+Distribution!M807+Transmission!M807+Generation!M807+Retail!M807+Misc!M807","v":-43066693.657389149},{"$f":"+Distribution!N807+Transmission!N807+Generation!N807+Retail!N807+Misc!N807","v":-2519080.7858454455},{"$f":"+Distribution!O807+Transmission!O807+Generation!O807+Retail!O807+Misc!O807","v":-68799.530623935847},{"$f":"+Distribution!P807+Transmission!P807+Generation!P807+Retail!P807+Misc!P807","v":8872.2972535101981},{"$f":"+Distribution!Q807+Transmission!Q807+Generation!Q807+Retail!Q807+Misc!Q807","v":-14517147.949518276},{"$f":"+Distribution!R807+Transmission!R807+Generation!R807+Retail!R807+Misc!R807","v":-185279.8305478509},{"$f":"+Distribution!S807+Transmission!S807+Generation!S807+Retail!S807+Misc!S807","v":-2211230.6690694769},{"$f":"+Distribution!T807+Transmission!T807+Generation!T807+Retail!T807+Misc!T807","v":-6581331.3063893039},{"$f":"+Distribution!U807+Transmission!U807+Generation!U807+Retail!U807+Misc!U807","v":-4406690.9797009826},{"$f":"ROUND(SUM(I807:U807)-H807,0)","v":0}]
[{"$f":"ROW()","v":808}]
[{"$f":"ROW()","v":809}]
[{"$f":"ROW()","v":810},null,"TOTAL OPERATING EXPENSES",null,null,null,null,{"$f":"+Distribution!H810+Transmission!H810+Generation!H810+Retail!H810+Misc!H810","v":1569151940.8605368},{"$f":"+Distribution!I810+Transmission!I810+Generation!I810+Retail!I810+Misc!I810","v":596498304.18285513},{"$f":"+Distribution!J810+Transmission!J810+Generation!J810+Retail!J810+Misc!J810","v":423355678.36592704},{"$f":"+Distribution!K810+Transmission!K810+Generation!K810+Retail!K810+Misc!K810","v":131031318.82620096},{"$f":"+Distribution!L810+Transmission!L810+Generation!L810+Retail!L810+Misc!L810","v":10075206.799164645},{"$f":"+Distribution!M810+Transmission!M810+Generation!M810+Retail!M810+Misc!M810","v":218593496.80864993},{"$f":"+Distribution!N810+Transmission!N810+Generation!N810+Retail!N810+Misc!N810","v":13126893.660724094},{"$f":"+Distribution!O810+Transmission!O810+Generation!O810+Retail!O810+Misc!O810","v":534076.80485930142},{"$f":"+Distribution!P810+Transmission!P810+Generation!P810+Retail!P810+Misc!P810","v":929694.72947531322},{"$f":"+Distribution!Q810+Transmission!Q810+Generation!Q810+Retail!Q810+Misc!Q810","v":107647611.76953092},{"$f":"+Distribution!R810+Transmission!R810+Generation!R810+Retail!R810+Misc!R810","v":920899.06213581492},{"$f":"+Distribution!S810+Transmission!S810+Generation!S810+Retail!S810+Misc!S810","v":11876071.172858512},{"$f":"+Distribution!T810+Transmission!T810+Generation!T810+Retail!T810+Misc!T810","v":32828706.862251732},{"$f":"+Distribution!U810+Transmission!U810+Generation!U810+Retail!U810+Misc!U810","v":21733981.903583657},{"$f":"ROUND(SUM(I810:U810)-H810,0)","v":0}]
[{"$f":"ROW()","v":811}]
[{"$f":"ROW()","v":812}]
[{"$f":"ROW()","v":813},null,null,null,null,null,null,"STEAM PRODUCTION PLANT"]
[{"$f":"ROW()","v":814}]
[{"$f":"ROW()","v":815},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":816},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":"'Hot Sheet'!R10","v":"Mobile"}]
[{"$f":"ROW()","v":817},null,"FERC",null,null,"COS",null,{"$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."},{"$f":"'Hot Sheet'!R11","v":"Home Park"},{"$f":"'Hot Sheet'!S11","v":"Industrial"},{"$f":"'Hot Sheet'!T11","v":"Industrial"},{"$f":"'Hot Sheet'!U11","v":"Industrial"}]
[{"$f":"ROW()","v":818},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$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"},{"$f":"'Hot Sheet'!R12","v":"Sch 25"},{"$f":"'Hot Sheet'!S12","v":"Cust A"},{"$f":"'Hot Sheet'!T12","v":"Cust B"},{"$f":"'Hot Sheet'!U12","v":"Cust C"}]
[{"$f":"ROW()","v":819},null,"310","Land and Land Rights",null,"F10",null,{"$f":"+Distribution!H819+Transmission!H819+Generation!H819+Retail!H819+Misc!H819","v":38939490.398119196},{"$f":"+Distribution!I819+Transmission!I819+Generation!I819+Retail!I819+Misc!I819","v":13683036.572382811},{"$f":"+Distribution!J819+Transmission!J819+Generation!J819+Retail!J819+Misc!J819","v":11010573.867653035},{"$f":"+Distribution!K819+Transmission!K819+Generation!K819+Retail!K819+Misc!K819","v":3492990.3727559573},{"$f":"+Distribution!L819+Transmission!L819+Generation!L819+Retail!L819+Misc!L819","v":92673.624906129116},{"$f":"+Distribution!M819+Transmission!M819+Generation!M819+Retail!M819+Misc!M819","v":6162538.9641523901},{"$f":"+Distribution!N819+Transmission!N819+Generation!N819+Retail!N819+Misc!N819","v":328276.8723934688},{"$f":"+Distribution!O819+Transmission!O819+Generation!O819+Retail!O819+Misc!O819","v":8134.3236284695831},{"$f":"+Distribution!P819+Transmission!P819+Generation!P819+Retail!P819+Misc!P819","v":16740.278633008464},{"$f":"+Distribution!Q819+Transmission!Q819+Generation!Q819+Retail!Q819+Misc!Q819","v":2469634.7256665304},{"$f":"+Distribution!R819+Transmission!R819+Generation!R819+Retail!R819+Misc!R819","v":24803.583203882899},{"$f":"+Distribution!S819+Transmission!S819+Generation!S819+Retail!S819+Misc!S819","v":318014.05814410374},{"$f":"+Distribution!T819+Transmission!T819+Generation!T819+Retail!T819+Misc!T819","v":761365.42365386244},{"$f":"+Distribution!U819+Transmission!U819+Generation!U819+Retail!U819+Misc!U819","v":570707.73094554362},{"$f":"ROUND(SUM(I819:U819)-H819,0)","v":0}]
[{"$f":"ROW()","v":820},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H820+Transmission!H820+Generation!H820+Retail!H820+Misc!H820","v":1006632.9743668432},{"$f":"+Distribution!I820+Transmission!I820+Generation!I820+Retail!I820+Misc!I820","v":353723.06269044778},{"$f":"+Distribution!J820+Transmission!J820+Generation!J820+Retail!J820+Misc!J820","v":284636.6659800139},{"$f":"+Distribution!K820+Transmission!K820+Generation!K820+Retail!K820+Misc!K820","v":90298.030416235502},{"$f":"+Distribution!L820+Transmission!L820+Generation!L820+Retail!L820+Misc!L820","v":2395.7254121928572},{"$f":"+Distribution!M820+Transmission!M820+Generation!M820+Retail!M820+Misc!M820","v":159309.09376862092},{"$f":"+Distribution!N820+Transmission!N820+Generation!N820+Retail!N820+Misc!N820","v":8486.3546259774193},{"$f":"+Distribution!O820+Transmission!O820+Generation!O820+Retail!O820+Misc!O820","v":210.28211475988726},{"$f":"+Distribution!P820+Transmission!P820+Generation!P820+Retail!P820+Misc!P820","v":432.75647163808168},{"$f":"+Distribution!Q820+Transmission!Q820+Generation!Q820+Retail!Q820+Misc!Q820","v":63843.047869404545},{"$f":"+Distribution!R820+Transmission!R820+Generation!R820+Retail!R820+Misc!R820","v":641.20265776991516},{"$f":"+Distribution!S820+Transmission!S820+Generation!S820+Retail!S820+Misc!S820","v":8221.0484515105909},{"$f":"+Distribution!T820+Transmission!T820+Generation!T820+Retail!T820+Misc!T820","v":19682.218055677935},{"$f":"+Distribution!U820+Transmission!U820+Generation!U820+Retail!U820+Misc!U820","v":14753.485852593825},{"$f":"ROUND(SUM(I820:U820)-H820,0)","v":0}]
[{"$f":"ROW()","v":821},null,null,null,"Total 310",null,null,{"$f":"+Distribution!H821+Transmission!H821+Generation!H821+Retail!H821+Misc!H821","v":39946123.37248604},{"$f":"+Distribution!I821+Transmission!I821+Generation!I821+Retail!I821+Misc!I821","v":14036759.635073259},{"$f":"+Distribution!J821+Transmission!J821+Generation!J821+Retail!J821+Misc!J821","v":11295210.533633048},{"$f":"+Distribution!K821+Transmission!K821+Generation!K821+Retail!K821+Misc!K821","v":3583288.4031721926},{"$f":"+Distribution!L821+Transmission!L821+Generation!L821+Retail!L821+Misc!L821","v":95069.350318321973},{"$f":"+Distribution!M821+Transmission!M821+Generation!M821+Retail!M821+Misc!M821","v":6321848.057921011},{"$f":"+Distribution!N821+Transmission!N821+Generation!N821+Retail!N821+Misc!N821","v":336763.2270194462},{"$f":"+Distribution!O821+Transmission!O821+Generation!O821+Retail!O821+Misc!O821","v":8344.605743229471},{"$f":"+Distribution!P821+Transmission!P821+Generation!P821+Retail!P821+Misc!P821","v":17173.035104646544},{"$f":"+Distribution!Q821+Transmission!Q821+Generation!Q821+Retail!Q821+Misc!Q821","v":2533477.7735359352},{"$f":"+Distribution!R821+Transmission!R821+Generation!R821+Retail!R821+Misc!R821","v":25444.785861652814},{"$f":"+Distribution!S821+Transmission!S821+Generation!S821+Retail!S821+Misc!S821","v":326235.10659561434},{"$f":"+Distribution!T821+Transmission!T821+Generation!T821+Retail!T821+Misc!T821","v":781047.64170954039},{"$f":"+Distribution!U821+Transmission!U821+Generation!U821+Retail!U821+Misc!U821","v":585461.21679813741},{"$f":"ROUND(SUM(I821:U821)-H821,0)","v":0}]
[{"$f":"ROW()","v":822}]
[{"$f":"ROW()","v":823},null,"311","Structures and Improvements",null,"F10",null,{"$f":"+Distribution!H823+Transmission!H823+Generation!H823+Retail!H823+Misc!H823","v":342518813.56482655},{"$f":"+Distribution!I823+Transmission!I823+Generation!I823+Retail!I823+Misc!I823","v":120358469.1227254},{"$f":"+Distribution!J823+Transmission!J823+Generation!J823+Retail!J823+Misc!J823","v":96851002.908824891},{"$f":"+Distribution!K823+Transmission!K823+Generation!K823+Retail!K823+Misc!K823","v":30724976.265419215},{"$f":"+Distribution!L823+Transmission!L823+Generation!L823+Retail!L823+Misc!L823","v":815173.99758093106},{"$f":"+Distribution!M823+Transmission!M823+Generation!M823+Retail!M823+Misc!M823","v":54206809.410388283},{"$f":"+Distribution!N823+Transmission!N823+Generation!N823+Retail!N823+Misc!N823","v":2887582.8549213335},{"$f":"+Distribution!O823+Transmission!O823+Generation!O823+Retail!O823+Misc!O823","v":71550.984614588335},{"$f":"+Distribution!P823+Transmission!P823+Generation!P823+Retail!P823+Misc!P823","v":147250.52427495623},{"$f":"+Distribution!Q823+Transmission!Q823+Generation!Q823+Retail!Q823+Misc!Q823","v":21723354.556654733},{"$f":"+Distribution!R823+Transmission!R823+Generation!R823+Retail!R823+Misc!R823","v":218176.81238994279},{"$f":"+Distribution!S823+Transmission!S823+Generation!S823+Retail!S823+Misc!S823","v":2797309.2811126094},{"$f":"+Distribution!T823+Transmission!T823+Generation!T823+Retail!T823+Misc!T823","v":6697108.2295365222},{"$f":"+Distribution!U823+Transmission!U823+Generation!U823+Retail!U823+Misc!U823","v":5020048.6163831148},{"$f":"ROUND(SUM(I823:U823)-H823,0)","v":0}]
[{"$f":"ROW()","v":824},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H824+Transmission!H824+Generation!H824+Retail!H824+Misc!H824","v":23765776.81645992},{"$f":"+Distribution!I824+Transmission!I824+Generation!I824+Retail!I824+Misc!I824","v":8351110.6597947525},{"$f":"+Distribution!J824+Transmission!J824+Generation!J824+Retail!J824+Misc!J824","v":6720037.6400515763},{"$f":"+Distribution!K824+Transmission!K824+Generation!K824+Retail!K824+Misc!K824","v":2131862.250179084},{"$f":"+Distribution!L824+Transmission!L824+Generation!L824+Retail!L824+Misc!L824","v":56561.107086233627},{"$f":"+Distribution!M824+Transmission!M824+Generation!M824+Retail!M824+Misc!M824","v":3761156.7112819175},{"$f":"+Distribution!N824+Transmission!N824+Generation!N824+Retail!N824+Misc!N824","v":200355.85477732657},{"$f":"+Distribution!O824+Transmission!O824+Generation!O824+Retail!O824+Misc!O824","v":4964.5878240975126},{"$f":"+Distribution!P824+Transmission!P824+Generation!P824+Retail!P824+Misc!P824","v":10217.024459484148},{"$f":"+Distribution!Q824+Transmission!Q824+Generation!Q824+Retail!Q824+Misc!Q824","v":1507281.8649728629},{"$f":"+Distribution!R824+Transmission!R824+Generation!R824+Retail!R824+Misc!R824","v":15138.267518273609},{"$f":"+Distribution!S824+Transmission!S824+Generation!S824+Retail!S824+Misc!S824","v":194092.19414732061},{"$f":"+Distribution!T824+Transmission!T824+Generation!T824+Retail!T824+Misc!T824","v":464680.98450515734},{"$f":"+Distribution!U824+Transmission!U824+Generation!U824+Retail!U824+Misc!U824","v":348317.66986183164},{"$f":"ROUND(SUM(I824:U824)-H824,0)","v":0}]
[{"$f":"ROW()","v":825},null,null,null,"Total 311",null,null,{"$f":"+Distribution!H825+Transmission!H825+Generation!H825+Retail!H825+Misc!H825","v":366284590.38128644},{"$f":"+Distribution!I825+Transmission!I825+Generation!I825+Retail!I825+Misc!I825","v":128709579.78252015},{"$f":"+Distribution!J825+Transmission!J825+Generation!J825+Retail!J825+Misc!J825","v":103571040.54887646},{"$f":"+Distribution!K825+Transmission!K825+Generation!K825+Retail!K825+Misc!K825","v":32856838.515598297},{"$f":"+Distribution!L825+Transmission!L825+Generation!L825+Retail!L825+Misc!L825","v":871735.10466716473},{"$f":"+Distribution!M825+Transmission!M825+Generation!M825+Retail!M825+Misc!M825","v":57967966.121670201},{"$f":"+Distribution!N825+Transmission!N825+Generation!N825+Retail!N825+Misc!N825","v":3087938.7096986603},{"$f":"+Distribution!O825+Transmission!O825+Generation!O825+Retail!O825+Misc!O825","v":76515.572438685849},{"$f":"+Distribution!P825+Transmission!P825+Generation!P825+Retail!P825+Misc!P825","v":157467.54873444038},{"$f":"+Distribution!Q825+Transmission!Q825+Generation!Q825+Retail!Q825+Misc!Q825","v":23230636.421627596},{"$f":"+Distribution!R825+Transmission!R825+Generation!R825+Retail!R825+Misc!R825","v":233315.0799082164},{"$f":"+Distribution!S825+Transmission!S825+Generation!S825+Retail!S825+Misc!S825","v":2991401.4752599299},{"$f":"+Distribution!T825+Transmission!T825+Generation!T825+Retail!T825+Misc!T825","v":7161789.2140416792},{"$f":"+Distribution!U825+Transmission!U825+Generation!U825+Retail!U825+Misc!U825","v":5368366.2862449465},{"$f":"ROUND(SUM(I825:U825)-H825,0)","v":0}]
[{"$f":"ROW()","v":826}]
[{"$f":"ROW()","v":827},null,"312","Boiler Plant Equipment",null,"F10",null,{"$f":"+Distribution!H827+Transmission!H827+Generation!H827+Retail!H827+Misc!H827","v":1477484057.7894373},{"$f":"+Distribution!I827+Transmission!I827+Generation!I827+Retail!I827+Misc!I827","v":519176501.57080376},{"$f":"+Distribution!J827+Transmission!J827+Generation!J827+Retail!J827+Misc!J827","v":417775045.08266747},{"$f":"+Distribution!K827+Transmission!K827+Generation!K827+Retail!K827+Misc!K827","v":132534800.45563674},{"$f":"+Distribution!L827+Transmission!L827+Generation!L827+Retail!L827+Misc!L827","v":3516322.4268332338},{"$f":"+Distribution!M827+Transmission!M827+Generation!M827+Retail!M827+Misc!M827","v":233825686.51902977},{"$f":"+Distribution!N827+Transmission!N827+Generation!N827+Retail!N827+Misc!N827","v":12455834.438083826},{"$f":"+Distribution!O827+Transmission!O827+Generation!O827+Retail!O827+Misc!O827","v":308641.26261252339},{"$f":"+Distribution!P827+Transmission!P827+Generation!P827+Retail!P827+Misc!P827","v":635177.67054336704},{"$f":"+Distribution!Q827+Transmission!Q827+Generation!Q827+Retail!Q827+Misc!Q827","v":93705538.989583984},{"$f":"+Distribution!R827+Transmission!R827+Generation!R827+Retail!R827+Misc!R827","v":941124.25163018843},{"$f":"+Distribution!S827+Transmission!S827+Generation!S827+Retail!S827+Misc!S827","v":12066431.693300512},{"$f":"+Distribution!T827+Transmission!T827+Generation!T827+Retail!T827+Misc!T827","v":28888546.411357667},{"$f":"+Distribution!U827+Transmission!U827+Generation!U827+Retail!U827+Misc!U827","v":21654407.017354082},{"$f":"ROUND(SUM(I827:U827)-H827,0)","v":0}]
[{"$f":"ROW()","v":828},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H828+Transmission!H828+Generation!H828+Retail!H828+Misc!H828","v":133112127.95956759},{"$f":"+Distribution!I828+Transmission!I828+Generation!I828+Retail!I828+Misc!I828","v":46774575.025934026},{"$f":"+Distribution!J828+Transmission!J828+Generation!J828+Retail!J828+Misc!J828","v":37638934.218052663},{"$f":"+Distribution!K828+Transmission!K828+Generation!K828+Retail!K828+Misc!K828","v":11940561.5406381},{"$f":"+Distribution!L828+Transmission!L828+Generation!L828+Retail!L828+Misc!L828","v":316798.78937443579},{"$f":"+Distribution!M828+Transmission!M828+Generation!M828+Retail!M828+Misc!M828","v":21066240.640676066},{"$f":"+Distribution!N828+Transmission!N828+Generation!N828+Retail!N828+Misc!N828","v":1122193.2438621919},{"$f":"+Distribution!O828+Transmission!O828+Generation!O828+Retail!O828+Misc!O828","v":27806.658911737482},{"$f":"+Distribution!P828+Transmission!P828+Generation!P828+Retail!P828+Misc!P828","v":57225.559160976285},{"$f":"+Distribution!Q828+Transmission!Q828+Generation!Q828+Retail!Q828+Misc!Q828","v":8442286.4874521606},{"$f":"+Distribution!R828+Transmission!R828+Generation!R828+Retail!R828+Misc!R828","v":84789.4440203181},{"$f":"+Distribution!S828+Transmission!S828+Generation!S828+Retail!S828+Misc!S828","v":1087110.4775080453},{"$f":"+Distribution!T828+Transmission!T828+Generation!T828+Retail!T828+Misc!T828","v":2602678.4290504851},{"$f":"+Distribution!U828+Transmission!U828+Generation!U828+Retail!U828+Misc!U828","v":1950927.4449263718},{"$f":"ROUND(SUM(I828:U828)-H828,0)","v":0}]
[{"$f":"ROW()","v":829},null,null,null,"Total 312",null,null,{"$f":"+Distribution!H829+Transmission!H829+Generation!H829+Retail!H829+Misc!H829","v":1610596185.7490048},{"$f":"+Distribution!I829+Transmission!I829+Generation!I829+Retail!I829+Misc!I829","v":565951076.59673774},{"$f":"+Distribution!J829+Transmission!J829+Generation!J829+Retail!J829+Misc!J829","v":455413979.30072016},{"$f":"+Distribution!K829+Transmission!K829+Generation!K829+Retail!K829+Misc!K829","v":144475361.99627483},{"$f":"+Distribution!L829+Transmission!L829+Generation!L829+Retail!L829+Misc!L829","v":3833121.2162076696},{"$f":"+Distribution!M829+Transmission!M829+Generation!M829+Retail!M829+Misc!M829","v":254891927.15970582},{"$f":"+Distribution!N829+Transmission!N829+Generation!N829+Retail!N829+Misc!N829","v":13578027.681946017},{"$f":"+Distribution!O829+Transmission!O829+Generation!O829+Retail!O829+Misc!O829","v":336447.92152426089},{"$f":"+Distribution!P829+Transmission!P829+Generation!P829+Retail!P829+Misc!P829","v":692403.22970434336},{"$f":"+Distribution!Q829+Transmission!Q829+Generation!Q829+Retail!Q829+Misc!Q829","v":102147825.47703615},{"$f":"+Distribution!R829+Transmission!R829+Generation!R829+Retail!R829+Misc!R829","v":1025913.6956505065},{"$f":"+Distribution!S829+Transmission!S829+Generation!S829+Retail!S829+Misc!S829","v":13153542.170808557},{"$f":"+Distribution!T829+Transmission!T829+Generation!T829+Retail!T829+Misc!T829","v":31491224.840408154},{"$f":"+Distribution!U829+Transmission!U829+Generation!U829+Retail!U829+Misc!U829","v":23605334.462280452},{"$f":"ROUND(SUM(I829:U829)-H829,0)","v":0}]
[{"$f":"ROW()","v":830}]
[{"$f":"ROW()","v":831},null,"314","Turbogenerator Units",null,"F10",null,{"$f":"+Distribution!H831+Transmission!H831+Generation!H831+Retail!H831+Misc!H831","v":333801530.31639409},{"$f":"+Distribution!I831+Transmission!I831+Generation!I831+Retail!I831+Misc!I831","v":117295283.02859299},{"$f":"+Distribution!J831+Transmission!J831+Generation!J831+Retail!J831+Misc!J831","v":94386094.145233154},{"$f":"+Distribution!K831+Transmission!K831+Generation!K831+Retail!K831+Misc!K831","v":29943009.522864409},{"$f":"+Distribution!L831+Transmission!L831+Generation!L831+Retail!L831+Misc!L831","v":794427.39227854798},{"$f":"+Distribution!M831+Transmission!M831+Generation!M831+Retail!M831+Misc!M831","v":52827217.712326087},{"$f":"+Distribution!N831+Transmission!N831+Generation!N831+Retail!N831+Misc!N831","v":2814092.358479151},{"$f":"+Distribution!O831+Transmission!O831+Generation!O831+Retail!O831+Misc!O831","v":69729.974571087325},{"$f":"+Distribution!P831+Transmission!P831+Generation!P831+Retail!P831+Misc!P831","v":143502.92128864018},{"$f":"+Distribution!Q831+Transmission!Q831+Generation!Q831+Retail!Q831+Misc!Q831","v":21170483.802474558},{"$f":"+Distribution!R831+Transmission!R831+Generation!R831+Retail!R831+Misc!R831","v":212624.09821331472},{"$f":"+Distribution!S831+Transmission!S831+Generation!S831+Retail!S831+Misc!S831","v":2726116.2944175522},{"$f":"+Distribution!T831+Transmission!T831+Generation!T831+Retail!T831+Misc!T831","v":6526663.3165267194},{"$f":"+Distribution!U831+Transmission!U831+Generation!U831+Retail!U831+Misc!U831","v":4892285.7491278518},{"$f":"ROUND(SUM(I831:U831)-H831,0)","v":0}]
[{"$f":"ROW()","v":832},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H832+Transmission!H832+Generation!H832+Retail!H832+Misc!H832","v":26096595.186012786},{"$f":"+Distribution!I832+Transmission!I832+Generation!I832+Retail!I832+Misc!I832","v":9170142.2564618215},{"$f":"+Distribution!J832+Transmission!J832+Generation!J832+Retail!J832+Misc!J832","v":7379102.4497770779},{"$f":"+Distribution!K832+Transmission!K832+Generation!K832+Retail!K832+Misc!K832","v":2340943.7261370779},{"$f":"+Distribution!L832+Transmission!L832+Generation!L832+Retail!L832+Misc!L832","v":62108.313408037233},{"$f":"+Distribution!M832+Transmission!M832+Generation!M832+Retail!M832+Misc!M832","v":4130030.5428055436},{"$f":"+Distribution!N832+Transmission!N832+Generation!N832+Retail!N832+Misc!N832","v":220005.66931395995},{"$f":"+Distribution!O832+Transmission!O832+Generation!O832+Retail!O832+Misc!O832","v":5451.4876459308407},{"$f":"+Distribution!P832+Transmission!P832+Generation!P832+Retail!P832+Misc!P832","v":11219.054751876831},{"$f":"+Distribution!Q832+Transmission!Q832+Generation!Q832+Retail!Q832+Misc!Q832","v":1655107.8874969592},{"$f":"+Distribution!R832+Transmission!R832+Generation!R832+Retail!R832+Misc!R832","v":16622.946613230011},{"$f":"+Distribution!S832+Transmission!S832+Generation!S832+Retail!S832+Misc!S832","v":213127.7028537759},{"$f":"+Distribution!T832+Transmission!T832+Generation!T832+Retail!T832+Misc!T832","v":510254.37278659554},{"$f":"+Distribution!U832+Transmission!U832+Generation!U832+Retail!U832+Misc!U832","v":382478.77596089756},{"$f":"ROUND(SUM(I832:U832)-H832,0)","v":0}]
[{"$f":"ROW()","v":833},null,null,null,"Total 314",null,null,{"$f":"+Distribution!H833+Transmission!H833+Generation!H833+Retail!H833+Misc!H833","v":359898125.5024069},{"$f":"+Distribution!I833+Transmission!I833+Generation!I833+Retail!I833+Misc!I833","v":126465425.2850548},{"$f":"+Distribution!J833+Transmission!J833+Generation!J833+Retail!J833+Misc!J833","v":101765196.59501024},{"$f":"+Distribution!K833+Transmission!K833+Generation!K833+Retail!K833+Misc!K833","v":32283953.249001488},{"$f":"+Distribution!L833+Transmission!L833+Generation!L833+Retail!L833+Misc!L833","v":856535.70568658516},{"$f":"+Distribution!M833+Transmission!M833+Generation!M833+Retail!M833+Misc!M833","v":56957248.255131632},{"$f":"+Distribution!N833+Transmission!N833+Generation!N833+Retail!N833+Misc!N833","v":3034098.0277931108},{"$f":"+Distribution!O833+Transmission!O833+Generation!O833+Retail!O833+Misc!O833","v":75181.462217018168},{"$f":"+Distribution!P833+Transmission!P833+Generation!P833+Retail!P833+Misc!P833","v":154721.97604051701},{"$f":"+Distribution!Q833+Transmission!Q833+Generation!Q833+Retail!Q833+Misc!Q833","v":22825591.689971518},{"$f":"+Distribution!R833+Transmission!R833+Generation!R833+Retail!R833+Misc!R833","v":229247.04482654473},{"$f":"+Distribution!S833+Transmission!S833+Generation!S833+Retail!S833+Misc!S833","v":2939243.9972713282},{"$f":"+Distribution!T833+Transmission!T833+Generation!T833+Retail!T833+Misc!T833","v":7036917.6893133149},{"$f":"+Distribution!U833+Transmission!U833+Generation!U833+Retail!U833+Misc!U833","v":5274764.5250887498},{"$f":"ROUND(SUM(I833:U833)-H833,0)","v":0}]
[{"$f":"ROW()","v":834}]
[{"$f":"ROW()","v":835},null,"315","Accessory Electric Equipment",null,"F10",null,{"$f":"+Distribution!H835+Transmission!H835+Generation!H835+Retail!H835+Misc!H835","v":135417552.33694637},{"$f":"+Distribution!I835+Transmission!I835+Generation!I835+Retail!I835+Misc!I835","v":47584683.369623609},{"$f":"+Distribution!J835+Transmission!J835+Generation!J835+Retail!J835+Misc!J835","v":38290818.594142064},{"$f":"+Distribution!K835+Transmission!K835+Generation!K835+Retail!K835+Misc!K835","v":12147365.098490771},{"$f":"+Distribution!L835+Transmission!L835+Generation!L835+Retail!L835+Misc!L835","v":322285.55953537679},{"$f":"+Distribution!M835+Transmission!M835+Generation!M835+Retail!M835+Misc!M835","v":21431095.635162324},{"$f":"+Distribution!N835+Transmission!N835+Generation!N835+Retail!N835+Misc!N835","v":1141628.9759790695},{"$f":"+Distribution!O835+Transmission!O835+Generation!O835+Retail!O835+Misc!O835","v":28288.254017241681},{"$f":"+Distribution!P835+Transmission!P835+Generation!P835+Retail!P835+Misc!P835","v":58216.672451111044},{"$f":"+Distribution!Q835+Transmission!Q835+Generation!Q835+Retail!Q835+Misc!Q835","v":8588501.9628361873},{"$f":"+Distribution!R835+Transmission!R835+Generation!R835+Retail!R835+Misc!R835","v":86257.94771104274},{"$f":"+Distribution!S835+Transmission!S835+Generation!S835+Retail!S835+Misc!S835","v":1105938.5965845594},{"$f":"+Distribution!T835+Transmission!T835+Generation!T835+Retail!T835+Misc!T835","v":2647755.3006232502},{"$f":"+Distribution!U835+Transmission!U835+Generation!U835+Retail!U835+Misc!U835","v":1984716.3697897526},{"$f":"ROUND(SUM(I835:U835)-H835,0)","v":0}]
[{"$f":"ROW()","v":836},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H836+Transmission!H836+Generation!H836+Retail!H836+Misc!H836","v":27227771.684949014},{"$f":"+Distribution!I836+Transmission!I836+Generation!I836+Retail!I836+Misc!I836","v":9567628.9530394413},{"$f":"+Distribution!J836+Transmission!J836+Generation!J836+Retail!J836+Misc!J836","v":7698955.1820946038},{"$f":"+Distribution!K836+Transmission!K836+Generation!K836+Retail!K836+Misc!K836","v":2442413.6883855537},{"$f":"+Distribution!L836+Transmission!L836+Generation!L836+Retail!L836+Misc!L836","v":64800.444853345201},{"$f":"+Distribution!M836+Transmission!M836+Generation!M836+Retail!M836+Misc!M836","v":4309049.8154965052},{"$f":"+Distribution!N836+Transmission!N836+Generation!N836+Retail!N836+Misc!N836","v":229541.98012335142},{"$f":"+Distribution!O836+Transmission!O836+Generation!O836+Retail!O836+Misc!O836","v":5687.7864682623958},{"$f":"+Distribution!P836+Transmission!P836+Generation!P836+Retail!P836+Misc!P836","v":11705.35309789263},{"$f":"+Distribution!Q836+Transmission!Q836+Generation!Q836+Retail!Q836+Misc!Q836","v":1726849.7807284568},{"$f":"+Distribution!R836+Transmission!R836+Generation!R836+Retail!R836+Misc!R836","v":17343.480706583141},{"$f":"+Distribution!S836+Transmission!S836+Generation!S836+Retail!S836+Misc!S836","v":222365.88304632728},{"$f":"+Distribution!T836+Transmission!T836+Generation!T836+Retail!T836+Misc!T836","v":532371.73142520455},{"$f":"+Distribution!U836+Transmission!U836+Generation!U836+Retail!U836+Misc!U836","v":399057.60548348422},{"$f":"ROUND(SUM(I836:U836)-H836,0)","v":0}]
[{"$f":"ROW()","v":837},null,null,null,"Total 316",null,null,{"$f":"+Distribution!H837+Transmission!H837+Generation!H837+Retail!H837+Misc!H837","v":162645324.02189538},{"$f":"+Distribution!I837+Transmission!I837+Generation!I837+Retail!I837+Misc!I837","v":57152312.322663054},{"$f":"+Distribution!J837+Transmission!J837+Generation!J837+Retail!J837+Misc!J837","v":45989773.776236668},{"$f":"+Distribution!K837+Transmission!K837+Generation!K837+Retail!K837+Misc!K837","v":14589778.786876325},{"$f":"+Distribution!L837+Transmission!L837+Generation!L837+Retail!L837+Misc!L837","v":387086.00438872201},{"$f":"+Distribution!M837+Transmission!M837+Generation!M837+Retail!M837+Misc!M837","v":25740145.450658828},{"$f":"+Distribution!N837+Transmission!N837+Generation!N837+Retail!N837+Misc!N837","v":1371170.9561024208},{"$f":"+Distribution!O837+Transmission!O837+Generation!O837+Retail!O837+Misc!O837","v":33976.040485504076},{"$f":"+Distribution!P837+Transmission!P837+Generation!P837+Retail!P837+Misc!P837","v":69922.02554900368},{"$f":"+Distribution!Q837+Transmission!Q837+Generation!Q837+Retail!Q837+Misc!Q837","v":10315351.743564645},{"$f":"+Distribution!R837+Transmission!R837+Generation!R837+Retail!R837+Misc!R837","v":103601.42841762588},{"$f":"+Distribution!S837+Transmission!S837+Generation!S837+Retail!S837+Misc!S837","v":1328304.4796308866},{"$f":"+Distribution!T837+Transmission!T837+Generation!T837+Retail!T837+Misc!T837","v":3180127.0320484545},{"$f":"+Distribution!U837+Transmission!U837+Generation!U837+Retail!U837+Misc!U837","v":2383773.9752732366},{"$f":"ROUND(SUM(I837:U837)-H837,0)","v":0}]
[{"$f":"ROW()","v":838}]
[{"$f":"ROW()","v":839},null,"316","Misc Power Plant Equipment",null,"F10",null,{"$f":"+Distribution!H839+Transmission!H839+Generation!H839+Retail!H839+Misc!H839","v":11322899.956052763},{"$f":"+Distribution!I839+Transmission!I839+Generation!I839+Retail!I839+Misc!I839","v":3978779.707183456},{"$f":"+Distribution!J839+Transmission!J839+Generation!J839+Retail!J839+Misc!J839","v":3201675.8588136528},{"$f":"+Distribution!K839+Transmission!K839+Generation!K839+Retail!K839+Misc!K839","v":1015698.4627636905},{"$f":"+Distribution!L839+Transmission!L839+Generation!L839+Retail!L839+Misc!L839","v":26947.814998306789},{"$f":"+Distribution!M839+Transmission!M839+Generation!M839+Retail!M839+Misc!M839","v":1791954.9396502851},{"$f":"+Distribution!N839+Transmission!N839+Generation!N839+Retail!N839+Misc!N839","v":95456.980715307},{"$f":"+Distribution!O839+Transmission!O839+Generation!O839+Retail!O839+Misc!O839","v":2365.3142789913318},{"$f":"+Distribution!P839+Transmission!P839+Generation!P839+Retail!P839+Misc!P839","v":4867.7704371590307},{"$f":"+Distribution!Q839+Transmission!Q839+Generation!Q839+Retail!Q839+Misc!Q839","v":718125.13828035584},{"$f":"+Distribution!R839+Transmission!R839+Generation!R839+Retail!R839+Misc!R839","v":7212.4336579084229},{"$f":"+Distribution!S839+Transmission!S839+Generation!S839+Retail!S839+Misc!S839","v":92472.739837344052},{"$f":"+Distribution!T839+Transmission!T839+Generation!T839+Retail!T839+Misc!T839","v":221391.30311902607},{"$f":"+Distribution!U839+Transmission!U839+Generation!U839+Retail!U839+Misc!U839","v":165951.4923172798},{"$f":"ROUND(SUM(I839:U839)-H839,0)","v":0}]
[{"$f":"ROW()","v":840},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H840+Transmission!H840+Generation!H840+Retail!H840+Misc!H840","v":1653683.0455498986},{"$f":"+Distribution!I840+Transmission!I840+Generation!I840+Retail!I840+Misc!I840","v":581091.46678718668},{"$f":"+Distribution!J840+Transmission!J840+Generation!J840+Retail!J840+Misc!J840","v":467597.26798047818},{"$f":"+Distribution!K840+Transmission!K840+Generation!K840+Retail!K840+Misc!K840","v":148340.38398136167},{"$f":"+Distribution!L840+Transmission!L840+Generation!L840+Retail!L840+Misc!L840","v":3935.6653286946648},{"$f":"+Distribution!M840+Transmission!M840+Generation!M840+Retail!M840+Misc!M840","v":261710.82616560563},{"$f":"+Distribution!N840+Transmission!N840+Generation!N840+Retail!N840+Misc!N840","v":13941.268685669489},{"$f":"+Distribution!O840+Transmission!O840+Generation!O840+Retail!O840+Misc!O840","v":345.44861614485342},{"$f":"+Distribution!P840+Transmission!P840+Generation!P840+Retail!P840+Misc!P840","v":710.92648286235521},{"$f":"+Distribution!Q840+Transmission!Q840+Generation!Q840+Retail!Q840+Misc!Q840","v":104880.49619502149},{"$f":"+Distribution!R840+Transmission!R840+Generation!R840+Retail!R840+Misc!R840","v":1053.3590602697909},{"$f":"+Distribution!S840+Transmission!S840+Generation!S840+Retail!S840+Misc!S840","v":13505.427287893452},{"$f":"+Distribution!T840+Transmission!T840+Generation!T840+Retail!T840+Misc!T840","v":32333.681814827276},{"$f":"+Distribution!U840+Transmission!U840+Generation!U840+Retail!U840+Misc!U840","v":24236.827163883056},{"$f":"ROUND(SUM(I840:U840)-H840,0)","v":0}]
[{"$f":"ROW()","v":841},null,null,null,"Total 316",null,null,{"$f":"+Distribution!H841+Transmission!H841+Generation!H841+Retail!H841+Misc!H841","v":12976583.001602663},{"$f":"+Distribution!I841+Transmission!I841+Generation!I841+Retail!I841+Misc!I841","v":4559871.1739706425},{"$f":"+Distribution!J841+Transmission!J841+Generation!J841+Retail!J841+Misc!J841","v":3669273.126794131},{"$f":"+Distribution!K841+Transmission!K841+Generation!K841+Retail!K841+Misc!K841","v":1164038.8467450521},{"$f":"+Distribution!L841+Transmission!L841+Generation!L841+Retail!L841+Misc!L841","v":30883.480327001453},{"$f":"+Distribution!M841+Transmission!M841+Generation!M841+Retail!M841+Misc!M841","v":2053665.7658158906},{"$f":"+Distribution!N841+Transmission!N841+Generation!N841+Retail!N841+Misc!N841","v":109398.24940097649},{"$f":"+Distribution!O841+Transmission!O841+Generation!O841+Retail!O841+Misc!O841","v":2710.7628951361853},{"$f":"+Distribution!P841+Transmission!P841+Generation!P841+Retail!P841+Misc!P841","v":5578.6969200213862},{"$f":"+Distribution!Q841+Transmission!Q841+Generation!Q841+Retail!Q841+Misc!Q841","v":823005.63447537739},{"$f":"+Distribution!R841+Transmission!R841+Generation!R841+Retail!R841+Misc!R841","v":8265.7927181782143},{"$f":"+Distribution!S841+Transmission!S841+Generation!S841+Retail!S841+Misc!S841","v":105978.16712523751},{"$f":"+Distribution!T841+Transmission!T841+Generation!T841+Retail!T841+Misc!T841","v":253724.98493385335},{"$f":"+Distribution!U841+Transmission!U841+Generation!U841+Retail!U841+Misc!U841","v":190188.31948116285},{"$f":"ROUND(SUM(I841:U841)-H841,0)","v":0}]
[{"$f":"ROW()","v":842}]
[{"$f":"ROW()","v":843},null,"S00","Unclassified Steam Plant - Acct 300",null,"F10",null,{"$f":"+Distribution!H843+Transmission!H843+Generation!H843+Retail!H843+Misc!H843","v":862464.9592293296},{"$f":"+Distribution!I843+Transmission!I843+Generation!I843+Retail!I843+Misc!I843","v":303063.5341879967},{"$f":"+Distribution!J843+Transmission!J843+Generation!J843+Retail!J843+Misc!J843","v":243871.55673499958},{"$f":"+Distribution!K843+Transmission!K843+Generation!K843+Retail!K843+Misc!K843","v":77365.722268746409},{"$f":"+Distribution!L843+Transmission!L843+Generation!L843+Retail!L843+Misc!L843","v":2052.6142820338346},{"$f":"+Distribution!M843+Transmission!M843+Generation!M843+Retail!M843+Misc!M843","v":136493.15546059542},{"$f":"+Distribution!N843+Transmission!N843+Generation!N843+Retail!N843+Misc!N843","v":7270.9554354732936},{"$f":"+Distribution!O843+Transmission!O843+Generation!O843+Retail!O843+Misc!O843","v":180.16591960651465},{"$f":"+Distribution!P843+Transmission!P843+Generation!P843+Retail!P843+Misc!P843","v":370.7779321478389},{"$f":"+Distribution!Q843+Transmission!Q843+Generation!Q843+Retail!Q843+Misc!Q843","v":54699.570826592018},{"$f":"+Distribution!R843+Transmission!R843+Generation!R843+Retail!R843+Misc!R843","v":549.37086125070107},{"$f":"+Distribution!S843+Transmission!S843+Generation!S843+Retail!S843+Misc!S843","v":7043.6458948845357},{"$f":"+Distribution!T843+Transmission!T843+Generation!T843+Retail!T843+Misc!T843","v":16863.36909796761},{"$f":"+Distribution!U843+Transmission!U843+Generation!U843+Retail!U843+Misc!U843","v":12640.520327035041},{"$f":"ROUND(SUM(I843:U843)-H843,0)","v":0}]
[{"$f":"ROW()","v":844}]
[{"$f":"ROW()","v":845}]
[{"$f":"ROW()","v":846}]
[{"$f":"ROW()","v":847},null,"Total Steam Production Plant",null,null,null,null,{"$f":"+Distribution!H847+Transmission!H847+Generation!H847+Retail!H847+Misc!H847","v":2553209396.9879117},{"$f":"+Distribution!I847+Transmission!I847+Generation!I847+Retail!I847+Misc!I847","v":897178088.33020771},{"$f":"+Distribution!J847+Transmission!J847+Generation!J847+Retail!J847+Misc!J847","v":721948345.43800581},{"$f":"+Distribution!K847+Transmission!K847+Generation!K847+Retail!K847+Misc!K847","v":229030625.51993695},{"$f":"+Distribution!L847+Transmission!L847+Generation!L847+Retail!L847+Misc!L847","v":6076483.4758774983},{"$f":"+Distribution!M847+Transmission!M847+Generation!M847+Retail!M847+Misc!M847","v":404069293.96636397},{"$f":"+Distribution!N847+Transmission!N847+Generation!N847+Retail!N847+Misc!N847","v":21524667.807396103},{"$f":"+Distribution!O847+Transmission!O847+Generation!O847+Retail!O847+Misc!O847","v":533356.53122344101},{"$f":"+Distribution!P847+Transmission!P847+Generation!P847+Retail!P847+Misc!P847","v":1097637.2899851201},{"$f":"+Distribution!Q847+Transmission!Q847+Generation!Q847+Retail!Q847+Misc!Q847","v":161930588.31103781},{"$f":"+Distribution!R847+Transmission!R847+Generation!R847+Retail!R847+Misc!R847","v":1626337.1982439752},{"$f":"+Distribution!S847+Transmission!S847+Generation!S847+Retail!S847+Misc!S847","v":20851749.042586438},{"$f":"+Distribution!T847+Transmission!T847+Generation!T847+Retail!T847+Misc!T847","v":49921694.771552965},{"$f":"+Distribution!U847+Transmission!U847+Generation!U847+Retail!U847+Misc!U847","v":37420529.30549372},{"$f":"ROUND(SUM(I847:U847)-H847,0)","v":0}]
[{"$f":"ROW()","v":848}]
[{"$f":"ROW()","v":849}]
[{"$f":"ROW()","v":850}]
[{"$f":"ROW()","v":851},null,null,null,null,null,null,"NUCLEAR PRODUCTION"]
[{"$f":"ROW()","v":852}]
[{"$f":"ROW()","v":853},null,"320","Land and Land Rights",null,"F10",null,{"$f":"+Distribution!H853+Transmission!H853+Generation!H853+Retail!H853+Misc!H853","v":0},{"$f":"+Distribution!I853+Transmission!I853+Generation!I853+Retail!I853+Misc!I853","v":0},{"$f":"+Distribution!J853+Transmission!J853+Generation!J853+Retail!J853+Misc!J853","v":0},{"$f":"+Distribution!K853+Transmission!K853+Generation!K853+Retail!K853+Misc!K853","v":0},{"$f":"+Distribution!L853+Transmission!L853+Generation!L853+Retail!L853+Misc!L853","v":0},{"$f":"+Distribution!M853+Transmission!M853+Generation!M853+Retail!M853+Misc!M853","v":0},{"$f":"+Distribution!N853+Transmission!N853+Generation!N853+Retail!N853+Misc!N853","v":0},{"$f":"+Distribution!O853+Transmission!O853+Generation!O853+Retail!O853+Misc!O853","v":0},{"$f":"+Distribution!P853+Transmission!P853+Generation!P853+Retail!P853+Misc!P853","v":0},{"$f":"+Distribution!Q853+Transmission!Q853+Generation!Q853+Retail!Q853+Misc!Q853","v":0},{"$f":"+Distribution!R853+Transmission!R853+Generation!R853+Retail!R853+Misc!R853","v":0},{"$f":"+Distribution!S853+Transmission!S853+Generation!S853+Retail!S853+Misc!S853","v":0},{"$f":"+Distribution!T853+Transmission!T853+Generation!T853+Retail!T853+Misc!T853","v":0},{"$f":"+Distribution!U853+Transmission!U853+Generation!U853+Retail!U853+Misc!U853","v":0},{"$f":"ROUND(SUM(I853:U853)-H853,0)","v":0}]
[{"$f":"ROW()","v":854}]
[{"$f":"ROW()","v":855},null,"321","Structures and Improvements",null,"F10",null,{"$f":"+Distribution!H855+Transmission!H855+Generation!H855+Retail!H855+Misc!H855","v":0},{"$f":"+Distribution!I855+Transmission!I855+Generation!I855+Retail!I855+Misc!I855","v":0},{"$f":"+Distribution!J855+Transmission!J855+Generation!J855+Retail!J855+Misc!J855","v":0},{"$f":"+Distribution!K855+Transmission!K855+Generation!K855+Retail!K855+Misc!K855","v":0},{"$f":"+Distribution!L855+Transmission!L855+Generation!L855+Retail!L855+Misc!L855","v":0},{"$f":"+Distribution!M855+Transmission!M855+Generation!M855+Retail!M855+Misc!M855","v":0},{"$f":"+Distribution!N855+Transmission!N855+Generation!N855+Retail!N855+Misc!N855","v":0},{"$f":"+Distribution!O855+Transmission!O855+Generation!O855+Retail!O855+Misc!O855","v":0},{"$f":"+Distribution!P855+Transmission!P855+Generation!P855+Retail!P855+Misc!P855","v":0},{"$f":"+Distribution!Q855+Transmission!Q855+Generation!Q855+Retail!Q855+Misc!Q855","v":0},{"$f":"+Distribution!R855+Transmission!R855+Generation!R855+Retail!R855+Misc!R855","v":0},{"$f":"+Distribution!S855+Transmission!S855+Generation!S855+Retail!S855+Misc!S855","v":0},{"$f":"+Distribution!T855+Transmission!T855+Generation!T855+Retail!T855+Misc!T855","v":0},{"$f":"+Distribution!U855+Transmission!U855+Generation!U855+Retail!U855+Misc!U855","v":0},{"$f":"ROUND(SUM(I855:U855)-H855,0)","v":0}]
[{"$f":"ROW()","v":856}]
[{"$f":"ROW()","v":857},null,"322","Reactor Plant Equipment",null,"F10",null,{"$f":"+Distribution!H857+Transmission!H857+Generation!H857+Retail!H857+Misc!H857","v":0},{"$f":"+Distribution!I857+Transmission!I857+Generation!I857+Retail!I857+Misc!I857","v":0},{"$f":"+Distribution!J857+Transmission!J857+Generation!J857+Retail!J857+Misc!J857","v":0},{"$f":"+Distribution!K857+Transmission!K857+Generation!K857+Retail!K857+Misc!K857","v":0},{"$f":"+Distribution!L857+Transmission!L857+Generation!L857+Retail!L857+Misc!L857","v":0},{"$f":"+Distribution!M857+Transmission!M857+Generation!M857+Retail!M857+Misc!M857","v":0},{"$f":"+Distribution!N857+Transmission!N857+Generation!N857+Retail!N857+Misc!N857","v":0},{"$f":"+Distribution!O857+Transmission!O857+Generation!O857+Retail!O857+Misc!O857","v":0},{"$f":"+Distribution!P857+Transmission!P857+Generation!P857+Retail!P857+Misc!P857","v":0},{"$f":"+Distribution!Q857+Transmission!Q857+Generation!Q857+Retail!Q857+Misc!Q857","v":0},{"$f":"+Distribution!R857+Transmission!R857+Generation!R857+Retail!R857+Misc!R857","v":0},{"$f":"+Distribution!S857+Transmission!S857+Generation!S857+Retail!S857+Misc!S857","v":0},{"$f":"+Distribution!T857+Transmission!T857+Generation!T857+Retail!T857+Misc!T857","v":0},{"$f":"+Distribution!U857+Transmission!U857+Generation!U857+Retail!U857+Misc!U857","v":0},{"$f":"ROUND(SUM(I857:U857)-H857,0)","v":0}]
[{"$f":"ROW()","v":858}]
[{"$f":"ROW()","v":859},null,"323","Turbogenerator Units",null,"F10",null,{"$f":"+Distribution!H859+Transmission!H859+Generation!H859+Retail!H859+Misc!H859","v":0},{"$f":"+Distribution!I859+Transmission!I859+Generation!I859+Retail!I859+Misc!I859","v":0},{"$f":"+Distribution!J859+Transmission!J859+Generation!J859+Retail!J859+Misc!J859","v":0},{"$f":"+Distribution!K859+Transmission!K859+Generation!K859+Retail!K859+Misc!K859","v":0},{"$f":"+Distribution!L859+Transmission!L859+Generation!L859+Retail!L859+Misc!L859","v":0},{"$f":"+Distribution!M859+Transmission!M859+Generation!M859+Retail!M859+Misc!M859","v":0},{"$f":"+Distribution!N859+Transmission!N859+Generation!N859+Retail!N859+Misc!N859","v":0},{"$f":"+Distribution!O859+Transmission!O859+Generation!O859+Retail!O859+Misc!O859","v":0},{"$f":"+Distribution!P859+Transmission!P859+Generation!P859+Retail!P859+Misc!P859","v":0},{"$f":"+Distribution!Q859+Transmission!Q859+Generation!Q859+Retail!Q859+Misc!Q859","v":0},{"$f":"+Distribution!R859+Transmission!R859+Generation!R859+Retail!R859+Misc!R859","v":0},{"$f":"+Distribution!S859+Transmission!S859+Generation!S859+Retail!S859+Misc!S859","v":0},{"$f":"+Distribution!T859+Transmission!T859+Generation!T859+Retail!T859+Misc!T859","v":0},{"$f":"+Distribution!U859+Transmission!U859+Generation!U859+Retail!U859+Misc!U859","v":0},{"$f":"ROUND(SUM(I859:U859)-H859,0)","v":0}]
[{"$f":"ROW()","v":860}]
[{"$f":"ROW()","v":861},null,"324","Land and Land Rights",null,"F10",null,{"$f":"+Distribution!H861+Transmission!H861+Generation!H861+Retail!H861+Misc!H861","v":0},{"$f":"+Distribution!I861+Transmission!I861+Generation!I861+Retail!I861+Misc!I861","v":0},{"$f":"+Distribution!J861+Transmission!J861+Generation!J861+Retail!J861+Misc!J861","v":0},{"$f":"+Distribution!K861+Transmission!K861+Generation!K861+Retail!K861+Misc!K861","v":0},{"$f":"+Distribution!L861+Transmission!L861+Generation!L861+Retail!L861+Misc!L861","v":0},{"$f":"+Distribution!M861+Transmission!M861+Generation!M861+Retail!M861+Misc!M861","v":0},{"$f":"+Distribution!N861+Transmission!N861+Generation!N861+Retail!N861+Misc!N861","v":0},{"$f":"+Distribution!O861+Transmission!O861+Generation!O861+Retail!O861+Misc!O861","v":0},{"$f":"+Distribution!P861+Transmission!P861+Generation!P861+Retail!P861+Misc!P861","v":0},{"$f":"+Distribution!Q861+Transmission!Q861+Generation!Q861+Retail!Q861+Misc!Q861","v":0},{"$f":"+Distribution!R861+Transmission!R861+Generation!R861+Retail!R861+Misc!R861","v":0},{"$f":"+Distribution!S861+Transmission!S861+Generation!S861+Retail!S861+Misc!S861","v":0},{"$f":"+Distribution!T861+Transmission!T861+Generation!T861+Retail!T861+Misc!T861","v":0},{"$f":"+Distribution!U861+Transmission!U861+Generation!U861+Retail!U861+Misc!U861","v":0},{"$f":"ROUND(SUM(I861:U861)-H861,0)","v":0}]
[{"$f":"ROW()","v":862}]
[{"$f":"ROW()","v":863},null,"325","Misc. Power Plant Equipment",null,"F10",null,{"$f":"+Distribution!H863+Transmission!H863+Generation!H863+Retail!H863+Misc!H863","v":0},{"$f":"+Distribution!I863+Transmission!I863+Generation!I863+Retail!I863+Misc!I863","v":0},{"$f":"+Distribution!J863+Transmission!J863+Generation!J863+Retail!J863+Misc!J863","v":0},{"$f":"+Distribution!K863+Transmission!K863+Generation!K863+Retail!K863+Misc!K863","v":0},{"$f":"+Distribution!L863+Transmission!L863+Generation!L863+Retail!L863+Misc!L863","v":0},{"$f":"+Distribution!M863+Transmission!M863+Generation!M863+Retail!M863+Misc!M863","v":0},{"$f":"+Distribution!N863+Transmission!N863+Generation!N863+Retail!N863+Misc!N863","v":0},{"$f":"+Distribution!O863+Transmission!O863+Generation!O863+Retail!O863+Misc!O863","v":0},{"$f":"+Distribution!P863+Transmission!P863+Generation!P863+Retail!P863+Misc!P863","v":0},{"$f":"+Distribution!Q863+Transmission!Q863+Generation!Q863+Retail!Q863+Misc!Q863","v":0},{"$f":"+Distribution!R863+Transmission!R863+Generation!R863+Retail!R863+Misc!R863","v":0},{"$f":"+Distribution!S863+Transmission!S863+Generation!S863+Retail!S863+Misc!S863","v":0},{"$f":"+Distribution!T863+Transmission!T863+Generation!T863+Retail!T863+Misc!T863","v":0},{"$f":"+Distribution!U863+Transmission!U863+Generation!U863+Retail!U863+Misc!U863","v":0},{"$f":"ROUND(SUM(I863:U863)-H863,0)","v":0}]
[{"$f":"ROW()","v":864}]
[{"$f":"ROW()","v":865},null,"N00","Unclassified Nuclear Plt - Acct 300",null,"F10",null,{"$f":"+Distribution!H865+Transmission!H865+Generation!H865+Retail!H865+Misc!H865","v":0},{"$f":"+Distribution!I865+Transmission!I865+Generation!I865+Retail!I865+Misc!I865","v":0},{"$f":"+Distribution!J865+Transmission!J865+Generation!J865+Retail!J865+Misc!J865","v":0},{"$f":"+Distribution!K865+Transmission!K865+Generation!K865+Retail!K865+Misc!K865","v":0},{"$f":"+Distribution!L865+Transmission!L865+Generation!L865+Retail!L865+Misc!L865","v":0},{"$f":"+Distribution!M865+Transmission!M865+Generation!M865+Retail!M865+Misc!M865","v":0},{"$f":"+Distribution!N865+Transmission!N865+Generation!N865+Retail!N865+Misc!N865","v":0},{"$f":"+Distribution!O865+Transmission!O865+Generation!O865+Retail!O865+Misc!O865","v":0},{"$f":"+Distribution!P865+Transmission!P865+Generation!P865+Retail!P865+Misc!P865","v":0},{"$f":"+Distribution!Q865+Transmission!Q865+Generation!Q865+Retail!Q865+Misc!Q865","v":0},{"$f":"+Distribution!R865+Transmission!R865+Generation!R865+Retail!R865+Misc!R865","v":0},{"$f":"+Distribution!S865+Transmission!S865+Generation!S865+Retail!S865+Misc!S865","v":0},{"$f":"+Distribution!T865+Transmission!T865+Generation!T865+Retail!T865+Misc!T865","v":0},{"$f":"+Distribution!U865+Transmission!U865+Generation!U865+Retail!U865+Misc!U865","v":0},{"$f":"ROUND(SUM(I865:U865)-H865,0)","v":0}]
[{"$f":"ROW()","v":866}]
[{"$f":"ROW()","v":867},null,"Total Nuclear Production Plant",null,null,null,null,{"$f":"+Distribution!H867+Transmission!H867+Generation!H867+Retail!H867+Misc!H867","v":0},{"$f":"+Distribution!I867+Transmission!I867+Generation!I867+Retail!I867+Misc!I867","v":0},{"$f":"+Distribution!J867+Transmission!J867+Generation!J867+Retail!J867+Misc!J867","v":0},{"$f":"+Distribution!K867+Transmission!K867+Generation!K867+Retail!K867+Misc!K867","v":0},{"$f":"+Distribution!L867+Transmission!L867+Generation!L867+Retail!L867+Misc!L867","v":0},{"$f":"+Distribution!M867+Transmission!M867+Generation!M867+Retail!M867+Misc!M867","v":0},{"$f":"+Distribution!N867+Transmission!N867+Generation!N867+Retail!N867+Misc!N867","v":0},{"$f":"+Distribution!O867+Transmission!O867+Generation!O867+Retail!O867+Misc!O867","v":0},{"$f":"+Distribution!P867+Transmission!P867+Generation!P867+Retail!P867+Misc!P867","v":0},{"$f":"+Distribution!Q867+Transmission!Q867+Generation!Q867+Retail!Q867+Misc!Q867","v":0},{"$f":"+Distribution!R867+Transmission!R867+Generation!R867+Retail!R867+Misc!R867","v":0},{"$f":"+Distribution!S867+Transmission!S867+Generation!S867+Retail!S867+Misc!S867","v":0},{"$f":"+Distribution!T867+Transmission!T867+Generation!T867+Retail!T867+Misc!T867","v":0},{"$f":"+Distribution!U867+Transmission!U867+Generation!U867+Retail!U867+Misc!U867","v":0},{"$f":"ROUND(SUM(I867:U867)-H867,0)","v":0}]
[{"$f":"ROW()","v":868}]
[{"$f":"ROW()","v":869}]
[{"$f":"ROW()","v":870}]
[{"$f":"ROW()","v":871},null,null,null,null,null,null,"HYDRAULIC PRODUCTION PLANT"]
[{"$f":"ROW()","v":872}]
[{"$f":"ROW()","v":873},null,"330","Land and Land Rights",null,"F10",null,{"$f":"+Distribution!H873+Transmission!H873+Generation!H873+Retail!H873+Misc!H873","v":9655232.0594408382},{"$f":"+Distribution!I873+Transmission!I873+Generation!I873+Retail!I873+Misc!I873","v":3392774.0716029797},{"$f":"+Distribution!J873+Transmission!J873+Generation!J873+Retail!J873+Misc!J873","v":2730124.2187016378},{"$f":"+Distribution!K873+Transmission!K873+Generation!K873+Retail!K873+Misc!K873","v":866103.59523298976},{"$f":"+Distribution!L873+Transmission!L873+Generation!L873+Retail!L873+Misc!L873","v":22978.866572467305},{"$f":"+Distribution!M873+Transmission!M873+Generation!M873+Retail!M873+Misc!M873","v":1528030.8798574163},{"$f":"+Distribution!N873+Transmission!N873+Generation!N873+Retail!N873+Misc!N873","v":81397.813641122586},{"$f":"+Distribution!O873+Transmission!O873+Generation!O873+Retail!O873+Misc!O873","v":2016.9442762728124},{"$f":"+Distribution!P873+Transmission!P873+Generation!P873+Retail!P873+Misc!P873","v":4150.8317979734702},{"$f":"+Distribution!Q873+Transmission!Q873+Generation!Q873+Retail!Q873+Misc!Q873","v":612357.68970195844},{"$f":"+Distribution!R873+Transmission!R873+Generation!R873+Retail!R873+Misc!R873","v":6150.1665607494888},{"$f":"+Distribution!S873+Transmission!S873+Generation!S873+Retail!S873+Misc!S873","v":78853.099980325889},{"$f":"+Distribution!T873+Transmission!T873+Generation!T873+Retail!T873+Misc!T873","v":188784.18213114556},{"$f":"+Distribution!U873+Transmission!U873+Generation!U873+Retail!U873+Misc!U873","v":141509.69938379832},{"$f":"ROUND(SUM(I873:U873)-H873,0)","v":0}]
[{"$f":"ROW()","v":874}]
[{"$f":"ROW()","v":875},null,"331","Structures and Improvements",null,"F10",null,{"$f":"+Distribution!H875+Transmission!H875+Generation!H875+Retail!H875+Misc!H875","v":45242751.033817835},{"$f":"+Distribution!I875+Transmission!I875+Generation!I875+Retail!I875+Misc!I875","v":15897953.74057696},{"$f":"+Distribution!J875+Transmission!J875+Generation!J875+Retail!J875+Misc!J875","v":12792890.896634536},{"$f":"+Distribution!K875+Transmission!K875+Generation!K875+Retail!K875+Misc!K875","v":4058411.9664224833},{"$f":"+Distribution!L875+Transmission!L875+Generation!L875+Retail!L875+Misc!L875","v":107675.00283547457},{"$f":"+Distribution!M875+Transmission!M875+Generation!M875+Retail!M875+Misc!M875","v":7160088.980127356},{"$f":"+Distribution!N875+Transmission!N875+Generation!N875+Retail!N875+Misc!N875","v":381416.10627178272},{"$f":"+Distribution!O875+Transmission!O875+Generation!O875+Retail!O875+Misc!O875","v":9451.0527741556343},{"$f":"+Distribution!P875+Transmission!P875+Generation!P875+Retail!P875+Misc!P875","v":19450.08141314875},{"$f":"+Distribution!Q875+Transmission!Q875+Generation!Q875+Retail!Q875+Misc!Q875","v":2869402.4471157081},{"$f":"+Distribution!R875+Transmission!R875+Generation!R875+Retail!R875+Misc!R875","v":28818.619046284744},{"$f":"+Distribution!S875+Transmission!S875+Generation!S875+Retail!S875+Misc!S875","v":369492.01724947832},{"$f":"+Distribution!T875+Transmission!T875+Generation!T875+Retail!T875+Misc!T875","v":884610.095200237},{"$f":"+Distribution!U875+Transmission!U875+Generation!U875+Retail!U875+Misc!U875","v":663090.02815022634},{"$f":"ROUND(SUM(I875:U875)-H875,0)","v":0}]
[{"$f":"ROW()","v":876}]
[{"$f":"ROW()","v":877},null,"332","Reservoirs, Dams & Waterways",null,"F10",null,{"$f":"+Distribution!H877+Transmission!H877+Generation!H877+Retail!H877+Misc!H877","v":144874984.23950303},{"$f":"+Distribution!I877+Transmission!I877+Generation!I877+Retail!I877+Misc!I877","v":50907951.991797283},{"$f":"+Distribution!J877+Transmission!J877+Generation!J877+Retail!J877+Misc!J877","v":40965012.619198643},{"$f":"+Distribution!K877+Transmission!K877+Generation!K877+Retail!K877+Misc!K877","v":12995725.419822071},{"$f":"+Distribution!L877+Transmission!L877+Generation!L877+Retail!L877+Misc!L877","v":344793.67373389046},{"$f":"+Distribution!M877+Transmission!M877+Generation!M877+Retail!M877+Misc!M877","v":22927822.788097493},{"$f":"+Distribution!N877+Transmission!N877+Generation!N877+Retail!N877+Misc!N877","v":1221359.2481039318},{"$f":"+Distribution!O877+Transmission!O877+Generation!O877+Retail!O877+Misc!O877","v":30263.878531149661},{"$f":"+Distribution!P877+Transmission!P877+Generation!P877+Retail!P877+Misc!P877","v":62282.468987810164},{"$f":"+Distribution!Q877+Transmission!Q877+Generation!Q877+Retail!Q877+Misc!Q877","v":9188314.6980153956},{"$f":"+Distribution!R877+Transmission!R877+Generation!R877+Retail!R877+Misc!R877","v":92282.120002251017},{"$f":"+Distribution!S877+Transmission!S877+Generation!S877+Retail!S877+Misc!S877","v":1183176.2868625715},{"$f":"+Distribution!T877+Transmission!T877+Generation!T877+Retail!T877+Misc!T877","v":2832671.989916015},{"$f":"+Distribution!U877+Transmission!U877+Generation!U877+Retail!U877+Misc!U877","v":2123327.0564345066},{"$f":"ROUND(SUM(I877:U877)-H877,0)","v":0}]
[{"$f":"ROW()","v":878}]
[{"$f":"ROW()","v":879},null,"333","Water Wheel, Turbines, & Generators",null,"F10",null,{"$f":"+Distribution!H879+Transmission!H879+Generation!H879+Retail!H879+Misc!H879","v":46651750.853934556},{"$f":"+Distribution!I879+Transmission!I879+Generation!I879+Retail!I879+Misc!I879","v":16393065.409271758},{"$f":"+Distribution!J879+Transmission!J879+Generation!J879+Retail!J879+Misc!J879","v":13191301.262057662},{"$f":"+Distribution!K879+Transmission!K879+Generation!K879+Retail!K879+Misc!K879","v":4184803.523080356},{"$f":"+Distribution!L879+Transmission!L879+Generation!L879+Retail!L879+Misc!L879","v":111028.33693120294},{"$f":"+Distribution!M879+Transmission!M879+Generation!M879+Retail!M879+Misc!M879","v":7383076.3947847495},{"$f":"+Distribution!N879+Transmission!N879+Generation!N879+Retail!N879+Misc!N879","v":393294.58874347986},{"$f":"+Distribution!O879+Transmission!O879+Generation!O879+Retail!O879+Misc!O879","v":9745.3879185579972},{"$f":"+Distribution!P879+Transmission!P879+Generation!P879+Retail!P879+Misc!P879","v":20055.817372748053},{"$f":"+Distribution!Q879+Transmission!Q879+Generation!Q879+Retail!Q879+Misc!Q879","v":2958764.5535182673},{"$f":"+Distribution!R879+Transmission!R879+Generation!R879+Retail!R879+Misc!R879","v":29716.120372450252},{"$f":"+Distribution!S879+Transmission!S879+Generation!S879+Retail!S879+Misc!S879","v":380999.14654517331},{"$f":"+Distribution!T879+Transmission!T879+Generation!T879+Retail!T879+Misc!T879","v":912159.60172955715},{"$f":"+Distribution!U879+Transmission!U879+Generation!U879+Retail!U879+Misc!U879","v":683740.71160858846},{"$f":"ROUND(SUM(I879:U879)-H879,0)","v":0}]
[{"$f":"ROW()","v":880}]
[{"$f":"ROW()","v":881},null,"334","Accessory Electric Equipment",null,"F10",null,{"$f":"+Distribution!H881+Transmission!H881+Generation!H881+Retail!H881+Misc!H881","v":24833059.537358921},{"$f":"+Distribution!I881+Transmission!I881+Generation!I881+Retail!I881+Misc!I881","v":8726145.575604504},{"$f":"+Distribution!J881+Transmission!J881+Generation!J881+Retail!J881+Misc!J881","v":7021823.6962115653},{"$f":"+Distribution!K881+Transmission!K881+Generation!K881+Retail!K881+Misc!K881","v":2227600.7467796728},{"$f":"+Distribution!L881+Transmission!L881+Generation!L881+Retail!L881+Misc!L881","v":59101.175215891642},{"$f":"+Distribution!M881+Transmission!M881+Generation!M881+Retail!M881+Misc!M881","v":3930064.1953311786},{"$f":"+Distribution!N881+Transmission!N881+Generation!N881+Retail!N881+Misc!N881","v":209353.51319540484},{"$f":"+Distribution!O881+Transmission!O881+Generation!O881+Retail!O881+Misc!O881","v":5187.5394592140674},{"$f":"+Distribution!P881+Transmission!P881+Generation!P881+Retail!P881+Misc!P881","v":10675.8545557534},{"$f":"+Distribution!Q881+Transmission!Q881+Generation!Q881+Retail!Q881+Misc!Q881","v":1574971.4634418592},{"$f":"+Distribution!R881+Transmission!R881+Generation!R881+Retail!R881+Misc!R881","v":15818.102706131216},{"$f":"+Distribution!S881+Transmission!S881+Generation!S881+Retail!S881+Misc!S881","v":202808.56166497475},{"$f":"+Distribution!T881+Transmission!T881+Generation!T881+Retail!T881+Misc!T881","v":485549.05834607646},{"$f":"+Distribution!U881+Transmission!U881+Generation!U881+Retail!U881+Misc!U881","v":363960.05484669202},{"$f":"ROUND(SUM(I881:U881)-H881,0)","v":0}]
[{"$f":"ROW()","v":882}]
[{"$f":"ROW()","v":883},null,"335","Misc. Power Plant Equipment",null,"F10",null,{"$f":"+Distribution!H883+Transmission!H883+Generation!H883+Retail!H883+Misc!H883","v":990225.27210206189},{"$f":"+Distribution!I883+Transmission!I883+Generation!I883+Retail!I883+Misc!I883","v":347957.52267278446},{"$f":"+Distribution!J883+Transmission!J883+Generation!J883+Retail!J883+Misc!J883","v":279997.20573187567},{"$f":"+Distribution!K883+Transmission!K883+Generation!K883+Retail!K883+Misc!K883","v":88826.209766710628},{"$f":"+Distribution!L883+Transmission!L883+Generation!L883+Retail!L883+Misc!L883","v":2356.6760761663322},{"$f":"+Distribution!M883+Transmission!M883+Generation!M883+Retail!M883+Misc!M883","v":156712.42125223356},{"$f":"+Distribution!N883+Transmission!N883+Generation!N883+Retail!N883+Misc!N883","v":8348.0305460375894},{"$f":"+Distribution!O883+Transmission!O883+Generation!O883+Retail!O883+Misc!O883","v":206.85460302676631},{"$f":"+Distribution!P883+Transmission!P883+Generation!P883+Retail!P883+Misc!P883","v":425.70271965438468},{"$f":"+Distribution!Q883+Transmission!Q883+Generation!Q883+Retail!Q883+Misc!Q883","v":62802.432523204261},{"$f":"+Distribution!R883+Transmission!R883+Generation!R883+Retail!R883+Misc!R883","v":630.75131893244793},{"$f":"+Distribution!S883+Transmission!S883+Generation!S883+Retail!S883+Misc!S883","v":8087.0487527807045},{"$f":"+Distribution!T883+Transmission!T883+Generation!T883+Retail!T883+Misc!T883","v":19361.406019919628},{"$f":"+Distribution!U883+Transmission!U883+Generation!U883+Retail!U883+Misc!U883","v":14513.010118735334},{"$f":"ROUND(SUM(I883:U883)-H883,0)","v":0}]
[{"$f":"ROW()","v":884}]
[{"$f":"ROW()","v":885},null,"336","Roads, Railroads & Bridges",null,"F10",null,{"$f":"+Distribution!H885+Transmission!H885+Generation!H885+Retail!H885+Misc!H885","v":6725055.7539304569},{"$f":"+Distribution!I885+Transmission!I885+Generation!I885+Retail!I885+Misc!I885","v":2363132.7192917885},{"$f":"+Distribution!J885+Transmission!J885+Generation!J885+Retail!J885+Misc!J885","v":1901584.2884865508},{"$f":"+Distribution!K885+Transmission!K885+Generation!K885+Retail!K885+Misc!K885","v":603257.89486604964},{"$f":"+Distribution!L885+Transmission!L885+Generation!L885+Retail!L885+Misc!L885","v":16005.224722783203},{"$f":"+Distribution!M885+Transmission!M885+Generation!M885+Retail!M885+Misc!M885","v":1064303.0429000019},{"$f":"+Distribution!N885+Transmission!N885+Generation!N885+Retail!N885+Misc!N885","v":56695.150527152866},{"$f":"+Distribution!O885+Transmission!O885+Generation!O885+Retail!O885+Misc!O885","v":1404.8406736369122},{"$f":"+Distribution!P885+Transmission!P885+Generation!P885+Retail!P885+Misc!P885","v":2891.1345780927404},{"$f":"+Distribution!Q885+Transmission!Q885+Generation!Q885+Retail!Q885+Misc!Q885","v":426518.96704720013},{"$f":"+Distribution!R885+Transmission!R885+Generation!R885+Retail!R885+Misc!R885","v":4283.7098852074951},{"$f":"+Distribution!S885+Transmission!S885+Generation!S885+Retail!S885+Misc!S885","v":54922.708276019926},{"$f":"+Distribution!T885+Transmission!T885+Generation!T885+Retail!T885+Misc!T885","v":131491.8318354371},{"$f":"+Distribution!U885+Transmission!U885+Generation!U885+Retail!U885+Misc!U885","v":98564.240840535072},{"$f":"ROUND(SUM(I885:U885)-H885,0)","v":0}]
[{"$f":"ROW()","v":886}]
[{"$f":"ROW()","v":887},null,"H00","Unclassified Hydro Plant - Acct 300",null,"F10",null,{"$f":"+Distribution!H887+Transmission!H887+Generation!H887+Retail!H887+Misc!H887","v":0},{"$f":"+Distribution!I887+Transmission!I887+Generation!I887+Retail!I887+Misc!I887","v":0},{"$f":"+Distribution!J887+Transmission!J887+Generation!J887+Retail!J887+Misc!J887","v":0},{"$f":"+Distribution!K887+Transmission!K887+Generation!K887+Retail!K887+Misc!K887","v":0},{"$f":"+Distribution!L887+Transmission!L887+Generation!L887+Retail!L887+Misc!L887","v":0},{"$f":"+Distribution!M887+Transmission!M887+Generation!M887+Retail!M887+Misc!M887","v":0},{"$f":"+Distribution!N887+Transmission!N887+Generation!N887+Retail!N887+Misc!N887","v":0},{"$f":"+Distribution!O887+Transmission!O887+Generation!O887+Retail!O887+Misc!O887","v":0},{"$f":"+Distribution!P887+Transmission!P887+Generation!P887+Retail!P887+Misc!P887","v":0},{"$f":"+Distribution!Q887+Transmission!Q887+Generation!Q887+Retail!Q887+Misc!Q887","v":0},{"$f":"+Distribution!R887+Transmission!R887+Generation!R887+Retail!R887+Misc!R887","v":0},{"$f":"+Distribution!S887+Transmission!S887+Generation!S887+Retail!S887+Misc!S887","v":0},{"$f":"+Distribution!T887+Transmission!T887+Generation!T887+Retail!T887+Misc!T887","v":0},{"$f":"+Distribution!U887+Transmission!U887+Generation!U887+Retail!U887+Misc!U887","v":0},{"$f":"ROUND(SUM(I887:U887)-H887,0)","v":0}]
[{"$f":"ROW()","v":888}]
[{"$f":"ROW()","v":889},null,"Total Hydraulic Plant",null,null,null,null,{"$f":"+Distribution!H889+Transmission!H889+Generation!H889+Retail!H889+Misc!H889","v":278973058.75008768},{"$f":"+Distribution!I889+Transmission!I889+Generation!I889+Retail!I889+Misc!I889","v":98028981.03081806},{"$f":"+Distribution!J889+Transmission!J889+Generation!J889+Retail!J889+Misc!J889","v":78882734.187022462},{"$f":"+Distribution!K889+Transmission!K889+Generation!K889+Retail!K889+Misc!K889","v":25024729.355970334},{"$f":"+Distribution!L889+Transmission!L889+Generation!L889+Retail!L889+Misc!L889","v":663938.95608787646},{"$f":"+Distribution!M889+Transmission!M889+Generation!M889+Retail!M889+Misc!M889","v":44150098.70235043},{"$f":"+Distribution!N889+Transmission!N889+Generation!N889+Retail!N889+Misc!N889","v":2351864.4510289119},{"$f":"+Distribution!O889+Transmission!O889+Generation!O889+Retail!O889+Misc!O889","v":58276.498236013853},{"$f":"+Distribution!P889+Transmission!P889+Generation!P889+Retail!P889+Misc!P889","v":119931.89142518093},{"$f":"+Distribution!Q889+Transmission!Q889+Generation!Q889+Retail!Q889+Misc!Q889","v":17693132.251363594},{"$f":"+Distribution!R889+Transmission!R889+Generation!R889+Retail!R889+Misc!R889","v":177699.58989200665},{"$f":"+Distribution!S889+Transmission!S889+Generation!S889+Retail!S889+Misc!S889","v":2278338.869331324},{"$f":"+Distribution!T889+Transmission!T889+Generation!T889+Retail!T889+Misc!T889","v":5454628.1651783884},{"$f":"+Distribution!U889+Transmission!U889+Generation!U889+Retail!U889+Misc!U889","v":4088704.8013830818},{"$f":"ROUND(SUM(I889:U889)-H889,0)","v":0}]
[{"$f":"ROW()","v":890}]
[{"$f":"ROW()","v":891},null,null,null,null,null,null,"OTHER PRODUCTION PLANT"]
[{"$f":"ROW()","v":892},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":893},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":"'Hot Sheet'!R10","v":"Mobile"}]
[{"$f":"ROW()","v":894},null,"FERC",null,null,"COS",null,{"$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."},{"$f":"'Hot Sheet'!R11","v":"Home Park"},{"$f":"'Hot Sheet'!S11","v":"Industrial"},{"$f":"'Hot Sheet'!T11","v":"Industrial"},{"$f":"'Hot Sheet'!U11","v":"Industrial"}]
[{"$f":"ROW()","v":895},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$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"},{"$f":"'Hot Sheet'!R12","v":"Sch 25"},{"$f":"'Hot Sheet'!S12","v":"Cust A"},{"$f":"'Hot Sheet'!T12","v":"Cust B"},{"$f":"'Hot Sheet'!U12","v":"Cust C"}]
[{"$f":"ROW()","v":896},null,"340","Land and Land Rights",null,"F10",null,{"$f":"+Distribution!H896+Transmission!H896+Generation!H896+Retail!H896+Misc!H896","v":10925312.562736969},{"$f":"+Distribution!I896+Transmission!I896+Generation!I896+Retail!I896+Misc!I896","v":3839070.5638989019},{"$f":"+Distribution!J896+Transmission!J896+Generation!J896+Retail!J896+Misc!J896","v":3089253.6026877067},{"$f":"+Distribution!K896+Transmission!K896+Generation!K896+Retail!K896+Misc!K896","v":980033.66789908474},{"$f":"+Distribution!L896+Transmission!L896+Generation!L896+Retail!L896+Misc!L896","v":26001.581121621715},{"$f":"+Distribution!M896+Transmission!M896+Generation!M896+Retail!M896+Misc!M896","v":1729033.0118614533},{"$f":"+Distribution!N896+Transmission!N896+Generation!N896+Retail!N896+Misc!N896","v":92105.145736308797},{"$f":"+Distribution!O896+Transmission!O896+Generation!O896+Retail!O896+Misc!O896","v":2282.2596602799763},{"$f":"+Distribution!P896+Transmission!P896+Generation!P896+Retail!P896+Misc!P896","v":4696.8456593299043},{"$f":"+Distribution!Q896+Transmission!Q896+Generation!Q896+Retail!Q896+Misc!Q896","v":692909.20394272136},{"$f":"+Distribution!R896+Transmission!R896+Generation!R896+Retail!R896+Misc!R896","v":6959.1793936615668},{"$f":"+Distribution!S896+Transmission!S896+Generation!S896+Retail!S896+Misc!S896","v":89225.692196951743},{"$f":"+Distribution!T896+Transmission!T896+Generation!T896+Retail!T896+Misc!T896","v":213617.46501646232},{"$f":"+Distribution!U896+Transmission!U896+Generation!U896+Retail!U896+Misc!U896","v":160124.34366248461},{"$f":"ROUND(SUM(I896:U896)-H896,0)","v":0}]
[{"$f":"ROW()","v":897}]
[{"$f":"ROW()","v":898},null,"341","Structures and Improvements",null,"F10",null,{"$f":"+Distribution!H898+Transmission!H898+Generation!H898+Retail!H898+Misc!H898","v":63128580.561427951},{"$f":"+Distribution!I898+Transmission!I898+Generation!I898+Retail!I898+Misc!I898","v":22182896.277100611},{"$f":"+Distribution!J898+Transmission!J898+Generation!J898+Retail!J898+Misc!J898","v":17850308.063231893},{"$f":"+Distribution!K898+Transmission!K898+Generation!K898+Retail!K898+Misc!K898","v":5662825.1138455411},{"$f":"+Distribution!L898+Transmission!L898+Generation!L898+Retail!L898+Misc!L898","v":150242.19207780654},{"$f":"+Distribution!M898+Transmission!M898+Generation!M898+Retail!M898+Misc!M898","v":9990688.9762538709},{"$f":"+Distribution!N898+Transmission!N898+Generation!N898+Retail!N898+Misc!N898","v":532201.44314846152},{"$f":"+Distribution!O898+Transmission!O898+Generation!O898+Retail!O898+Misc!O898","v":13187.340133176776},{"$f":"+Distribution!P898+Transmission!P898+Generation!P898+Retail!P898+Misc!P898","v":27139.287584402224},{"$f":"+Distribution!Q898+Transmission!Q898+Generation!Q898+Retail!Q898+Misc!Q898","v":4003764.125892872},{"$f":"+Distribution!R898+Transmission!R898+Generation!R898+Retail!R898+Misc!R898","v":40211.491842585405},{"$f":"+Distribution!S898+Transmission!S898+Generation!S898+Retail!S898+Misc!S898","v":515563.40064959758},{"$f":"+Distribution!T898+Transmission!T898+Generation!T898+Retail!T898+Misc!T898","v":1234323.2536535736},{"$f":"+Distribution!U898+Transmission!U898+Generation!U898+Retail!U898+Misc!U898","v":925229.59601355426},{"$f":"ROUND(SUM(I898:U898)-H898,0)","v":0}]
[{"$f":"ROW()","v":899},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H899+Transmission!H899+Generation!H899+Retail!H899+Misc!H899","v":1769164.3111888943},{"$f":"+Distribution!I899+Transmission!I899+Generation!I899+Retail!I899+Misc!I899","v":621670.6927865016},{"$f":"+Distribution!J899+Transmission!J899+Generation!J899+Retail!J899+Misc!J899","v":500250.87984463444},{"$f":"+Distribution!K899+Transmission!K899+Generation!K899+Retail!K899+Misc!K899","v":158699.40370623633},{"$f":"+Distribution!L899+Transmission!L899+Generation!L899+Retail!L899+Misc!L899","v":4210.5037353120833},{"$f":"+Distribution!M899+Transmission!M899+Generation!M899+Retail!M899+Misc!M899","v":279986.81775804609},{"$f":"+Distribution!N899+Transmission!N899+Generation!N899+Retail!N899+Misc!N899","v":14914.826077315271},{"$f":"+Distribution!O899+Transmission!O899+Generation!O899+Retail!O899+Misc!O899","v":369.572249457174},{"$f":"+Distribution!P899+Transmission!P899+Generation!P899+Retail!P899+Misc!P899","v":760.57244750966424},{"$f":"+Distribution!Q899+Transmission!Q899+Generation!Q899+Retail!Q899+Misc!Q899","v":112204.5916279643},{"$f":"+Distribution!R899+Transmission!R899+Generation!R899+Retail!R899+Misc!R899","v":1126.9180398938511},{"$f":"+Distribution!S899+Transmission!S899+Generation!S899+Retail!S899+Misc!S899","v":14448.548668014237},{"$f":"+Distribution!T899+Transmission!T899+Generation!T899+Retail!T899+Misc!T899","v":34591.632338534306},{"$f":"+Distribution!U899+Transmission!U899+Generation!U899+Retail!U899+Misc!U899","v":25929.351909474848},{"$f":"ROUND(SUM(I899:U899)-H899,0)","v":0}]
[{"$f":"ROW()","v":900},null,null,null,"Total 341",null,null,{"$f":"+Distribution!H900+Transmission!H900+Generation!H900+Retail!H900+Misc!H900","v":64897744.872616842},{"$f":"+Distribution!I900+Transmission!I900+Generation!I900+Retail!I900+Misc!I900","v":22804566.969887111},{"$f":"+Distribution!J900+Transmission!J900+Generation!J900+Retail!J900+Misc!J900","v":18350558.943076529},{"$f":"+Distribution!K900+Transmission!K900+Generation!K900+Retail!K900+Misc!K900","v":5821524.5175517779},{"$f":"+Distribution!L900+Transmission!L900+Generation!L900+Retail!L900+Misc!L900","v":154452.69581311863},{"$f":"+Distribution!M900+Transmission!M900+Generation!M900+Retail!M900+Misc!M900","v":10270675.794011917},{"$f":"+Distribution!N900+Transmission!N900+Generation!N900+Retail!N900+Misc!N900","v":547116.26922577678},{"$f":"+Distribution!O900+Transmission!O900+Generation!O900+Retail!O900+Misc!O900","v":13556.912382633951},{"$f":"+Distribution!P900+Transmission!P900+Generation!P900+Retail!P900+Misc!P900","v":27899.860031911889},{"$f":"+Distribution!Q900+Transmission!Q900+Generation!Q900+Retail!Q900+Misc!Q900","v":4115968.7175208363},{"$f":"+Distribution!R900+Transmission!R900+Generation!R900+Retail!R900+Misc!R900","v":41338.409882479253},{"$f":"+Distribution!S900+Transmission!S900+Generation!S900+Retail!S900+Misc!S900","v":530011.94931761187},{"$f":"+Distribution!T900+Transmission!T900+Generation!T900+Retail!T900+Misc!T900","v":1268914.8859921079},{"$f":"+Distribution!U900+Transmission!U900+Generation!U900+Retail!U900+Misc!U900","v":951158.94792302907},{"$f":"ROUND(SUM(I900:U900)-H900,0)","v":0}]
[{"$f":"ROW()","v":901}]
[{"$f":"ROW()","v":902},null,"342","Fuel Holders, Producers & Access",null,"F10",null,{"$f":"+Distribution!H902+Transmission!H902+Generation!H902+Retail!H902+Misc!H902","v":3554058.713925587},{"$f":"+Distribution!I902+Transmission!I902+Generation!I902+Retail!I902+Misc!I902","v":1248868.8184113603},{"$f":"+Distribution!J902+Transmission!J902+Generation!J902+Retail!J902+Misc!J902","v":1004949.6179730112},{"$f":"+Distribution!K902+Transmission!K902+Generation!K902+Retail!K902+Misc!K902","v":318809.84432582901},{"$f":"+Distribution!L902+Transmission!L902+Generation!L902+Retail!L902+Misc!L902","v":8458.4441342511291},{"$f":"+Distribution!M902+Transmission!M902+Generation!M902+Retail!M902+Misc!M902","v":562463.06979173119},{"$f":"+Distribution!N902+Transmission!N902+Generation!N902+Retail!N902+Misc!N902","v":29962.263680949425},{"$f":"+Distribution!O902+Transmission!O902+Generation!O902+Retail!O902+Misc!O902","v":742.43046013384628},{"$f":"+Distribution!P902+Transmission!P902+Generation!P902+Retail!P902+Misc!P902","v":1527.9073388197125},{"$f":"+Distribution!Q902+Transmission!Q902+Generation!Q902+Retail!Q902+Misc!Q902","v":225406.82292525083},{"$f":"+Distribution!R902+Transmission!R902+Generation!R902+Retail!R902+Misc!R902","v":2263.8557957758026},{"$f":"+Distribution!S902+Transmission!S902+Generation!S902+Retail!S902+Misc!S902","v":29025.563070863442},{"$f":"+Distribution!T902+Transmission!T902+Generation!T902+Retail!T902+Misc!T902","v":69490.827711226404},{"$f":"+Distribution!U902+Transmission!U902+Generation!U902+Retail!U902+Misc!U902","v":52089.248306384572},{"$f":"ROUND(SUM(I902:U902)-H902,0)","v":0}]
[{"$f":"ROW()","v":903},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H903+Transmission!H903+Generation!H903+Retail!H903+Misc!H903","v":952625.97113111452},{"$f":"+Distribution!I903+Transmission!I903+Generation!I903+Retail!I903+Misc!I903","v":334745.41832777357},{"$f":"+Distribution!J903+Transmission!J903+Generation!J903+Retail!J903+Misc!J903","v":269365.58532595658},{"$f":"+Distribution!K903+Transmission!K903+Generation!K903+Retail!K903+Misc!K903","v":85453.438449697802},{"$f":"+Distribution!L903+Transmission!L903+Generation!L903+Retail!L903+Misc!L903","v":2267.1920207950648},{"$f":"+Distribution!M903+Transmission!M903+Generation!M903+Retail!M903+Misc!M903","v":150761.97981375115},{"$f":"+Distribution!N903+Transmission!N903+Generation!N903+Retail!N903+Misc!N903","v":8031.0520545183608},{"$f":"+Distribution!O903+Transmission!O903+Generation!O903+Retail!O903+Misc!O903","v":199.00024029179099},{"$f":"+Distribution!P903+Transmission!P903+Generation!P903+Retail!P903+Misc!P903","v":409.5385950542742},{"$f":"+Distribution!Q903+Transmission!Q903+Generation!Q903+Retail!Q903+Misc!Q903","v":60417.795785813265},{"$f":"+Distribution!R903+Transmission!R903+Generation!R903+Retail!R903+Misc!R903","v":606.80140637566285},{"$f":"+Distribution!S903+Transmission!S903+Generation!S903+Retail!S903+Misc!S903","v":7779.9798578644513},{"$f":"+Distribution!T903+Transmission!T903+Generation!T903+Retail!T903+Misc!T903","v":18626.244685753398},{"$f":"+Distribution!U903+Transmission!U903+Generation!U903+Retail!U903+Misc!U903","v":13961.944567469043},{"$f":"ROUND(SUM(I903:U903)-H903,0)","v":0}]
[{"$f":"ROW()","v":904},null,null,null,"Total 342",null,null,{"$f":"+Distribution!H904+Transmission!H904+Generation!H904+Retail!H904+Misc!H904","v":4506684.6850567013},{"$f":"+Distribution!I904+Transmission!I904+Generation!I904+Retail!I904+Misc!I904","v":1583614.236739134},{"$f":"+Distribution!J904+Transmission!J904+Generation!J904+Retail!J904+Misc!J904","v":1274315.2032989678},{"$f":"+Distribution!K904+Transmission!K904+Generation!K904+Retail!K904+Misc!K904","v":404263.28277552681},{"$f":"+Distribution!L904+Transmission!L904+Generation!L904+Retail!L904+Misc!L904","v":10725.636155046193},{"$f":"+Distribution!M904+Transmission!M904+Generation!M904+Retail!M904+Misc!M904","v":713225.04960548237},{"$f":"+Distribution!N904+Transmission!N904+Generation!N904+Retail!N904+Misc!N904","v":37993.315735467782},{"$f":"+Distribution!O904+Transmission!O904+Generation!O904+Retail!O904+Misc!O904","v":941.43070042563727},{"$f":"+Distribution!P904+Transmission!P904+Generation!P904+Retail!P904+Misc!P904","v":1937.4459338739866},{"$f":"+Distribution!Q904+Transmission!Q904+Generation!Q904+Retail!Q904+Misc!Q904","v":285824.6187110641},{"$f":"+Distribution!R904+Transmission!R904+Generation!R904+Retail!R904+Misc!R904","v":2870.6572021514653},{"$f":"+Distribution!S904+Transmission!S904+Generation!S904+Retail!S904+Misc!S904","v":36805.542928727897},{"$f":"+Distribution!T904+Transmission!T904+Generation!T904+Retail!T904+Misc!T904","v":88117.072396979798},{"$f":"+Distribution!U904+Transmission!U904+Generation!U904+Retail!U904+Misc!U904","v":66051.192873853608},{"$f":"ROUND(SUM(I904:U904)-H904,0)","v":0}]
[{"$f":"ROW()","v":905}]
[{"$f":"ROW()","v":906},null,"343","Prime Movers",null,"F10",null,{"$f":"+Distribution!H906+Transmission!H906+Generation!H906+Retail!H906+Misc!H906","v":1028343209.0180601},{"$f":"+Distribution!I906+Transmission!I906+Generation!I906+Retail!I906+Misc!I906","v":361351871.68847102},{"$f":"+Distribution!J906+Transmission!J906+Generation!J906+Retail!J906+Misc!J906","v":290775476.2178297},{"$f":"+Distribution!K906+Transmission!K906+Generation!K906+Retail!K906+Misc!K906","v":92245504.300758556},{"$f":"+Distribution!L906+Transmission!L906+Generation!L906+Retail!L906+Misc!L906","v":2447394.4536240748},{"$f":"+Distribution!M906+Transmission!M906+Generation!M906+Retail!M906+Misc!M906","v":162744941.68525103},{"$f":"+Distribution!N906+Transmission!N906+Generation!N906+Retail!N906+Misc!N906","v":8669381.3645752613},{"$f":"+Distribution!O906+Transmission!O906+Generation!O906+Retail!O906+Misc!O906","v":214817.30700039852},{"$f":"+Distribution!P906+Transmission!P906+Generation!P906+Retail!P906+Misc!P906","v":442089.80840067368},{"$f":"+Distribution!Q906+Transmission!Q906+Generation!Q906+Retail!Q906+Misc!Q906","v":65219962.380838513},{"$f":"+Distribution!R906+Transmission!R906+Generation!R906+Retail!R906+Misc!R906","v":655031.59096964926},{"$f":"+Distribution!S906+Transmission!S906+Generation!S906+Retail!S906+Misc!S906","v":8398353.284062475},{"$f":"+Distribution!T906+Transmission!T906+Generation!T906+Retail!T906+Misc!T906","v":20106707.997221876},{"$f":"+Distribution!U906+Transmission!U906+Generation!U906+Retail!U906+Misc!U906","v":15071676.939056778},{"$f":"ROUND(SUM(I906:U906)-H906,0)","v":0}]
[{"$f":"ROW()","v":907},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H907+Transmission!H907+Generation!H907+Retail!H907+Misc!H907","v":21977914.867193714},{"$f":"+Distribution!I907+Transmission!I907+Generation!I907+Retail!I907+Misc!I907","v":7722869.7612091172},{"$f":"+Distribution!J907+Transmission!J907+Generation!J907+Retail!J907+Misc!J907","v":6214499.7951466385},{"$f":"+Distribution!K907+Transmission!K907+Generation!K907+Retail!K907+Misc!K907","v":1971485.6116367059},{"$f":"+Distribution!L907+Transmission!L907+Generation!L907+Retail!L907+Misc!L907","v":52306.104106578809},{"$f":"+Distribution!M907+Transmission!M907+Generation!M907+Retail!M907+Misc!M907","v":3478210.8172234115},{"$f":"+Distribution!N907+Transmission!N907+Generation!N907+Retail!N907+Misc!N907","v":185283.39946330557},{"$f":"+Distribution!O907+Transmission!O907+Generation!O907+Retail!O907+Misc!O907","v":4591.1097033088481},{"$f":"+Distribution!P907+Transmission!P907+Generation!P907+Retail!P907+Misc!P907","v":9448.4138053109345},{"$f":"+Distribution!Q907+Transmission!Q907+Generation!Q907+Retail!Q907+Misc!Q907","v":1393891.4248447882},{"$f":"+Distribution!R907+Transmission!R907+Generation!R907+Retail!R907+Misc!R907","v":13999.439501720455},{"$f":"+Distribution!S907+Transmission!S907+Generation!S907+Retail!S907+Misc!S907","v":179490.94415471578},{"$f":"+Distribution!T907+Transmission!T907+Generation!T907+Retail!T907+Misc!T907","v":429723.76609986887},{"$f":"+Distribution!U907+Transmission!U907+Generation!U907+Retail!U907+Misc!U907","v":322114.28029824159},{"$f":"ROUND(SUM(I907:U907)-H907,0)","v":0}]
[{"$f":"ROW()","v":908},null,null,null,"Total 343",null,null,{"$f":"+Distribution!H908+Transmission!H908+Generation!H908+Retail!H908+Misc!H908","v":1050321123.8852538},{"$f":"+Distribution!I908+Transmission!I908+Generation!I908+Retail!I908+Misc!I908","v":369074741.44968015},{"$f":"+Distribution!J908+Transmission!J908+Generation!J908+Retail!J908+Misc!J908","v":296989976.01297635},{"$f":"+Distribution!K908+Transmission!K908+Generation!K908+Retail!K908+Misc!K908","v":94216989.912395269},{"$f":"+Distribution!L908+Transmission!L908+Generation!L908+Retail!L908+Misc!L908","v":2499700.5577306538},{"$f":"+Distribution!M908+Transmission!M908+Generation!M908+Retail!M908+Misc!M908","v":166223152.50247443},{"$f":"+Distribution!N908+Transmission!N908+Generation!N908+Retail!N908+Misc!N908","v":8854664.7640385665},{"$f":"+Distribution!O908+Transmission!O908+Generation!O908+Retail!O908+Misc!O908","v":219408.41670370736},{"$f":"+Distribution!P908+Transmission!P908+Generation!P908+Retail!P908+Misc!P908","v":451538.22220598464},{"$f":"+Distribution!Q908+Transmission!Q908+Generation!Q908+Retail!Q908+Misc!Q908","v":66613853.8056833},{"$f":"+Distribution!R908+Transmission!R908+Generation!R908+Retail!R908+Misc!R908","v":669031.03047136974},{"$f":"+Distribution!S908+Transmission!S908+Generation!S908+Retail!S908+Misc!S908","v":8577844.2282171901},{"$f":"+Distribution!T908+Transmission!T908+Generation!T908+Retail!T908+Misc!T908","v":20536431.763321746},{"$f":"+Distribution!U908+Transmission!U908+Generation!U908+Retail!U908+Misc!U908","v":15393791.219355021},{"$f":"ROUND(SUM(I908:U908)-H908,0)","v":0}]
[{"$f":"ROW()","v":909}]
[{"$f":"ROW()","v":910},null,"344","Generators",null,"F10",null,{"$f":"+Distribution!H910+Transmission!H910+Generation!H910+Retail!H910+Misc!H910","v":138080563.4837864},{"$f":"+Distribution!I910+Transmission!I910+Generation!I910+Retail!I910+Misc!I910","v":48520444.945913658},{"$f":"+Distribution!J910+Transmission!J910+Generation!J910+Retail!J910+Misc!J910","v":39043814.605206497},{"$f":"+Distribution!K910+Transmission!K910+Generation!K910+Retail!K910+Misc!K910","v":12386245.273946363},{"$f":"+Distribution!L910+Transmission!L910+Generation!L910+Retail!L910+Misc!L910","v":328623.36451484344},{"$f":"+Distribution!M910+Transmission!M910+Generation!M910+Retail!M910+Misc!M910","v":21852542.084167894},{"$f":"+Distribution!N910+Transmission!N910+Generation!N910+Retail!N910+Misc!N910","v":1164079.3203851127},{"$f":"+Distribution!O910+Transmission!O910+Generation!O910+Retail!O910+Misc!O910","v":28844.54775075354},{"$f":"+Distribution!P910+Transmission!P910+Generation!P910+Retail!P910+Misc!P910","v":59361.514053944724},{"$f":"+Distribution!Q910+Transmission!Q910+Generation!Q910+Retail!Q910+Misc!Q910","v":8757396.4382346347},{"$f":"+Distribution!R910+Transmission!R910+Generation!R910+Retail!R910+Misc!R910","v":87954.226164566237},{"$f":"+Distribution!S910+Transmission!S910+Generation!S910+Retail!S910+Misc!S910","v":1127687.0830960956},{"$f":"+Distribution!T910+Transmission!T910+Generation!T910+Retail!T910+Misc!T910","v":2699823.8970347419},{"$f":"+Distribution!U910+Transmission!U910+Generation!U910+Retail!U910+Misc!U910","v":2023746.183317286},{"$f":"ROUND(SUM(I910:U910)-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":6620320.6893467316},{"$f":"+Distribution!I911+Transmission!I911+Generation!I911+Retail!I911+Misc!I911","v":2326329.6254541967},{"$f":"+Distribution!J911+Transmission!J911+Generation!J911+Retail!J911+Misc!J911","v":1871969.284454854},{"$f":"+Distribution!K911+Transmission!K911+Generation!K911+Retail!K911+Misc!K911","v":593862.84196369851},{"$f":"+Distribution!L911+Transmission!L911+Generation!L911+Retail!L911+Misc!L911","v":15755.961622765331},{"$f":"+Distribution!M911+Transmission!M911+Generation!M911+Retail!M911+Misc!M911","v":1047727.7382462616},{"$f":"+Distribution!N911+Transmission!N911+Generation!N911+Retail!N911+Misc!N911","v":55812.188293185522},{"$f":"+Distribution!O911+Transmission!O911+Generation!O911+Retail!O911+Misc!O911","v":1382.9618842161385},{"$f":"+Distribution!P911+Transmission!P911+Generation!P911+Retail!P911+Misc!P911","v":2846.1084581858813},{"$f":"+Distribution!Q911+Transmission!Q911+Generation!Q911+Retail!Q911+Misc!Q911","v":419876.42114209529},{"$f":"+Distribution!R911+Transmission!R911+Generation!R911+Retail!R911+Misc!R911","v":4216.99599495864},{"$f":"+Distribution!S911+Transmission!S911+Generation!S911+Retail!S911+Misc!S911","v":54067.349806309088},{"$f":"+Distribution!T911+Transmission!T911+Generation!T911+Retail!T911+Misc!T911","v":129443.9966942239},{"$f":"+Distribution!U911+Transmission!U911+Generation!U911+Retail!U911+Misc!U911","v":97029.215331780593},{"$f":"ROUND(SUM(I911:U911)-H911,0)","v":0}]
[{"$f":"ROW()","v":912},null,null,null,"Total 344",null,null,{"$f":"+Distribution!H912+Transmission!H912+Generation!H912+Retail!H912+Misc!H912","v":144700884.17313313},{"$f":"+Distribution!I912+Transmission!I912+Generation!I912+Retail!I912+Misc!I912","v":50846774.571367852},{"$f":"+Distribution!J912+Transmission!J912+Generation!J912+Retail!J912+Misc!J912","v":40915783.889661349},{"$f":"+Distribution!K912+Transmission!K912+Generation!K912+Retail!K912+Misc!K912","v":12980108.115910063},{"$f":"+Distribution!L912+Transmission!L912+Generation!L912+Retail!L912+Misc!L912","v":344379.32613760879},{"$f":"+Distribution!M912+Transmission!M912+Generation!M912+Retail!M912+Misc!M912","v":22900269.822414156},{"$f":"+Distribution!N912+Transmission!N912+Generation!N912+Retail!N912+Misc!N912","v":1219891.5086782982},{"$f":"+Distribution!O912+Transmission!O912+Generation!O912+Retail!O912+Misc!O912","v":30227.50963496968},{"$f":"+Distribution!P912+Transmission!P912+Generation!P912+Retail!P912+Misc!P912","v":62207.622512130605},{"$f":"+Distribution!Q912+Transmission!Q912+Generation!Q912+Retail!Q912+Misc!Q912","v":9177272.8593767304},{"$f":"+Distribution!R912+Transmission!R912+Generation!R912+Retail!R912+Misc!R912","v":92171.22215952487},{"$f":"+Distribution!S912+Transmission!S912+Generation!S912+Retail!S912+Misc!S912","v":1181754.4329024046},{"$f":"+Distribution!T912+Transmission!T912+Generation!T912+Retail!T912+Misc!T912","v":2829267.8937289659},{"$f":"+Distribution!U912+Transmission!U912+Generation!U912+Retail!U912+Misc!U912","v":2120775.3986490667},{"$f":"ROUND(SUM(I912:U912)-H912,0)","v":0}]
[{"$f":"ROW()","v":913}]
[{"$f":"ROW()","v":914},null,"345","Accessory Electric Plant",null,"F10",null,{"$f":"+Distribution!H914+Transmission!H914+Generation!H914+Retail!H914+Misc!H914","v":95616488.773425519},{"$f":"+Distribution!I914+Transmission!I914+Generation!I914+Retail!I914+Misc!I914","v":33598896.632525131},{"$f":"+Distribution!J914+Transmission!J914+Generation!J914+Retail!J914+Misc!J914","v":27036625.334374417},{"$f":"+Distribution!K914+Transmission!K914+Generation!K914+Retail!K914+Misc!K914","v":8577089.0000767764},{"$f":"+Distribution!L914+Transmission!L914+Generation!L914+Retail!L914+Misc!L914","v":227561.44276242354},{"$f":"+Distribution!M914+Transmission!M914+Generation!M914+Retail!M914+Misc!M914","v":15132204.650272852},{"$f":"+Distribution!N914+Transmission!N914+Generation!N914+Retail!N914+Misc!N914","v":806088.66636070423},{"$f":"+Distribution!O914+Transmission!O914+Generation!O914+Retail!O914+Misc!O914","v":19973.950761783439},{"$f":"+Distribution!P914+Transmission!P914+Generation!P914+Retail!P914+Misc!P914","v":41105.999272511828},{"$f":"+Distribution!Q914+Transmission!Q914+Generation!Q914+Retail!Q914+Misc!Q914","v":6064224.2260202058},{"$f":"+Distribution!R914+Transmission!R914+Generation!R914+Retail!R914+Misc!R914","v":60905.561698602673},{"$f":"+Distribution!S914+Transmission!S914+Generation!S914+Retail!S914+Misc!S914","v":780888.17571674951},{"$f":"+Distribution!T914+Transmission!T914+Generation!T914+Retail!T914+Misc!T914","v":1869543.9446940001},{"$f":"+Distribution!U914+Transmission!U914+Generation!U914+Retail!U914+Misc!U914","v":1401381.1888893503},{"$f":"ROUND(SUM(I914:U914)-H914,0)","v":0}]
[{"$f":"ROW()","v":915},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H915+Transmission!H915+Generation!H915+Retail!H915+Misc!H915","v":1217679.6034522508},{"$f":"+Distribution!I915+Transmission!I915+Generation!I915+Retail!I915+Misc!I915","v":427883.22027672228},{"$f":"+Distribution!J915+Transmission!J915+Generation!J915+Retail!J915+Misc!J915","v":344312.44692388288},{"$f":"+Distribution!K915+Transmission!K915+Generation!K915+Retail!K915+Misc!K915","v":109229.55304431624},{"$f":"+Distribution!L915+Transmission!L915+Generation!L915+Retail!L915+Misc!L915","v":2898.0035863958947},{"$f":"+Distribution!M915+Transmission!M915+Generation!M915+Retail!M915+Misc!M915","v":192709.19894962403},{"$f":"+Distribution!N915+Transmission!N915+Generation!N915+Retail!N915+Misc!N915","v":10265.569675198722},{"$f":"+Distribution!O915+Transmission!O915+Generation!O915+Retail!O915+Misc!O915","v":254.36901893162769},{"$f":"+Distribution!P915+Transmission!P915+Generation!P915+Retail!P915+Misc!P915","v":523.48645652811399},{"$f":"+Distribution!Q915+Transmission!Q915+Generation!Q915+Retail!Q915+Misc!Q915","v":77228.125039016435},{"$f":"+Distribution!R915+Transmission!R915+Generation!R915+Retail!R915+Misc!R915","v":775.63463340439239},{"$f":"+Distribution!S915+Transmission!S915+Generation!S915+Retail!S915+Misc!S915","v":9944.6404730519316},{"$f":"+Distribution!T915+Transmission!T915+Generation!T915+Retail!T915+Misc!T915","v":23808.712894760163},{"$f":"+Distribution!U915+Transmission!U915+Generation!U915+Retail!U915+Misc!U915","v":17846.642480418013},{"$f":"ROUND(SUM(I915:U915)-H915,0)","v":0}]
[{"$f":"ROW()","v":916},null,null,null,"Total 345",null,null,{"$f":"+Distribution!H916+Transmission!H916+Generation!H916+Retail!H916+Misc!H916","v":96834168.37687777},{"$f":"+Distribution!I916+Transmission!I916+Generation!I916+Retail!I916+Misc!I916","v":34026779.852801852},{"$f":"+Distribution!J916+Transmission!J916+Generation!J916+Retail!J916+Misc!J916","v":27380937.781298298},{"$f":"+Distribution!K916+Transmission!K916+Generation!K916+Retail!K916+Misc!K916","v":8686318.5531210918},{"$f":"+Distribution!L916+Transmission!L916+Generation!L916+Retail!L916+Misc!L916","v":230459.44634881945},{"$f":"+Distribution!M916+Transmission!M916+Generation!M916+Retail!M916+Misc!M916","v":15324913.849222476},{"$f":"+Distribution!N916+Transmission!N916+Generation!N916+Retail!N916+Misc!N916","v":816354.23603590298},{"$f":"+Distribution!O916+Transmission!O916+Generation!O916+Retail!O916+Misc!O916","v":20228.319780715068},{"$f":"+Distribution!P916+Transmission!P916+Generation!P916+Retail!P916+Misc!P916","v":41629.485729039945},{"$f":"+Distribution!Q916+Transmission!Q916+Generation!Q916+Retail!Q916+Misc!Q916","v":6141452.3510592226},{"$f":"+Distribution!R916+Transmission!R916+Generation!R916+Retail!R916+Misc!R916","v":61681.196332007064},{"$f":"+Distribution!S916+Transmission!S916+Generation!S916+Retail!S916+Misc!S916","v":790832.81618980144},{"$f":"+Distribution!T916+Transmission!T916+Generation!T916+Retail!T916+Misc!T916","v":1893352.6575887601},{"$f":"+Distribution!U916+Transmission!U916+Generation!U916+Retail!U916+Misc!U916","v":1419227.8313697684},{"$f":"ROUND(SUM(I916:U916)-H916,0)","v":0}]
[{"$f":"ROW()","v":917}]
[{"$f":"ROW()","v":918},null,"346","Misc. Power Plant Equipment",null,"F10",null,{"$f":"+Distribution!H918+Transmission!H918+Generation!H918+Retail!H918+Misc!H918","v":5076589.8100351626},{"$f":"+Distribution!I918+Transmission!I918+Generation!I918+Retail!I918+Misc!I918","v":1783874.5017847526},{"$f":"+Distribution!J918+Transmission!J918+Generation!J918+Retail!J918+Misc!J918","v":1435462.214006444},{"$f":"+Distribution!K918+Transmission!K918+Generation!K918+Retail!K918+Misc!K918","v":455385.50072397216},{"$f":"+Distribution!L918+Transmission!L918+Generation!L918+Retail!L918+Misc!L918","v":12081.975779534077},{"$f":"+Distribution!M918+Transmission!M918+Generation!M918+Retail!M918+Misc!M918","v":803417.87192139891},{"$f":"+Distribution!N918+Transmission!N918+Generation!N918+Retail!N918+Misc!N918","v":42797.864281844617},{"$f":"+Distribution!O918+Transmission!O918+Generation!O918+Retail!O918+Misc!O918","v":1060.4818918177598},{"$f":"+Distribution!P918+Transmission!P918+Generation!P918+Retail!P918+Misc!P918","v":2182.4509529170646},{"$f":"+Distribution!Q918+Transmission!Q918+Generation!Q918+Retail!Q918+Misc!Q918","v":321969.35179802083},{"$f":"+Distribution!R918+Transmission!R918+Generation!R918+Retail!R918+Misc!R918","v":3233.6740018373007},{"$f":"+Distribution!S918+Transmission!S918+Generation!S918+Retail!S918+Misc!S918","v":41459.888419604606},{"$f":"+Distribution!T918+Transmission!T918+Generation!T918+Retail!T918+Misc!T918","v":99260.157539734806},{"$f":"+Distribution!U918+Transmission!U918+Generation!U918+Retail!U918+Misc!U918","v":74403.876933283522},{"$f":"ROUND(SUM(I918:U918)-H918,0)","v":0}]
[{"$f":"ROW()","v":919}]
[{"$f":"ROW()","v":920},null,"O00","Unclassified Other Prod - Acct 300",null,"F10",null,{"$f":"+Distribution!H920+Transmission!H920+Generation!H920+Retail!H920+Misc!H920","v":-308701.14840286796},{"$f":"+Distribution!I920+Transmission!I920+Generation!I920+Retail!I920+Misc!I920","v":-108475.20243195162},{"$f":"+Distribution!J920+Transmission!J920+Generation!J920+Retail!J920+Misc!J920","v":-87288.682074875644},{"$f":"+Distribution!K920+Transmission!K920+Generation!K920+Retail!K920+Misc!K920","v":-27691.429148287156},{"$f":"+Distribution!L920+Transmission!L920+Generation!L920+Retail!L920+Misc!L920","v":-734.69000602433391},{"$f":"+Distribution!M920+Transmission!M920+Generation!M920+Retail!M920+Misc!M920","v":-48854.847247902078},{"$f":"+Distribution!N920+Transmission!N920+Generation!N920+Retail!N920+Misc!N920","v":-2602.4852011638118},{"$f":"+Distribution!O920+Transmission!O920+Generation!O920+Retail!O920+Misc!O920","v":-64.48659240056287},{"$f":"+Distribution!P920+Transmission!P920+Generation!P920+Retail!P920+Misc!P920","v":-132.71214352726381},{"$f":"+Distribution!Q920+Transmission!Q920+Generation!Q920+Retail!Q920+Misc!Q920","v":-19578.558120670299},{"$f":"+Distribution!R920+Transmission!R920+Generation!R920+Retail!R920+Misc!R920","v":-196.6357171411409},{"$f":"+Distribution!S920+Transmission!S920+Generation!S920+Retail!S920+Misc!S920","v":-2521.1245435837286},{"$f":"+Distribution!T920+Transmission!T920+Generation!T920+Retail!T920+Misc!T920","v":-6035.887430297129},{"$f":"+Distribution!U920+Transmission!U920+Generation!U920+Retail!U920+Misc!U920","v":-4524.4077450431614},{"$f":"ROUND(SUM(I920:U920)-H920,0)","v":0}]
[{"$f":"ROW()","v":921}]
[{"$f":"ROW()","v":922},null,"Total Other Production Plant",null,null,null,null,{"$f":"+Distribution!H922+Transmission!H922+Generation!H922+Retail!H922+Misc!H922","v":1376953807.2173076},{"$f":"+Distribution!I922+Transmission!I922+Generation!I922+Retail!I922+Misc!I922","v":483850946.94372779},{"$f":"+Distribution!J922+Transmission!J922+Generation!J922+Retail!J922+Misc!J922","v":389348998.96493071},{"$f":"+Distribution!K922+Transmission!K922+Generation!K922+Retail!K922+Misc!K922","v":123516932.1212285},{"$f":"+Distribution!L922+Transmission!L922+Generation!L922+Retail!L922+Misc!L922","v":3277066.5290803784},{"$f":"+Distribution!M922+Transmission!M922+Generation!M922+Retail!M922+Misc!M922","v":217915833.05426341},{"$f":"+Distribution!N922+Transmission!N922+Generation!N922+Retail!N922+Misc!N922","v":11608320.618531002},{"$f":"+Distribution!O922+Transmission!O922+Generation!O922+Retail!O922+Misc!O922","v":287640.84416214883},{"$f":"+Distribution!P922+Transmission!P922+Generation!P922+Retail!P922+Misc!P922","v":591959.22088166093},{"$f":"+Distribution!Q922+Transmission!Q922+Generation!Q922+Retail!Q922+Misc!Q922","v":87329672.349971235},{"$f":"+Distribution!R922+Transmission!R922+Generation!R922+Retail!R922+Misc!R922","v":877088.73372589017},{"$f":"+Distribution!S922+Transmission!S922+Generation!S922+Retail!S922+Misc!S922","v":11245413.425628709},{"$f":"+Distribution!T922+Transmission!T922+Generation!T922+Retail!T922+Misc!T922","v":26922926.008154467},{"$f":"+Distribution!U922+Transmission!U922+Generation!U922+Retail!U922+Misc!U922","v":20181008.403021462},{"$f":"ROUND(SUM(I922:U922)-H922,0)","v":0}]
[{"$f":"ROW()","v":923}]
[{"$f":"ROW()","v":924},null,"Experimental Plant"]
[{"$f":"ROW()","v":925},null,"103","Experimental Plant",null,"F10",null,{"$f":"+Distribution!H925+Transmission!H925+Generation!H925+Retail!H925+Misc!H925","v":0},{"$f":"+Distribution!I925+Transmission!I925+Generation!I925+Retail!I925+Misc!I925","v":0},{"$f":"+Distribution!J925+Transmission!J925+Generation!J925+Retail!J925+Misc!J925","v":0},{"$f":"+Distribution!K925+Transmission!K925+Generation!K925+Retail!K925+Misc!K925","v":0},{"$f":"+Distribution!L925+Transmission!L925+Generation!L925+Retail!L925+Misc!L925","v":0},{"$f":"+Distribution!M925+Transmission!M925+Generation!M925+Retail!M925+Misc!M925","v":0},{"$f":"+Distribution!N925+Transmission!N925+Generation!N925+Retail!N925+Misc!N925","v":0},{"$f":"+Distribution!O925+Transmission!O925+Generation!O925+Retail!O925+Misc!O925","v":0},{"$f":"+Distribution!P925+Transmission!P925+Generation!P925+Retail!P925+Misc!P925","v":0},{"$f":"+Distribution!Q925+Transmission!Q925+Generation!Q925+Retail!Q925+Misc!Q925","v":0},{"$f":"+Distribution!R925+Transmission!R925+Generation!R925+Retail!R925+Misc!R925","v":0},{"$f":"+Distribution!S925+Transmission!S925+Generation!S925+Retail!S925+Misc!S925","v":0},{"$f":"+Distribution!T925+Transmission!T925+Generation!T925+Retail!T925+Misc!T925","v":0},{"$f":"+Distribution!U925+Transmission!U925+Generation!U925+Retail!U925+Misc!U925","v":0},{"$f":"ROUND(SUM(I925:U925)-H925,0)","v":0}]
[{"$f":"ROW()","v":926}]
[{"$f":"ROW()","v":927},null,"TOTAL PRODUCTION PLANT",null,null,null,null,{"$f":"+Distribution!H927+Transmission!H927+Generation!H927+Retail!H927+Misc!H927","v":4209136262.955307},{"$f":"+Distribution!I927+Transmission!I927+Generation!I927+Retail!I927+Misc!I927","v":1479058016.3047535},{"$f":"+Distribution!J927+Transmission!J927+Generation!J927+Retail!J927+Misc!J927","v":1190180078.5899589},{"$f":"+Distribution!K927+Transmission!K927+Generation!K927+Retail!K927+Misc!K927","v":377572286.99713576},{"$f":"+Distribution!L927+Transmission!L927+Generation!L927+Retail!L927+Misc!L927","v":10017488.961045753},{"$f":"+Distribution!M927+Transmission!M927+Generation!M927+Retail!M927+Misc!M927","v":666135225.72297788},{"$f":"+Distribution!N927+Transmission!N927+Generation!N927+Retail!N927+Misc!N927","v":35484852.876956016},{"$f":"+Distribution!O927+Transmission!O927+Generation!O927+Retail!O927+Misc!O927","v":879273.87362160371},{"$f":"+Distribution!P927+Transmission!P927+Generation!P927+Retail!P927+Misc!P927","v":1809528.4022919619},{"$f":"+Distribution!Q927+Transmission!Q927+Generation!Q927+Retail!Q927+Misc!Q927","v":266953392.91237265},{"$f":"+Distribution!R927+Transmission!R927+Generation!R927+Retail!R927+Misc!R927","v":2681125.5218618722},{"$f":"+Distribution!S927+Transmission!S927+Generation!S927+Retail!S927+Misc!S927","v":34375501.337546468},{"$f":"+Distribution!T927+Transmission!T927+Generation!T927+Retail!T927+Misc!T927","v":82299248.94488582},{"$f":"+Distribution!U927+Transmission!U927+Generation!U927+Retail!U927+Misc!U927","v":61690242.509898268},{"$f":"ROUND(SUM(I927:U927)-H927,0)","v":0}]
[{"$f":"ROW()","v":928}]
[{"$f":"ROW()","v":929},null,null,null,null,null,null,"TRANSMISSION PLANT"]
[{"$f":"ROW()","v":930},null,"350","Land and Land Rights"]
[{"$f":"ROW()","v":931},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H931+Transmission!H931+Generation!H931+Retail!H931+Misc!H931","v":57873512.009186998},{"$f":"+Distribution!I931+Transmission!I931+Generation!I931+Retail!I931+Misc!I931","v":20336305.721971907},{"$f":"+Distribution!J931+Transmission!J931+Generation!J931+Retail!J931+Misc!J931","v":16364379.000410253},{"$f":"+Distribution!K931+Transmission!K931+Generation!K931+Retail!K931+Misc!K931","v":5191429.5287087401},{"$f":"+Distribution!L931+Transmission!L931+Generation!L931+Retail!L931+Misc!L931","v":137735.4477191311},{"$f":"+Distribution!M931+Transmission!M931+Generation!M931+Retail!M931+Misc!M931","v":9159025.1721985172},{"$f":"+Distribution!N931+Transmission!N931+Generation!N931+Retail!N931+Misc!N931","v":487898.9252956275},{"$f":"+Distribution!O931+Transmission!O931+Generation!O931+Retail!O931+Misc!O931","v":12089.574655080389},{"$f":"+Distribution!P931+Transmission!P931+Generation!P931+Retail!P931+Misc!P931","v":24880.107741506203},{"$f":"+Distribution!Q931+Transmission!Q931+Generation!Q931+Retail!Q931+Misc!Q931","v":3670475.2294619302},{"$f":"+Distribution!R931+Transmission!R931+Generation!R931+Retail!R931+Misc!R931","v":36864.130879589531},{"$f":"+Distribution!S931+Transmission!S931+Generation!S931+Retail!S931+Misc!S931","v":472645.8981595207},{"$f":"+Distribution!T931+Transmission!T931+Generation!T931+Retail!T931+Misc!T931","v":1131573.3857508269},{"$f":"+Distribution!U931+Transmission!U931+Generation!U931+Retail!U931+Misc!U931","v":848209.88623436366},{"$f":"ROUND(SUM(I931:U931)-H931,0)","v":0}]
[{"$f":"ROW()","v":932},null,null,null,"Direct Assigned","A",null,{"$f":"+Distribution!H932+Transmission!H932+Generation!H932+Retail!H932+Misc!H932","v":833810.56},{"$f":"+Distribution!I932+Transmission!I932+Generation!I932+Retail!I932+Misc!I932","v":0},{"$f":"+Distribution!J932+Transmission!J932+Generation!J932+Retail!J932+Misc!J932","v":0},{"$f":"+Distribution!K932+Transmission!K932+Generation!K932+Retail!K932+Misc!K932","v":0},{"$f":"+Distribution!L932+Transmission!L932+Generation!L932+Retail!L932+Misc!L932","v":0},{"$f":"+Distribution!M932+Transmission!M932+Generation!M932+Retail!M932+Misc!M932","v":788386.56},{"$f":"+Distribution!N932+Transmission!N932+Generation!N932+Retail!N932+Misc!N932","v":0},{"$f":"+Distribution!O932+Transmission!O932+Generation!O932+Retail!O932+Misc!O932","v":0},{"$f":"+Distribution!P932+Transmission!P932+Generation!P932+Retail!P932+Misc!P932","v":0},{"$f":"+Distribution!Q932+Transmission!Q932+Generation!Q932+Retail!Q932+Misc!Q932","v":0},{"$f":"+Distribution!R932+Transmission!R932+Generation!R932+Retail!R932+Misc!R932","v":0},{"$f":"+Distribution!S932+Transmission!S932+Generation!S932+Retail!S932+Misc!S932","v":0},{"$f":"+Distribution!T932+Transmission!T932+Generation!T932+Retail!T932+Misc!T932","v":0},{"$f":"+Distribution!U932+Transmission!U932+Generation!U932+Retail!U932+Misc!U932","v":45424},{"$f":"ROUND(SUM(I932:U932)-H932,0)","v":0}]
[{"$f":"ROW()","v":933},null,null,null,null,null,null,{"$f":"+Distribution!H933+Transmission!H933+Generation!H933+Retail!H933+Misc!H933","v":58707322.569187},{"$f":"+Distribution!I933+Transmission!I933+Generation!I933+Retail!I933+Misc!I933","v":20336305.721971907},{"$f":"+Distribution!J933+Transmission!J933+Generation!J933+Retail!J933+Misc!J933","v":16364379.000410253},{"$f":"+Distribution!K933+Transmission!K933+Generation!K933+Retail!K933+Misc!K933","v":5191429.5287087401},{"$f":"+Distribution!L933+Transmission!L933+Generation!L933+Retail!L933+Misc!L933","v":137735.4477191311},{"$f":"+Distribution!M933+Transmission!M933+Generation!M933+Retail!M933+Misc!M933","v":9947411.7321985178},{"$f":"+Distribution!N933+Transmission!N933+Generation!N933+Retail!N933+Misc!N933","v":487898.9252956275},{"$f":"+Distribution!O933+Transmission!O933+Generation!O933+Retail!O933+Misc!O933","v":12089.574655080389},{"$f":"+Distribution!P933+Transmission!P933+Generation!P933+Retail!P933+Misc!P933","v":24880.107741506203},{"$f":"+Distribution!Q933+Transmission!Q933+Generation!Q933+Retail!Q933+Misc!Q933","v":3670475.2294619302},{"$f":"+Distribution!R933+Transmission!R933+Generation!R933+Retail!R933+Misc!R933","v":36864.130879589531},{"$f":"+Distribution!S933+Transmission!S933+Generation!S933+Retail!S933+Misc!S933","v":472645.8981595207},{"$f":"+Distribution!T933+Transmission!T933+Generation!T933+Retail!T933+Misc!T933","v":1131573.3857508269},{"$f":"+Distribution!U933+Transmission!U933+Generation!U933+Retail!U933+Misc!U933","v":893633.88623436366},{"$f":"ROUND(SUM(I933:U933)-H933,0)","v":0}]
[{"$f":"ROW()","v":934},null,"352","Structures and Improvements"]
[{"$f":"ROW()","v":935},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H935+Transmission!H935+Generation!H935+Retail!H935+Misc!H935","v":43245572.009347789},{"$f":"+Distribution!I935+Transmission!I935+Generation!I935+Retail!I935+Misc!I935","v":15196160.436298396},{"$f":"+Distribution!J935+Transmission!J935+Generation!J935+Retail!J935+Misc!J935","v":12228166.32137618},{"$f":"+Distribution!K935+Transmission!K935+Generation!K935+Retail!K935+Misc!K935","v":3879258.9514800753},{"$f":"+Distribution!L935+Transmission!L935+Generation!L935+Retail!L935+Misc!L935","v":102921.83791493248},{"$f":"+Distribution!M935+Transmission!M935+Generation!M935+Retail!M935+Misc!M935","v":6844016.6989842262},{"$f":"+Distribution!N935+Transmission!N935+Generation!N935+Retail!N935+Misc!N935","v":364579.01680143538},{"$f":"+Distribution!O935+Transmission!O935+Generation!O935+Retail!O935+Misc!O935","v":9033.8490469641965},{"$f":"+Distribution!P935+Transmission!P935+Generation!P935+Retail!P935+Misc!P935","v":18591.484317814306},{"$f":"+Distribution!Q935+Transmission!Q935+Generation!Q935+Retail!Q935+Misc!Q935","v":2742736.6222223691},{"$f":"+Distribution!R935+Transmission!R935+Generation!R935+Retail!R935+Misc!R935","v":27546.460741180545},{"$f":"+Distribution!S935+Transmission!S935+Generation!S935+Retail!S935+Misc!S935","v":353181.30029046343},{"$f":"+Distribution!T935+Transmission!T935+Generation!T935+Retail!T935+Misc!T935","v":845560.1991042241},{"$f":"+Distribution!U935+Transmission!U935+Generation!U935+Retail!U935+Misc!U935","v":633818.83076952328},{"$f":"ROUND(SUM(I935:U935)-H935,0)","v":0}]
[{"$f":"ROW()","v":936},null,null,null,"Direct Assigned","A",null,{"$f":"+Distribution!H936+Transmission!H936+Generation!H936+Retail!H936+Misc!H936","v":167751},{"$f":"+Distribution!I936+Transmission!I936+Generation!I936+Retail!I936+Misc!I936","v":0},{"$f":"+Distribution!J936+Transmission!J936+Generation!J936+Retail!J936+Misc!J936","v":0},{"$f":"+Distribution!K936+Transmission!K936+Generation!K936+Retail!K936+Misc!K936","v":0},{"$f":"+Distribution!L936+Transmission!L936+Generation!L936+Retail!L936+Misc!L936","v":0},{"$f":"+Distribution!M936+Transmission!M936+Generation!M936+Retail!M936+Misc!M936","v":167751},{"$f":"+Distribution!N936+Transmission!N936+Generation!N936+Retail!N936+Misc!N936","v":0},{"$f":"+Distribution!O936+Transmission!O936+Generation!O936+Retail!O936+Misc!O936","v":0},{"$f":"+Distribution!P936+Transmission!P936+Generation!P936+Retail!P936+Misc!P936","v":0},{"$f":"+Distribution!Q936+Transmission!Q936+Generation!Q936+Retail!Q936+Misc!Q936","v":0},{"$f":"+Distribution!R936+Transmission!R936+Generation!R936+Retail!R936+Misc!R936","v":0},{"$f":"+Distribution!S936+Transmission!S936+Generation!S936+Retail!S936+Misc!S936","v":0},{"$f":"+Distribution!T936+Transmission!T936+Generation!T936+Retail!T936+Misc!T936","v":0},{"$f":"+Distribution!U936+Transmission!U936+Generation!U936+Retail!U936+Misc!U936","v":0},{"$f":"ROUND(SUM(I936:U936)-H936,0)","v":0}]
[{"$f":"ROW()","v":937},null,null,null,null,null,null,{"$f":"+Distribution!H937+Transmission!H937+Generation!H937+Retail!H937+Misc!H937","v":43413323.009347789},{"$f":"+Distribution!I937+Transmission!I937+Generation!I937+Retail!I937+Misc!I937","v":15196160.436298396},{"$f":"+Distribution!J937+Transmission!J937+Generation!J937+Retail!J937+Misc!J937","v":12228166.32137618},{"$f":"+Distribution!K937+Transmission!K937+Generation!K937+Retail!K937+Misc!K937","v":3879258.9514800753},{"$f":"+Distribution!L937+Transmission!L937+Generation!L937+Retail!L937+Misc!L937","v":102921.83791493248},{"$f":"+Distribution!M937+Transmission!M937+Generation!M937+Retail!M937+Misc!M937","v":7011767.6989842262},{"$f":"+Distribution!N937+Transmission!N937+Generation!N937+Retail!N937+Misc!N937","v":364579.01680143538},{"$f":"+Distribution!O937+Transmission!O937+Generation!O937+Retail!O937+Misc!O937","v":9033.8490469641965},{"$f":"+Distribution!P937+Transmission!P937+Generation!P937+Retail!P937+Misc!P937","v":18591.484317814306},{"$f":"+Distribution!Q937+Transmission!Q937+Generation!Q937+Retail!Q937+Misc!Q937","v":2742736.6222223691},{"$f":"+Distribution!R937+Transmission!R937+Generation!R937+Retail!R937+Misc!R937","v":27546.460741180545},{"$f":"+Distribution!S937+Transmission!S937+Generation!S937+Retail!S937+Misc!S937","v":353181.30029046343},{"$f":"+Distribution!T937+Transmission!T937+Generation!T937+Retail!T937+Misc!T937","v":845560.1991042241},{"$f":"+Distribution!U937+Transmission!U937+Generation!U937+Retail!U937+Misc!U937","v":633818.83076952328},{"$f":"ROUND(SUM(I937:U937)-H937,0)","v":0}]
[{"$f":"ROW()","v":938},null,"353","Station Equipment"]
[{"$f":"ROW()","v":939},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H939+Transmission!H939+Generation!H939+Retail!H939+Misc!H939","v":589683912.95548797},{"$f":"+Distribution!I939+Transmission!I939+Generation!I939+Retail!I939+Misc!I939","v":207210378.58023602},{"$f":"+Distribution!J939+Transmission!J939+Generation!J939+Retail!J939+Misc!J939","v":166739682.92293543},{"$f":"+Distribution!K939+Transmission!K939+Generation!K939+Retail!K939+Misc!K939","v":52896435.20917955},{"$f":"+Distribution!L939+Transmission!L939+Generation!L939+Retail!L939+Misc!L939","v":1403411.9400046109},{"$f":"+Distribution!M939+Transmission!M939+Generation!M939+Retail!M939+Misc!M939","v":93323000.711318076},{"$f":"+Distribution!N939+Transmission!N939+Generation!N939+Retail!N939+Misc!N939","v":4971292.3478608262},{"$f":"+Distribution!O939+Transmission!O939+Generation!O939+Retail!O939+Misc!O939","v":123182.91116398148},{"$f":"+Distribution!P939+Transmission!P939+Generation!P939+Retail!P939+Misc!P939","v":253508.0173713413},{"$f":"+Distribution!Q939+Transmission!Q939+Generation!Q939+Retail!Q939+Misc!Q939","v":37399150.6748669},{"$f":"+Distribution!R939+Transmission!R939+Generation!R939+Retail!R939+Misc!R939","v":375615.44461529847},{"$f":"+Distribution!S939+Transmission!S939+Generation!S939+Retail!S939+Misc!S939","v":4815876.434539238},{"$f":"+Distribution!T939+Transmission!T939+Generation!T939+Retail!T939+Misc!T939","v":11529810.421733402},{"$f":"+Distribution!U939+Transmission!U939+Generation!U939+Retail!U939+Misc!U939","v":8642567.3396632578},{"$f":"ROUND(SUM(I939:U939)-H939,0)","v":0}]
[{"$f":"ROW()","v":940},null,null,null,"Direct Assigned","A",null,{"$f":"+Distribution!H940+Transmission!H940+Generation!H940+Retail!H940+Misc!H940","v":3346921},{"$f":"+Distribution!I940+Transmission!I940+Generation!I940+Retail!I940+Misc!I940","v":0},{"$f":"+Distribution!J940+Transmission!J940+Generation!J940+Retail!J940+Misc!J940","v":0},{"$f":"+Distribution!K940+Transmission!K940+Generation!K940+Retail!K940+Misc!K940","v":0},{"$f":"+Distribution!L940+Transmission!L940+Generation!L940+Retail!L940+Misc!L940","v":0},{"$f":"+Distribution!M940+Transmission!M940+Generation!M940+Retail!M940+Misc!M940","v":3346921},{"$f":"+Distribution!N940+Transmission!N940+Generation!N940+Retail!N940+Misc!N940","v":0},{"$f":"+Distribution!O940+Transmission!O940+Generation!O940+Retail!O940+Misc!O940","v":0},{"$f":"+Distribution!P940+Transmission!P940+Generation!P940+Retail!P940+Misc!P940","v":0},{"$f":"+Distribution!Q940+Transmission!Q940+Generation!Q940+Retail!Q940+Misc!Q940","v":0},{"$f":"+Distribution!R940+Transmission!R940+Generation!R940+Retail!R940+Misc!R940","v":0},{"$f":"+Distribution!S940+Transmission!S940+Generation!S940+Retail!S940+Misc!S940","v":0},{"$f":"+Distribution!T940+Transmission!T940+Generation!T940+Retail!T940+Misc!T940","v":0},{"$f":"+Distribution!U940+Transmission!U940+Generation!U940+Retail!U940+Misc!U940","v":0},{"$f":"ROUND(SUM(I940:U940)-H940,0)","v":0}]
[{"$f":"ROW()","v":941},null,null,null,null,null,null,{"$f":"+Distribution!H941+Transmission!H941+Generation!H941+Retail!H941+Misc!H941","v":593030833.95548797},{"$f":"+Distribution!I941+Transmission!I941+Generation!I941+Retail!I941+Misc!I941","v":207210378.58023602},{"$f":"+Distribution!J941+Transmission!J941+Generation!J941+Retail!J941+Misc!J941","v":166739682.92293543},{"$f":"+Distribution!K941+Transmission!K941+Generation!K941+Retail!K941+Misc!K941","v":52896435.20917955},{"$f":"+Distribution!L941+Transmission!L941+Generation!L941+Retail!L941+Misc!L941","v":1403411.9400046109},{"$f":"+Distribution!M941+Transmission!M941+Generation!M941+Retail!M941+Misc!M941","v":96669921.711318076},{"$f":"+Distribution!N941+Transmission!N941+Generation!N941+Retail!N941+Misc!N941","v":4971292.3478608262},{"$f":"+Distribution!O941+Transmission!O941+Generation!O941+Retail!O941+Misc!O941","v":123182.91116398148},{"$f":"+Distribution!P941+Transmission!P941+Generation!P941+Retail!P941+Misc!P941","v":253508.0173713413},{"$f":"+Distribution!Q941+Transmission!Q941+Generation!Q941+Retail!Q941+Misc!Q941","v":37399150.6748669},{"$f":"+Distribution!R941+Transmission!R941+Generation!R941+Retail!R941+Misc!R941","v":375615.44461529847},{"$f":"+Distribution!S941+Transmission!S941+Generation!S941+Retail!S941+Misc!S941","v":4815876.434539238},{"$f":"+Distribution!T941+Transmission!T941+Generation!T941+Retail!T941+Misc!T941","v":11529810.421733402},{"$f":"+Distribution!U941+Transmission!U941+Generation!U941+Retail!U941+Misc!U941","v":8642567.3396632578},{"$f":"ROUND(SUM(I941:U941)-H941,0)","v":0}]
[{"$f":"ROW()","v":942},null,"354","Towers and Fixtures"]
[{"$f":"ROW()","v":943},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H943+Transmission!H943+Generation!H943+Retail!H943+Misc!H943","v":223914026.88431275},{"$f":"+Distribution!I943+Transmission!I943+Generation!I943+Retail!I943+Misc!I943","v":78681661.922199786},{"$f":"+Distribution!J943+Transmission!J943+Generation!J943+Retail!J943+Misc!J943","v":63314180.7405999},{"$f":"+Distribution!K943+Transmission!K943+Generation!K943+Retail!K943+Misc!K943","v":20085767.231039584},{"$f":"+Distribution!L943+Transmission!L943+Generation!L943+Retail!L943+Misc!L943","v":532901.8003712754},{"$f":"+Distribution!M943+Transmission!M943+Generation!M943+Retail!M943+Misc!M943","v":35436491.366140023},{"$f":"+Distribution!N943+Transmission!N943+Generation!N943+Retail!N943+Misc!N943","v":1887692.8197848129},{"$f":"+Distribution!O943+Transmission!O943+Generation!O943+Retail!O943+Misc!O943","v":46774.858659136771},{"$f":"+Distribution!P943+Transmission!P943+Generation!P943+Retail!P943+Misc!P943","v":96261.742553862321},{"$f":"+Distribution!Q943+Transmission!Q943+Generation!Q943+Retail!Q943+Misc!Q943","v":14201158.019880954},{"$f":"+Distribution!R943+Transmission!R943+Generation!R943+Retail!R943+Misc!R943","v":142628.21982410378},{"$f":"+Distribution!S943+Transmission!S943+Generation!S943+Retail!S943+Misc!S943","v":1828678.4864628743},{"$f":"+Distribution!T943+Transmission!T943+Generation!T943+Retail!T943+Misc!T943","v":4378084.9774308149},{"$f":"+Distribution!U943+Transmission!U943+Generation!U943+Retail!U943+Misc!U943","v":3281744.6993656061},{"$f":"ROUND(SUM(I943:U943)-H943,0)","v":0}]
[{"$f":"ROW()","v":944},null,null,null,"Direct Assigned","A",null,{"$f":"+Distribution!H944+Transmission!H944+Generation!H944+Retail!H944+Misc!H944","v":39770.18},{"$f":"+Distribution!I944+Transmission!I944+Generation!I944+Retail!I944+Misc!I944","v":0},{"$f":"+Distribution!J944+Transmission!J944+Generation!J944+Retail!J944+Misc!J944","v":0},{"$f":"+Distribution!K944+Transmission!K944+Generation!K944+Retail!K944+Misc!K944","v":0},{"$f":"+Distribution!L944+Transmission!L944+Generation!L944+Retail!L944+Misc!L944","v":0},{"$f":"+Distribution!M944+Transmission!M944+Generation!M944+Retail!M944+Misc!M944","v":4877},{"$f":"+Distribution!N944+Transmission!N944+Generation!N944+Retail!N944+Misc!N944","v":0},{"$f":"+Distribution!O944+Transmission!O944+Generation!O944+Retail!O944+Misc!O944","v":0},{"$f":"+Distribution!P944+Transmission!P944+Generation!P944+Retail!P944+Misc!P944","v":0},{"$f":"+Distribution!Q944+Transmission!Q944+Generation!Q944+Retail!Q944+Misc!Q944","v":0},{"$f":"+Distribution!R944+Transmission!R944+Generation!R944+Retail!R944+Misc!R944","v":0},{"$f":"+Distribution!S944+Transmission!S944+Generation!S944+Retail!S944+Misc!S944","v":34893.18},{"$f":"+Distribution!T944+Transmission!T944+Generation!T944+Retail!T944+Misc!T944","v":0},{"$f":"+Distribution!U944+Transmission!U944+Generation!U944+Retail!U944+Misc!U944","v":0},{"$f":"ROUND(SUM(I944:U944)-H944,0)","v":0}]
[{"$f":"ROW()","v":945},null,null,null,null,null,null,{"$f":"+Distribution!H945+Transmission!H945+Generation!H945+Retail!H945+Misc!H945","v":223953797.06431276},{"$f":"+Distribution!I945+Transmission!I945+Generation!I945+Retail!I945+Misc!I945","v":78681661.922199786},{"$f":"+Distribution!J945+Transmission!J945+Generation!J945+Retail!J945+Misc!J945","v":63314180.7405999},{"$f":"+Distribution!K945+Transmission!K945+Generation!K945+Retail!K945+Misc!K945","v":20085767.231039584},{"$f":"+Distribution!L945+Transmission!L945+Generation!L945+Retail!L945+Misc!L945","v":532901.8003712754},{"$f":"+Distribution!M945+Transmission!M945+Generation!M945+Retail!M945+Misc!M945","v":35441368.366140023},{"$f":"+Distribution!N945+Transmission!N945+Generation!N945+Retail!N945+Misc!N945","v":1887692.8197848129},{"$f":"+Distribution!O945+Transmission!O945+Generation!O945+Retail!O945+Misc!O945","v":46774.858659136771},{"$f":"+Distribution!P945+Transmission!P945+Generation!P945+Retail!P945+Misc!P945","v":96261.742553862321},{"$f":"+Distribution!Q945+Transmission!Q945+Generation!Q945+Retail!Q945+Misc!Q945","v":14201158.019880954},{"$f":"+Distribution!R945+Transmission!R945+Generation!R945+Retail!R945+Misc!R945","v":142628.21982410378},{"$f":"+Distribution!S945+Transmission!S945+Generation!S945+Retail!S945+Misc!S945","v":1863571.6664628743},{"$f":"+Distribution!T945+Transmission!T945+Generation!T945+Retail!T945+Misc!T945","v":4378084.9774308149},{"$f":"+Distribution!U945+Transmission!U945+Generation!U945+Retail!U945+Misc!U945","v":3281744.6993656061},{"$f":"ROUND(SUM(I945:U945)-H945,0)","v":0}]
[{"$f":"ROW()","v":946},null,"355","Poles and Fixtures"]
[{"$f":"ROW()","v":947},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H947+Transmission!H947+Generation!H947+Retail!H947+Misc!H947","v":478273461.72154313},{"$f":"+Distribution!I947+Transmission!I947+Generation!I947+Retail!I947+Misc!I947","v":168061605.3632817},{"$f":"+Distribution!J947+Transmission!J947+Generation!J947+Retail!J947+Misc!J947","v":135237139.09408355},{"$f":"+Distribution!K947+Transmission!K947+Generation!K947+Retail!K947+Misc!K947","v":42902579.881186791},{"$f":"+Distribution!L947+Transmission!L947+Generation!L947+Retail!L947+Misc!L947","v":1138261.8247176402},{"$f":"+Distribution!M947+Transmission!M947+Generation!M947+Retail!M947+Misc!M947","v":75691253.615414977},{"$f":"+Distribution!N947+Transmission!N947+Generation!N947+Retail!N947+Misc!N947","v":4032053.6955545028},{"$f":"+Distribution!O947+Transmission!O947+Generation!O947+Retail!O947+Misc!O947","v":99909.656771969501},{"$f":"+Distribution!P947+Transmission!P947+Generation!P947+Retail!P947+Misc!P947","v":205612.1158786109},{"$f":"+Distribution!Q947+Transmission!Q947+Generation!Q947+Retail!Q947+Misc!Q947","v":30333235.934934471},{"$f":"+Distribution!R947+Transmission!R947+Generation!R947+Retail!R947+Misc!R947","v":304649.48258779431},{"$f":"+Distribution!S947+Transmission!S947+Generation!S947+Retail!S947+Misc!S947","v":3906000.8980508642},{"$f":"+Distribution!T947+Transmission!T947+Generation!T947+Retail!T947+Misc!T947","v":9351454.6051586308},{"$f":"+Distribution!U947+Transmission!U947+Generation!U947+Retail!U947+Misc!U947","v":7009705.5539215803},{"$f":"ROUND(SUM(I947:U947)-H947,0)","v":0}]
[{"$f":"ROW()","v":948},null,null,null,"Direct Assigned","A",null,{"$f":"+Distribution!H948+Transmission!H948+Generation!H948+Retail!H948+Misc!H948","v":6463481.7699999996},{"$f":"+Distribution!I948+Transmission!I948+Generation!I948+Retail!I948+Misc!I948","v":0},{"$f":"+Distribution!J948+Transmission!J948+Generation!J948+Retail!J948+Misc!J948","v":0},{"$f":"+Distribution!K948+Transmission!K948+Generation!K948+Retail!K948+Misc!K948","v":0},{"$f":"+Distribution!L948+Transmission!L948+Generation!L948+Retail!L948+Misc!L948","v":0},{"$f":"+Distribution!M948+Transmission!M948+Generation!M948+Retail!M948+Misc!M948","v":5923207.7699999996},{"$f":"+Distribution!N948+Transmission!N948+Generation!N948+Retail!N948+Misc!N948","v":0},{"$f":"+Distribution!O948+Transmission!O948+Generation!O948+Retail!O948+Misc!O948","v":0},{"$f":"+Distribution!P948+Transmission!P948+Generation!P948+Retail!P948+Misc!P948","v":0},{"$f":"+Distribution!Q948+Transmission!Q948+Generation!Q948+Retail!Q948+Misc!Q948","v":0},{"$f":"+Distribution!R948+Transmission!R948+Generation!R948+Retail!R948+Misc!R948","v":0},{"$f":"+Distribution!S948+Transmission!S948+Generation!S948+Retail!S948+Misc!S948","v":0},{"$f":"+Distribution!T948+Transmission!T948+Generation!T948+Retail!T948+Misc!T948","v":0},{"$f":"+Distribution!U948+Transmission!U948+Generation!U948+Retail!U948+Misc!U948","v":540274},{"$f":"ROUND(SUM(I948:U948)-H948,0)","v":0}]
[{"$f":"ROW()","v":949},null,null,null,null,null,null,{"$f":"+Distribution!H949+Transmission!H949+Generation!H949+Retail!H949+Misc!H949","v":484736943.49154311},{"$f":"+Distribution!I949+Transmission!I949+Generation!I949+Retail!I949+Misc!I949","v":168061605.3632817},{"$f":"+Distribution!J949+Transmission!J949+Generation!J949+Retail!J949+Misc!J949","v":135237139.09408355},{"$f":"+Distribution!K949+Transmission!K949+Generation!K949+Retail!K949+Misc!K949","v":42902579.881186791},{"$f":"+Distribution!L949+Transmission!L949+Generation!L949+Retail!L949+Misc!L949","v":1138261.8247176402},{"$f":"+Distribution!M949+Transmission!M949+Generation!M949+Retail!M949+Misc!M949","v":81614461.385414973},{"$f":"+Distribution!N949+Transmission!N949+Generation!N949+Retail!N949+Misc!N949","v":4032053.6955545028},{"$f":"+Distribution!O949+Transmission!O949+Generation!O949+Retail!O949+Misc!O949","v":99909.656771969501},{"$f":"+Distribution!P949+Transmission!P949+Generation!P949+Retail!P949+Misc!P949","v":205612.1158786109},{"$f":"+Distribution!Q949+Transmission!Q949+Generation!Q949+Retail!Q949+Misc!Q949","v":30333235.934934471},{"$f":"+Distribution!R949+Transmission!R949+Generation!R949+Retail!R949+Misc!R949","v":304649.48258779431},{"$f":"+Distribution!S949+Transmission!S949+Generation!S949+Retail!S949+Misc!S949","v":3906000.8980508642},{"$f":"+Distribution!T949+Transmission!T949+Generation!T949+Retail!T949+Misc!T949","v":9351454.6051586308},{"$f":"+Distribution!U949+Transmission!U949+Generation!U949+Retail!U949+Misc!U949","v":7549979.5539215803},{"$f":"ROUND(SUM(I949:U949)-H949,0)","v":0}]
[{"$f":"ROW()","v":950},null,"356","Overhead Conductors"]
[{"$f":"ROW()","v":951},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H951+Transmission!H951+Generation!H951+Retail!H951+Misc!H951","v":310439624.92303115},{"$f":"+Distribution!I951+Transmission!I951+Generation!I951+Retail!I951+Misc!I951","v":109086089.67167704},{"$f":"+Distribution!J951+Transmission!J951+Generation!J951+Retail!J951+Misc!J951","v":87780255.64059858},{"$f":"+Distribution!K951+Transmission!K951+Generation!K951+Retail!K951+Misc!K951","v":27847375.76407763},{"$f":"+Distribution!L951+Transmission!L951+Generation!L951+Retail!L951+Misc!L951","v":738827.47467866167},{"$f":"+Distribution!M951+Transmission!M951+Generation!M951+Retail!M951+Misc!M951","v":49129977.435386181},{"$f":"+Distribution!N951+Transmission!N951+Generation!N951+Retail!N951+Misc!N951","v":2617141.3157902174},{"$f":"+Distribution!O951+Transmission!O951+Generation!O951+Retail!O951+Misc!O951","v":64849.754077588463},{"$f":"+Distribution!P951+Transmission!P951+Generation!P951+Retail!P951+Misc!P951","v":133459.52314232627},{"$f":"+Distribution!Q951+Transmission!Q951+Generation!Q951+Retail!Q951+Misc!Q951","v":19688816.419894427},{"$f":"+Distribution!R951+Transmission!R951+Generation!R951+Retail!R951+Misc!R951","v":197743.08774550678},{"$f":"+Distribution!S951+Transmission!S951+Generation!S951+Retail!S951+Misc!S951","v":2535322.4688136913},{"$f":"+Distribution!T951+Transmission!T951+Generation!T951+Retail!T951+Misc!T951","v":6069879.0387838772},{"$f":"+Distribution!U951+Transmission!U951+Generation!U951+Retail!U951+Misc!U951","v":4549887.3283654014},{"$f":"ROUND(SUM(I951:U951)-H951,0)","v":0}]
[{"$f":"ROW()","v":952},null,null,null,"Direct Assigned","A",null,{"$f":"+Distribution!H952+Transmission!H952+Generation!H952+Retail!H952+Misc!H952","v":4870257.330000001},{"$f":"+Distribution!I952+Transmission!I952+Generation!I952+Retail!I952+Misc!I952","v":0},{"$f":"+Distribution!J952+Transmission!J952+Generation!J952+Retail!J952+Misc!J952","v":0},{"$f":"+Distribution!K952+Transmission!K952+Generation!K952+Retail!K952+Misc!K952","v":0},{"$f":"+Distribution!L952+Transmission!L952+Generation!L952+Retail!L952+Misc!L952","v":0},{"$f":"+Distribution!M952+Transmission!M952+Generation!M952+Retail!M952+Misc!M952","v":4271533.3000000007},{"$f":"+Distribution!N952+Transmission!N952+Generation!N952+Retail!N952+Misc!N952","v":0},{"$f":"+Distribution!O952+Transmission!O952+Generation!O952+Retail!O952+Misc!O952","v":0},{"$f":"+Distribution!P952+Transmission!P952+Generation!P952+Retail!P952+Misc!P952","v":0},{"$f":"+Distribution!Q952+Transmission!Q952+Generation!Q952+Retail!Q952+Misc!Q952","v":0},{"$f":"+Distribution!R952+Transmission!R952+Generation!R952+Retail!R952+Misc!R952","v":0},{"$f":"+Distribution!S952+Transmission!S952+Generation!S952+Retail!S952+Misc!S952","v":40799.03},{"$f":"+Distribution!T952+Transmission!T952+Generation!T952+Retail!T952+Misc!T952","v":0},{"$f":"+Distribution!U952+Transmission!U952+Generation!U952+Retail!U952+Misc!U952","v":557925},{"$f":"ROUND(SUM(I952:U952)-H952,0)","v":0}]
[{"$f":"ROW()","v":953},null,null,null,null,null,null,{"$f":"+Distribution!H953+Transmission!H953+Generation!H953+Retail!H953+Misc!H953","v":315309882.25303113},{"$f":"+Distribution!I953+Transmission!I953+Generation!I953+Retail!I953+Misc!I953","v":109086089.67167704},{"$f":"+Distribution!J953+Transmission!J953+Generation!J953+Retail!J953+Misc!J953","v":87780255.64059858},{"$f":"+Distribution!K953+Transmission!K953+Generation!K953+Retail!K953+Misc!K953","v":27847375.76407763},{"$f":"+Distribution!L953+Transmission!L953+Generation!L953+Retail!L953+Misc!L953","v":738827.47467866167},{"$f":"+Distribution!M953+Transmission!M953+Generation!M953+Retail!M953+Misc!M953","v":53401510.735386178},{"$f":"+Distribution!N953+Transmission!N953+Generation!N953+Retail!N953+Misc!N953","v":2617141.3157902174},{"$f":"+Distribution!O953+Transmission!O953+Generation!O953+Retail!O953+Misc!O953","v":64849.754077588463},{"$f":"+Distribution!P953+Transmission!P953+Generation!P953+Retail!P953+Misc!P953","v":133459.52314232627},{"$f":"+Distribution!Q953+Transmission!Q953+Generation!Q953+Retail!Q953+Misc!Q953","v":19688816.419894427},{"$f":"+Distribution!R953+Transmission!R953+Generation!R953+Retail!R953+Misc!R953","v":197743.08774550678},{"$f":"+Distribution!S953+Transmission!S953+Generation!S953+Retail!S953+Misc!S953","v":2576121.4988136911},{"$f":"+Distribution!T953+Transmission!T953+Generation!T953+Retail!T953+Misc!T953","v":6069879.0387838772},{"$f":"+Distribution!U953+Transmission!U953+Generation!U953+Retail!U953+Misc!U953","v":5107812.3283654014},{"$f":"ROUND(SUM(I953:U953)-H953,0)","v":0}]
[{"$f":"ROW()","v":954},null,"357","Underground Conduit"]
[{"$f":"ROW()","v":955},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H955+Transmission!H955+Generation!H955+Retail!H955+Misc!H955","v":1348530.0340995025},{"$f":"+Distribution!I955+Transmission!I955+Generation!I955+Retail!I955+Misc!I955","v":473863.0523123481},{"$f":"+Distribution!J955+Transmission!J955+Generation!J955+Retail!J955+Misc!J955","v":381311.86107968201},{"$f":"+Distribution!K955+Transmission!K955+Generation!K955+Retail!K955+Misc!K955","v":120967.23347744018},{"$f":"+Distribution!L955+Transmission!L955+Generation!L955+Retail!L955+Misc!L955","v":3209.4196733715621},{"$f":"+Distribution!M955+Transmission!M955+Generation!M955+Retail!M955+Misc!M955","v":213417.50481329698},{"$f":"+Distribution!N955+Transmission!N955+Generation!N955+Retail!N955+Misc!N955","v":11368.695825157094},{"$f":"+Distribution!O955+Transmission!O955+Generation!O955+Retail!O955+Misc!O955","v":281.70321716912622},{"$f":"+Distribution!P955+Transmission!P955+Generation!P955+Retail!P955+Misc!P955","v":579.7397008795075},{"$f":"+Distribution!Q955+Transmission!Q955+Generation!Q955+Retail!Q955+Misc!Q955","v":85526.969325136859},{"$f":"+Distribution!R955+Transmission!R955+Generation!R955+Retail!R955+Misc!R955","v":858.98342689501749},{"$f":"+Distribution!S955+Transmission!S955+Generation!S955+Retail!S955+Misc!S955","v":11013.279945078664},{"$f":"+Distribution!T955+Transmission!T955+Generation!T955+Retail!T955+Misc!T955","v":26367.169426842749},{"$f":"+Distribution!U955+Transmission!U955+Generation!U955+Retail!U955+Misc!U955","v":19764.421876204538},{"$f":"ROUND(SUM(I955:U955)-H955,0)","v":0}]
[{"$f":"ROW()","v":956},null,null,null,"Direct Assigned","A",null,{"$f":"+Distribution!H956+Transmission!H956+Generation!H956+Retail!H956+Misc!H956","v":0},{"$f":"+Distribution!I956+Transmission!I956+Generation!I956+Retail!I956+Misc!I956","v":0},{"$f":"+Distribution!J956+Transmission!J956+Generation!J956+Retail!J956+Misc!J956","v":0},{"$f":"+Distribution!K956+Transmission!K956+Generation!K956+Retail!K956+Misc!K956","v":0},{"$f":"+Distribution!L956+Transmission!L956+Generation!L956+Retail!L956+Misc!L956","v":0},{"$f":"+Distribution!M956+Transmission!M956+Generation!M956+Retail!M956+Misc!M956","v":0},{"$f":"+Distribution!N956+Transmission!N956+Generation!N956+Retail!N956+Misc!N956","v":0},{"$f":"+Distribution!O956+Transmission!O956+Generation!O956+Retail!O956+Misc!O956","v":0},{"$f":"+Distribution!P956+Transmission!P956+Generation!P956+Retail!P956+Misc!P956","v":0},{"$f":"+Distribution!Q956+Transmission!Q956+Generation!Q956+Retail!Q956+Misc!Q956","v":0},{"$f":"+Distribution!R956+Transmission!R956+Generation!R956+Retail!R956+Misc!R956","v":0},{"$f":"+Distribution!S956+Transmission!S956+Generation!S956+Retail!S956+Misc!S956","v":0},{"$f":"+Distribution!T956+Transmission!T956+Generation!T956+Retail!T956+Misc!T956","v":0},{"$f":"+Distribution!U956+Transmission!U956+Generation!U956+Retail!U956+Misc!U956","v":0},{"$f":"ROUND(SUM(I956:U956)-H956,0)","v":0}]
[{"$f":"ROW()","v":957},null,null,null,null,null,null,{"$f":"+Distribution!H957+Transmission!H957+Generation!H957+Retail!H957+Misc!H957","v":1348530.0340995025},{"$f":"+Distribution!I957+Transmission!I957+Generation!I957+Retail!I957+Misc!I957","v":473863.0523123481},{"$f":"+Distribution!J957+Transmission!J957+Generation!J957+Retail!J957+Misc!J957","v":381311.86107968201},{"$f":"+Distribution!K957+Transmission!K957+Generation!K957+Retail!K957+Misc!K957","v":120967.23347744018},{"$f":"+Distribution!L957+Transmission!L957+Generation!L957+Retail!L957+Misc!L957","v":3209.4196733715621},{"$f":"+Distribution!M957+Transmission!M957+Generation!M957+Retail!M957+Misc!M957","v":213417.50481329698},{"$f":"+Distribution!N957+Transmission!N957+Generation!N957+Retail!N957+Misc!N957","v":11368.695825157094},{"$f":"+Distribution!O957+Transmission!O957+Generation!O957+Retail!O957+Misc!O957","v":281.70321716912622},{"$f":"+Distribution!P957+Transmission!P957+Generation!P957+Retail!P957+Misc!P957","v":579.7397008795075},{"$f":"+Distribution!Q957+Transmission!Q957+Generation!Q957+Retail!Q957+Misc!Q957","v":85526.969325136859},{"$f":"+Distribution!R957+Transmission!R957+Generation!R957+Retail!R957+Misc!R957","v":858.98342689501749},{"$f":"+Distribution!S957+Transmission!S957+Generation!S957+Retail!S957+Misc!S957","v":11013.279945078664},{"$f":"+Distribution!T957+Transmission!T957+Generation!T957+Retail!T957+Misc!T957","v":26367.169426842749},{"$f":"+Distribution!U957+Transmission!U957+Generation!U957+Retail!U957+Misc!U957","v":19764.421876204538},{"$f":"ROUND(SUM(I957:U957)-H957,0)","v":0}]
[{"$f":"ROW()","v":958},null,"358","Underground Conductors "]
[{"$f":"ROW()","v":959},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H959+Transmission!H959+Generation!H959+Retail!H959+Misc!H959","v":3126807.6286006463},{"$f":"+Distribution!I959+Transmission!I959+Generation!I959+Retail!I959+Misc!I959","v":1098736.0825609243},{"$f":"+Distribution!J959+Transmission!J959+Generation!J959+Retail!J959+Misc!J959","v":884139.6231089693},{"$f":"+Distribution!K959+Transmission!K959+Generation!K959+Retail!K959+Misc!K959","v":280484.12633282633},{"$f":"+Distribution!L959+Transmission!L959+Generation!L959+Retail!L959+Misc!L959","v":7441.612470114801},{"$f":"+Distribution!M959+Transmission!M959+Generation!M959+Retail!M959+Misc!M959","v":494846.58498743805},{"$f":"+Distribution!N959+Transmission!N959+Generation!N959+Retail!N959+Misc!N959","v":26360.350852014173},{"$f":"+Distribution!O959+Transmission!O959+Generation!O959+Retail!O959+Misc!O959","v":653.17919970092066},{"$f":"+Distribution!P959+Transmission!P959+Generation!P959+Retail!P959+Misc!P959","v":1344.2299937525504},{"$f":"+Distribution!Q959+Transmission!Q959+Generation!Q959+Retail!Q959+Misc!Q959","v":198309.54696942191},{"$f":"+Distribution!R959+Transmission!R959+Generation!R959+Retail!R959+Misc!R959","v":1991.7064241364062},{"$f":"+Distribution!S959+Transmission!S959+Generation!S959+Retail!S959+Misc!S959","v":25536.255683902367},{"$f":"+Distribution!T959+Transmission!T959+Generation!T959+Retail!T959+Misc!T959","v":61136.989480187098},{"$f":"+Distribution!U959+Transmission!U959+Generation!U959+Retail!U959+Misc!U959","v":45827.340537257856},{"$f":"ROUND(SUM(I959:U959)-H959,0)","v":0}]
[{"$f":"ROW()","v":960},null,null,null,"Direct Assigned","A",null,{"$f":"+Distribution!H960+Transmission!H960+Generation!H960+Retail!H960+Misc!H960","v":0},{"$f":"+Distribution!I960+Transmission!I960+Generation!I960+Retail!I960+Misc!I960","v":0},{"$f":"+Distribution!J960+Transmission!J960+Generation!J960+Retail!J960+Misc!J960","v":0},{"$f":"+Distribution!K960+Transmission!K960+Generation!K960+Retail!K960+Misc!K960","v":0},{"$f":"+Distribution!L960+Transmission!L960+Generation!L960+Retail!L960+Misc!L960","v":0},{"$f":"+Distribution!M960+Transmission!M960+Generation!M960+Retail!M960+Misc!M960","v":0},{"$f":"+Distribution!N960+Transmission!N960+Generation!N960+Retail!N960+Misc!N960","v":0},{"$f":"+Distribution!O960+Transmission!O960+Generation!O960+Retail!O960+Misc!O960","v":0},{"$f":"+Distribution!P960+Transmission!P960+Generation!P960+Retail!P960+Misc!P960","v":0},{"$f":"+Distribution!Q960+Transmission!Q960+Generation!Q960+Retail!Q960+Misc!Q960","v":0},{"$f":"+Distribution!R960+Transmission!R960+Generation!R960+Retail!R960+Misc!R960","v":0},{"$f":"+Distribution!S960+Transmission!S960+Generation!S960+Retail!S960+Misc!S960","v":0},{"$f":"+Distribution!T960+Transmission!T960+Generation!T960+Retail!T960+Misc!T960","v":0},{"$f":"+Distribution!U960+Transmission!U960+Generation!U960+Retail!U960+Misc!U960","v":0},{"$f":"ROUND(SUM(I960:U960)-H960,0)","v":0}]
[{"$f":"ROW()","v":961},null,null,null,null,null,null,{"$f":"+Distribution!H961+Transmission!H961+Generation!H961+Retail!H961+Misc!H961","v":3126807.6286006463},{"$f":"+Distribution!I961+Transmission!I961+Generation!I961+Retail!I961+Misc!I961","v":1098736.0825609243},{"$f":"+Distribution!J961+Transmission!J961+Generation!J961+Retail!J961+Misc!J961","v":884139.6231089693},{"$f":"+Distribution!K961+Transmission!K961+Generation!K961+Retail!K961+Misc!K961","v":280484.12633282633},{"$f":"+Distribution!L961+Transmission!L961+Generation!L961+Retail!L961+Misc!L961","v":7441.612470114801},{"$f":"+Distribution!M961+Transmission!M961+Generation!M961+Retail!M961+Misc!M961","v":494846.58498743805},{"$f":"+Distribution!N961+Transmission!N961+Generation!N961+Retail!N961+Misc!N961","v":26360.350852014173},{"$f":"+Distribution!O961+Transmission!O961+Generation!O961+Retail!O961+Misc!O961","v":653.17919970092066},{"$f":"+Distribution!P961+Transmission!P961+Generation!P961+Retail!P961+Misc!P961","v":1344.2299937525504},{"$f":"+Distribution!Q961+Transmission!Q961+Generation!Q961+Retail!Q961+Misc!Q961","v":198309.54696942191},{"$f":"+Distribution!R961+Transmission!R961+Generation!R961+Retail!R961+Misc!R961","v":1991.7064241364062},{"$f":"+Distribution!S961+Transmission!S961+Generation!S961+Retail!S961+Misc!S961","v":25536.255683902367},{"$f":"+Distribution!T961+Transmission!T961+Generation!T961+Retail!T961+Misc!T961","v":61136.989480187098},{"$f":"+Distribution!U961+Transmission!U961+Generation!U961+Retail!U961+Misc!U961","v":45827.340537257856},{"$f":"ROUND(SUM(I961:U961)-H961,0)","v":0}]
[{"$f":"ROW()","v":962},null,"359","Roads and Trails"]
[{"$f":"ROW()","v":963},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H963+Transmission!H963+Generation!H963+Retail!H963+Misc!H963","v":4780200.1502329977},{"$f":"+Distribution!I963+Transmission!I963+Generation!I963+Retail!I963+Misc!I963","v":1679725.4614843945},{"$f":"+Distribution!J963+Transmission!J963+Generation!J963+Retail!J963+Misc!J963","v":1351654.7422215047},{"$f":"+Distribution!K963+Transmission!K963+Generation!K963+Retail!K963+Misc!K963","v":428798.44943776989},{"$f":"+Distribution!L963+Transmission!L963+Generation!L963+Retail!L963+Misc!L963","v":11376.586369510167},{"$f":"+Distribution!M963+Transmission!M963+Generation!M963+Retail!M963+Misc!M963","v":756511.43302278058},{"$f":"+Distribution!N963+Transmission!N963+Generation!N963+Retail!N963+Misc!N963","v":40299.170294459553},{"$f":"+Distribution!O963+Transmission!O963+Generation!O963+Retail!O963+Misc!O963","v":998.56712641345291},{"$f":"+Distribution!P963+Transmission!P963+Generation!P963+Retail!P963+Misc!P963","v":2055.0315789524152},{"$f":"+Distribution!Q963+Transmission!Q963+Generation!Q963+Retail!Q963+Misc!Q963","v":303171.61744936404},{"$f":"+Distribution!R963+Transmission!R963+Generation!R963+Retail!R963+Misc!R963","v":3044.8804271779713},{"$f":"+Distribution!S963+Transmission!S963+Generation!S963+Retail!S963+Misc!S963","v":39039.310298474658},{"$f":"+Distribution!T963+Transmission!T963+Generation!T963+Retail!T963+Misc!T963","v":93464.990818374761},{"$f":"+Distribution!U963+Transmission!U963+Generation!U963+Retail!U963+Misc!U963","v":70059.909703820624},{"$f":"ROUND(SUM(I963:U963)-H963,0)","v":0}]
[{"$f":"ROW()","v":964},null,null,null,"Direct Assigned","A",null,{"$f":"+Distribution!H964+Transmission!H964+Generation!H964+Retail!H964+Misc!H964","v":23913.29},{"$f":"+Distribution!I964+Transmission!I964+Generation!I964+Retail!I964+Misc!I964","v":0},{"$f":"+Distribution!J964+Transmission!J964+Generation!J964+Retail!J964+Misc!J964","v":0},{"$f":"+Distribution!K964+Transmission!K964+Generation!K964+Retail!K964+Misc!K964","v":0},{"$f":"+Distribution!L964+Transmission!L964+Generation!L964+Retail!L964+Misc!L964","v":0},{"$f":"+Distribution!M964+Transmission!M964+Generation!M964+Retail!M964+Misc!M964","v":23913.29},{"$f":"+Distribution!N964+Transmission!N964+Generation!N964+Retail!N964+Misc!N964","v":0},{"$f":"+Distribution!O964+Transmission!O964+Generation!O964+Retail!O964+Misc!O964","v":0},{"$f":"+Distribution!P964+Transmission!P964+Generation!P964+Retail!P964+Misc!P964","v":0},{"$f":"+Distribution!Q964+Transmission!Q964+Generation!Q964+Retail!Q964+Misc!Q964","v":0},{"$f":"+Distribution!R964+Transmission!R964+Generation!R964+Retail!R964+Misc!R964","v":0},{"$f":"+Distribution!S964+Transmission!S964+Generation!S964+Retail!S964+Misc!S964","v":0},{"$f":"+Distribution!T964+Transmission!T964+Generation!T964+Retail!T964+Misc!T964","v":0},{"$f":"+Distribution!U964+Transmission!U964+Generation!U964+Retail!U964+Misc!U964","v":0},{"$f":"ROUND(SUM(I964:U964)-H964,0)","v":0}]
[{"$f":"ROW()","v":965},null,null,null,null,null,null,{"$f":"+Distribution!H965+Transmission!H965+Generation!H965+Retail!H965+Misc!H965","v":4804113.4402329978},{"$f":"+Distribution!I965+Transmission!I965+Generation!I965+Retail!I965+Misc!I965","v":1679725.4614843945},{"$f":"+Distribution!J965+Transmission!J965+Generation!J965+Retail!J965+Misc!J965","v":1351654.7422215047},{"$f":"+Distribution!K965+Transmission!K965+Generation!K965+Retail!K965+Misc!K965","v":428798.44943776989},{"$f":"+Distribution!L965+Transmission!L965+Generation!L965+Retail!L965+Misc!L965","v":11376.586369510167},{"$f":"+Distribution!M965+Transmission!M965+Generation!M965+Retail!M965+Misc!M965","v":780424.72302278061},{"$f":"+Distribution!N965+Transmission!N965+Generation!N965+Retail!N965+Misc!N965","v":40299.170294459553},{"$f":"+Distribution!O965+Transmission!O965+Generation!O965+Retail!O965+Misc!O965","v":998.56712641345291},{"$f":"+Distribution!P965+Transmission!P965+Generation!P965+Retail!P965+Misc!P965","v":2055.0315789524152},{"$f":"+Distribution!Q965+Transmission!Q965+Generation!Q965+Retail!Q965+Misc!Q965","v":303171.61744936404},{"$f":"+Distribution!R965+Transmission!R965+Generation!R965+Retail!R965+Misc!R965","v":3044.8804271779713},{"$f":"+Distribution!S965+Transmission!S965+Generation!S965+Retail!S965+Misc!S965","v":39039.310298474658},{"$f":"+Distribution!T965+Transmission!T965+Generation!T965+Retail!T965+Misc!T965","v":93464.990818374761},{"$f":"+Distribution!U965+Transmission!U965+Generation!U965+Retail!U965+Misc!U965","v":70059.909703820624},{"$f":"ROUND(SUM(I965:U965)-H965,0)","v":0}]
[{"$f":"ROW()","v":966}]
[{"$f":"ROW()","v":967},null,"T00","Unclassified Trans Plant - Acct 300",null,"F10",null,{"$f":"+Distribution!H967+Transmission!H967+Generation!H967+Retail!H967+Misc!H967","v":115472333.60234219},{"$f":"+Distribution!I967+Transmission!I967+Generation!I967+Retail!I967+Misc!I967","v":40576087.350530721},{"$f":"+Distribution!J967+Transmission!J967+Generation!J967+Retail!J967+Misc!J967","v":32651086.231479615},{"$f":"+Distribution!K967+Transmission!K967+Generation!K967+Retail!K967+Misc!K967","v":10358218.494100459},{"$f":"+Distribution!L967+Transmission!L967+Generation!L967+Retail!L967+Misc!L967","v":274817.14891203982},{"$f":"+Distribution!M967+Transmission!M967+Generation!M967+Retail!M967+Misc!M967","v":18274578.014005236},{"$f":"+Distribution!N967+Transmission!N967+Generation!N967+Retail!N967+Misc!N967","v":973482.09068455279},{"$f":"+Distribution!O967+Transmission!O967+Generation!O967+Retail!O967+Misc!O967","v":24121.767441040334},{"$f":"+Distribution!P967+Transmission!P967+Generation!P967+Retail!P967+Misc!P967","v":49642.124720776555},{"$f":"+Distribution!Q967+Transmission!Q967+Generation!Q967+Retail!Q967+Misc!Q967","v":7323528.9420189373},{"$f":"+Distribution!R967+Transmission!R967+Generation!R967+Retail!R967+Misc!R967","v":73553.290116774544},{"$f":"+Distribution!S967+Transmission!S967+Generation!S967+Retail!S967+Misc!S967","v":943048.43326928292},{"$f":"+Distribution!T967+Transmission!T967+Generation!T967+Retail!T967+Misc!T967","v":2257775.8798223468},{"$f":"+Distribution!U967+Transmission!U967+Generation!U967+Retail!U967+Misc!U967","v":1692393.8352403969},{"$f":"ROUND(SUM(I967:U967)-H967,0)","v":0}]
[{"$f":"ROW()","v":968},null,"TS0","Unclassified Trans Sub - Acct 300",null,"F10",null,{"$f":"+Distribution!H968+Transmission!H968+Generation!H968+Retail!H968+Misc!H968","v":0},{"$f":"+Distribution!I968+Transmission!I968+Generation!I968+Retail!I968+Misc!I968","v":0},{"$f":"+Distribution!J968+Transmission!J968+Generation!J968+Retail!J968+Misc!J968","v":0},{"$f":"+Distribution!K968+Transmission!K968+Generation!K968+Retail!K968+Misc!K968","v":0},{"$f":"+Distribution!L968+Transmission!L968+Generation!L968+Retail!L968+Misc!L968","v":0},{"$f":"+Distribution!M968+Transmission!M968+Generation!M968+Retail!M968+Misc!M968","v":0},{"$f":"+Distribution!N968+Transmission!N968+Generation!N968+Retail!N968+Misc!N968","v":0},{"$f":"+Distribution!O968+Transmission!O968+Generation!O968+Retail!O968+Misc!O968","v":0},{"$f":"+Distribution!P968+Transmission!P968+Generation!P968+Retail!P968+Misc!P968","v":0},{"$f":"+Distribution!Q968+Transmission!Q968+Generation!Q968+Retail!Q968+Misc!Q968","v":0},{"$f":"+Distribution!R968+Transmission!R968+Generation!R968+Retail!R968+Misc!R968","v":0},{"$f":"+Distribution!S968+Transmission!S968+Generation!S968+Retail!S968+Misc!S968","v":0},{"$f":"+Distribution!T968+Transmission!T968+Generation!T968+Retail!T968+Misc!T968","v":0},{"$f":"+Distribution!U968+Transmission!U968+Generation!U968+Retail!U968+Misc!U968","v":0},{"$f":"ROUND(SUM(I968:U968)-H968,0)","v":0}]
[{"$f":"ROW()","v":969}]
[{"$f":"ROW()","v":970},null,"TOTAL TRANSMISSION PLANT",null,null,null,null,{"$f":"+Distribution!H970+Transmission!H970+Generation!H970+Retail!H970+Misc!H970","v":1843903887.0481851},{"$f":"+Distribution!I970+Transmission!I970+Generation!I970+Retail!I970+Misc!I970","v":642400613.64255321},{"$f":"+Distribution!J970+Transmission!J970+Generation!J970+Retail!J970+Misc!J970","v":516931996.17789376},{"$f":"+Distribution!K970+Transmission!K970+Generation!K970+Retail!K970+Misc!K970","v":163991314.86902085},{"$f":"+Distribution!L970+Transmission!L970+Generation!L970+Retail!L970+Misc!L970","v":4350905.0928312875},{"$f":"+Distribution!M970+Transmission!M970+Generation!M970+Retail!M970+Misc!M970","v":303849708.45627075},{"$f":"+Distribution!N970+Transmission!N970+Generation!N970+Retail!N970+Misc!N970","v":15412168.428743608},{"$f":"+Distribution!O970+Transmission!O970+Generation!O970+Retail!O970+Misc!O970","v":381895.82135904464},{"$f":"+Distribution!P970+Transmission!P970+Generation!P970+Retail!P970+Misc!P970","v":785934.11699982244},{"$f":"+Distribution!Q970+Transmission!Q970+Generation!Q970+Retail!Q970+Misc!Q970","v":115946109.97702391},{"$f":"+Distribution!R970+Transmission!R970+Generation!R970+Retail!R970+Misc!R970","v":1164495.6867884574},{"$f":"+Distribution!S970+Transmission!S970+Generation!S970+Retail!S970+Misc!S970","v":15006034.975513389},{"$f":"+Distribution!T970+Transmission!T970+Generation!T970+Retail!T970+Misc!T970","v":35745107.657509528},{"$f":"+Distribution!U970+Transmission!U970+Generation!U970+Retail!U970+Misc!U970","v":27937602.14567741},{"$f":"ROUND(SUM(I970:U970)-H970,0)","v":0}]
[{"$f":"ROW()","v":971},null,null,null,null,null,null,"DISTRIBUTION PLANT"]
[{"$f":"ROW()","v":972},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":973},null,null,null,null,null,null,{"$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":"'Hot Sheet'!R10","v":"Mobile"}]
[{"$f":"ROW()","v":974},null,"FERC",null,null,"COS",null,{"$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."},{"$f":"'Hot Sheet'!R11","v":"Home Park"},{"$f":"'Hot Sheet'!S11","v":"Industrial"},{"$f":"'Hot Sheet'!T11","v":"Industrial"},{"$f":"'Hot Sheet'!U11","v":"Industrial"}]
[{"$f":"ROW()","v":975},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$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"},{"$f":"'Hot Sheet'!R12","v":"Sch 25"},{"$f":"'Hot Sheet'!S12","v":"Cust A"},{"$f":"'Hot Sheet'!T12","v":"Cust B"},{"$f":"'Hot Sheet'!U12","v":"Cust C"}]
[{"$f":"ROW()","v":976}]
[{"$f":"ROW()","v":977},null,"360","Land and Land Rights"]
[{"$f":"ROW()","v":978},null,null,null,"Demand Primary","F20",null,{"$f":"+Distribution!H978+Transmission!H978+Generation!H978+Retail!H978+Misc!H978","v":31295185.634999901},{"$f":"+Distribution!I978+Transmission!I978+Generation!I978+Retail!I978+Misc!I978","v":15546759.681357333},{"$f":"+Distribution!J978+Transmission!J978+Generation!J978+Retail!J978+Misc!J978","v":10100642.22606219},{"$f":"+Distribution!K978+Transmission!K978+Generation!K978+Retail!K978+Misc!K978","v":2925390.7864459488},{"$f":"+Distribution!L978+Transmission!L978+Generation!L978+Retail!L978+Misc!L978","v":22472.128841464499},{"$f":"+Distribution!M978+Transmission!M978+Generation!M978+Retail!M978+Misc!M978","v":0},{"$f":"+Distribution!N978+Transmission!N978+Generation!N978+Retail!N978+Misc!N978","v":294033.72301756387},{"$f":"+Distribution!O978+Transmission!O978+Generation!O978+Retail!O978+Misc!O978","v":5528.0432510303535},{"$f":"+Distribution!P978+Transmission!P978+Generation!P978+Retail!P978+Misc!P978","v":4304.8214543913718},{"$f":"+Distribution!Q978+Transmission!Q978+Generation!Q978+Retail!Q978+Misc!Q978","v":2369158.3778778249},{"$f":"+Distribution!R978+Transmission!R978+Generation!R978+Retail!R978+Misc!R978","v":26895.846692155021},{"$f":"+Distribution!S978+Transmission!S978+Generation!S978+Retail!S978+Misc!S978","v":0},{"$f":"+Distribution!T978+Transmission!T978+Generation!T978+Retail!T978+Misc!T978","v":0},{"$f":"+Distribution!U978+Transmission!U978+Generation!U978+Retail!U978+Misc!U978","v":0},{"$f":"ROUND(SUM(I978:U978)-H978,0)","v":0}]
[{"$f":"ROW()","v":979},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H979+Transmission!H979+Generation!H979+Retail!H979+Misc!H979","v":0},{"$f":"+Distribution!I979+Transmission!I979+Generation!I979+Retail!I979+Misc!I979","v":0},{"$f":"+Distribution!J979+Transmission!J979+Generation!J979+Retail!J979+Misc!J979","v":0},{"$f":"+Distribution!K979+Transmission!K979+Generation!K979+Retail!K979+Misc!K979","v":0},{"$f":"+Distribution!L979+Transmission!L979+Generation!L979+Retail!L979+Misc!L979","v":0},{"$f":"+Distribution!M979+Transmission!M979+Generation!M979+Retail!M979+Misc!M979","v":0},{"$f":"+Distribution!N979+Transmission!N979+Generation!N979+Retail!N979+Misc!N979","v":0},{"$f":"+Distribution!O979+Transmission!O979+Generation!O979+Retail!O979+Misc!O979","v":0},{"$f":"+Distribution!P979+Transmission!P979+Generation!P979+Retail!P979+Misc!P979","v":0},{"$f":"+Distribution!Q979+Transmission!Q979+Generation!Q979+Retail!Q979+Misc!Q979","v":0},{"$f":"+Distribution!R979+Transmission!R979+Generation!R979+Retail!R979+Misc!R979","v":0},{"$f":"+Distribution!S979+Transmission!S979+Generation!S979+Retail!S979+Misc!S979","v":0},{"$f":"+Distribution!T979+Transmission!T979+Generation!T979+Retail!T979+Misc!T979","v":0},{"$f":"+Distribution!U979+Transmission!U979+Generation!U979+Retail!U979+Misc!U979","v":0},{"$f":"ROUND(SUM(I979:U979)-H979,0)","v":0}]
[{"$f":"ROW()","v":980},null,null,null,null,null,null,{"$f":"+Distribution!H980+Transmission!H980+Generation!H980+Retail!H980+Misc!H980","v":31295185.634999901},{"$f":"+Distribution!I980+Transmission!I980+Generation!I980+Retail!I980+Misc!I980","v":15546759.681357333},{"$f":"+Distribution!J980+Transmission!J980+Generation!J980+Retail!J980+Misc!J980","v":10100642.22606219},{"$f":"+Distribution!K980+Transmission!K980+Generation!K980+Retail!K980+Misc!K980","v":2925390.7864459488},{"$f":"+Distribution!L980+Transmission!L980+Generation!L980+Retail!L980+Misc!L980","v":22472.128841464499},{"$f":"+Distribution!M980+Transmission!M980+Generation!M980+Retail!M980+Misc!M980","v":0},{"$f":"+Distribution!N980+Transmission!N980+Generation!N980+Retail!N980+Misc!N980","v":294033.72301756387},{"$f":"+Distribution!O980+Transmission!O980+Generation!O980+Retail!O980+Misc!O980","v":5528.0432510303535},{"$f":"+Distribution!P980+Transmission!P980+Generation!P980+Retail!P980+Misc!P980","v":4304.8214543913718},{"$f":"+Distribution!Q980+Transmission!Q980+Generation!Q980+Retail!Q980+Misc!Q980","v":2369158.3778778249},{"$f":"+Distribution!R980+Transmission!R980+Generation!R980+Retail!R980+Misc!R980","v":26895.846692155021},{"$f":"+Distribution!S980+Transmission!S980+Generation!S980+Retail!S980+Misc!S980","v":0},{"$f":"+Distribution!T980+Transmission!T980+Generation!T980+Retail!T980+Misc!T980","v":0},{"$f":"+Distribution!U980+Transmission!U980+Generation!U980+Retail!U980+Misc!U980","v":0},{"$f":"ROUND(SUM(I980:U980)-H980,0)","v":0}]
[{"$f":"ROW()","v":981},null,"361","Structures and Improvements"]
[{"$f":"ROW()","v":982},null,null,null,"Demand Primary","F20",null,{"$f":"+Distribution!H982+Transmission!H982+Generation!H982+Retail!H982+Misc!H982","v":37959194.704999998},{"$f":"+Distribution!I982+Transmission!I982+Generation!I982+Retail!I982+Misc!I982","v":18857292.768907029},{"$f":"+Distribution!J982+Transmission!J982+Generation!J982+Retail!J982+Misc!J982","v":12251476.932472285},{"$f":"+Distribution!K982+Transmission!K982+Generation!K982+Retail!K982+Misc!K982","v":3548324.6447569821},{"$f":"+Distribution!L982+Transmission!L982+Generation!L982+Retail!L982+Misc!L982","v":27257.352746774966},{"$f":"+Distribution!M982+Transmission!M982+Generation!M982+Retail!M982+Misc!M982","v":0},{"$f":"+Distribution!N982+Transmission!N982+Generation!N982+Retail!N982+Misc!N982","v":356645.37900606648},{"$f":"+Distribution!O982+Transmission!O982+Generation!O982+Retail!O982+Misc!O982","v":6705.1869431584864},{"$f":"+Distribution!P982+Transmission!P982+Generation!P982+Retail!P982+Misc!P982","v":5221.4918186889317},{"$f":"+Distribution!Q982+Transmission!Q982+Generation!Q982+Retail!Q982+Misc!Q982","v":2873647.8895421191},{"$f":"+Distribution!R982+Transmission!R982+Generation!R982+Retail!R982+Misc!R982","v":32623.058806896443},{"$f":"+Distribution!S982+Transmission!S982+Generation!S982+Retail!S982+Misc!S982","v":0},{"$f":"+Distribution!T982+Transmission!T982+Generation!T982+Retail!T982+Misc!T982","v":0},{"$f":"+Distribution!U982+Transmission!U982+Generation!U982+Retail!U982+Misc!U982","v":0},{"$f":"ROUND(SUM(I982:U982)-H982,0)","v":0}]
[{"$f":"ROW()","v":983},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H983+Transmission!H983+Generation!H983+Retail!H983+Misc!H983","v":0},{"$f":"+Distribution!I983+Transmission!I983+Generation!I983+Retail!I983+Misc!I983","v":0},{"$f":"+Distribution!J983+Transmission!J983+Generation!J983+Retail!J983+Misc!J983","v":0},{"$f":"+Distribution!K983+Transmission!K983+Generation!K983+Retail!K983+Misc!K983","v":0},{"$f":"+Distribution!L983+Transmission!L983+Generation!L983+Retail!L983+Misc!L983","v":0},{"$f":"+Distribution!M983+Transmission!M983+Generation!M983+Retail!M983+Misc!M983","v":0},{"$f":"+Distribution!N983+Transmission!N983+Generation!N983+Retail!N983+Misc!N983","v":0},{"$f":"+Distribution!O983+Transmission!O983+Generation!O983+Retail!O983+Misc!O983","v":0},{"$f":"+Distribution!P983+Transmission!P983+Generation!P983+Retail!P983+Misc!P983","v":0},{"$f":"+Distribution!Q983+Transmission!Q983+Generation!Q983+Retail!Q983+Misc!Q983","v":0},{"$f":"+Distribution!R983+Transmission!R983+Generation!R983+Retail!R983+Misc!R983","v":0},{"$f":"+Distribution!S983+Transmission!S983+Generation!S983+Retail!S983+Misc!S983","v":0},{"$f":"+Distribution!T983+Transmission!T983+Generation!T983+Retail!T983+Misc!T983","v":0},{"$f":"+Distribution!U983+Transmission!U983+Generation!U983+Retail!U983+Misc!U983","v":0},{"$f":"ROUND(SUM(I983:U983)-H983,0)","v":0}]
[{"$f":"ROW()","v":984},null,null,null,null,null,null,{"$f":"+Distribution!H984+Transmission!H984+Generation!H984+Retail!H984+Misc!H984","v":37959194.704999998},{"$f":"+Distribution!I984+Transmission!I984+Generation!I984+Retail!I984+Misc!I984","v":18857292.768907029},{"$f":"+Distribution!J984+Transmission!J984+Generation!J984+Retail!J984+Misc!J984","v":12251476.932472285},{"$f":"+Distribution!K984+Transmission!K984+Generation!K984+Retail!K984+Misc!K984","v":3548324.6447569821},{"$f":"+Distribution!L984+Transmission!L984+Generation!L984+Retail!L984+Misc!L984","v":27257.352746774966},{"$f":"+Distribution!M984+Transmission!M984+Generation!M984+Retail!M984+Misc!M984","v":0},{"$f":"+Distribution!N984+Transmission!N984+Generation!N984+Retail!N984+Misc!N984","v":356645.37900606648},{"$f":"+Distribution!O984+Transmission!O984+Generation!O984+Retail!O984+Misc!O984","v":6705.1869431584864},{"$f":"+Distribution!P984+Transmission!P984+Generation!P984+Retail!P984+Misc!P984","v":5221.4918186889317},{"$f":"+Distribution!Q984+Transmission!Q984+Generation!Q984+Retail!Q984+Misc!Q984","v":2873647.8895421191},{"$f":"+Distribution!R984+Transmission!R984+Generation!R984+Retail!R984+Misc!R984","v":32623.058806896443},{"$f":"+Distribution!S984+Transmission!S984+Generation!S984+Retail!S984+Misc!S984","v":0},{"$f":"+Distribution!T984+Transmission!T984+Generation!T984+Retail!T984+Misc!T984","v":0},{"$f":"+Distribution!U984+Transmission!U984+Generation!U984+Retail!U984+Misc!U984","v":0},{"$f":"ROUND(SUM(I984:U984)-H984,0)","v":0}]
[{"$f":"ROW()","v":985},null,"362","Station Equipment"]
[{"$f":"ROW()","v":986},null,null,null,"Demand Primary","F20",null,{"$f":"+Distribution!H986+Transmission!H986+Generation!H986+Retail!H986+Misc!H986","v":402049925.71499896},{"$f":"+Distribution!I986+Transmission!I986+Generation!I986+Retail!I986+Misc!I986","v":199729557.37984636},{"$f":"+Distribution!J986+Transmission!J986+Generation!J986+Retail!J986+Misc!J986","v":129763168.81534608},{"$f":"+Distribution!K986+Transmission!K986+Generation!K986+Retail!K986+Misc!K986","v":37582558.61126928},{"$f":"+Distribution!L986+Transmission!L986+Generation!L986+Retail!L986+Misc!L986","v":288699.92454252194},{"$f":"+Distribution!M986+Transmission!M986+Generation!M986+Retail!M986+Misc!M986","v":0},{"$f":"+Distribution!N986+Transmission!N986+Generation!N986+Retail!N986+Misc!N986","v":3777457.5896653417},{"$f":"+Distribution!O986+Transmission!O986+Generation!O986+Retail!O986+Misc!O986","v":71018.891031609688},{"$f":"+Distribution!P986+Transmission!P986+Generation!P986+Retail!P986+Misc!P986","v":55304.134193048078},{"$f":"+Distribution!Q986+Transmission!Q986+Generation!Q986+Retail!Q986+Misc!Q986","v":30436628.845798183},{"$f":"+Distribution!R986+Transmission!R986+Generation!R986+Retail!R986+Misc!R986","v":345531.52330655477},{"$f":"+Distribution!S986+Transmission!S986+Generation!S986+Retail!S986+Misc!S986","v":0},{"$f":"+Distribution!T986+Transmission!T986+Generation!T986+Retail!T986+Misc!T986","v":0},{"$f":"+Distribution!U986+Transmission!U986+Generation!U986+Retail!U986+Misc!U986","v":0},{"$f":"ROUND(SUM(I986:U986)-H986,0)","v":0}]
[{"$f":"ROW()","v":987},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H987+Transmission!H987+Generation!H987+Retail!H987+Misc!H987","v":0},{"$f":"+Distribution!I987+Transmission!I987+Generation!I987+Retail!I987+Misc!I987","v":0},{"$f":"+Distribution!J987+Transmission!J987+Generation!J987+Retail!J987+Misc!J987","v":0},{"$f":"+Distribution!K987+Transmission!K987+Generation!K987+Retail!K987+Misc!K987","v":0},{"$f":"+Distribution!L987+Transmission!L987+Generation!L987+Retail!L987+Misc!L987","v":0},{"$f":"+Distribution!M987+Transmission!M987+Generation!M987+Retail!M987+Misc!M987","v":0},{"$f":"+Distribution!N987+Transmission!N987+Generation!N987+Retail!N987+Misc!N987","v":0},{"$f":"+Distribution!O987+Transmission!O987+Generation!O987+Retail!O987+Misc!O987","v":0},{"$f":"+Distribution!P987+Transmission!P987+Generation!P987+Retail!P987+Misc!P987","v":0},{"$f":"+Distribution!Q987+Transmission!Q987+Generation!Q987+Retail!Q987+Misc!Q987","v":0},{"$f":"+Distribution!R987+Transmission!R987+Generation!R987+Retail!R987+Misc!R987","v":0},{"$f":"+Distribution!S987+Transmission!S987+Generation!S987+Retail!S987+Misc!S987","v":0},{"$f":"+Distribution!T987+Transmission!T987+Generation!T987+Retail!T987+Misc!T987","v":0},{"$f":"+Distribution!U987+Transmission!U987+Generation!U987+Retail!U987+Misc!U987","v":0},{"$f":"ROUND(SUM(I987:U987)-H987,0)","v":0}]
[{"$f":"ROW()","v":988},null,null,null,null,null,null,{"$f":"+Distribution!H988+Transmission!H988+Generation!H988+Retail!H988+Misc!H988","v":402049925.71499896},{"$f":"+Distribution!I988+Transmission!I988+Generation!I988+Retail!I988+Misc!I988","v":199729557.37984636},{"$f":"+Distribution!J988+Transmission!J988+Generation!J988+Retail!J988+Misc!J988","v":129763168.81534608},{"$f":"+Distribution!K988+Transmission!K988+Generation!K988+Retail!K988+Misc!K988","v":37582558.61126928},{"$f":"+Distribution!L988+Transmission!L988+Generation!L988+Retail!L988+Misc!L988","v":288699.92454252194},{"$f":"+Distribution!M988+Transmission!M988+Generation!M988+Retail!M988+Misc!M988","v":0},{"$f":"+Distribution!N988+Transmission!N988+Generation!N988+Retail!N988+Misc!N988","v":3777457.5896653417},{"$f":"+Distribution!O988+Transmission!O988+Generation!O988+Retail!O988+Misc!O988","v":71018.891031609688},{"$f":"+Distribution!P988+Transmission!P988+Generation!P988+Retail!P988+Misc!P988","v":55304.134193048078},{"$f":"+Distribution!Q988+Transmission!Q988+Generation!Q988+Retail!Q988+Misc!Q988","v":30436628.845798183},{"$f":"+Distribution!R988+Transmission!R988+Generation!R988+Retail!R988+Misc!R988","v":345531.52330655477},{"$f":"+Distribution!S988+Transmission!S988+Generation!S988+Retail!S988+Misc!S988","v":0},{"$f":"+Distribution!T988+Transmission!T988+Generation!T988+Retail!T988+Misc!T988","v":0},{"$f":"+Distribution!U988+Transmission!U988+Generation!U988+Retail!U988+Misc!U988","v":0},{"$f":"ROUND(SUM(I988:U988)-H988,0)","v":0}]
[{"$f":"ROW()","v":989},null,"364","Poles, Towers & Fixtures"]
[{"$f":"ROW()","v":990},null,null,null,"Demand Primary","F20",null,{"$f":"+Distribution!H990+Transmission!H990+Generation!H990+Retail!H990+Misc!H990","v":310759986.95741057},{"$f":"+Distribution!I990+Transmission!I990+Generation!I990+Retail!I990+Misc!I990","v":154378724.32382575},{"$f":"+Distribution!J990+Transmission!J990+Generation!J990+Retail!J990+Misc!J990","v":100298987.93513153},{"$f":"+Distribution!K990+Transmission!K990+Generation!K990+Retail!K990+Misc!K990","v":29049017.738516282},{"$f":"+Distribution!L990+Transmission!L990+Generation!L990+Retail!L990+Misc!L990","v":223147.3731176281},{"$f":"+Distribution!M990+Transmission!M990+Generation!M990+Retail!M990+Misc!M990","v":0},{"$f":"+Distribution!N990+Transmission!N990+Generation!N990+Retail!N990+Misc!N990","v":2919743.5348581634},{"$f":"+Distribution!O990+Transmission!O990+Generation!O990+Retail!O990+Misc!O990","v":54893.256382187283},{"$f":"+Distribution!P990+Transmission!P990+Generation!P990+Retail!P990+Misc!P990","v":42746.711095540311},{"$f":"+Distribution!Q990+Transmission!Q990+Generation!Q990+Retail!Q990+Misc!Q990","v":23525651.363638416},{"$f":"+Distribution!R990+Transmission!R990+Generation!R990+Retail!R990+Misc!R990","v":267074.72084508167},{"$f":"+Distribution!S990+Transmission!S990+Generation!S990+Retail!S990+Misc!S990","v":0},{"$f":"+Distribution!T990+Transmission!T990+Generation!T990+Retail!T990+Misc!T990","v":0},{"$f":"+Distribution!U990+Transmission!U990+Generation!U990+Retail!U990+Misc!U990","v":0},{"$f":"ROUND(SUM(I990:U990)-H990,0)","v":0}]
[{"$f":"ROW()","v":991},null,null,null,"Demand Secondary","F22",null,{"$f":"+Distribution!H991+Transmission!H991+Generation!H991+Retail!H991+Misc!H991","v":1778169.8715884418},{"$f":"+Distribution!I991+Transmission!I991+Generation!I991+Retail!I991+Misc!I991","v":1583855.9632071161},{"$f":"+Distribution!J991+Transmission!J991+Generation!J991+Retail!J991+Misc!J991","v":0},{"$f":"+Distribution!K991+Transmission!K991+Generation!K991+Retail!K991+Misc!K991","v":0},{"$f":"+Distribution!L991+Transmission!L991+Generation!L991+Retail!L991+Misc!L991","v":0},{"$f":"+Distribution!M991+Transmission!M991+Generation!M991+Retail!M991+Misc!M991","v":0},{"$f":"+Distribution!N991+Transmission!N991+Generation!N991+Retail!N991+Misc!N991","v":0},{"$f":"+Distribution!O991+Transmission!O991+Generation!O991+Retail!O991+Misc!O991","v":0},{"$f":"+Distribution!P991+Transmission!P991+Generation!P991+Retail!P991+Misc!P991","v":0},{"$f":"+Distribution!Q991+Transmission!Q991+Generation!Q991+Retail!Q991+Misc!Q991","v":194313.9083813258},{"$f":"+Distribution!R991+Transmission!R991+Generation!R991+Retail!R991+Misc!R991","v":0},{"$f":"+Distribution!S991+Transmission!S991+Generation!S991+Retail!S991+Misc!S991","v":0},{"$f":"+Distribution!T991+Transmission!T991+Generation!T991+Retail!T991+Misc!T991","v":0},{"$f":"+Distribution!U991+Transmission!U991+Generation!U991+Retail!U991+Misc!U991","v":0},{"$f":"ROUND(SUM(I991:U991)-H991,0)","v":0}]
[{"$f":"ROW()","v":992},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H992+Transmission!H992+Generation!H992+Retail!H992+Misc!H992","v":4019781},{"$f":"+Distribution!I992+Transmission!I992+Generation!I992+Retail!I992+Misc!I992","v":0},{"$f":"+Distribution!J992+Transmission!J992+Generation!J992+Retail!J992+Misc!J992","v":0},{"$f":"+Distribution!K992+Transmission!K992+Generation!K992+Retail!K992+Misc!K992","v":0},{"$f":"+Distribution!L992+Transmission!L992+Generation!L992+Retail!L992+Misc!L992","v":4019781},{"$f":"+Distribution!M992+Transmission!M992+Generation!M992+Retail!M992+Misc!M992","v":0},{"$f":"+Distribution!N992+Transmission!N992+Generation!N992+Retail!N992+Misc!N992","v":0},{"$f":"+Distribution!O992+Transmission!O992+Generation!O992+Retail!O992+Misc!O992","v":0},{"$f":"+Distribution!P992+Transmission!P992+Generation!P992+Retail!P992+Misc!P992","v":0},{"$f":"+Distribution!Q992+Transmission!Q992+Generation!Q992+Retail!Q992+Misc!Q992","v":0},{"$f":"+Distribution!R992+Transmission!R992+Generation!R992+Retail!R992+Misc!R992","v":0},{"$f":"+Distribution!S992+Transmission!S992+Generation!S992+Retail!S992+Misc!S992","v":0},{"$f":"+Distribution!T992+Transmission!T992+Generation!T992+Retail!T992+Misc!T992","v":0},{"$f":"+Distribution!U992+Transmission!U992+Generation!U992+Retail!U992+Misc!U992","v":0},{"$f":"ROUND(SUM(I992:U992)-H992,0)","v":0}]
[{"$f":"ROW()","v":993},null,null,null,null,null,null,{"$f":"+Distribution!H993+Transmission!H993+Generation!H993+Retail!H993+Misc!H993","v":316557937.82899904},{"$f":"+Distribution!I993+Transmission!I993+Generation!I993+Retail!I993+Misc!I993","v":155962580.28703287},{"$f":"+Distribution!J993+Transmission!J993+Generation!J993+Retail!J993+Misc!J993","v":100298987.93513153},{"$f":"+Distribution!K993+Transmission!K993+Generation!K993+Retail!K993+Misc!K993","v":29049017.738516282},{"$f":"+Distribution!L993+Transmission!L993+Generation!L993+Retail!L993+Misc!L993","v":4242928.3731176285},{"$f":"+Distribution!M993+Transmission!M993+Generation!M993+Retail!M993+Misc!M993","v":0},{"$f":"+Distribution!N993+Transmission!N993+Generation!N993+Retail!N993+Misc!N993","v":2919743.5348581634},{"$f":"+Distribution!O993+Transmission!O993+Generation!O993+Retail!O993+Misc!O993","v":54893.256382187283},{"$f":"+Distribution!P993+Transmission!P993+Generation!P993+Retail!P993+Misc!P993","v":42746.711095540311},{"$f":"+Distribution!Q993+Transmission!Q993+Generation!Q993+Retail!Q993+Misc!Q993","v":23719965.27201974},{"$f":"+Distribution!R993+Transmission!R993+Generation!R993+Retail!R993+Misc!R993","v":267074.72084508167},{"$f":"+Distribution!S993+Transmission!S993+Generation!S993+Retail!S993+Misc!S993","v":0},{"$f":"+Distribution!T993+Transmission!T993+Generation!T993+Retail!T993+Misc!T993","v":0},{"$f":"+Distribution!U993+Transmission!U993+Generation!U993+Retail!U993+Misc!U993","v":0},{"$f":"ROUND(SUM(I993:U993)-H993,0)","v":0}]
[{"$f":"ROW()","v":994},null,"365","Overhead Conductors"]
[{"$f":"ROW()","v":995},null,null,null,"Demand Primary","F20",null,{"$f":"+Distribution!H995+Transmission!H995+Generation!H995+Retail!H995+Misc!H995","v":85587343.259539634},{"$f":"+Distribution!I995+Transmission!I995+Generation!I995+Retail!I995+Misc!I995","v":42517909.078442357},{"$f":"+Distribution!J995+Transmission!J995+Generation!J995+Retail!J995+Misc!J995","v":27623646.123286143},{"$f":"+Distribution!K995+Transmission!K995+Generation!K995+Retail!K995+Misc!K995","v":8000477.4001988377},{"$f":"+Distribution!L995+Transmission!L995+Generation!L995+Retail!L995+Misc!L995","v":61457.689606289146},{"$f":"+Distribution!M995+Transmission!M995+Generation!M995+Retail!M995+Misc!M995","v":0},{"$f":"+Distribution!N995+Transmission!N995+Generation!N995+Retail!N995+Misc!N995","v":804135.35408590082},{"$f":"+Distribution!O995+Transmission!O995+Generation!O995+Retail!O995+Misc!O995","v":15118.316944903394},{"$f":"+Distribution!P995+Transmission!P995+Generation!P995+Retail!P995+Misc!P995","v":11773.00035172091},{"$f":"+Distribution!Q995+Transmission!Q995+Generation!Q995+Retail!Q995+Misc!Q995","v":6479270.4439774817},{"$f":"+Distribution!R995+Transmission!R995+Generation!R995+Retail!R995+Misc!R995","v":73555.852646005005},{"$f":"+Distribution!S995+Transmission!S995+Generation!S995+Retail!S995+Misc!S995","v":0},{"$f":"+Distribution!T995+Transmission!T995+Generation!T995+Retail!T995+Misc!T995","v":0},{"$f":"+Distribution!U995+Transmission!U995+Generation!U995+Retail!U995+Misc!U995","v":0},{"$f":"ROUND(SUM(I995:U995)-H995,0)","v":0}]
[{"$f":"ROW()","v":996},null,null,null,"Demand Secondary","F22",null,{"$f":"+Distribution!H996+Transmission!H996+Generation!H996+Retail!H996+Misc!H996","v":112508543.88545936},{"$f":"+Distribution!I996+Transmission!I996+Generation!I996+Retail!I996+Misc!I996","v":100213894.62951051},{"$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},{"$f":"+Distribution!Q996+Transmission!Q996+Generation!Q996+Retail!Q996+Misc!Q996","v":12294649.255948866},{"$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":"+Distribution!T996+Transmission!T996+Generation!T996+Retail!T996+Misc!T996","v":0},{"$f":"+Distribution!U996+Transmission!U996+Generation!U996+Retail!U996+Misc!U996","v":0},{"$f":"ROUND(SUM(I996:U996)-H996,0)","v":0}]
[{"$f":"ROW()","v":997},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H997+Transmission!H997+Generation!H997+Retail!H997+Misc!H997","v":1702320},{"$f":"+Distribution!I997+Transmission!I997+Generation!I997+Retail!I997+Misc!I997","v":0},{"$f":"+Distribution!J997+Transmission!J997+Generation!J997+Retail!J997+Misc!J997","v":0},{"$f":"+Distribution!K997+Transmission!K997+Generation!K997+Retail!K997+Misc!K997","v":0},{"$f":"+Distribution!L997+Transmission!L997+Generation!L997+Retail!L997+Misc!L997","v":1702320},{"$f":"+Distribution!M997+Transmission!M997+Generation!M997+Retail!M997+Misc!M997","v":0},{"$f":"+Distribution!N997+Transmission!N997+Generation!N997+Retail!N997+Misc!N997","v":0},{"$f":"+Distribution!O997+Transmission!O997+Generation!O997+Retail!O997+Misc!O997","v":0},{"$f":"+Distribution!P997+Transmission!P997+Generation!P997+Retail!P997+Misc!P997","v":0},{"$f":"+Distribution!Q997+Transmission!Q997+Generation!Q997+Retail!Q997+Misc!Q997","v":0},{"$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":"+Distribution!T997+Transmission!T997+Generation!T997+Retail!T997+Misc!T997","v":0},{"$f":"+Distribution!U997+Transmission!U997+Generation!U997+Retail!U997+Misc!U997","v":0},{"$f":"ROUND(SUM(I997:U997)-H997,0)","v":0}]
[{"$f":"ROW()","v":998},null,null,null,null,null,null,{"$f":"+Distribution!H998+Transmission!H998+Generation!H998+Retail!H998+Misc!H998","v":199798207.144999},{"$f":"+Distribution!I998+Transmission!I998+Generation!I998+Retail!I998+Misc!I998","v":142731803.70795286},{"$f":"+Distribution!J998+Transmission!J998+Generation!J998+Retail!J998+Misc!J998","v":27623646.123286143},{"$f":"+Distribution!K998+Transmission!K998+Generation!K998+Retail!K998+Misc!K998","v":8000477.4001988377},{"$f":"+Distribution!L998+Transmission!L998+Generation!L998+Retail!L998+Misc!L998","v":1763777.6896062891},{"$f":"+Distribution!M998+Transmission!M998+Generation!M998+Retail!M998+Misc!M998","v":0},{"$f":"+Distribution!N998+Transmission!N998+Generation!N998+Retail!N998+Misc!N998","v":804135.35408590082},{"$f":"+Distribution!O998+Transmission!O998+Generation!O998+Retail!O998+Misc!O998","v":15118.316944903394},{"$f":"+Distribution!P998+Transmission!P998+Generation!P998+Retail!P998+Misc!P998","v":11773.00035172091},{"$f":"+Distribution!Q998+Transmission!Q998+Generation!Q998+Retail!Q998+Misc!Q998","v":18773919.699926347},{"$f":"+Distribution!R998+Transmission!R998+Generation!R998+Retail!R998+Misc!R998","v":73555.852646005005},{"$f":"+Distribution!S998+Transmission!S998+Generation!S998+Retail!S998+Misc!S998","v":0},{"$f":"+Distribution!T998+Transmission!T998+Generation!T998+Retail!T998+Misc!T998","v":0},{"$f":"+Distribution!U998+Transmission!U998+Generation!U998+Retail!U998+Misc!U998","v":0},{"$f":"ROUND(SUM(I998:U998)-H998,0)","v":0}]
[{"$f":"ROW()","v":999},null,"366","Underground Conduit"]
[{"$f":"ROW()","v":1000},null,null,null,"Demand Primary","F20",null,{"$f":"+Distribution!H1000+Transmission!H1000+Generation!H1000+Retail!H1000+Misc!H1000","v":117921644.31365611},{"$f":"+Distribution!I1000+Transmission!I1000+Generation!I1000+Retail!I1000+Misc!I1000","v":58580878.437882915},{"$f":"+Distribution!J1000+Transmission!J1000+Generation!J1000+Retail!J1000+Misc!J1000","v":38059666.870584615},{"$f":"+Distribution!K1000+Transmission!K1000+Generation!K1000+Retail!K1000+Misc!K1000","v":11023001.934582612},{"$f":"+Distribution!L1000+Transmission!L1000+Generation!L1000+Retail!L1000+Misc!L1000","v":84675.975887172201},{"$f":"+Distribution!M1000+Transmission!M1000+Generation!M1000+Retail!M1000+Misc!M1000","v":0},{"$f":"+Distribution!N1000+Transmission!N1000+Generation!N1000+Retail!N1000+Misc!N1000","v":1107932.0795950075},{"$f":"+Distribution!O1000+Transmission!O1000+Generation!O1000+Retail!O1000+Misc!O1000","v":20829.91159092099},{"$f":"+Distribution!P1000+Transmission!P1000+Generation!P1000+Retail!P1000+Misc!P1000","v":16220.757732486822},{"$f":"+Distribution!Q1000+Transmission!Q1000+Generation!Q1000+Retail!Q1000+Misc!Q1000","v":8927093.6052981876},{"$f":"+Distribution!R1000+Transmission!R1000+Generation!R1000+Retail!R1000+Misc!R1000","v":101344.74050218998},{"$f":"+Distribution!S1000+Transmission!S1000+Generation!S1000+Retail!S1000+Misc!S1000","v":0},{"$f":"+Distribution!T1000+Transmission!T1000+Generation!T1000+Retail!T1000+Misc!T1000","v":0},{"$f":"+Distribution!U1000+Transmission!U1000+Generation!U1000+Retail!U1000+Misc!U1000","v":0},{"$f":"ROUND(SUM(I1000:U1000)-H1000,0)","v":0}]
[{"$f":"ROW()","v":1001},null,null,null,"Demand Secondary","F22",null,{"$f":"+Distribution!H1001+Transmission!H1001+Generation!H1001+Retail!H1001+Misc!H1001","v":41903145.121343888},{"$f":"+Distribution!I1001+Transmission!I1001+Generation!I1001+Retail!I1001+Misc!I1001","v":37324075.352984451},{"$f":"+Distribution!J1001+Transmission!J1001+Generation!J1001+Retail!J1001+Misc!J1001","v":0},{"$f":"+Distribution!K1001+Transmission!K1001+Generation!K1001+Retail!K1001+Misc!K1001","v":0},{"$f":"+Distribution!L1001+Transmission!L1001+Generation!L1001+Retail!L1001+Misc!L1001","v":0},{"$f":"+Distribution!M1001+Transmission!M1001+Generation!M1001+Retail!M1001+Misc!M1001","v":0},{"$f":"+Distribution!N1001+Transmission!N1001+Generation!N1001+Retail!N1001+Misc!N1001","v":0},{"$f":"+Distribution!O1001+Transmission!O1001+Generation!O1001+Retail!O1001+Misc!O1001","v":0},{"$f":"+Distribution!P1001+Transmission!P1001+Generation!P1001+Retail!P1001+Misc!P1001","v":0},{"$f":"+Distribution!Q1001+Transmission!Q1001+Generation!Q1001+Retail!Q1001+Misc!Q1001","v":4579069.7683594376},{"$f":"+Distribution!R1001+Transmission!R1001+Generation!R1001+Retail!R1001+Misc!R1001","v":0},{"$f":"+Distribution!S1001+Transmission!S1001+Generation!S1001+Retail!S1001+Misc!S1001","v":0},{"$f":"+Distribution!T1001+Transmission!T1001+Generation!T1001+Retail!T1001+Misc!T1001","v":0},{"$f":"+Distribution!U1001+Transmission!U1001+Generation!U1001+Retail!U1001+Misc!U1001","v":0},{"$f":"ROUND(SUM(I1001:U1001)-H1001,0)","v":0}]
[{"$f":"ROW()","v":1002},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H1002+Transmission!H1002+Generation!H1002+Retail!H1002+Misc!H1002","v":25971},{"$f":"+Distribution!I1002+Transmission!I1002+Generation!I1002+Retail!I1002+Misc!I1002","v":0},{"$f":"+Distribution!J1002+Transmission!J1002+Generation!J1002+Retail!J1002+Misc!J1002","v":0},{"$f":"+Distribution!K1002+Transmission!K1002+Generation!K1002+Retail!K1002+Misc!K1002","v":0},{"$f":"+Distribution!L1002+Transmission!L1002+Generation!L1002+Retail!L1002+Misc!L1002","v":25971},{"$f":"+Distribution!M1002+Transmission!M1002+Generation!M1002+Retail!M1002+Misc!M1002","v":0},{"$f":"+Distribution!N1002+Transmission!N1002+Generation!N1002+Retail!N1002+Misc!N1002","v":0},{"$f":"+Distribution!O1002+Transmission!O1002+Generation!O1002+Retail!O1002+Misc!O1002","v":0},{"$f":"+Distribution!P1002+Transmission!P1002+Generation!P1002+Retail!P1002+Misc!P1002","v":0},{"$f":"+Distribution!Q1002+Transmission!Q1002+Generation!Q1002+Retail!Q1002+Misc!Q1002","v":0},{"$f":"+Distribution!R1002+Transmission!R1002+Generation!R1002+Retail!R1002+Misc!R1002","v":0},{"$f":"+Distribution!S1002+Transmission!S1002+Generation!S1002+Retail!S1002+Misc!S1002","v":0},{"$f":"+Distribution!T1002+Transmission!T1002+Generation!T1002+Retail!T1002+Misc!T1002","v":0},{"$f":"+Distribution!U1002+Transmission!U1002+Generation!U1002+Retail!U1002+Misc!U1002","v":0},{"$f":"ROUND(SUM(I1002:U1002)-H1002,0)","v":0}]
[{"$f":"ROW()","v":1003},null,null,null,null,null,null,{"$f":"+Distribution!H1003+Transmission!H1003+Generation!H1003+Retail!H1003+Misc!H1003","v":159850760.435},{"$f":"+Distribution!I1003+Transmission!I1003+Generation!I1003+Retail!I1003+Misc!I1003","v":95904953.790867358},{"$f":"+Distribution!J1003+Transmission!J1003+Generation!J1003+Retail!J1003+Misc!J1003","v":38059666.870584615},{"$f":"+Distribution!K1003+Transmission!K1003+Generation!K1003+Retail!K1003+Misc!K1003","v":11023001.934582612},{"$f":"+Distribution!L1003+Transmission!L1003+Generation!L1003+Retail!L1003+Misc!L1003","v":110646.9758871722},{"$f":"+Distribution!M1003+Transmission!M1003+Generation!M1003+Retail!M1003+Misc!M1003","v":0},{"$f":"+Distribution!N1003+Transmission!N1003+Generation!N1003+Retail!N1003+Misc!N1003","v":1107932.0795950075},{"$f":"+Distribution!O1003+Transmission!O1003+Generation!O1003+Retail!O1003+Misc!O1003","v":20829.91159092099},{"$f":"+Distribution!P1003+Transmission!P1003+Generation!P1003+Retail!P1003+Misc!P1003","v":16220.757732486822},{"$f":"+Distribution!Q1003+Transmission!Q1003+Generation!Q1003+Retail!Q1003+Misc!Q1003","v":13506163.373657625},{"$f":"+Distribution!R1003+Transmission!R1003+Generation!R1003+Retail!R1003+Misc!R1003","v":101344.74050218998},{"$f":"+Distribution!S1003+Transmission!S1003+Generation!S1003+Retail!S1003+Misc!S1003","v":0},{"$f":"+Distribution!T1003+Transmission!T1003+Generation!T1003+Retail!T1003+Misc!T1003","v":0},{"$f":"+Distribution!U1003+Transmission!U1003+Generation!U1003+Retail!U1003+Misc!U1003","v":0},{"$f":"ROUND(SUM(I1003:U1003)-H1003,0)","v":0}]
[{"$f":"ROW()","v":1004},null,"367","Underground Conductors "]
[{"$f":"ROW()","v":1005},null,null,null,"Demand Primary","F20",null,{"$f":"+Distribution!H1005+Transmission!H1005+Generation!H1005+Retail!H1005+Misc!H1005","v":298953778.46990138},{"$f":"+Distribution!I1005+Transmission!I1005+Generation!I1005+Retail!I1005+Misc!I1005","v":148513659.7019361},{"$f":"+Distribution!J1005+Transmission!J1005+Generation!J1005+Retail!J1005+Misc!J1005","v":96488488.474624678},{"$f":"+Distribution!K1005+Transmission!K1005+Generation!K1005+Retail!K1005+Misc!K1005","v":27945404.744011693},{"$f":"+Distribution!L1005+Transmission!L1005+Generation!L1005+Retail!L1005+Misc!L1005","v":214669.69091580788},{"$f":"+Distribution!M1005+Transmission!M1005+Generation!M1005+Retail!M1005+Misc!M1005","v":0},{"$f":"+Distribution!N1005+Transmission!N1005+Generation!N1005+Retail!N1005+Misc!N1005","v":2808818.3760560532},{"$f":"+Distribution!O1005+Transmission!O1005+Generation!O1005+Retail!O1005+Misc!O1005","v":52807.78445334718},{"$f":"+Distribution!P1005+Transmission!P1005+Generation!P1005+Retail!P1005+Misc!P1005","v":41122.703486676444},{"$f":"+Distribution!Q1005+Transmission!Q1005+Generation!Q1005+Retail!Q1005+Misc!Q1005","v":22631878.817426942},{"$f":"+Distribution!R1005+Transmission!R1005+Generation!R1005+Retail!R1005+Misc!R1005","v":256928.17699008889},{"$f":"+Distribution!S1005+Transmission!S1005+Generation!S1005+Retail!S1005+Misc!S1005","v":0},{"$f":"+Distribution!T1005+Transmission!T1005+Generation!T1005+Retail!T1005+Misc!T1005","v":0},{"$f":"+Distribution!U1005+Transmission!U1005+Generation!U1005+Retail!U1005+Misc!U1005","v":0},{"$f":"ROUND(SUM(I1005:U1005)-H1005,0)","v":0}]
[{"$f":"ROW()","v":1006},null,null,null,"Demand Secondary","F22",null,{"$f":"+Distribution!H1006+Transmission!H1006+Generation!H1006+Retail!H1006+Misc!H1006","v":147978857.55009764},{"$f":"+Distribution!I1006+Transmission!I1006+Generation!I1006+Retail!I1006+Misc!I1006","v":131808102.08527997},{"$f":"+Distribution!J1006+Transmission!J1006+Generation!J1006+Retail!J1006+Misc!J1006","v":0},{"$f":"+Distribution!K1006+Transmission!K1006+Generation!K1006+Retail!K1006+Misc!K1006","v":0},{"$f":"+Distribution!L1006+Transmission!L1006+Generation!L1006+Retail!L1006+Misc!L1006","v":0},{"$f":"+Distribution!M1006+Transmission!M1006+Generation!M1006+Retail!M1006+Misc!M1006","v":0},{"$f":"+Distribution!N1006+Transmission!N1006+Generation!N1006+Retail!N1006+Misc!N1006","v":0},{"$f":"+Distribution!O1006+Transmission!O1006+Generation!O1006+Retail!O1006+Misc!O1006","v":0},{"$f":"+Distribution!P1006+Transmission!P1006+Generation!P1006+Retail!P1006+Misc!P1006","v":0},{"$f":"+Distribution!Q1006+Transmission!Q1006+Generation!Q1006+Retail!Q1006+Misc!Q1006","v":16170755.464817675},{"$f":"+Distribution!R1006+Transmission!R1006+Generation!R1006+Retail!R1006+Misc!R1006","v":0},{"$f":"+Distribution!S1006+Transmission!S1006+Generation!S1006+Retail!S1006+Misc!S1006","v":0},{"$f":"+Distribution!T1006+Transmission!T1006+Generation!T1006+Retail!T1006+Misc!T1006","v":0},{"$f":"+Distribution!U1006+Transmission!U1006+Generation!U1006+Retail!U1006+Misc!U1006","v":0},{"$f":"ROUND(SUM(I1006:U1006)-H1006,0)","v":0}]
[{"$f":"ROW()","v":1007},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H1007+Transmission!H1007+Generation!H1007+Retail!H1007+Misc!H1007","v":1286359},{"$f":"+Distribution!I1007+Transmission!I1007+Generation!I1007+Retail!I1007+Misc!I1007","v":0},{"$f":"+Distribution!J1007+Transmission!J1007+Generation!J1007+Retail!J1007+Misc!J1007","v":0},{"$f":"+Distribution!K1007+Transmission!K1007+Generation!K1007+Retail!K1007+Misc!K1007","v":0},{"$f":"+Distribution!L1007+Transmission!L1007+Generation!L1007+Retail!L1007+Misc!L1007","v":1286359},{"$f":"+Distribution!M1007+Transmission!M1007+Generation!M1007+Retail!M1007+Misc!M1007","v":0},{"$f":"+Distribution!N1007+Transmission!N1007+Generation!N1007+Retail!N1007+Misc!N1007","v":0},{"$f":"+Distribution!O1007+Transmission!O1007+Generation!O1007+Retail!O1007+Misc!O1007","v":0},{"$f":"+Distribution!P1007+Transmission!P1007+Generation!P1007+Retail!P1007+Misc!P1007","v":0},{"$f":"+Distribution!Q1007+Transmission!Q1007+Generation!Q1007+Retail!Q1007+Misc!Q1007","v":0},{"$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":"+Distribution!T1007+Transmission!T1007+Generation!T1007+Retail!T1007+Misc!T1007","v":0},{"$f":"+Distribution!U1007+Transmission!U1007+Generation!U1007+Retail!U1007+Misc!U1007","v":0},{"$f":"ROUND(SUM(I1007:U1007)-H1007,0)","v":0}]
[{"$f":"ROW()","v":1008},null,null,null,null,null,null,{"$f":"+Distribution!H1008+Transmission!H1008+Generation!H1008+Retail!H1008+Misc!H1008","v":448218995.01999903},{"$f":"+Distribution!I1008+Transmission!I1008+Generation!I1008+Retail!I1008+Misc!I1008","v":280321761.78721607},{"$f":"+Distribution!J1008+Transmission!J1008+Generation!J1008+Retail!J1008+Misc!J1008","v":96488488.474624678},{"$f":"+Distribution!K1008+Transmission!K1008+Generation!K1008+Retail!K1008+Misc!K1008","v":27945404.744011693},{"$f":"+Distribution!L1008+Transmission!L1008+Generation!L1008+Retail!L1008+Misc!L1008","v":1501028.6909158078},{"$f":"+Distribution!M1008+Transmission!M1008+Generation!M1008+Retail!M1008+Misc!M1008","v":0},{"$f":"+Distribution!N1008+Transmission!N1008+Generation!N1008+Retail!N1008+Misc!N1008","v":2808818.3760560532},{"$f":"+Distribution!O1008+Transmission!O1008+Generation!O1008+Retail!O1008+Misc!O1008","v":52807.78445334718},{"$f":"+Distribution!P1008+Transmission!P1008+Generation!P1008+Retail!P1008+Misc!P1008","v":41122.703486676444},{"$f":"+Distribution!Q1008+Transmission!Q1008+Generation!Q1008+Retail!Q1008+Misc!Q1008","v":38802634.282244615},{"$f":"+Distribution!R1008+Transmission!R1008+Generation!R1008+Retail!R1008+Misc!R1008","v":256928.17699008889},{"$f":"+Distribution!S1008+Transmission!S1008+Generation!S1008+Retail!S1008+Misc!S1008","v":0},{"$f":"+Distribution!T1008+Transmission!T1008+Generation!T1008+Retail!T1008+Misc!T1008","v":0},{"$f":"+Distribution!U1008+Transmission!U1008+Generation!U1008+Retail!U1008+Misc!U1008","v":0},{"$f":"ROUND(SUM(I1008:U1008)-H1008,0)","v":0}]
[{"$f":"ROW()","v":1009},null,"368","Line Transformers"]
[{"$f":"ROW()","v":1010},null,null,null,"Demand Secondary","F21",null,{"$f":"+Distribution!H1010+Transmission!H1010+Generation!H1010+Retail!H1010+Misc!H1010","v":399123260.37},{"$f":"+Distribution!I1010+Transmission!I1010+Generation!I1010+Retail!I1010+Misc!I1010","v":234416854.11116138},{"$f":"+Distribution!J1010+Transmission!J1010+Generation!J1010+Retail!J1010+Misc!J1010","v":97169087.453823477},{"$f":"+Distribution!K1010+Transmission!K1010+Generation!K1010+Retail!K1010+Misc!K1010","v":25676549.200910304},{"$f":"+Distribution!L1010+Transmission!L1010+Generation!L1010+Retail!L1010+Misc!L1010","v":1525174.5148188502},{"$f":"+Distribution!M1010+Transmission!M1010+Generation!M1010+Retail!M1010+Misc!M1010","v":0},{"$f":"+Distribution!N1010+Transmission!N1010+Generation!N1010+Retail!N1010+Misc!N1010","v":10708182.392420283},{"$f":"+Distribution!O1010+Transmission!O1010+Generation!O1010+Retail!O1010+Misc!O1010","v":42145.175827940075},{"$f":"+Distribution!P1010+Transmission!P1010+Generation!P1010+Retail!P1010+Misc!P1010","v":257059.23147528642},{"$f":"+Distribution!Q1010+Transmission!Q1010+Generation!Q1010+Retail!Q1010+Misc!Q1010","v":28759215.592155673},{"$f":"+Distribution!R1010+Transmission!R1010+Generation!R1010+Retail!R1010+Misc!R1010","v":568992.69740681048},{"$f":"+Distribution!S1010+Transmission!S1010+Generation!S1010+Retail!S1010+Misc!S1010","v":0},{"$f":"+Distribution!T1010+Transmission!T1010+Generation!T1010+Retail!T1010+Misc!T1010","v":0},{"$f":"+Distribution!U1010+Transmission!U1010+Generation!U1010+Retail!U1010+Misc!U1010","v":0},{"$f":"ROUND(SUM(I1010:U1010)-H1010,0)","v":0}]
[{"$f":"ROW()","v":1011},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H1011+Transmission!H1011+Generation!H1011+Retail!H1011+Misc!H1011","v":0},{"$f":"+Distribution!I1011+Transmission!I1011+Generation!I1011+Retail!I1011+Misc!I1011","v":0},{"$f":"+Distribution!J1011+Transmission!J1011+Generation!J1011+Retail!J1011+Misc!J1011","v":0},{"$f":"+Distribution!K1011+Transmission!K1011+Generation!K1011+Retail!K1011+Misc!K1011","v":0},{"$f":"+Distribution!L1011+Transmission!L1011+Generation!L1011+Retail!L1011+Misc!L1011","v":0},{"$f":"+Distribution!M1011+Transmission!M1011+Generation!M1011+Retail!M1011+Misc!M1011","v":0},{"$f":"+Distribution!N1011+Transmission!N1011+Generation!N1011+Retail!N1011+Misc!N1011","v":0},{"$f":"+Distribution!O1011+Transmission!O1011+Generation!O1011+Retail!O1011+Misc!O1011","v":0},{"$f":"+Distribution!P1011+Transmission!P1011+Generation!P1011+Retail!P1011+Misc!P1011","v":0},{"$f":"+Distribution!Q1011+Transmission!Q1011+Generation!Q1011+Retail!Q1011+Misc!Q1011","v":0},{"$f":"+Distribution!R1011+Transmission!R1011+Generation!R1011+Retail!R1011+Misc!R1011","v":0},{"$f":"+Distribution!S1011+Transmission!S1011+Generation!S1011+Retail!S1011+Misc!S1011","v":0},{"$f":"+Distribution!T1011+Transmission!T1011+Generation!T1011+Retail!T1011+Misc!T1011","v":0},{"$f":"+Distribution!U1011+Transmission!U1011+Generation!U1011+Retail!U1011+Misc!U1011","v":0},{"$f":"ROUND(SUM(I1011:U1011)-H1011,0)","v":0}]
[{"$f":"ROW()","v":1012},null,null,null,null,null,null,{"$f":"+Distribution!H1012+Transmission!H1012+Generation!H1012+Retail!H1012+Misc!H1012","v":399123260.37},{"$f":"+Distribution!I1012+Transmission!I1012+Generation!I1012+Retail!I1012+Misc!I1012","v":234416854.11116138},{"$f":"+Distribution!J1012+Transmission!J1012+Generation!J1012+Retail!J1012+Misc!J1012","v":97169087.453823477},{"$f":"+Distribution!K1012+Transmission!K1012+Generation!K1012+Retail!K1012+Misc!K1012","v":25676549.200910304},{"$f":"+Distribution!L1012+Transmission!L1012+Generation!L1012+Retail!L1012+Misc!L1012","v":1525174.5148188502},{"$f":"+Distribution!M1012+Transmission!M1012+Generation!M1012+Retail!M1012+Misc!M1012","v":0},{"$f":"+Distribution!N1012+Transmission!N1012+Generation!N1012+Retail!N1012+Misc!N1012","v":10708182.392420283},{"$f":"+Distribution!O1012+Transmission!O1012+Generation!O1012+Retail!O1012+Misc!O1012","v":42145.175827940075},{"$f":"+Distribution!P1012+Transmission!P1012+Generation!P1012+Retail!P1012+Misc!P1012","v":257059.23147528642},{"$f":"+Distribution!Q1012+Transmission!Q1012+Generation!Q1012+Retail!Q1012+Misc!Q1012","v":28759215.592155673},{"$f":"+Distribution!R1012+Transmission!R1012+Generation!R1012+Retail!R1012+Misc!R1012","v":568992.69740681048},{"$f":"+Distribution!S1012+Transmission!S1012+Generation!S1012+Retail!S1012+Misc!S1012","v":0},{"$f":"+Distribution!T1012+Transmission!T1012+Generation!T1012+Retail!T1012+Misc!T1012","v":0},{"$f":"+Distribution!U1012+Transmission!U1012+Generation!U1012+Retail!U1012+Misc!U1012","v":0},{"$f":"ROUND(SUM(I1012:U1012)-H1012,0)","v":0}]
[{"$f":"ROW()","v":1013},null,"369","Services"]
[{"$f":"ROW()","v":1014},null,null,null,"Customer","F70",null,{"$f":"+Distribution!H1014+Transmission!H1014+Generation!H1014+Retail!H1014+Misc!H1014","v":210397760.31},{"$f":"+Distribution!I1014+Transmission!I1014+Generation!I1014+Retail!I1014+Misc!I1014","v":165244904.07883331},{"$f":"+Distribution!J1014+Transmission!J1014+Generation!J1014+Retail!J1014+Misc!J1014","v":16471984.883458426},{"$f":"+Distribution!K1014+Transmission!K1014+Generation!K1014+Retail!K1014+Misc!K1014","v":611539.20618752693},{"$f":"+Distribution!L1014+Transmission!L1014+Generation!L1014+Retail!L1014+Misc!L1014","v":0},{"$f":"+Distribution!M1014+Transmission!M1014+Generation!M1014+Retail!M1014+Misc!M1014","v":0},{"$f":"+Distribution!N1014+Transmission!N1014+Generation!N1014+Retail!N1014+Misc!N1014","v":0},{"$f":"+Distribution!O1014+Transmission!O1014+Generation!O1014+Retail!O1014+Misc!O1014","v":671768.19328775106},{"$f":"+Distribution!P1014+Transmission!P1014+Generation!P1014+Retail!P1014+Misc!P1014","v":131117.90185227746},{"$f":"+Distribution!Q1014+Transmission!Q1014+Generation!Q1014+Retail!Q1014+Misc!Q1014","v":27266446.046380743},{"$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":"+Distribution!T1014+Transmission!T1014+Generation!T1014+Retail!T1014+Misc!T1014","v":0},{"$f":"+Distribution!U1014+Transmission!U1014+Generation!U1014+Retail!U1014+Misc!U1014","v":0},{"$f":"ROUND(SUM(I1014:U1014)-H1014,0)","v":0}]
[{"$f":"ROW()","v":1015},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H1015+Transmission!H1015+Generation!H1015+Retail!H1015+Misc!H1015","v":0},{"$f":"+Distribution!I1015+Transmission!I1015+Generation!I1015+Retail!I1015+Misc!I1015","v":0},{"$f":"+Distribution!J1015+Transmission!J1015+Generation!J1015+Retail!J1015+Misc!J1015","v":0},{"$f":"+Distribution!K1015+Transmission!K1015+Generation!K1015+Retail!K1015+Misc!K1015","v":0},{"$f":"+Distribution!L1015+Transmission!L1015+Generation!L1015+Retail!L1015+Misc!L1015","v":0},{"$f":"+Distribution!M1015+Transmission!M1015+Generation!M1015+Retail!M1015+Misc!M1015","v":0},{"$f":"+Distribution!N1015+Transmission!N1015+Generation!N1015+Retail!N1015+Misc!N1015","v":0},{"$f":"+Distribution!O1015+Transmission!O1015+Generation!O1015+Retail!O1015+Misc!O1015","v":0},{"$f":"+Distribution!P1015+Transmission!P1015+Generation!P1015+Retail!P1015+Misc!P1015","v":0},{"$f":"+Distribution!Q1015+Transmission!Q1015+Generation!Q1015+Retail!Q1015+Misc!Q1015","v":0},{"$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":"+Distribution!T1015+Transmission!T1015+Generation!T1015+Retail!T1015+Misc!T1015","v":0},{"$f":"+Distribution!U1015+Transmission!U1015+Generation!U1015+Retail!U1015+Misc!U1015","v":0},{"$f":"ROUND(SUM(I1015:U1015)-H1015,0)","v":0}]
[{"$f":"ROW()","v":1016},null,null,null,null,null,null,{"$f":"+Distribution!H1016+Transmission!H1016+Generation!H1016+Retail!H1016+Misc!H1016","v":210397760.31},{"$f":"+Distribution!I1016+Transmission!I1016+Generation!I1016+Retail!I1016+Misc!I1016","v":165244904.07883331},{"$f":"+Distribution!J1016+Transmission!J1016+Generation!J1016+Retail!J1016+Misc!J1016","v":16471984.883458426},{"$f":"+Distribution!K1016+Transmission!K1016+Generation!K1016+Retail!K1016+Misc!K1016","v":611539.20618752693},{"$f":"+Distribution!L1016+Transmission!L1016+Generation!L1016+Retail!L1016+Misc!L1016","v":0},{"$f":"+Distribution!M1016+Transmission!M1016+Generation!M1016+Retail!M1016+Misc!M1016","v":0},{"$f":"+Distribution!N1016+Transmission!N1016+Generation!N1016+Retail!N1016+Misc!N1016","v":0},{"$f":"+Distribution!O1016+Transmission!O1016+Generation!O1016+Retail!O1016+Misc!O1016","v":671768.19328775106},{"$f":"+Distribution!P1016+Transmission!P1016+Generation!P1016+Retail!P1016+Misc!P1016","v":131117.90185227746},{"$f":"+Distribution!Q1016+Transmission!Q1016+Generation!Q1016+Retail!Q1016+Misc!Q1016","v":27266446.046380743},{"$f":"+Distribution!R1016+Transmission!R1016+Generation!R1016+Retail!R1016+Misc!R1016","v":0},{"$f":"+Distribution!S1016+Transmission!S1016+Generation!S1016+Retail!S1016+Misc!S1016","v":0},{"$f":"+Distribution!T1016+Transmission!T1016+Generation!T1016+Retail!T1016+Misc!T1016","v":0},{"$f":"+Distribution!U1016+Transmission!U1016+Generation!U1016+Retail!U1016+Misc!U1016","v":0},{"$f":"ROUND(SUM(I1016:U1016)-H1016,0)","v":0}]
[{"$f":"ROW()","v":1017},null,"370","Meters"]
[{"$f":"ROW()","v":1018},null,null,null,"Customer","F60",null,{"$f":"+Distribution!H1018+Transmission!H1018+Generation!H1018+Retail!H1018+Misc!H1018","v":76491399.938499898},{"$f":"+Distribution!I1018+Transmission!I1018+Generation!I1018+Retail!I1018+Misc!I1018","v":52592528.018320851},{"$f":"+Distribution!J1018+Transmission!J1018+Generation!J1018+Retail!J1018+Misc!J1018","v":8212540.3042975739},{"$f":"+Distribution!K1018+Transmission!K1018+Generation!K1018+Retail!K1018+Misc!K1018","v":997369.77178982878},{"$f":"+Distribution!L1018+Transmission!L1018+Generation!L1018+Retail!L1018+Misc!L1018","v":0},{"$f":"+Distribution!M1018+Transmission!M1018+Generation!M1018+Retail!M1018+Misc!M1018","v":3054978.2995373392},{"$f":"+Distribution!N1018+Transmission!N1018+Generation!N1018+Retail!N1018+Misc!N1018","v":843346.53880193003},{"$f":"+Distribution!O1018+Transmission!O1018+Generation!O1018+Retail!O1018+Misc!O1018","v":158476.03814365985},{"$f":"+Distribution!P1018+Transmission!P1018+Generation!P1018+Retail!P1018+Misc!P1018","v":30931.868794742852},{"$f":"+Distribution!Q1018+Transmission!Q1018+Generation!Q1018+Retail!Q1018+Misc!Q1018","v":9869010.9960480556},{"$f":"+Distribution!R1018+Transmission!R1018+Generation!R1018+Retail!R1018+Misc!R1018","v":15242.03196740758},{"$f":"+Distribution!S1018+Transmission!S1018+Generation!S1018+Retail!S1018+Misc!S1018","v":238992.02359949632},{"$f":"+Distribution!T1018+Transmission!T1018+Generation!T1018+Retail!T1018+Misc!T1018","v":238992.02359949632},{"$f":"+Distribution!U1018+Transmission!U1018+Generation!U1018+Retail!U1018+Misc!U1018","v":238992.02359949632},{"$f":"ROUND(SUM(I1018:U1018)-H1018,0)","v":0}]
[{"$f":"ROW()","v":1019},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H1019+Transmission!H1019+Generation!H1019+Retail!H1019+Misc!H1019","v":0},{"$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},{"$f":"+Distribution!L1019+Transmission!L1019+Generation!L1019+Retail!L1019+Misc!L1019","v":0},{"$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},{"$f":"+Distribution!T1019+Transmission!T1019+Generation!T1019+Retail!T1019+Misc!T1019","v":0},{"$f":"+Distribution!U1019+Transmission!U1019+Generation!U1019+Retail!U1019+Misc!U1019","v":0},{"$f":"ROUND(SUM(I1019:U1019)-H1019,0)","v":0}]
[{"$f":"ROW()","v":1020},null,null,null,null,null,null,{"$f":"+Distribution!H1020+Transmission!H1020+Generation!H1020+Retail!H1020+Misc!H1020","v":76491399.938499898},{"$f":"+Distribution!I1020+Transmission!I1020+Generation!I1020+Retail!I1020+Misc!I1020","v":52592528.018320851},{"$f":"+Distribution!J1020+Transmission!J1020+Generation!J1020+Retail!J1020+Misc!J1020","v":8212540.3042975739},{"$f":"+Distribution!K1020+Transmission!K1020+Generation!K1020+Retail!K1020+Misc!K1020","v":997369.77178982878},{"$f":"+Distribution!L1020+Transmission!L1020+Generation!L1020+Retail!L1020+Misc!L1020","v":0},{"$f":"+Distribution!M1020+Transmission!M1020+Generation!M1020+Retail!M1020+Misc!M1020","v":3054978.2995373392},{"$f":"+Distribution!N1020+Transmission!N1020+Generation!N1020+Retail!N1020+Misc!N1020","v":843346.53880193003},{"$f":"+Distribution!O1020+Transmission!O1020+Generation!O1020+Retail!O1020+Misc!O1020","v":158476.03814365985},{"$f":"+Distribution!P1020+Transmission!P1020+Generation!P1020+Retail!P1020+Misc!P1020","v":30931.868794742852},{"$f":"+Distribution!Q1020+Transmission!Q1020+Generation!Q1020+Retail!Q1020+Misc!Q1020","v":9869010.9960480556},{"$f":"+Distribution!R1020+Transmission!R1020+Generation!R1020+Retail!R1020+Misc!R1020","v":15242.03196740758},{"$f":"+Distribution!S1020+Transmission!S1020+Generation!S1020+Retail!S1020+Misc!S1020","v":238992.02359949632},{"$f":"+Distribution!T1020+Transmission!T1020+Generation!T1020+Retail!T1020+Misc!T1020","v":238992.02359949632},{"$f":"+Distribution!U1020+Transmission!U1020+Generation!U1020+Retail!U1020+Misc!U1020","v":238992.02359949632},{"$f":"ROUND(SUM(I1020:U1020)-H1020,0)","v":0}]
[{"$f":"ROW()","v":1021},null,"371","Install on Customers' Premises"]
[{"$f":"ROW()","v":1022},null,null,null,"Demand Primary","F20",null,{"$f":"+Distribution!H1022+Transmission!H1022+Generation!H1022+Retail!H1022+Misc!H1022","v":0},{"$f":"+Distribution!I1022+Transmission!I1022+Generation!I1022+Retail!I1022+Misc!I1022","v":0},{"$f":"+Distribution!J1022+Transmission!J1022+Generation!J1022+Retail!J1022+Misc!J1022","v":0},{"$f":"+Distribution!K1022+Transmission!K1022+Generation!K1022+Retail!K1022+Misc!K1022","v":0},{"$f":"+Distribution!L1022+Transmission!L1022+Generation!L1022+Retail!L1022+Misc!L1022","v":0},{"$f":"+Distribution!M1022+Transmission!M1022+Generation!M1022+Retail!M1022+Misc!M1022","v":0},{"$f":"+Distribution!N1022+Transmission!N1022+Generation!N1022+Retail!N1022+Misc!N1022","v":0},{"$f":"+Distribution!O1022+Transmission!O1022+Generation!O1022+Retail!O1022+Misc!O1022","v":0},{"$f":"+Distribution!P1022+Transmission!P1022+Generation!P1022+Retail!P1022+Misc!P1022","v":0},{"$f":"+Distribution!Q1022+Transmission!Q1022+Generation!Q1022+Retail!Q1022+Misc!Q1022","v":0},{"$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":"+Distribution!T1022+Transmission!T1022+Generation!T1022+Retail!T1022+Misc!T1022","v":0},{"$f":"+Distribution!U1022+Transmission!U1022+Generation!U1022+Retail!U1022+Misc!U1022","v":0},{"$f":"ROUND(SUM(I1022:U1022)-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":0},{"$f":"+Distribution!I1023+Transmission!I1023+Generation!I1023+Retail!I1023+Misc!I1023","v":0},{"$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},{"$f":"+Distribution!Q1023+Transmission!Q1023+Generation!Q1023+Retail!Q1023+Misc!Q1023","v":0},{"$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":"+Distribution!T1023+Transmission!T1023+Generation!T1023+Retail!T1023+Misc!T1023","v":0},{"$f":"+Distribution!U1023+Transmission!U1023+Generation!U1023+Retail!U1023+Misc!U1023","v":0},{"$f":"ROUND(SUM(I1023:U1023)-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":4471624.9800000004},{"$f":"+Distribution!I1024+Transmission!I1024+Generation!I1024+Retail!I1024+Misc!I1024","v":0},{"$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":4471624.9800000004},{"$f":"+Distribution!M1024+Transmission!M1024+Generation!M1024+Retail!M1024+Misc!M1024","v":0},{"$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":"+Distribution!T1024+Transmission!T1024+Generation!T1024+Retail!T1024+Misc!T1024","v":0},{"$f":"+Distribution!U1024+Transmission!U1024+Generation!U1024+Retail!U1024+Misc!U1024","v":0},{"$f":"ROUND(SUM(I1024:U1024)-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":4471624.9800000004},{"$f":"+Distribution!I1025+Transmission!I1025+Generation!I1025+Retail!I1025+Misc!I1025","v":0},{"$f":"+Distribution!J1025+Transmission!J1025+Generation!J1025+Retail!J1025+Misc!J1025","v":0},{"$f":"+Distribution!K1025+Transmission!K1025+Generation!K1025+Retail!K1025+Misc!K1025","v":0},{"$f":"+Distribution!L1025+Transmission!L1025+Generation!L1025+Retail!L1025+Misc!L1025","v":4471624.9800000004},{"$f":"+Distribution!M1025+Transmission!M1025+Generation!M1025+Retail!M1025+Misc!M1025","v":0},{"$f":"+Distribution!N1025+Transmission!N1025+Generation!N1025+Retail!N1025+Misc!N1025","v":0},{"$f":"+Distribution!O1025+Transmission!O1025+Generation!O1025+Retail!O1025+Misc!O1025","v":0},{"$f":"+Distribution!P1025+Transmission!P1025+Generation!P1025+Retail!P1025+Misc!P1025","v":0},{"$f":"+Distribution!Q1025+Transmission!Q1025+Generation!Q1025+Retail!Q1025+Misc!Q1025","v":0},{"$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":"+Distribution!T1025+Transmission!T1025+Generation!T1025+Retail!T1025+Misc!T1025","v":0},{"$f":"+Distribution!U1025+Transmission!U1025+Generation!U1025+Retail!U1025+Misc!U1025","v":0},{"$f":"ROUND(SUM(I1025:U1025)-H1025,0)","v":0}]
[{"$f":"ROW()","v":1026},null,"372","Leased Property"]
[{"$f":"ROW()","v":1027},null,null,null,"Demand Primary","F20",null,{"$f":"+Distribution!H1027+Transmission!H1027+Generation!H1027+Retail!H1027+Misc!H1027","v":0},{"$f":"+Distribution!I1027+Transmission!I1027+Generation!I1027+Retail!I1027+Misc!I1027","v":0},{"$f":"+Distribution!J1027+Transmission!J1027+Generation!J1027+Retail!J1027+Misc!J1027","v":0},{"$f":"+Distribution!K1027+Transmission!K1027+Generation!K1027+Retail!K1027+Misc!K1027","v":0},{"$f":"+Distribution!L1027+Transmission!L1027+Generation!L1027+Retail!L1027+Misc!L1027","v":0},{"$f":"+Distribution!M1027+Transmission!M1027+Generation!M1027+Retail!M1027+Misc!M1027","v":0},{"$f":"+Distribution!N1027+Transmission!N1027+Generation!N1027+Retail!N1027+Misc!N1027","v":0},{"$f":"+Distribution!O1027+Transmission!O1027+Generation!O1027+Retail!O1027+Misc!O1027","v":0},{"$f":"+Distribution!P1027+Transmission!P1027+Generation!P1027+Retail!P1027+Misc!P1027","v":0},{"$f":"+Distribution!Q1027+Transmission!Q1027+Generation!Q1027+Retail!Q1027+Misc!Q1027","v":0},{"$f":"+Distribution!R1027+Transmission!R1027+Generation!R1027+Retail!R1027+Misc!R1027","v":0},{"$f":"+Distribution!S1027+Transmission!S1027+Generation!S1027+Retail!S1027+Misc!S1027","v":0},{"$f":"+Distribution!T1027+Transmission!T1027+Generation!T1027+Retail!T1027+Misc!T1027","v":0},{"$f":"+Distribution!U1027+Transmission!U1027+Generation!U1027+Retail!U1027+Misc!U1027","v":0},{"$f":"ROUND(SUM(I1027:U1027)-H1027,0)","v":0}]
[{"$f":"ROW()","v":1028},null,null,null,"Demand Secondary","F22",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},{"$f":"+Distribution!T1028+Transmission!T1028+Generation!T1028+Retail!T1028+Misc!T1028","v":0},{"$f":"+Distribution!U1028+Transmission!U1028+Generation!U1028+Retail!U1028+Misc!U1028","v":0},{"$f":"ROUND(SUM(I1028:U1028)-H1028,0)","v":0}]
[{"$f":"ROW()","v":1029},null,null,null,"Assigned","A",null,{"$f":"+Distribution!H1029+Transmission!H1029+Generation!H1029+Retail!H1029+Misc!H1029","v":0},{"$f":"+Distribution!I1029+Transmission!I1029+Generation!I1029+Retail!I1029+Misc!I1029","v":0},{"$f":"+Distribution!J1029+Transmission!J1029+Generation!J1029+Retail!J1029+Misc!J1029","v":0},{"$f":"+Distribution!K1029+Transmission!K1029+Generation!K1029+Retail!K1029+Misc!K1029","v":0},{"$f":"+Distribution!L1029+Transmission!L1029+Generation!L1029+Retail!L1029+Misc!L1029","v":0},{"$f":"+Distribution!M1029+Transmission!M1029+Generation!M1029+Retail!M1029+Misc!M1029","v":0},{"$f":"+Distribution!N1029+Transmission!N1029+Generation!N1029+Retail!N1029+Misc!N1029","v":0},{"$f":"+Distribution!O1029+Transmission!O1029+Generation!O1029+Retail!O1029+Misc!O1029","v":0},{"$f":"+Distribution!P1029+Transmission!P1029+Generation!P1029+Retail!P1029+Misc!P1029","v":0},{"$f":"+Distribution!Q1029+Transmission!Q1029+Generation!Q1029+Retail!Q1029+Misc!Q1029","v":0},{"$f":"+Distribution!R1029+Transmission!R1029+Generation!R1029+Retail!R1029+Misc!R1029","v":0},{"$f":"+Distribution!S1029+Transmission!S1029+Generation!S1029+Retail!S1029+Misc!S1029","v":0},{"$f":"+Distribution!T1029+Transmission!T1029+Generation!T1029+Retail!T1029+Misc!T1029","v":0},{"$f":"+Distribution!U1029+Transmission!U1029+Generation!U1029+Retail!U1029+Misc!U1029","v":0},{"$f":"ROUND(SUM(I1029:U1029)-H1029,0)","v":0}]
[{"$f":"ROW()","v":1030},null,null,null,null,null,null,{"$f":"+Distribution!H1030+Transmission!H1030+Generation!H1030+Retail!H1030+Misc!H1030","v":0},{"$f":"+Distribution!I1030+Transmission!I1030+Generation!I1030+Retail!I1030+Misc!I1030","v":0},{"$f":"+Distribution!J1030+Transmission!J1030+Generation!J1030+Retail!J1030+Misc!J1030","v":0},{"$f":"+Distribution!K1030+Transmission!K1030+Generation!K1030+Retail!K1030+Misc!K1030","v":0},{"$f":"+Distribution!L1030+Transmission!L1030+Generation!L1030+Retail!L1030+Misc!L1030","v":0},{"$f":"+Distribution!M1030+Transmission!M1030+Generation!M1030+Retail!M1030+Misc!M1030","v":0},{"$f":"+Distribution!N1030+Transmission!N1030+Generation!N1030+Retail!N1030+Misc!N1030","v":0},{"$f":"+Distribution!O1030+Transmission!O1030+Generation!O1030+Retail!O1030+Misc!O1030","v":0},{"$f":"+Distribution!P1030+Transmission!P1030+Generation!P1030+Retail!P1030+Misc!P1030","v":0},{"$f":"+Distribution!Q1030+Transmission!Q1030+Generation!Q1030+Retail!Q1030+Misc!Q1030","v":0},{"$f":"+Distribution!R1030+Transmission!R1030+Generation!R1030+Retail!R1030+Misc!R1030","v":0},{"$f":"+Distribution!S1030+Transmission!S1030+Generation!S1030+Retail!S1030+Misc!S1030","v":0},{"$f":"+Distribution!T1030+Transmission!T1030+Generation!T1030+Retail!T1030+Misc!T1030","v":0},{"$f":"+Distribution!U1030+Transmission!U1030+Generation!U1030+Retail!U1030+Misc!U1030","v":0},{"$f":"ROUND(SUM(I1030:U1030)-H1030,0)","v":0}]
[{"$f":"ROW()","v":1031}]
[{"$f":"ROW()","v":1032},null,"373","Street Lights",null,"A",null,{"$f":"+Distribution!H1032+Transmission!H1032+Generation!H1032+Retail!H1032+Misc!H1032","v":25377847.814999901},{"$f":"+Distribution!I1032+Transmission!I1032+Generation!I1032+Retail!I1032+Misc!I1032","v":0},{"$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":25377847.814999901},{"$f":"+Distribution!M1032+Transmission!M1032+Generation!M1032+Retail!M1032+Misc!M1032","v":0},{"$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":"+Distribution!T1032+Transmission!T1032+Generation!T1032+Retail!T1032+Misc!T1032","v":0},{"$f":"+Distribution!U1032+Transmission!U1032+Generation!U1032+Retail!U1032+Misc!U1032","v":0},{"$f":"ROUND(SUM(I1032:U1032)-H1032,0)","v":0}]
[{"$f":"ROW()","v":1033}]
[{"$f":"ROW()","v":1034}]
[{"$f":"ROW()","v":1035},null,"D00","Unclassified Dist Plant - Acct 300",null,"F22",null,{"$f":"+Distribution!H1035+Transmission!H1035+Generation!H1035+Retail!H1035+Misc!H1035","v":4188266.9350000001},{"$f":"+Distribution!I1035+Transmission!I1035+Generation!I1035+Retail!I1035+Misc!I1035","v":3730583.7122170595},{"$f":"+Distribution!J1035+Transmission!J1035+Generation!J1035+Retail!J1035+Misc!J1035","v":0},{"$f":"+Distribution!K1035+Transmission!K1035+Generation!K1035+Retail!K1035+Misc!K1035","v":0},{"$f":"+Distribution!L1035+Transmission!L1035+Generation!L1035+Retail!L1035+Misc!L1035","v":0},{"$f":"+Distribution!M1035+Transmission!M1035+Generation!M1035+Retail!M1035+Misc!M1035","v":0},{"$f":"+Distribution!N1035+Transmission!N1035+Generation!N1035+Retail!N1035+Misc!N1035","v":0},{"$f":"+Distribution!O1035+Transmission!O1035+Generation!O1035+Retail!O1035+Misc!O1035","v":0},{"$f":"+Distribution!P1035+Transmission!P1035+Generation!P1035+Retail!P1035+Misc!P1035","v":0},{"$f":"+Distribution!Q1035+Transmission!Q1035+Generation!Q1035+Retail!Q1035+Misc!Q1035","v":457683.22278294095},{"$f":"+Distribution!R1035+Transmission!R1035+Generation!R1035+Retail!R1035+Misc!R1035","v":0},{"$f":"+Distribution!S1035+Transmission!S1035+Generation!S1035+Retail!S1035+Misc!S1035","v":0},{"$f":"+Distribution!T1035+Transmission!T1035+Generation!T1035+Retail!T1035+Misc!T1035","v":0},{"$f":"+Distribution!U1035+Transmission!U1035+Generation!U1035+Retail!U1035+Misc!U1035","v":0},{"$f":"ROUND(SUM(I1035:U1035)-H1035,0)","v":0}]
[{"$f":"ROW()","v":1036},null,"DS0","Unclassified Dist Sub  - Acct 300",null,"F20",null,{"$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":"+Distribution!T1036+Transmission!T1036+Generation!T1036+Retail!T1036+Misc!T1036","v":0},{"$f":"+Distribution!U1036+Transmission!U1036+Generation!U1036+Retail!U1036+Misc!U1036","v":0},{"$f":"ROUND(SUM(I1036:U1036)-H1036,0)","v":0}]
[{"$f":"ROW()","v":1037},null,"TOTAL DISTRIBUTION PLANT",null,null,null,null,{"$f":"+Distribution!H1037+Transmission!H1037+Generation!H1037+Retail!H1037+Misc!H1037","v":2315780366.8324957},{"$f":"+Distribution!I1037+Transmission!I1037+Generation!I1037+Retail!I1037+Misc!I1037","v":1365039579.3237126},{"$f":"+Distribution!J1037+Transmission!J1037+Generation!J1037+Retail!J1037+Misc!J1037","v":536439690.01908702},{"$f":"+Distribution!K1037+Transmission!K1037+Generation!K1037+Retail!K1037+Misc!K1037","v":147359634.03866926},{"$f":"+Distribution!L1037+Transmission!L1037+Generation!L1037+Retail!L1037+Misc!L1037","v":39331458.445476413},{"$f":"+Distribution!M1037+Transmission!M1037+Generation!M1037+Retail!M1037+Misc!M1037","v":3054978.2995373392},{"$f":"+Distribution!N1037+Transmission!N1037+Generation!N1037+Retail!N1037+Misc!N1037","v":23620294.967506312},{"$f":"+Distribution!O1037+Transmission!O1037+Generation!O1037+Retail!O1037+Misc!O1037","v":1099290.7978565085},{"$f":"+Distribution!P1037+Transmission!P1037+Generation!P1037+Retail!P1037+Misc!P1037","v":595802.62225485954},{"$f":"+Distribution!Q1037+Transmission!Q1037+Generation!Q1037+Retail!Q1037+Misc!Q1037","v":196834473.59843385},{"$f":"+Distribution!R1037+Transmission!R1037+Generation!R1037+Retail!R1037+Misc!R1037","v":1688188.6491631896},{"$f":"+Distribution!S1037+Transmission!S1037+Generation!S1037+Retail!S1037+Misc!S1037","v":238992.02359949632},{"$f":"+Distribution!T1037+Transmission!T1037+Generation!T1037+Retail!T1037+Misc!T1037","v":238992.02359949632},{"$f":"+Distribution!U1037+Transmission!U1037+Generation!U1037+Retail!U1037+Misc!U1037","v":238992.02359949632},{"$f":"ROUND(SUM(I1037:U1037)-H1037,0)","v":0}]
[{"$f":"ROW()","v":1038}]
[{"$f":"ROW()","v":1039},null,null,null,null,null,null,"GENERAL PLANT"]
[{"$f":"ROW()","v":1040}]
[{"$f":"ROW()","v":1041},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":1042},null,null,null,null,null,null,{"$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":"'Hot Sheet'!R10","v":"Mobile"}]
[{"$f":"ROW()","v":1043},null,"FERC",null,null,"COS",null,{"$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."},{"$f":"'Hot Sheet'!R11","v":"Home Park"},{"$f":"'Hot Sheet'!S11","v":"Industrial"},{"$f":"'Hot Sheet'!T11","v":"Industrial"},{"$f":"'Hot Sheet'!U11","v":"Industrial"}]
[{"$f":"ROW()","v":1044},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$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"},{"$f":"'Hot Sheet'!R12","v":"Sch 25"},{"$f":"'Hot Sheet'!S12","v":"Cust A"},{"$f":"'Hot Sheet'!T12","v":"Cust B"},{"$f":"'Hot Sheet'!U12","v":"Cust C"}]
[{"$f":"ROW()","v":1045},null,"389","Land and Land Rights"]
[{"$f":"ROW()","v":1046},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1046+Transmission!H1046+Generation!H1046+Retail!H1046+Misc!H1046","v":4018301.7299999995},{"$f":"+Distribution!I1046+Transmission!I1046+Generation!I1046+Retail!I1046+Misc!I1046","v":2123752.1773859062},{"$f":"+Distribution!J1046+Transmission!J1046+Generation!J1046+Retail!J1046+Misc!J1046","v":980285.86414621281},{"$f":"+Distribution!K1046+Transmission!K1046+Generation!K1046+Retail!K1046+Misc!K1046","v":281396.97016031394},{"$f":"+Distribution!L1046+Transmission!L1046+Generation!L1046+Retail!L1046+Misc!L1046","v":53393.383047129144},{"$f":"+Distribution!M1046+Transmission!M1046+Generation!M1046+Retail!M1046+Misc!M1046","v":171331.84822958815},{"$f":"+Distribution!N1046+Transmission!N1046+Generation!N1046+Retail!N1046+Misc!N1046","v":39115.375058629601},{"$f":"+Distribution!O1046+Transmission!O1046+Generation!O1046+Retail!O1046+Misc!O1046","v":1635.6901628853702},{"$f":"+Distribution!P1046+Transmission!P1046+Generation!P1046+Retail!P1046+Misc!P1046","v":1205.4307728152753},{"$f":"+Distribution!Q1046+Transmission!Q1046+Generation!Q1046+Retail!Q1046+Misc!Q1046","v":319080.58799822425},{"$f":"+Distribution!R1046+Transmission!R1046+Generation!R1046+Retail!R1046+Misc!R1046","v":2830.3316625811517},{"$f":"+Distribution!S1046+Transmission!S1046+Generation!S1046+Retail!S1046+Misc!S1046","v":8575.7110469686613},{"$f":"+Distribution!T1046+Transmission!T1046+Generation!T1046+Retail!T1046+Misc!T1046","v":19999.50048990978},{"$f":"+Distribution!U1046+Transmission!U1046+Generation!U1046+Retail!U1046+Misc!U1046","v":15698.85983883571},{"$f":"ROUND(SUM(I1046:U1046)-H1046,0)","v":0}]
[{"$f":"ROW()","v":1047},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1047+Transmission!H1047+Generation!H1047+Retail!H1047+Misc!H1047","v":650.11295123307946},{"$f":"+Distribution!I1047+Transmission!I1047+Generation!I1047+Retail!I1047+Misc!I1047","v":227.54296346576174},{"$f":"+Distribution!J1047+Transmission!J1047+Generation!J1047+Retail!J1047+Misc!J1047","v":183.10106781130605},{"$f":"+Distribution!K1047+Transmission!K1047+Generation!K1047+Retail!K1047+Misc!K1047","v":58.086914886894583},{"$f":"+Distribution!L1047+Transmission!L1047+Generation!L1047+Retail!L1047+Misc!L1047","v":1.5411221869286313},{"$f":"+Distribution!M1047+Transmission!M1047+Generation!M1047+Retail!M1047+Misc!M1047","v":104.84775302525154},{"$f":"+Distribution!N1047+Transmission!N1047+Generation!N1047+Retail!N1047+Misc!N1047","v":5.4591020046271481},{"$f":"+Distribution!O1047+Transmission!O1047+Generation!O1047+Retail!O1047+Misc!O1047","v":0.13527027384749679},{"$f":"+Distribution!P1047+Transmission!P1047+Generation!P1047+Retail!P1047+Misc!P1047","v":0.27838357291871085},{"$f":"+Distribution!Q1047+Transmission!Q1047+Generation!Q1047+Retail!Q1047+Misc!Q1047","v":41.068954335057825},{"$f":"+Distribution!R1047+Transmission!R1047+Generation!R1047+Retail!R1047+Misc!R1047","v":0.41247283064144169},{"$f":"+Distribution!S1047+Transmission!S1047+Generation!S1047+Retail!S1047+Misc!S1047","v":5.300771438195115},{"$f":"+Distribution!T1047+Transmission!T1047+Generation!T1047+Retail!T1047+Misc!T1047","v":12.661176768922122},{"$f":"+Distribution!U1047+Transmission!U1047+Generation!U1047+Retail!U1047+Misc!U1047","v":9.6769986327270701},{"$f":"ROUND(SUM(I1047:U1047)-H1047,0)","v":0}]
[{"$f":"ROW()","v":1048},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1048+Transmission!H1048+Generation!H1048+Retail!H1048+Misc!H1048","v":2337265.2305928119},{"$f":"+Distribution!I1048+Transmission!I1048+Generation!I1048+Retail!I1048+Misc!I1048","v":983322.86854177387},{"$f":"+Distribution!J1048+Transmission!J1048+Generation!J1048+Retail!J1048+Misc!J1048","v":624632.82841668557},{"$f":"+Distribution!K1048+Transmission!K1048+Generation!K1048+Retail!K1048+Misc!K1048","v":191391.87445445705},{"$f":"+Distribution!L1048+Transmission!L1048+Generation!L1048+Retail!L1048+Misc!L1048","v":15580.748742809097},{"$f":"+Distribution!M1048+Transmission!M1048+Generation!M1048+Retail!M1048+Misc!M1048","v":265256.85342208901},{"$f":"+Distribution!N1048+Transmission!N1048+Generation!N1048+Retail!N1048+Misc!N1048","v":20884.561259119488},{"$f":"+Distribution!O1048+Transmission!O1048+Generation!O1048+Retail!O1048+Misc!O1048","v":669.90290949526116},{"$f":"+Distribution!P1048+Transmission!P1048+Generation!P1048+Retail!P1048+Misc!P1048","v":884.51072117768695},{"$f":"+Distribution!Q1048+Transmission!Q1048+Generation!Q1048+Retail!Q1048+Misc!Q1048","v":162789.76040927097},{"$f":"+Distribution!R1048+Transmission!R1048+Generation!R1048+Retail!R1048+Misc!R1048","v":1549.3633193464357},{"$f":"+Distribution!S1048+Transmission!S1048+Generation!S1048+Retail!S1048+Misc!S1048","v":13537.507413922291},{"$f":"+Distribution!T1048+Transmission!T1048+Generation!T1048+Retail!T1048+Misc!T1048","v":32264.629995565636},{"$f":"+Distribution!U1048+Transmission!U1048+Generation!U1048+Retail!U1048+Misc!U1048","v":24499.820987099531},{"$f":"ROUND(SUM(I1048:U1048)-H1048,0)","v":0}]
[{"$f":"ROW()","v":1049},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1049+Transmission!H1049+Generation!H1049+Retail!H1049+Misc!H1049","v":544725.22043268231},{"$f":"+Distribution!I1049+Transmission!I1049+Generation!I1049+Retail!I1049+Misc!I1049","v":475228.25351219048},{"$f":"+Distribution!J1049+Transmission!J1049+Generation!J1049+Retail!J1049+Misc!J1049","v":9999.4984324299603},{"$f":"+Distribution!K1049+Transmission!K1049+Generation!K1049+Retail!K1049+Misc!K1049","v":189.46142423797065},{"$f":"+Distribution!L1049+Transmission!L1049+Generation!L1049+Retail!L1049+Misc!L1049","v":6144.7463311215088},{"$f":"+Distribution!M1049+Transmission!M1049+Generation!M1049+Retail!M1049+Misc!M1049","v":796.18575215902956},{"$f":"+Distribution!N1049+Transmission!N1049+Generation!N1049+Retail!N1049+Misc!N1049","v":1901.8166714511174},{"$f":"+Distribution!O1049+Transmission!O1049+Generation!O1049+Retail!O1049+Misc!O1049","v":1382.3410519322026},{"$f":"+Distribution!P1049+Transmission!P1049+Generation!P1049+Retail!P1049+Misc!P1049","v":269.80982455652304},{"$f":"+Distribution!Q1049+Transmission!Q1049+Generation!Q1049+Retail!Q1049+Misc!Q1049","v":48790.917322439003},{"$f":"+Distribution!R1049+Transmission!R1049+Generation!R1049+Retail!R1049+Misc!R1049","v":7.214829559709508},{"$f":"+Distribution!S1049+Transmission!S1049+Generation!S1049+Retail!S1049+Misc!S1049","v":4.9917602016240004},{"$f":"+Distribution!T1049+Transmission!T1049+Generation!T1049+Retail!T1049+Misc!T1049","v":4.9917602016240004},{"$f":"+Distribution!U1049+Transmission!U1049+Generation!U1049+Retail!U1049+Misc!U1049","v":4.9917602016240004},{"$f":"ROUND(SUM(I1049:U1049)-H1049,0)","v":0}]
[{"$f":"ROW()","v":1050},null,null,"Total Land & Land Rights",null,null,null,{"$f":"+Distribution!H1050+Transmission!H1050+Generation!H1050+Retail!H1050+Misc!H1050","v":6900942.293976726},{"$f":"+Distribution!I1050+Transmission!I1050+Generation!I1050+Retail!I1050+Misc!I1050","v":3582530.8424033364},{"$f":"+Distribution!J1050+Transmission!J1050+Generation!J1050+Retail!J1050+Misc!J1050","v":1615101.2920631398},{"$f":"+Distribution!K1050+Transmission!K1050+Generation!K1050+Retail!K1050+Misc!K1050","v":473036.39295389585},{"$f":"+Distribution!L1050+Transmission!L1050+Generation!L1050+Retail!L1050+Misc!L1050","v":75120.419243246681},{"$f":"+Distribution!M1050+Transmission!M1050+Generation!M1050+Retail!M1050+Misc!M1050","v":437489.73515686148},{"$f":"+Distribution!N1050+Transmission!N1050+Generation!N1050+Retail!N1050+Misc!N1050","v":61907.212091204834},{"$f":"+Distribution!O1050+Transmission!O1050+Generation!O1050+Retail!O1050+Misc!O1050","v":3688.0693945866815},{"$f":"+Distribution!P1050+Transmission!P1050+Generation!P1050+Retail!P1050+Misc!P1050","v":2360.0297021224042},{"$f":"+Distribution!Q1050+Transmission!Q1050+Generation!Q1050+Retail!Q1050+Misc!Q1050","v":530702.33468426927},{"$f":"+Distribution!R1050+Transmission!R1050+Generation!R1050+Retail!R1050+Misc!R1050","v":4387.3222843179392},{"$f":"+Distribution!S1050+Transmission!S1050+Generation!S1050+Retail!S1050+Misc!S1050","v":22123.510992530773},{"$f":"+Distribution!T1050+Transmission!T1050+Generation!T1050+Retail!T1050+Misc!T1050","v":52281.783422445958},{"$f":"+Distribution!U1050+Transmission!U1050+Generation!U1050+Retail!U1050+Misc!U1050","v":40213.349584769589},{"$f":"ROUND(SUM(I1050:U1050)-H1050,0)","v":0}]
[{"$f":"ROW()","v":1051}]
[{"$f":"ROW()","v":1052},null,"390","Structures and Improvements"]
[{"$f":"ROW()","v":1053},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1053+Transmission!H1053+Generation!H1053+Retail!H1053+Misc!H1053","v":37029669.204999894},{"$f":"+Distribution!I1053+Transmission!I1053+Generation!I1053+Retail!I1053+Misc!I1053","v":19570914.751092713},{"$f":"+Distribution!J1053+Transmission!J1053+Generation!J1053+Retail!J1053+Misc!J1053","v":9033582.7707173526},{"$f":"+Distribution!K1053+Transmission!K1053+Generation!K1053+Retail!K1053+Misc!K1053","v":2593144.4228120847},{"$f":"+Distribution!L1053+Transmission!L1053+Generation!L1053+Retail!L1053+Misc!L1053","v":492033.56164372497},{"$f":"+Distribution!M1053+Transmission!M1053+Generation!M1053+Retail!M1053+Misc!M1053","v":1578866.4193275743},{"$f":"+Distribution!N1053+Transmission!N1053+Generation!N1053+Retail!N1053+Misc!N1053","v":360458.09811563295},{"$f":"+Distribution!O1053+Transmission!O1053+Generation!O1053+Retail!O1053+Misc!O1053","v":15073.299548741865},{"$f":"+Distribution!P1053+Transmission!P1053+Generation!P1053+Retail!P1053+Misc!P1053","v":11108.350185260239},{"$f":"+Distribution!Q1053+Transmission!Q1053+Generation!Q1053+Retail!Q1053+Misc!Q1053","v":2940408.5151443081},{"$f":"+Distribution!R1053+Transmission!R1053+Generation!R1053+Retail!R1053+Misc!R1053","v":26082.223846793466},{"$f":"+Distribution!S1053+Transmission!S1053+Generation!S1053+Retail!S1053+Misc!S1053","v":79027.351504266655},{"$f":"+Distribution!T1053+Transmission!T1053+Generation!T1053+Retail!T1053+Misc!T1053","v":184300.46750287034},{"$f":"+Distribution!U1053+Transmission!U1053+Generation!U1053+Retail!U1053+Misc!U1053","v":144668.97355857454},{"$f":"ROUND(SUM(I1053:U1053)-H1053,0)","v":0}]
[{"$f":"ROW()","v":1054},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1054+Transmission!H1054+Generation!H1054+Retail!H1054+Misc!H1054","v":834921.07880516851},{"$f":"+Distribution!I1054+Transmission!I1054+Generation!I1054+Retail!I1054+Misc!I1054","v":292657.97594047658},{"$f":"+Distribution!J1054+Transmission!J1054+Generation!J1054+Retail!J1054+Misc!J1054","v":235498.32999454549},{"$f":"+Distribution!K1054+Transmission!K1054+Generation!K1054+Retail!K1054+Misc!K1054","v":74709.402921102519},{"$f":"+Distribution!L1054+Transmission!L1054+Generation!L1054+Retail!L1054+Misc!L1054","v":1982.1386389360223},{"$f":"+Distribution!M1054+Transmission!M1054+Generation!M1054+Retail!M1054+Misc!M1054","v":133715.03229224746},{"$f":"+Distribution!N1054+Transmission!N1054+Generation!N1054+Retail!N1054+Misc!N1054","v":7021.3102562812346},{"$f":"+Distribution!O1054+Transmission!O1054+Generation!O1054+Retail!O1054+Misc!O1054","v":173.97999896876249},{"$f":"+Distribution!P1054+Transmission!P1054+Generation!P1054+Retail!P1054+Misc!P1054","v":358.04742869021698},{"$f":"+Distribution!Q1054+Transmission!Q1054+Generation!Q1054+Retail!Q1054+Misc!Q1054","v":52821.484200711835},{"$f":"+Distribution!R1054+Transmission!R1054+Generation!R1054+Retail!R1054+Misc!R1054","v":530.50844511887965},{"$f":"+Distribution!S1054+Transmission!S1054+Generation!S1054+Retail!S1054+Misc!S1054","v":6811.748735786111},{"$f":"+Distribution!T1054+Transmission!T1054+Generation!T1054+Retail!T1054+Misc!T1054","v":16284.372453358154},{"$f":"+Distribution!U1054+Transmission!U1054+Generation!U1054+Retail!U1054+Misc!U1054","v":12356.747498945184},{"$f":"ROUND(SUM(I1054:U1054)-H1054,0)","v":0}]
[{"$f":"ROW()","v":1055},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1055+Transmission!H1055+Generation!H1055+Retail!H1055+Misc!H1055","v":44653087.280443504},{"$f":"+Distribution!I1055+Transmission!I1055+Generation!I1055+Retail!I1055+Misc!I1055","v":18671315.156796396},{"$f":"+Distribution!J1055+Transmission!J1055+Generation!J1055+Retail!J1055+Misc!J1055","v":11956679.082308209},{"$f":"+Distribution!K1055+Transmission!K1055+Generation!K1055+Retail!K1055+Misc!K1055","v":3668556.7547963173},{"$f":"+Distribution!L1055+Transmission!L1055+Generation!L1055+Retail!L1055+Misc!L1055","v":290698.8447336125},{"$f":"+Distribution!M1055+Transmission!M1055+Generation!M1055+Retail!M1055+Misc!M1055","v":5145690.4658757048},{"$f":"+Distribution!N1055+Transmission!N1055+Generation!N1055+Retail!N1055+Misc!N1055","v":398117.729159532},{"$f":"+Distribution!O1055+Transmission!O1055+Generation!O1055+Retail!O1055+Misc!O1055","v":12670.857402403508},{"$f":"+Distribution!P1055+Transmission!P1055+Generation!P1055+Retail!P1055+Misc!P1055","v":16978.885788467342},{"$f":"+Distribution!Q1055+Transmission!Q1055+Generation!Q1055+Retail!Q1055+Misc!Q1055","v":3099525.6026106114},{"$f":"+Distribution!R1055+Transmission!R1055+Generation!R1055+Retail!R1055+Misc!R1055","v":29553.817146214125},{"$f":"+Distribution!S1055+Transmission!S1055+Generation!S1055+Retail!S1055+Misc!S1055","v":262460.1763370774},{"$f":"+Distribution!T1055+Transmission!T1055+Generation!T1055+Retail!T1055+Misc!T1055","v":625596.04279507208},{"$f":"+Distribution!U1055+Transmission!U1055+Generation!U1055+Retail!U1055+Misc!U1055","v":475243.86469388276},{"$f":"ROUND(SUM(I1055:U1055)-H1055,0)","v":0}]
[{"$f":"ROW()","v":1056},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1056+Transmission!H1056+Generation!H1056+Retail!H1056+Misc!H1056","v":5945023.1698405165},{"$f":"+Distribution!I1056+Transmission!I1056+Generation!I1056+Retail!I1056+Misc!I1056","v":5186547.0371441366},{"$f":"+Distribution!J1056+Transmission!J1056+Generation!J1056+Retail!J1056+Misc!J1056","v":109132.54543338441},{"$f":"+Distribution!K1056+Transmission!K1056+Generation!K1056+Retail!K1056+Misc!K1056","v":2067.7444602088422},{"$f":"+Distribution!L1056+Transmission!L1056+Generation!L1056+Retail!L1056+Misc!L1056","v":67062.544455520343},{"$f":"+Distribution!M1056+Transmission!M1056+Generation!M1056+Retail!M1056+Misc!M1056","v":8689.4136098978015},{"$f":"+Distribution!N1056+Transmission!N1056+Generation!N1056+Retail!N1056+Misc!N1056","v":20756.050486491309},{"$f":"+Distribution!O1056+Transmission!O1056+Generation!O1056+Retail!O1056+Misc!O1056","v":15086.596460195022},{"$f":"+Distribution!P1056+Transmission!P1056+Generation!P1056+Retail!P1056+Misc!P1056","v":2944.6509878228803},{"$f":"+Distribution!Q1056+Transmission!Q1056+Generation!Q1056+Retail!Q1056+Misc!Q1056","v":532494.40833540249},{"$f":"+Distribution!R1056+Transmission!R1056+Generation!R1056+Retail!R1056+Misc!R1056","v":78.74122087619395},{"$f":"+Distribution!S1056+Transmission!S1056+Generation!S1056+Retail!S1056+Misc!S1056","v":54.479082193716522},{"$f":"+Distribution!T1056+Transmission!T1056+Generation!T1056+Retail!T1056+Misc!T1056","v":54.479082193716522},{"$f":"+Distribution!U1056+Transmission!U1056+Generation!U1056+Retail!U1056+Misc!U1056","v":54.479082193716522},{"$f":"ROUND(SUM(I1056:U1056)-H1056,0)","v":0}]
[{"$f":"ROW()","v":1057},null,null,"Total Structures and Improvements",null,null,null,{"$f":"+Distribution!H1057+Transmission!H1057+Generation!H1057+Retail!H1057+Misc!H1057","v":88462700.734089077},{"$f":"+Distribution!I1057+Transmission!I1057+Generation!I1057+Retail!I1057+Misc!I1057","v":43721434.920973726},{"$f":"+Distribution!J1057+Transmission!J1057+Generation!J1057+Retail!J1057+Misc!J1057","v":21334892.728453491},{"$f":"+Distribution!K1057+Transmission!K1057+Generation!K1057+Retail!K1057+Misc!K1057","v":6338478.3249897137},{"$f":"+Distribution!L1057+Transmission!L1057+Generation!L1057+Retail!L1057+Misc!L1057","v":851777.08947179385},{"$f":"+Distribution!M1057+Transmission!M1057+Generation!M1057+Retail!M1057+Misc!M1057","v":6866961.3311054241},{"$f":"+Distribution!N1057+Transmission!N1057+Generation!N1057+Retail!N1057+Misc!N1057","v":786353.18801793747},{"$f":"+Distribution!O1057+Transmission!O1057+Generation!O1057+Retail!O1057+Misc!O1057","v":43004.733410309156},{"$f":"+Distribution!P1057+Transmission!P1057+Generation!P1057+Retail!P1057+Misc!P1057","v":31389.934390240676},{"$f":"+Distribution!Q1057+Transmission!Q1057+Generation!Q1057+Retail!Q1057+Misc!Q1057","v":6625250.0102910334},{"$f":"+Distribution!R1057+Transmission!R1057+Generation!R1057+Retail!R1057+Misc!R1057","v":56245.290659002669},{"$f":"+Distribution!S1057+Transmission!S1057+Generation!S1057+Retail!S1057+Misc!S1057","v":348353.75565932383},{"$f":"+Distribution!T1057+Transmission!T1057+Generation!T1057+Retail!T1057+Misc!T1057","v":826235.36183349416},{"$f":"+Distribution!U1057+Transmission!U1057+Generation!U1057+Retail!U1057+Misc!U1057","v":632324.06483359612},{"$f":"ROUND(SUM(I1057:U1057)-H1057,0)","v":0}]
[{"$f":"ROW()","v":1058}]
[{"$f":"ROW()","v":1059},null,"391","Office Furniture & Equipment"]
[{"$f":"ROW()","v":1060},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1060+Transmission!H1060+Generation!H1060+Retail!H1060+Misc!H1060","v":2984160.33},{"$f":"+Distribution!I1060+Transmission!I1060+Generation!I1060+Retail!I1060+Misc!I1060","v":1577187.9327006498},{"$f":"+Distribution!J1060+Transmission!J1060+Generation!J1060+Retail!J1060+Misc!J1060","v":728001.6246676672},{"$f":"+Distribution!K1060+Transmission!K1060+Generation!K1060+Retail!K1060+Misc!K1060","v":208977.25749793372},{"$f":"+Distribution!L1060+Transmission!L1060+Generation!L1060+Retail!L1060+Misc!L1060","v":39652.178029382907},{"$f":"+Distribution!M1060+Transmission!M1060+Generation!M1060+Retail!M1060+Misc!M1060","v":127238.25613571277},{"$f":"+Distribution!N1060+Transmission!N1060+Generation!N1060+Retail!N1060+Misc!N1060","v":29048.727145493351},{"$f":"+Distribution!O1060+Transmission!O1060+Generation!O1060+Retail!O1060+Misc!O1060","v":1214.7324975155013},{"$f":"+Distribution!P1060+Transmission!P1060+Generation!P1060+Retail!P1060+Misc!P1060","v":895.20372896352592},{"$f":"+Distribution!Q1060+Transmission!Q1060+Generation!Q1060+Retail!Q1060+Misc!Q1060","v":236962.70134930234},{"$f":"+Distribution!R1060+Transmission!R1060+Generation!R1060+Retail!R1060+Misc!R1060","v":2101.9236572405471},{"$f":"+Distribution!S1060+Transmission!S1060+Generation!S1060+Retail!S1060+Misc!S1060","v":6368.6846900634919},{"$f":"+Distribution!T1060+Transmission!T1060+Generation!T1060+Retail!T1060+Misc!T1060","v":14852.472510023365},{"$f":"+Distribution!U1060+Transmission!U1060+Generation!U1060+Retail!U1060+Misc!U1060","v":11658.635390051637},{"$f":"ROUND(SUM(I1060:U1060)-H1060,0)","v":0}]
[{"$f":"ROW()","v":1061},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1061+Transmission!H1061+Generation!H1061+Retail!H1061+Misc!H1061","v":1998661.4692507209},{"$f":"+Distribution!I1061+Transmission!I1061+Generation!I1061+Retail!I1061+Misc!I1061","v":699264.35905858385},{"$f":"+Distribution!J1061+Transmission!J1061+Generation!J1061+Retail!J1061+Misc!J1061","v":562689.56365807704},{"$f":"+Distribution!K1061+Transmission!K1061+Generation!K1061+Retail!K1061+Misc!K1061","v":178507.42861660337},{"$f":"+Distribution!L1061+Transmission!L1061+Generation!L1061+Retail!L1061+Misc!L1061","v":4736.0366669205578},{"$f":"+Distribution!M1061+Transmission!M1061+Generation!M1061+Retail!M1061+Misc!M1061","v":322940.56884225528},{"$f":"+Distribution!N1061+Transmission!N1061+Generation!N1061+Retail!N1061+Misc!N1061","v":16776.416225568886},{"$f":"+Distribution!O1061+Transmission!O1061+Generation!O1061+Retail!O1061+Misc!O1061","v":415.70031391404382},{"$f":"+Distribution!P1061+Transmission!P1061+Generation!P1061+Retail!P1061+Misc!P1061","v":855.50310026937746},{"$f":"+Distribution!Q1061+Transmission!Q1061+Generation!Q1061+Retail!Q1061+Misc!Q1061","v":126209.37862854041},{"$f":"+Distribution!R1061+Transmission!R1061+Generation!R1061+Retail!R1061+Misc!R1061","v":1267.574022744795},{"$f":"+Distribution!S1061+Transmission!S1061+Generation!S1061+Retail!S1061+Misc!S1061","v":16293.663176733173},{"$f":"+Distribution!T1061+Transmission!T1061+Generation!T1061+Retail!T1061+Misc!T1061","v":38909.177956539803},{"$f":"+Distribution!U1061+Transmission!U1061+Generation!U1061+Retail!U1061+Misc!U1061","v":29796.098983970194},0]
[{"$f":"ROW()","v":1062},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1062+Transmission!H1062+Generation!H1062+Retail!H1062+Misc!H1062","v":22457067.844451584},{"$f":"+Distribution!I1062+Transmission!I1062+Generation!I1062+Retail!I1062+Misc!I1062","v":9448028.4405901413},{"$f":"+Distribution!J1062+Transmission!J1062+Generation!J1062+Retail!J1062+Misc!J1062","v":6001638.8478372861},{"$f":"+Distribution!K1062+Transmission!K1062+Generation!K1062+Retail!K1062+Misc!K1062","v":1838944.1870961108},{"$f":"+Distribution!L1062+Transmission!L1062+Generation!L1062+Retail!L1062+Misc!L1062","v":149703.99037505526},{"$f":"+Distribution!M1062+Transmission!M1062+Generation!M1062+Retail!M1062+Misc!M1062","v":2548658.6098723281},{"$f":"+Distribution!N1062+Transmission!N1062+Generation!N1062+Retail!N1062+Misc!N1062","v":200664.43592227457},{"$f":"+Distribution!O1062+Transmission!O1062+Generation!O1062+Retail!O1062+Misc!O1062","v":6436.6058634752771},{"$f":"+Distribution!P1062+Transmission!P1062+Generation!P1062+Retail!P1062+Misc!P1062","v":8498.6149687402121},{"$f":"+Distribution!Q1062+Transmission!Q1062+Generation!Q1062+Retail!Q1062+Misc!Q1062","v":1564127.445204746},{"$f":"+Distribution!R1062+Transmission!R1062+Generation!R1062+Retail!R1062+Misc!R1062","v":14886.696093725999},{"$f":"+Distribution!S1062+Transmission!S1062+Generation!S1062+Retail!S1062+Misc!S1062","v":130071.98261453236},{"$f":"+Distribution!T1062+Transmission!T1062+Generation!T1062+Retail!T1062+Misc!T1062","v":310007.17218677368},{"$f":"+Distribution!U1062+Transmission!U1062+Generation!U1062+Retail!U1062+Misc!U1062","v":235400.81582639407},0]
[{"$f":"ROW()","v":1063},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1063+Transmission!H1063+Generation!H1063+Retail!H1063+Misc!H1063","v":4149428.9515926149},{"$f":"+Distribution!I1063+Transmission!I1063+Generation!I1063+Retail!I1063+Misc!I1063","v":3620037.7727544019},{"$f":"+Distribution!J1063+Transmission!J1063+Generation!J1063+Retail!J1063+Misc!J1063","v":76170.896335536017},{"$f":"+Distribution!K1063+Transmission!K1063+Generation!K1063+Retail!K1063+Misc!K1063","v":1443.2170376076065},{"$f":"+Distribution!L1063+Transmission!L1063+Generation!L1063+Retail!L1063+Misc!L1063","v":46807.431288559288},{"$f":"+Distribution!M1063+Transmission!M1063+Generation!M1063+Retail!M1063+Misc!M1063","v":6064.922435994491},{"$f":"+Distribution!N1063+Transmission!N1063+Generation!N1063+Retail!N1063+Misc!N1063","v":14487.034675707657},{"$f":"+Distribution!O1063+Transmission!O1063+Generation!O1063+Retail!O1063+Misc!O1063","v":10529.943844543037},{"$f":"+Distribution!P1063+Transmission!P1063+Generation!P1063+Retail!P1063+Misc!P1063","v":2055.2687032733356},{"$f":"+Distribution!Q1063+Transmission!Q1063+Generation!Q1063+Retail!Q1063+Misc!Q1063","v":371663.43198076606},{"$f":"+Distribution!R1063+Transmission!R1063+Generation!R1063+Retail!R1063+Misc!R1063","v":54.958760000289956},{"$f":"+Distribution!S1063+Transmission!S1063+Generation!S1063+Retail!S1063+Misc!S1063","v":38.024592075200495},{"$f":"+Distribution!T1063+Transmission!T1063+Generation!T1063+Retail!T1063+Misc!T1063","v":38.024592075200495},{"$f":"+Distribution!U1063+Transmission!U1063+Generation!U1063+Retail!U1063+Misc!U1063","v":38.024592075200495},0]
[{"$f":"ROW()","v":1064},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1064+Transmission!H1064+Generation!H1064+Retail!H1064+Misc!H1064","v":36691.335267476483},{"$f":"+Distribution!I1064+Transmission!I1064+Generation!I1064+Retail!I1064+Misc!I1064","v":11258.630178190971},{"$f":"+Distribution!J1064+Transmission!J1064+Generation!J1064+Retail!J1064+Misc!J1064","v":9886.8998241838854},{"$f":"+Distribution!K1064+Transmission!K1064+Generation!K1064+Retail!K1064+Misc!K1064","v":3343.6196578487716},{"$f":"+Distribution!L1064+Transmission!L1064+Generation!L1064+Retail!L1064+Misc!L1064","v":150.60139539741829},{"$f":"+Distribution!M1064+Transmission!M1064+Generation!M1064+Retail!M1064+Misc!M1064","v":6898.4946430674563},{"$f":"+Distribution!N1064+Transmission!N1064+Generation!N1064+Retail!N1064+Misc!N1064","v":352.40791654580897},{"$f":"+Distribution!O1064+Transmission!O1064+Generation!O1064+Retail!O1064+Misc!O1064","v":9.4656423728957169},{"$f":"+Distribution!P1064+Transmission!P1064+Generation!P1064+Retail!P1064+Misc!P1064","v":26.357253602299469},{"$f":"+Distribution!Q1064+Transmission!Q1064+Generation!Q1064+Retail!Q1064+Misc!Q1064","v":2258.0803339526938},{"$f":"+Distribution!R1064+Transmission!R1064+Generation!R1064+Retail!R1064+Misc!R1064","v":20.588333416156118},{"$f":"+Distribution!S1064+Transmission!S1064+Generation!S1064+Retail!S1064+Misc!S1064","v":392.8911239413344},{"$f":"+Distribution!T1064+Transmission!T1064+Generation!T1064+Retail!T1064+Misc!T1064","v":1325.0430099786479},{"$f":"+Distribution!U1064+Transmission!U1064+Generation!U1064+Retail!U1064+Misc!U1064","v":768.25595497815789},0]
[{"$f":"ROW()","v":1065},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1065+Transmission!H1065+Generation!H1065+Retail!H1065+Misc!H1065","v":30443.12870458981},{"$f":"+Distribution!I1065+Transmission!I1065+Generation!I1065+Retail!I1065+Misc!I1065","v":10697.480608600343},{"$f":"+Distribution!J1065+Transmission!J1065+Generation!J1065+Retail!J1065+Misc!J1065","v":8608.1331300767288},{"$f":"+Distribution!K1065+Transmission!K1065+Generation!K1065+Retail!K1065+Misc!K1065","v":2730.8409636208007},{"$f":"+Distribution!L1065+Transmission!L1065+Generation!L1065+Retail!L1065+Misc!L1065","v":72.452799502338578},{"$f":"+Distribution!M1065+Transmission!M1065+Generation!M1065+Retail!M1065+Misc!M1065","v":4817.9101707453865},{"$f":"+Distribution!N1065+Transmission!N1065+Generation!N1065+Retail!N1065+Misc!N1065","v":256.64884092826446},{"$f":"+Distribution!O1065+Transmission!O1065+Generation!O1065+Retail!O1065+Misc!O1065","v":6.3594633266758525},{"$f":"+Distribution!P1065+Transmission!P1065+Generation!P1065+Retail!P1065+Misc!P1065","v":13.087650910808703},{"$f":"+Distribution!Q1065+Transmission!Q1065+Generation!Q1065+Retail!Q1065+Misc!Q1065","v":1930.7753398442508},{"$f":"+Distribution!R1065+Transmission!R1065+Generation!R1065+Retail!R1065+Misc!R1065","v":19.39159110945327},{"$f":"+Distribution!S1065+Transmission!S1065+Generation!S1065+Retail!S1065+Misc!S1065","v":248.62531078263603},{"$f":"+Distribution!T1065+Transmission!T1065+Generation!T1065+Retail!T1065+Misc!T1065","v":595.24008523333441},{"$f":"+Distribution!U1065+Transmission!U1065+Generation!U1065+Retail!U1065+Misc!U1065","v":446.18274990878615},0]
[{"$f":"ROW()","v":1066},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1066+Transmission!H1066+Generation!H1066+Retail!H1066+Misc!H1066","v":0},{"$f":"+Distribution!I1066+Transmission!I1066+Generation!I1066+Retail!I1066+Misc!I1066","v":0},{"$f":"+Distribution!J1066+Transmission!J1066+Generation!J1066+Retail!J1066+Misc!J1066","v":0},{"$f":"+Distribution!K1066+Transmission!K1066+Generation!K1066+Retail!K1066+Misc!K1066","v":0},{"$f":"+Distribution!L1066+Transmission!L1066+Generation!L1066+Retail!L1066+Misc!L1066","v":0},{"$f":"+Distribution!M1066+Transmission!M1066+Generation!M1066+Retail!M1066+Misc!M1066","v":0},{"$f":"+Distribution!N1066+Transmission!N1066+Generation!N1066+Retail!N1066+Misc!N1066","v":0},{"$f":"+Distribution!O1066+Transmission!O1066+Generation!O1066+Retail!O1066+Misc!O1066","v":0},{"$f":"+Distribution!P1066+Transmission!P1066+Generation!P1066+Retail!P1066+Misc!P1066","v":0},{"$f":"+Distribution!Q1066+Transmission!Q1066+Generation!Q1066+Retail!Q1066+Misc!Q1066","v":0},{"$f":"+Distribution!R1066+Transmission!R1066+Generation!R1066+Retail!R1066+Misc!R1066","v":0},{"$f":"+Distribution!S1066+Transmission!S1066+Generation!S1066+Retail!S1066+Misc!S1066","v":0},{"$f":"+Distribution!T1066+Transmission!T1066+Generation!T1066+Retail!T1066+Misc!T1066","v":0},{"$f":"+Distribution!U1066+Transmission!U1066+Generation!U1066+Retail!U1066+Misc!U1066","v":0},0]
[{"$f":"ROW()","v":1067},null,null,"Total Office Furniture & Equipment",null,null,null,{"$f":"+Distribution!H1067+Transmission!H1067+Generation!H1067+Retail!H1067+Misc!H1067","v":31656453.059266992},{"$f":"+Distribution!I1067+Transmission!I1067+Generation!I1067+Retail!I1067+Misc!I1067","v":15366474.615890566},{"$f":"+Distribution!J1067+Transmission!J1067+Generation!J1067+Retail!J1067+Misc!J1067","v":7386995.9654528266},{"$f":"+Distribution!K1067+Transmission!K1067+Generation!K1067+Retail!K1067+Misc!K1067","v":2233946.5508697242},{"$f":"+Distribution!L1067+Transmission!L1067+Generation!L1067+Retail!L1067+Misc!L1067","v":241122.69055481776},{"$f":"+Distribution!M1067+Transmission!M1067+Generation!M1067+Retail!M1067+Misc!M1067","v":3016618.7621001033},{"$f":"+Distribution!N1067+Transmission!N1067+Generation!N1067+Retail!N1067+Misc!N1067","v":261585.67072651853},{"$f":"+Distribution!O1067+Transmission!O1067+Generation!O1067+Retail!O1067+Misc!O1067","v":18612.80762514743},{"$f":"+Distribution!P1067+Transmission!P1067+Generation!P1067+Retail!P1067+Misc!P1067","v":12344.03540575956},{"$f":"+Distribution!Q1067+Transmission!Q1067+Generation!Q1067+Retail!Q1067+Misc!Q1067","v":2303151.8128371518},{"$f":"+Distribution!R1067+Transmission!R1067+Generation!R1067+Retail!R1067+Misc!R1067","v":18351.13245823724},{"$f":"+Distribution!S1067+Transmission!S1067+Generation!S1067+Retail!S1067+Misc!S1067","v":153413.87150812821},{"$f":"+Distribution!T1067+Transmission!T1067+Generation!T1067+Retail!T1067+Misc!T1067","v":365727.13034062402},{"$f":"+Distribution!U1067+Transmission!U1067+Generation!U1067+Retail!U1067+Misc!U1067","v":278108.01349737804},0]
[{"$f":"ROW()","v":1068}]
[{"$f":"ROW()","v":1069},null,"392","Transportation Equipment"]
[{"$f":"ROW()","v":1070},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1070+Transmission!H1070+Generation!H1070+Retail!H1070+Misc!H1070","v":31385167.215},{"$f":"+Distribution!I1070+Transmission!I1070+Generation!I1070+Retail!I1070+Misc!I1070","v":16587683.476540973},{"$f":"+Distribution!J1070+Transmission!J1070+Generation!J1070+Retail!J1070+Misc!J1070","v":7656576.7908946108},{"$f":"+Distribution!K1070+Transmission!K1070+Generation!K1070+Retail!K1070+Misc!K1070","v":2197866.5505230287},{"$f":"+Distribution!L1070+Transmission!L1070+Generation!L1070+Retail!L1070+Misc!L1070","v":417031.96218385885},{"$f":"+Distribution!M1070+Transmission!M1070+Generation!M1070+Retail!M1070+Misc!M1070","v":1338196.8471393576},{"$f":"+Distribution!N1070+Transmission!N1070+Generation!N1070+Retail!N1070+Misc!N1070","v":305512.79355832015},{"$f":"+Distribution!O1070+Transmission!O1070+Generation!O1070+Retail!O1070+Misc!O1070","v":12775.648202527571},{"$f":"+Distribution!P1070+Transmission!P1070+Generation!P1070+Retail!P1070+Misc!P1070","v":9415.0835136300484},{"$f":"+Distribution!Q1070+Transmission!Q1070+Generation!Q1070+Retail!Q1070+Misc!Q1070","v":2492196.5253676432},{"$f":"+Distribution!R1070+Transmission!R1070+Generation!R1070+Retail!R1070+Misc!R1070","v":22106.461503581118},{"$f":"+Distribution!S1070+Transmission!S1070+Generation!S1070+Retail!S1070+Misc!S1070","v":66981.063962221204},{"$f":"+Distribution!T1070+Transmission!T1070+Generation!T1070+Retail!T1070+Misc!T1070","v":156207.20126765914},{"$f":"+Distribution!U1070+Transmission!U1070+Generation!U1070+Retail!U1070+Misc!U1070","v":122616.81034258885},{"$f":"ROUND(SUM(I1070:U1070)-H1070,0)","v":0}]
[{"$f":"ROW()","v":1071},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1071+Transmission!H1071+Generation!H1071+Retail!H1071+Misc!H1071","v":7498533.5589737687},{"$f":"+Distribution!I1071+Transmission!I1071+Generation!I1071+Retail!I1071+Misc!I1071","v":2623733.2527001696},{"$f":"+Distribution!J1071+Transmission!J1071+Generation!J1071+Retail!J1071+Misc!J1071","v":2111286.3825987708},{"$f":"+Distribution!K1071+Transmission!K1071+Generation!K1071+Retail!K1071+Misc!K1071","v":669783.70947709866},{"$f":"+Distribution!L1071+Transmission!L1071+Generation!L1071+Retail!L1071+Misc!L1071","v":17770.242009382458},{"$f":"+Distribution!M1071+Transmission!M1071+Generation!M1071+Retail!M1071+Misc!M1071","v":1211060.0409975869},{"$f":"+Distribution!N1071+Transmission!N1071+Generation!N1071+Retail!N1071+Misc!N1071","v":62947.353946972798},{"$f":"+Distribution!O1071+Transmission!O1071+Generation!O1071+Retail!O1071+Misc!O1071","v":1559.7630890877408},{"$f":"+Distribution!P1071+Transmission!P1071+Generation!P1071+Retail!P1071+Misc!P1071","v":3209.961873341812},{"$f":"+Distribution!Q1071+Transmission!Q1071+Generation!Q1071+Retail!Q1071+Misc!Q1071","v":473554.44220857963},{"$f":"+Distribution!R1071+Transmission!R1071+Generation!R1071+Retail!R1071+Misc!R1071","v":4756.1070010945732},{"$f":"+Distribution!S1071+Transmission!S1071+Generation!S1071+Retail!S1071+Misc!S1071","v":61132.581381334363},{"$f":"+Distribution!T1071+Transmission!T1071+Generation!T1071+Retail!T1071+Misc!T1071","v":145992.43149935681},{"$f":"+Distribution!U1071+Transmission!U1071+Generation!U1071+Retail!U1071+Misc!U1071","v":111747.29019099259},0]
[{"$f":"ROW()","v":1072},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1072+Transmission!H1072+Generation!H1072+Retail!H1072+Misc!H1072","v":3234260.131698628},{"$f":"+Distribution!I1072+Transmission!I1072+Generation!I1072+Retail!I1072+Misc!I1072","v":1360702.203876772},{"$f":"+Distribution!J1072+Transmission!J1072+Generation!J1072+Retail!J1072+Misc!J1072","v":864354.2151122645},{"$f":"+Distribution!K1072+Transmission!K1072+Generation!K1072+Retail!K1072+Misc!K1072","v":264844.18669169047},{"$f":"+Distribution!L1072+Transmission!L1072+Generation!L1072+Retail!L1072+Misc!L1072","v":21560.323501710489},{"$f":"+Distribution!M1072+Transmission!M1072+Generation!M1072+Retail!M1072+Misc!M1072","v":367057.04361387069},{"$f":"+Distribution!N1072+Transmission!N1072+Generation!N1072+Retail!N1072+Misc!N1072","v":28899.631485664053},{"$f":"+Distribution!O1072+Transmission!O1072+Generation!O1072+Retail!O1072+Misc!O1072","v":926.99803339816185},{"$f":"+Distribution!P1072+Transmission!P1072+Generation!P1072+Retail!P1072+Misc!P1072","v":1223.9679622664869},{"$f":"+Distribution!Q1072+Transmission!Q1072+Generation!Q1072+Retail!Q1072+Misc!Q1072","v":225265.16248519084},{"$f":"+Distribution!R1072+Transmission!R1072+Generation!R1072+Retail!R1072+Misc!R1072","v":2143.9774774758666},{"$f":"+Distribution!S1072+Transmission!S1072+Generation!S1072+Retail!S1072+Misc!S1072","v":18732.92767048024},{"$f":"+Distribution!T1072+Transmission!T1072+Generation!T1072+Retail!T1072+Misc!T1072","v":44647.139354483217},{"$f":"+Distribution!U1072+Transmission!U1072+Generation!U1072+Retail!U1072+Misc!U1072","v":33902.354433361259},0]
[{"$f":"ROW()","v":1073},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1073+Transmission!H1073+Generation!H1073+Retail!H1073+Misc!H1073","v":0},{"$f":"+Distribution!I1073+Transmission!I1073+Generation!I1073+Retail!I1073+Misc!I1073","v":0},{"$f":"+Distribution!J1073+Transmission!J1073+Generation!J1073+Retail!J1073+Misc!J1073","v":0},{"$f":"+Distribution!K1073+Transmission!K1073+Generation!K1073+Retail!K1073+Misc!K1073","v":0},{"$f":"+Distribution!L1073+Transmission!L1073+Generation!L1073+Retail!L1073+Misc!L1073","v":0},{"$f":"+Distribution!M1073+Transmission!M1073+Generation!M1073+Retail!M1073+Misc!M1073","v":0},{"$f":"+Distribution!N1073+Transmission!N1073+Generation!N1073+Retail!N1073+Misc!N1073","v":0},{"$f":"+Distribution!O1073+Transmission!O1073+Generation!O1073+Retail!O1073+Misc!O1073","v":0},{"$f":"+Distribution!P1073+Transmission!P1073+Generation!P1073+Retail!P1073+Misc!P1073","v":0},{"$f":"+Distribution!Q1073+Transmission!Q1073+Generation!Q1073+Retail!Q1073+Misc!Q1073","v":0},{"$f":"+Distribution!R1073+Transmission!R1073+Generation!R1073+Retail!R1073+Misc!R1073","v":0},{"$f":"+Distribution!S1073+Transmission!S1073+Generation!S1073+Retail!S1073+Misc!S1073","v":0},{"$f":"+Distribution!T1073+Transmission!T1073+Generation!T1073+Retail!T1073+Misc!T1073","v":0},{"$f":"+Distribution!U1073+Transmission!U1073+Generation!U1073+Retail!U1073+Misc!U1073","v":0},0]
[{"$f":"ROW()","v":1074},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1074+Transmission!H1074+Generation!H1074+Retail!H1074+Misc!H1074","v":166625.81867063552},{"$f":"+Distribution!I1074+Transmission!I1074+Generation!I1074+Retail!I1074+Misc!I1074","v":51128.650861989132},{"$f":"+Distribution!J1074+Transmission!J1074+Generation!J1074+Retail!J1074+Misc!J1074","v":44899.232075085667},{"$f":"+Distribution!K1074+Transmission!K1074+Generation!K1074+Retail!K1074+Misc!K1074","v":15184.330544277836},{"$f":"+Distribution!L1074+Transmission!L1074+Generation!L1074+Retail!L1074+Misc!L1074","v":683.92389151556745},{"$f":"+Distribution!M1074+Transmission!M1074+Generation!M1074+Retail!M1074+Misc!M1074","v":31328.031785068513},{"$f":"+Distribution!N1074+Transmission!N1074+Generation!N1074+Retail!N1074+Misc!N1074","v":1600.384863957474},{"$f":"+Distribution!O1074+Transmission!O1074+Generation!O1074+Retail!O1074+Misc!O1074","v":42.986181836376709},{"$f":"+Distribution!P1074+Transmission!P1074+Generation!P1074+Retail!P1074+Misc!P1074","v":119.69580630895258},{"$f":"+Distribution!Q1074+Transmission!Q1074+Generation!Q1074+Retail!Q1074+Misc!Q1074","v":10254.586853437435},{"$f":"+Distribution!R1074+Transmission!R1074+Generation!R1074+Retail!R1074+Misc!R1074","v":93.497494313647465},{"$f":"+Distribution!S1074+Transmission!S1074+Generation!S1074+Retail!S1074+Misc!S1074","v":1784.2306554915822},{"$f":"+Distribution!T1074+Transmission!T1074+Generation!T1074+Retail!T1074+Misc!T1074","v":6017.3982413554249},{"$f":"+Distribution!U1074+Transmission!U1074+Generation!U1074+Retail!U1074+Misc!U1074","v":3488.8694159979718},0]
[{"$f":"ROW()","v":1075},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1075+Transmission!H1075+Generation!H1075+Retail!H1075+Misc!H1075","v":147025.89657908899},{"$f":"+Distribution!I1075+Transmission!I1075+Generation!I1075+Retail!I1075+Misc!I1075","v":51663.765997210299},{"$f":"+Distribution!J1075+Transmission!J1075+Generation!J1075+Retail!J1075+Misc!J1075","v":41573.206998624875},{"$f":"+Distribution!K1075+Transmission!K1075+Generation!K1075+Retail!K1075+Misc!K1075","v":13188.668779326814},{"$f":"+Distribution!L1075+Transmission!L1075+Generation!L1075+Retail!L1075+Misc!L1075","v":349.91271461826688},{"$f":"+Distribution!M1075+Transmission!M1075+Generation!M1075+Retail!M1075+Misc!M1075","v":23268.224805834605},{"$f":"+Distribution!N1075+Transmission!N1075+Generation!N1075+Retail!N1075+Misc!N1075","v":1239.4923764117923},{"$f":"+Distribution!O1075+Transmission!O1075+Generation!O1075+Retail!O1075+Misc!O1075","v":30.71319661127292},{"$f":"+Distribution!P1075+Transmission!P1075+Generation!P1075+Retail!P1075+Misc!P1075","v":63.207156792188428},{"$f":"+Distribution!Q1075+Transmission!Q1075+Generation!Q1075+Retail!Q1075+Misc!Q1075","v":9324.7306539356287},{"$f":"+Distribution!R1075+Transmission!R1075+Generation!R1075+Retail!R1075+Misc!R1075","v":93.652202985713885},{"$f":"+Distribution!S1075+Transmission!S1075+Generation!S1075+Retail!S1075+Misc!S1075","v":1200.7425250138801},{"$f":"+Distribution!T1075+Transmission!T1075+Generation!T1075+Retail!T1075+Misc!T1075","v":2874.7277607524584},{"$f":"+Distribution!U1075+Transmission!U1075+Generation!U1075+Retail!U1075+Misc!U1075","v":2154.8514109711846},0]
[{"$f":"ROW()","v":1076},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1076+Transmission!H1076+Generation!H1076+Retail!H1076+Misc!H1076","v":18624.017653562703},{"$f":"+Distribution!I1076+Transmission!I1076+Generation!I1076+Retail!I1076+Misc!I1076","v":6544.336150087629},{"$f":"+Distribution!J1076+Transmission!J1076+Generation!J1076+Retail!J1076+Misc!J1076","v":5266.1480669231069},{"$f":"+Distribution!K1076+Transmission!K1076+Generation!K1076+Retail!K1076+Misc!K1076","v":1670.6308608772558},{"$f":"+Distribution!L1076+Transmission!L1076+Generation!L1076+Retail!L1076+Misc!L1076","v":44.324032200348512},{"$f":"+Distribution!M1076+Transmission!M1076+Generation!M1076+Retail!M1076+Misc!M1076","v":2947.4251790589856},{"$f":"+Distribution!N1076+Transmission!N1076+Generation!N1076+Retail!N1076+Misc!N1076","v":157.00858445254886},{"$f":"+Distribution!O1076+Transmission!O1076+Generation!O1076+Retail!O1076+Misc!O1076","v":3.8904922819361549},{"$f":"+Distribution!P1076+Transmission!P1076+Generation!P1076+Retail!P1076+Misc!P1076","v":8.0065568809233039},{"$f":"+Distribution!Q1076+Transmission!Q1076+Generation!Q1076+Retail!Q1076+Misc!Q1076","v":1181.179318435213},{"$f":"+Distribution!R1076+Transmission!R1076+Generation!R1076+Retail!R1076+Misc!R1076","v":11.863082098348123},{"$f":"+Distribution!S1076+Transmission!S1076+Generation!S1076+Retail!S1076+Misc!S1076","v":152.10007558914984},{"$f":"+Distribution!T1076+Transmission!T1076+Generation!T1076+Retail!T1076+Misc!T1076","v":364.14660145697923},{"$f":"+Distribution!U1076+Transmission!U1076+Generation!U1076+Retail!U1076+Misc!U1076","v":272.95865322027686},0]
[{"$f":"ROW()","v":1077},null,null,"Total Transportation Equipment",null,null,null,{"$f":"+Distribution!H1077+Transmission!H1077+Generation!H1077+Retail!H1077+Misc!H1077","v":42450236.638575681},{"$f":"+Distribution!I1077+Transmission!I1077+Generation!I1077+Retail!I1077+Misc!I1077","v":20681455.686127204},{"$f":"+Distribution!J1077+Transmission!J1077+Generation!J1077+Retail!J1077+Misc!J1077","v":10723955.97574628},{"$f":"+Distribution!K1077+Transmission!K1077+Generation!K1077+Retail!K1077+Misc!K1077","v":3162538.0768762995},{"$f":"+Distribution!L1077+Transmission!L1077+Generation!L1077+Retail!L1077+Misc!L1077","v":457440.68833328591},{"$f":"+Distribution!M1077+Transmission!M1077+Generation!M1077+Retail!M1077+Misc!M1077","v":2973857.6135207773},{"$f":"+Distribution!N1077+Transmission!N1077+Generation!N1077+Retail!N1077+Misc!N1077","v":400356.66481577879},{"$f":"+Distribution!O1077+Transmission!O1077+Generation!O1077+Retail!O1077+Misc!O1077","v":15339.999195743059},{"$f":"+Distribution!P1077+Transmission!P1077+Generation!P1077+Retail!P1077+Misc!P1077","v":14039.922869220412},{"$f":"+Distribution!Q1077+Transmission!Q1077+Generation!Q1077+Retail!Q1077+Misc!Q1077","v":3211776.6268872218},{"$f":"+Distribution!R1077+Transmission!R1077+Generation!R1077+Retail!R1077+Misc!R1077","v":29205.558761549262},{"$f":"+Distribution!S1077+Transmission!S1077+Generation!S1077+Retail!S1077+Misc!S1077","v":149983.64627013041},{"$f":"+Distribution!T1077+Transmission!T1077+Generation!T1077+Retail!T1077+Misc!T1077","v":356103.04472506401},{"$f":"+Distribution!U1077+Transmission!U1077+Generation!U1077+Retail!U1077+Misc!U1077","v":274183.13444713212},0]
[{"$f":"ROW()","v":1078}]
[{"$f":"ROW()","v":1079},null,"393","Stores Equipment"]
[{"$f":"ROW()","v":1080},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1080+Transmission!H1080+Generation!H1080+Retail!H1080+Misc!H1080","v":3655218.8199999994},{"$f":"+Distribution!I1080+Transmission!I1080+Generation!I1080+Retail!I1080+Misc!I1080","v":1931855.6567918411},{"$f":"+Distribution!J1080+Transmission!J1080+Generation!J1080+Retail!J1080+Misc!J1080","v":891709.8765520528},{"$f":"+Distribution!K1080+Transmission!K1080+Generation!K1080+Retail!K1080+Misc!K1080","v":255970.6986515813},{"$f":"+Distribution!L1080+Transmission!L1080+Generation!L1080+Retail!L1080+Misc!L1080","v":48568.900916590792},{"$f":"+Distribution!M1080+Transmission!M1080+Generation!M1080+Retail!M1080+Misc!M1080","v":155850.76437606747},{"$f":"+Distribution!N1080+Transmission!N1080+Generation!N1080+Retail!N1080+Misc!N1080","v":35581.015232935613},{"$f":"+Distribution!O1080+Transmission!O1080+Generation!O1080+Retail!O1080+Misc!O1080","v":1487.8936099871896},{"$f":"+Distribution!P1080+Transmission!P1080+Generation!P1080+Retail!P1080+Misc!P1080","v":1096.5112983194367},{"$f":"+Distribution!Q1080+Transmission!Q1080+Generation!Q1080+Retail!Q1080+Misc!Q1080","v":290249.32638589467},{"$f":"+Distribution!R1080+Transmission!R1080+Generation!R1080+Retail!R1080+Misc!R1080","v":2574.5905248156951},{"$f":"+Distribution!S1080+Transmission!S1080+Generation!S1080+Retail!S1080+Misc!S1080","v":7800.8329189758842},{"$f":"+Distribution!T1080+Transmission!T1080+Generation!T1080+Retail!T1080+Misc!T1080","v":18192.399549179063},{"$f":"+Distribution!U1080+Transmission!U1080+Generation!U1080+Retail!U1080+Misc!U1080","v":14280.353191758562},{"$f":"ROUND(SUM(I1080:U1080)-H1080,0)","v":0}]
[{"$f":"ROW()","v":1081},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1081+Transmission!H1081+Generation!H1081+Retail!H1081+Misc!H1081","v":1899835.6817810577},{"$f":"+Distribution!I1081+Transmission!I1081+Generation!I1081+Retail!I1081+Misc!I1081","v":664815.03314666625},{"$f":"+Distribution!J1081+Transmission!J1081+Generation!J1081+Retail!J1081+Misc!J1081","v":534968.60817882349},{"$f":"+Distribution!K1081+Transmission!K1081+Generation!K1081+Retail!K1081+Misc!K1081","v":169713.24297500897},{"$f":"+Distribution!L1081+Transmission!L1081+Generation!L1081+Retail!L1081+Misc!L1081","v":4502.7153649608954},{"$f":"+Distribution!M1081+Transmission!M1081+Generation!M1081+Retail!M1081+Misc!M1081","v":306697.329123142},{"$f":"+Distribution!N1081+Transmission!N1081+Generation!N1081+Retail!N1081+Misc!N1081","v":15949.924466476978},{"$f":"+Distribution!O1081+Transmission!O1081+Generation!O1081+Retail!O1081+Misc!O1081","v":395.22079796246425},{"$f":"+Distribution!P1081+Transmission!P1081+Generation!P1081+Retail!P1081+Misc!P1081","v":813.35665774295865},{"$f":"+Distribution!Q1081+Transmission!Q1081+Generation!Q1081+Retail!Q1081+Misc!Q1081","v":119991.66145020653},{"$f":"+Distribution!R1081+Transmission!R1081+Generation!R1081+Retail!R1081+Misc!R1081","v":1205.1268665851353},{"$f":"+Distribution!S1081+Transmission!S1081+Generation!S1081+Retail!S1081+Misc!S1081","v":15489.216342431962},{"$f":"+Distribution!T1081+Transmission!T1081+Generation!T1081+Retail!T1081+Misc!T1081","v":36992.313561800453},{"$f":"+Distribution!U1081+Transmission!U1081+Generation!U1081+Retail!U1081+Misc!U1081","v":28301.932849249599},{"$f":"ROUND(SUM(I1081:U1081)-H1081,0)","v":0}]
[{"$f":"ROW()","v":1082},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1082+Transmission!H1082+Generation!H1082+Retail!H1082+Misc!H1082","v":169416.6946527634},{"$f":"+Distribution!I1082+Transmission!I1082+Generation!I1082+Retail!I1082+Misc!I1082","v":71276.168397271598},{"$f":"+Distribution!J1082+Transmission!J1082+Generation!J1082+Retail!J1082+Misc!J1082","v":45276.517092209135},{"$f":"+Distribution!K1082+Transmission!K1082+Generation!K1082+Retail!K1082+Misc!K1082","v":13873.042018961054},{"$f":"+Distribution!L1082+Transmission!L1082+Generation!L1082+Retail!L1082+Misc!L1082","v":1129.3707353668251},{"$f":"+Distribution!M1082+Transmission!M1082+Generation!M1082+Retail!M1082+Misc!M1082","v":19227.145790965616},{"$f":"+Distribution!N1082+Transmission!N1082+Generation!N1082+Retail!N1082+Misc!N1082","v":1513.8176410110586},{"$f":"+Distribution!O1082+Transmission!O1082+Generation!O1082+Retail!O1082+Misc!O1082","v":48.55791939204552},{"$f":"+Distribution!P1082+Transmission!P1082+Generation!P1082+Retail!P1082+Misc!P1082","v":64.113768863471392},{"$f":"+Distribution!Q1082+Transmission!Q1082+Generation!Q1082+Retail!Q1082+Misc!Q1082","v":11799.817483640441},{"$f":"+Distribution!R1082+Transmission!R1082+Generation!R1082+Retail!R1082+Misc!R1082","v":112.30561638626307},{"$f":"+Distribution!S1082+Transmission!S1082+Generation!S1082+Retail!S1082+Misc!S1082","v":981.26636630036501},{"$f":"+Distribution!T1082+Transmission!T1082+Generation!T1082+Retail!T1082+Misc!T1082","v":2338.7020422396495},{"$f":"+Distribution!U1082+Transmission!U1082+Generation!U1082+Retail!U1082+Misc!U1082","v":1775.8697801558656},{"$f":"ROUND(SUM(I1082:U1082)-H1082,0)","v":0}]
[{"$f":"ROW()","v":1083},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1083+Transmission!H1083+Generation!H1083+Retail!H1083+Misc!H1083","v":22509.245575727109},{"$f":"+Distribution!I1083+Transmission!I1083+Generation!I1083+Retail!I1083+Misc!I1083","v":7909.5752738535166},{"$f":"+Distribution!J1083+Transmission!J1083+Generation!J1083+Retail!J1083+Misc!J1083","v":6364.739460705845},{"$f":"+Distribution!K1083+Transmission!K1083+Generation!K1083+Retail!K1083+Misc!K1083","v":2019.1475874530715},{"$f":"+Distribution!L1083+Transmission!L1083+Generation!L1083+Retail!L1083+Misc!L1083","v":53.570638960021839},{"$f":"+Distribution!M1083+Transmission!M1083+Generation!M1083+Retail!M1083+Misc!M1083","v":3562.2988769466047},{"$f":"+Distribution!N1083+Transmission!N1083+Generation!N1083+Retail!N1083+Misc!N1083","v":189.76274886979843},{"$f":"+Distribution!O1083+Transmission!O1083+Generation!O1083+Retail!O1083+Misc!O1083","v":4.7021028337470279},{"$f":"+Distribution!P1083+Transmission!P1083+Generation!P1083+Retail!P1083+Misc!P1083","v":9.6768354928107918},{"$f":"+Distribution!Q1083+Transmission!Q1083+Generation!Q1083+Retail!Q1083+Misc!Q1083","v":1427.5896770610127},{"$f":"+Distribution!R1083+Transmission!R1083+Generation!R1083+Retail!R1083+Misc!R1083","v":14.337885262133454},{"$f":"+Distribution!S1083+Transmission!S1083+Generation!S1083+Retail!S1083+Misc!S1083","v":183.83025710179658},{"$f":"+Distribution!T1083+Transmission!T1083+Generation!T1083+Retail!T1083+Misc!T1083","v":440.11262393716544},{"$f":"+Distribution!U1083+Transmission!U1083+Generation!U1083+Retail!U1083+Misc!U1083","v":329.90160724958321},{"$f":"ROUND(SUM(I1083:U1083)-H1083,0)","v":0}]
[{"$f":"ROW()","v":1084},null,null,"Total Stores Equipment",null,null,null,{"$f":"+Distribution!H1084+Transmission!H1084+Generation!H1084+Retail!H1084+Misc!H1084","v":5746980.4420095477},{"$f":"+Distribution!I1084+Transmission!I1084+Generation!I1084+Retail!I1084+Misc!I1084","v":2675856.4336096328},{"$f":"+Distribution!J1084+Transmission!J1084+Generation!J1084+Retail!J1084+Misc!J1084","v":1478319.7412837911},{"$f":"+Distribution!K1084+Transmission!K1084+Generation!K1084+Retail!K1084+Misc!K1084","v":441576.13123300445},{"$f":"+Distribution!L1084+Transmission!L1084+Generation!L1084+Retail!L1084+Misc!L1084","v":54254.55765587854},{"$f":"+Distribution!M1084+Transmission!M1084+Generation!M1084+Retail!M1084+Misc!M1084","v":485337.5381671217},{"$f":"+Distribution!N1084+Transmission!N1084+Generation!N1084+Retail!N1084+Misc!N1084","v":53234.520089293437},{"$f":"+Distribution!O1084+Transmission!O1084+Generation!O1084+Retail!O1084+Misc!O1084","v":1936.3744301754464},{"$f":"+Distribution!P1084+Transmission!P1084+Generation!P1084+Retail!P1084+Misc!P1084","v":1983.6585604186778},{"$f":"+Distribution!Q1084+Transmission!Q1084+Generation!Q1084+Retail!Q1084+Misc!Q1084","v":423468.39499680267},{"$f":"+Distribution!R1084+Transmission!R1084+Generation!R1084+Retail!R1084+Misc!R1084","v":3906.3608930492264},{"$f":"+Distribution!S1084+Transmission!S1084+Generation!S1084+Retail!S1084+Misc!S1084","v":24455.145884810008},{"$f":"+Distribution!T1084+Transmission!T1084+Generation!T1084+Retail!T1084+Misc!T1084","v":57963.527777156341},{"$f":"+Distribution!U1084+Transmission!U1084+Generation!U1084+Retail!U1084+Misc!U1084","v":44688.057428413609},{"$f":"ROUND(SUM(I1084:U1084)-H1084,0)","v":0}]
[{"$f":"ROW()","v":1085}]
[{"$f":"ROW()","v":1086},null,"394","Tools, Shop & Garage Equipment"]
[{"$f":"ROW()","v":1087},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1087+Transmission!H1087+Generation!H1087+Retail!H1087+Misc!H1087","v":12310391.434999898},{"$f":"+Distribution!I1087+Transmission!I1087+Generation!I1087+Retail!I1087+Misc!I1087","v":6506286.0808498431},{"$f":"+Distribution!J1087+Transmission!J1087+Generation!J1087+Retail!J1087+Misc!J1087","v":3003184.8070893907},{"$f":"+Distribution!K1087+Transmission!K1087+Generation!K1087+Retail!K1087+Misc!K1087","v":862082.31338975392},{"$f":"+Distribution!L1087+Transmission!L1087+Generation!L1087+Retail!L1087+Misc!L1087","v":163574.93526227746},{"$f":"+Distribution!M1087+Transmission!M1087+Generation!M1087+Retail!M1087+Misc!M1087","v":524888.93535335013},{"$f":"+Distribution!N1087+Transmission!N1087+Generation!N1087+Retail!N1087+Misc!N1087","v":119833.10623579344},{"$f":"+Distribution!O1087+Transmission!O1087+Generation!O1087+Retail!O1087+Misc!O1087","v":5011.0687361194377},{"$f":"+Distribution!P1087+Transmission!P1087+Generation!P1087+Retail!P1087+Misc!P1087","v":3692.9343932444008},{"$f":"+Distribution!Q1087+Transmission!Q1087+Generation!Q1087+Retail!Q1087+Misc!Q1087","v":977529.11590540793},{"$f":"+Distribution!R1087+Transmission!R1087+Generation!R1087+Retail!R1087+Misc!R1087","v":8670.9493209829307},{"$f":"+Distribution!S1087+Transmission!S1087+Generation!S1087+Retail!S1087+Misc!S1087","v":26272.382442927454},{"$f":"+Distribution!T1087+Transmission!T1087+Generation!T1087+Retail!T1087+Misc!T1087","v":61270.082755896401},{"$f":"+Distribution!U1087+Transmission!U1087+Generation!U1087+Retail!U1087+Misc!U1087","v":48094.723264911969},{"$f":"ROUND(SUM(I1087:U1087)-H1087,0)","v":0}]
[{"$f":"ROW()","v":1088},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1088+Transmission!H1088+Generation!H1088+Retail!H1088+Misc!H1088","v":10184371.115232859},{"$f":"+Distribution!I1088+Transmission!I1088+Generation!I1088+Retail!I1088+Misc!I1088","v":3564202.4443871174},{"$f":"+Distribution!J1088+Transmission!J1088+Generation!J1088+Retail!J1088+Misc!J1088","v":2868070.5547774332},{"$f":"+Distribution!K1088+Transmission!K1088+Generation!K1088+Retail!K1088+Misc!K1088","v":909865.6397605032},{"$f":"+Distribution!L1088+Transmission!L1088+Generation!L1088+Retail!L1088+Misc!L1088","v":24139.931123718346},{"$f":"+Distribution!M1088+Transmission!M1088+Generation!M1088+Retail!M1088+Misc!M1088","v":1643325.8870750768},{"$f":"+Distribution!N1088+Transmission!N1088+Generation!N1088+Retail!N1088+Misc!N1088","v":85510.641211185735},{"$f":"+Distribution!O1088+Transmission!O1088+Generation!O1088+Retail!O1088+Misc!O1088","v":2118.8554168264086},{"$f":"+Distribution!P1088+Transmission!P1088+Generation!P1088+Retail!P1088+Misc!P1088","v":4360.5629282550262},{"$f":"+Distribution!Q1088+Transmission!Q1088+Generation!Q1088+Retail!Q1088+Misc!Q1088","v":643298.58941764827},{"$f":"+Distribution!R1088+Transmission!R1088+Generation!R1088+Retail!R1088+Misc!R1088","v":6460.9190669906639},{"$f":"+Distribution!S1088+Transmission!S1088+Generation!S1088+Retail!S1088+Misc!S1088","v":83035.80783349002},{"$f":"+Distribution!T1088+Transmission!T1088+Generation!T1088+Retail!T1088+Misc!T1088","v":198322.97382995038},{"$f":"+Distribution!U1088+Transmission!U1088+Generation!U1088+Retail!U1088+Misc!U1088","v":151658.30840466384},0]
[{"$f":"ROW()","v":1089},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1089+Transmission!H1089+Generation!H1089+Retail!H1089+Misc!H1089","v":1655055.7493025886},{"$f":"+Distribution!I1089+Transmission!I1089+Generation!I1089+Retail!I1089+Misc!I1089","v":696307.01115936134},{"$f":"+Distribution!J1089+Transmission!J1089+Generation!J1089+Retail!J1089+Misc!J1089","v":442312.72529218451},{"$f":"+Distribution!K1089+Transmission!K1089+Generation!K1089+Retail!K1089+Misc!K1089","v":135527.71762463002},{"$f":"+Distribution!L1089+Transmission!L1089+Generation!L1089+Retail!L1089+Misc!L1089","v":11032.983098236051},{"$f":"+Distribution!M1089+Transmission!M1089+Generation!M1089+Retail!M1089+Misc!M1089","v":187832.71772146842},{"$f":"+Distribution!N1089+Transmission!N1089+Generation!N1089+Retail!N1089+Misc!N1089","v":14788.699515630455},{"$f":"+Distribution!O1089+Transmission!O1089+Generation!O1089+Retail!O1089+Misc!O1089","v":474.36921035848889},{"$f":"+Distribution!P1089+Transmission!P1089+Generation!P1089+Retail!P1089+Misc!P1089","v":626.33651296545827},{"$f":"+Distribution!Q1089+Transmission!Q1089+Generation!Q1089+Retail!Q1089+Misc!Q1089","v":115274.09271587845},{"$f":"+Distribution!R1089+Transmission!R1089+Generation!R1089+Retail!R1089+Misc!R1089","v":1097.12951524653},{"$f":"+Distribution!S1089+Transmission!S1089+Generation!S1089+Retail!S1089+Misc!S1089","v":9586.1304841965812},{"$f":"+Distribution!T1089+Transmission!T1089+Generation!T1089+Retail!T1089+Misc!T1089","v":22847.112374891924},{"$f":"+Distribution!U1089+Transmission!U1089+Generation!U1089+Retail!U1089+Misc!U1089","v":17348.724077540301},0]
[{"$f":"ROW()","v":1090},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1090+Transmission!H1090+Generation!H1090+Retail!H1090+Misc!H1090","v":2929.8748299342255},{"$f":"+Distribution!I1090+Transmission!I1090+Generation!I1090+Retail!I1090+Misc!I1090","v":899.02362337461784},{"$f":"+Distribution!J1090+Transmission!J1090+Generation!J1090+Retail!J1090+Misc!J1090","v":789.4882737242441},{"$f":"+Distribution!K1090+Transmission!K1090+Generation!K1090+Retail!K1090+Misc!K1090","v":266.99456438392434},{"$f":"+Distribution!L1090+Transmission!L1090+Generation!L1090+Retail!L1090+Misc!L1090","v":12.025815754898126},{"$f":"+Distribution!M1090+Transmission!M1090+Generation!M1090+Retail!M1090+Misc!M1090","v":550.85827953160594},{"$f":"+Distribution!N1090+Transmission!N1090+Generation!N1090+Retail!N1090+Misc!N1090","v":28.140460875305173},{"$f":"+Distribution!O1090+Transmission!O1090+Generation!O1090+Retail!O1090+Misc!O1090","v":0.75585004294158076},{"$f":"+Distribution!P1090+Transmission!P1090+Generation!P1090+Retail!P1090+Misc!P1090","v":2.1046782122432579},{"$f":"+Distribution!Q1090+Transmission!Q1090+Generation!Q1090+Retail!Q1090+Misc!Q1090","v":180.31212781405242},{"$f":"+Distribution!R1090+Transmission!R1090+Generation!R1090+Retail!R1090+Misc!R1090","v":1.6440186607152125},{"$f":"+Distribution!S1090+Transmission!S1090+Generation!S1090+Retail!S1090+Misc!S1090","v":31.373124105424644},{"$f":"+Distribution!T1090+Transmission!T1090+Generation!T1090+Retail!T1090+Misc!T1090","v":105.80727398487321},{"$f":"+Distribution!U1090+Transmission!U1090+Generation!U1090+Retail!U1090+Misc!U1090","v":61.346739469380886},0]
[{"$f":"ROW()","v":1091},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1091+Transmission!H1091+Generation!H1091+Retail!H1091+Misc!H1091","v":699973.12747943844},{"$f":"+Distribution!I1091+Transmission!I1091+Generation!I1091+Retail!I1091+Misc!I1091","v":245965.15786577793},{"$f":"+Distribution!J1091+Transmission!J1091+Generation!J1091+Retail!J1091+Misc!J1091","v":197925.18460531085},{"$f":"+Distribution!K1091+Transmission!K1091+Generation!K1091+Retail!K1091+Misc!K1091","v":62789.712204134339},{"$f":"+Distribution!L1091+Transmission!L1091+Generation!L1091+Retail!L1091+Misc!L1091","v":1665.8935799409639},{"$f":"+Distribution!M1091+Transmission!M1091+Generation!M1091+Retail!M1091+Misc!M1091","v":110777.30159920115},{"$f":"+Distribution!N1091+Transmission!N1091+Generation!N1091+Retail!N1091+Misc!N1091","v":5901.0784861099164},{"$f":"+Distribution!O1091+Transmission!O1091+Generation!O1091+Retail!O1091+Misc!O1091","v":146.22194312087768},{"$f":"+Distribution!P1091+Transmission!P1091+Generation!P1091+Retail!P1091+Misc!P1091","v":300.9218936822586},{"$f":"+Distribution!Q1091+Transmission!Q1091+Generation!Q1091+Retail!Q1091+Misc!Q1091","v":44393.95392652911},{"$f":"+Distribution!R1091+Transmission!R1091+Generation!R1091+Retail!R1091+Misc!R1091","v":445.8672039723707},{"$f":"+Distribution!S1091+Transmission!S1091+Generation!S1091+Retail!S1091+Misc!S1091","v":5716.5949678763145},{"$f":"+Distribution!T1091+Transmission!T1091+Generation!T1091+Retail!T1091+Misc!T1091","v":13686.24322765772},{"$f":"+Distribution!U1091+Transmission!U1091+Generation!U1091+Retail!U1091+Misc!U1091","v":10258.995976124566},0]
[{"$f":"ROW()","v":1092},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1092+Transmission!H1092+Generation!H1092+Retail!H1092+Misc!H1092","v":37499.608138993601},{"$f":"+Distribution!I1092+Transmission!I1092+Generation!I1092+Retail!I1092+Misc!I1092","v":13177.073052827036},{"$f":"+Distribution!J1092+Transmission!J1092+Generation!J1092+Retail!J1092+Misc!J1092","v":10603.431149226724},{"$f":"+Distribution!K1092+Transmission!K1092+Generation!K1092+Retail!K1092+Misc!K1092","v":3363.8285676679602},{"$f":"+Distribution!L1092+Transmission!L1092+Generation!L1092+Retail!L1092+Misc!L1092","v":89.24679247902472},{"$f":"+Distribution!M1092+Transmission!M1092+Generation!M1092+Retail!M1092+Misc!M1092","v":5934.6641143551306},{"$f":"+Distribution!N1092+Transmission!N1092+Generation!N1092+Retail!N1092+Misc!N1092","v":316.13803750354367},{"$f":"+Distribution!O1092+Transmission!O1092+Generation!O1092+Retail!O1092+Misc!O1092","v":7.8335372503513625},{"$f":"+Distribution!P1092+Transmission!P1092+Generation!P1092+Retail!P1092+Misc!P1092","v":16.121266160835681},{"$f":"+Distribution!Q1092+Transmission!Q1092+Generation!Q1092+Retail!Q1092+Misc!Q1092","v":2378.3139818239379},{"$f":"+Distribution!R1092+Transmission!R1092+Generation!R1092+Retail!R1092+Misc!R1092","v":23.886410455783928},{"$f":"+Distribution!S1092+Transmission!S1092+Generation!S1092+Retail!S1092+Misc!S1092","v":306.25471574407203},{"$f":"+Distribution!T1092+Transmission!T1092+Generation!T1092+Retail!T1092+Misc!T1092","v":733.21208741287785},{"$f":"+Distribution!U1092+Transmission!U1092+Generation!U1092+Retail!U1092+Misc!U1092","v":549.60442608632025},0]
[{"$f":"ROW()","v":1093},null,null,"Total Tools, Shop & Garage Equipment",null,null,null,{"$f":"+Distribution!H1093+Transmission!H1093+Generation!H1093+Retail!H1093+Misc!H1093","v":24890220.909983709},{"$f":"+Distribution!I1093+Transmission!I1093+Generation!I1093+Retail!I1093+Misc!I1093","v":11026836.790938303},{"$f":"+Distribution!J1093+Transmission!J1093+Generation!J1093+Retail!J1093+Misc!J1093","v":6522886.19118727},{"$f":"+Distribution!K1093+Transmission!K1093+Generation!K1093+Retail!K1093+Misc!K1093","v":1973896.2061110733},{"$f":"+Distribution!L1093+Transmission!L1093+Generation!L1093+Retail!L1093+Misc!L1093","v":200515.01567240671},{"$f":"+Distribution!M1093+Transmission!M1093+Generation!M1093+Retail!M1093+Misc!M1093","v":2473310.3641429832},{"$f":"+Distribution!N1093+Transmission!N1093+Generation!N1093+Retail!N1093+Misc!N1093","v":226377.80394709838},{"$f":"+Distribution!O1093+Transmission!O1093+Generation!O1093+Retail!O1093+Misc!O1093","v":7759.1046937185056},{"$f":"+Distribution!P1093+Transmission!P1093+Generation!P1093+Retail!P1093+Misc!P1093","v":8998.9816725202236},{"$f":"+Distribution!Q1093+Transmission!Q1093+Generation!Q1093+Retail!Q1093+Misc!Q1093","v":1783054.3780751019},{"$f":"+Distribution!R1093+Transmission!R1093+Generation!R1093+Retail!R1093+Misc!R1093","v":16700.395536308995},{"$f":"+Distribution!S1093+Transmission!S1093+Generation!S1093+Retail!S1093+Misc!S1093","v":124948.54356833985},{"$f":"+Distribution!T1093+Transmission!T1093+Generation!T1093+Retail!T1093+Misc!T1093","v":296965.43154979416},{"$f":"+Distribution!U1093+Transmission!U1093+Generation!U1093+Retail!U1093+Misc!U1093","v":227971.7028887964},0]
[{"$f":"ROW()","v":1094}]
[{"$f":"ROW()","v":1095},null,"395","Laboratory Equipment"]
[{"$f":"ROW()","v":1096},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1096+Transmission!H1096+Generation!H1096+Retail!H1096+Misc!H1096","v":7253696.8799999999},{"$f":"+Distribution!I1096+Transmission!I1096+Generation!I1096+Retail!I1096+Misc!I1096","v":3833722.6963285692},{"$f":"+Distribution!J1096+Transmission!J1096+Generation!J1096+Retail!J1096+Misc!J1096","v":1769577.5459513559},{"$f":"+Distribution!K1096+Transmission!K1096+Generation!K1096+Retail!K1096+Misc!K1096","v":507967.90824698028},{"$f":"+Distribution!L1096+Transmission!L1096+Generation!L1096+Retail!L1096+Misc!L1096","v":96383.85617737213},{"$f":"+Distribution!M1096+Transmission!M1096+Generation!M1096+Retail!M1096+Misc!M1096","v":309282.2233007368},{"$f":"+Distribution!N1096+Transmission!N1096+Generation!N1096+Retail!N1096+Misc!N1096","v":70609.698595931812},{"$f":"+Distribution!O1096+Transmission!O1096+Generation!O1096+Retail!O1096+Misc!O1096","v":2952.6903225279452},{"$f":"+Distribution!P1096+Transmission!P1096+Generation!P1096+Retail!P1096+Misc!P1096","v":2176.0012122897879},{"$f":"+Distribution!Q1096+Transmission!Q1096+Generation!Q1096+Retail!Q1096+Misc!Q1096","v":575993.04909123504},{"$f":"+Distribution!R1096+Transmission!R1096+Generation!R1096+Retail!R1096+Misc!R1096","v":5109.2151186541469},{"$f":"+Distribution!S1096+Transmission!S1096+Generation!S1096+Retail!S1096+Misc!S1096","v":15480.57180493962},{"$f":"+Distribution!T1096+Transmission!T1096+Generation!T1096+Retail!T1096+Misc!T1096","v":36102.394507148434},{"$f":"+Distribution!U1096+Transmission!U1096+Generation!U1096+Retail!U1096+Misc!U1096","v":28339.029342258946},{"$f":"ROUND(SUM(I1096:U1096)-H1096,0)","v":0}]
[{"$f":"ROW()","v":1097},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1097+Transmission!H1097+Generation!H1097+Retail!H1097+Misc!H1097","v":2635511.5340456432},{"$f":"+Distribution!I1097+Transmission!I1097+Generation!I1097+Retail!I1097+Misc!I1097","v":922080.04742098693},{"$f":"+Distribution!J1097+Transmission!J1097+Generation!J1097+Retail!J1097+Misc!J1097","v":741986.65042738966},{"$f":"+Distribution!K1097+Transmission!K1097+Generation!K1097+Retail!K1097+Misc!K1097","v":235387.56996766396},{"$f":"+Distribution!L1097+Transmission!L1097+Generation!L1097+Retail!L1097+Misc!L1097","v":6245.1415660608218},{"$f":"+Distribution!M1097+Transmission!M1097+Generation!M1097+Retail!M1097+Misc!M1097","v":425834.63880297286},{"$f":"+Distribution!N1097+Transmission!N1097+Generation!N1097+Retail!N1097+Misc!N1097","v":22122.103705747104},{"$f":"+Distribution!O1097+Transmission!O1097+Generation!O1097+Retail!O1097+Misc!O1097","v":548.16030618638661},{"$f":"+Distribution!P1097+Transmission!P1097+Generation!P1097+Retail!P1097+Misc!P1097","v":1128.103168774687},{"$f":"+Distribution!Q1097+Transmission!Q1097+Generation!Q1097+Retail!Q1097+Misc!Q1097","v":166425.11279632946},{"$f":"+Distribution!R1097+Transmission!R1097+Generation!R1097+Retail!R1097+Misc!R1097","v":1671.4776033711883},{"$f":"+Distribution!S1097+Transmission!S1097+Generation!S1097+Retail!S1097+Misc!S1097","v":21485.479555108748},{"$f":"+Distribution!T1097+Transmission!T1097+Generation!T1097+Retail!T1097+Misc!T1097","v":51307.314880997772},{"$f":"+Distribution!U1097+Transmission!U1097+Generation!U1097+Retail!U1097+Misc!U1097","v":39289.733844053699},0]
[{"$f":"ROW()","v":1098},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1098+Transmission!H1098+Generation!H1098+Retail!H1098+Misc!H1098","v":2137631.0092049474},{"$f":"+Distribution!I1098+Transmission!I1098+Generation!I1098+Retail!I1098+Misc!I1098","v":899333.72915581358},{"$f":"+Distribution!J1098+Transmission!J1098+Generation!J1098+Retail!J1098+Misc!J1098","v":571280.69416932994},{"$f":"+Distribution!K1098+Transmission!K1098+Generation!K1098+Retail!K1098+Misc!K1098","v":175044.40676591045},{"$f":"+Distribution!L1098+Transmission!L1098+Generation!L1098+Retail!L1098+Misc!L1098","v":14249.941009395923},{"$f":"+Distribution!M1098+Transmission!M1098+Generation!M1098+Retail!M1098+Misc!M1098","v":242600.31247517964},{"$f":"+Distribution!N1098+Transmission!N1098+Generation!N1098+Retail!N1098+Misc!N1098","v":19100.735841524925},{"$f":"+Distribution!O1098+Transmission!O1098+Generation!O1098+Retail!O1098+Misc!O1098","v":612.68409496276104},{"$f":"+Distribution!P1098+Transmission!P1098+Generation!P1098+Retail!P1098+Misc!P1098","v":808.96148234066402},{"$f":"+Distribution!Q1098+Transmission!Q1098+Generation!Q1098+Retail!Q1098+Misc!Q1098","v":148885.30205176608},{"$f":"+Distribution!R1098+Transmission!R1098+Generation!R1098+Retail!R1098+Misc!R1098","v":1417.0266312136166},{"$f":"+Distribution!S1098+Transmission!S1098+Generation!S1098+Retail!S1098+Misc!S1098","v":12381.220263993075},{"$f":"+Distribution!T1098+Transmission!T1098+Generation!T1098+Retail!T1098+Misc!T1098","v":29508.792017392068},{"$f":"+Distribution!U1098+Transmission!U1098+Generation!U1098+Retail!U1098+Misc!U1098","v":22407.203246124904},0]
[{"$f":"ROW()","v":1099},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1099+Transmission!H1099+Generation!H1099+Retail!H1099+Misc!H1099","v":3130.6555029411757},{"$f":"+Distribution!I1099+Transmission!I1099+Generation!I1099+Retail!I1099+Misc!I1099","v":960.63259257223876},{"$f":"+Distribution!J1099+Transmission!J1099+Generation!J1099+Retail!J1099+Misc!J1099","v":843.59092183396126},{"$f":"+Distribution!K1099+Transmission!K1099+Generation!K1099+Retail!K1099+Misc!K1099","v":285.2913693458637},{"$f":"+Distribution!L1099+Transmission!L1099+Generation!L1099+Retail!L1099+Misc!L1099","v":12.849929930717794},{"$f":"+Distribution!M1099+Transmission!M1099+Generation!M1099+Retail!M1099+Misc!M1099","v":588.60791134720444},{"$f":"+Distribution!N1099+Transmission!N1099+Generation!N1099+Retail!N1099+Misc!N1099","v":30.068891610824465},{"$f":"+Distribution!O1099+Transmission!O1099+Generation!O1099+Retail!O1099+Misc!O1099","v":0.80764750499136728},{"$f":"+Distribution!P1099+Transmission!P1099+Generation!P1099+Retail!P1099+Misc!P1099","v":2.2489091888023327},{"$f":"+Distribution!Q1099+Transmission!Q1099+Generation!Q1099+Retail!Q1099+Misc!Q1099","v":192.66869335874273},{"$f":"+Distribution!R1099+Transmission!R1099+Generation!R1099+Retail!R1099+Misc!R1099","v":1.7566812119484323},{"$f":"+Distribution!S1099+Transmission!S1099+Generation!S1099+Retail!S1099+Misc!S1099","v":33.523085225899933},{"$f":"+Distribution!T1099+Transmission!T1099+Generation!T1099+Retail!T1099+Misc!T1099","v":113.05811469064852},{"$f":"+Distribution!U1099+Transmission!U1099+Generation!U1099+Retail!U1099+Misc!U1099","v":65.550755119333019},0]
[{"$f":"ROW()","v":1100},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1100+Transmission!H1100+Generation!H1100+Retail!H1100+Misc!H1100","v":103591.15958901732},{"$f":"+Distribution!I1100+Transmission!I1100+Generation!I1100+Retail!I1100+Misc!I1100","v":36401.13444577928},{"$f":"+Distribution!J1100+Transmission!J1100+Generation!J1100+Retail!J1100+Misc!J1100","v":29291.55217567513},{"$f":"+Distribution!K1100+Transmission!K1100+Generation!K1100+Retail!K1100+Misc!K1100","v":9292.4411554328071},{"$f":"+Distribution!L1100+Transmission!L1100+Generation!L1100+Retail!L1100+Misc!L1100","v":246.54067552479438},{"$f":"+Distribution!M1100+Transmission!M1100+Generation!M1100+Retail!M1100+Misc!M1100","v":16394.270977410688},{"$f":"+Distribution!N1100+Transmission!N1100+Generation!N1100+Retail!N1100+Misc!N1100","v":873.31861639200702},{"$f":"+Distribution!O1100+Transmission!O1100+Generation!O1100+Retail!O1100+Misc!O1100","v":21.639831660103269},{"$f":"+Distribution!P1100+Transmission!P1100+Generation!P1100+Retail!P1100+Misc!P1100","v":44.534349517844667},{"$f":"+Distribution!Q1100+Transmission!Q1100+Generation!Q1100+Retail!Q1100+Misc!Q1100","v":6569.9967405186544},{"$f":"+Distribution!R1100+Transmission!R1100+Generation!R1100+Retail!R1100+Misc!R1100","v":65.985248388792684},{"$f":"+Distribution!S1100+Transmission!S1100+Generation!S1100+Retail!S1100+Misc!S1100","v":846.01633744924595},{"$f":"+Distribution!T1100+Transmission!T1100+Generation!T1100+Retail!T1100+Misc!T1100","v":2025.4689083218343},{"$f":"+Distribution!U1100+Transmission!U1100+Generation!U1100+Retail!U1100+Misc!U1100","v":1518.2601269461225},0]
[{"$f":"ROW()","v":1101},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1101+Transmission!H1101+Generation!H1101+Retail!H1101+Misc!H1101","v":5847.8630268040215},{"$f":"+Distribution!I1101+Transmission!I1101+Generation!I1101+Retail!I1101+Misc!I1101","v":2054.893961065025},{"$f":"+Distribution!J1101+Transmission!J1101+Generation!J1101+Retail!J1101+Misc!J1101","v":1653.5482916246058},{"$f":"+Distribution!K1101+Transmission!K1101+Generation!K1101+Retail!K1101+Misc!K1101","v":524.57104715496155},{"$f":"+Distribution!L1101+Transmission!L1101+Generation!L1101+Retail!L1101+Misc!L1101","v":13.917559246605675},{"$f":"+Distribution!M1101+Transmission!M1101+Generation!M1101+Retail!M1101+Misc!M1101","v":925.4790802667145},{"$f":"+Distribution!N1101+Transmission!N1101+Generation!N1101+Retail!N1101+Misc!N1101","v":49.300033590510253},{"$f":"+Distribution!O1101+Transmission!O1101+Generation!O1101+Retail!O1101+Misc!O1101","v":1.2215981747229849},{"$f":"+Distribution!P1101+Transmission!P1101+Generation!P1101+Retail!P1101+Misc!P1101","v":2.514025106016692},{"$f":"+Distribution!Q1101+Transmission!Q1101+Generation!Q1101+Retail!Q1101+Misc!Q1101","v":370.88532629163939},{"$f":"+Distribution!R1101+Transmission!R1101+Generation!R1101+Retail!R1101+Misc!R1101","v":3.7249577656838047},{"$f":"+Distribution!S1101+Transmission!S1101+Generation!S1101+Retail!S1101+Misc!S1101","v":47.75878250103225},{"$f":"+Distribution!T1101+Transmission!T1101+Generation!T1101+Retail!T1101+Misc!T1101","v":114.34049766320142},{"$f":"+Distribution!U1101+Transmission!U1101+Generation!U1101+Retail!U1101+Misc!U1101","v":85.70786635330137},0]
[{"$f":"ROW()","v":1102},null,null,"Total Laboratory Equipment",null,null,null,{"$f":"+Distribution!H1102+Transmission!H1102+Generation!H1102+Retail!H1102+Misc!H1102","v":12139409.101369353},{"$f":"+Distribution!I1102+Transmission!I1102+Generation!I1102+Retail!I1102+Misc!I1102","v":5694553.1339047858},{"$f":"+Distribution!J1102+Transmission!J1102+Generation!J1102+Retail!J1102+Misc!J1102","v":3114633.5819372088},{"$f":"+Distribution!K1102+Transmission!K1102+Generation!K1102+Retail!K1102+Misc!K1102","v":928502.18855248834},{"$f":"+Distribution!L1102+Transmission!L1102+Generation!L1102+Retail!L1102+Misc!L1102","v":117152.24691753098},{"$f":"+Distribution!M1102+Transmission!M1102+Generation!M1102+Retail!M1102+Misc!M1102","v":995625.53254791396},{"$f":"+Distribution!N1102+Transmission!N1102+Generation!N1102+Retail!N1102+Misc!N1102","v":112785.22568479719},{"$f":"+Distribution!O1102+Transmission!O1102+Generation!O1102+Retail!O1102+Misc!O1102","v":4137.2038010169108},{"$f":"+Distribution!P1102+Transmission!P1102+Generation!P1102+Retail!P1102+Misc!P1102","v":4162.3631472178022},{"$f":"+Distribution!Q1102+Transmission!Q1102+Generation!Q1102+Retail!Q1102+Misc!Q1102","v":898437.0146994997},{"$f":"+Distribution!R1102+Transmission!R1102+Generation!R1102+Retail!R1102+Misc!R1102","v":8269.1862406053751},{"$f":"+Distribution!S1102+Transmission!S1102+Generation!S1102+Retail!S1102+Misc!S1102","v":50274.569829217624},{"$f":"+Distribution!T1102+Transmission!T1102+Generation!T1102+Retail!T1102+Misc!T1102","v":119171.36892621394},{"$f":"+Distribution!U1102+Transmission!U1102+Generation!U1102+Retail!U1102+Misc!U1102","v":91705.485180856296},0]
[{"$f":"ROW()","v":1103}]
[{"$f":"ROW()","v":1104},null,"396","Power Operated Equipment"]
[{"$f":"ROW()","v":1105},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1105+Transmission!H1105+Generation!H1105+Retail!H1105+Misc!H1105","v":35334602.629999898},{"$f":"+Distribution!I1105+Transmission!I1105+Generation!I1105+Retail!I1105+Misc!I1105","v":18675038.440313455},{"$f":"+Distribution!J1105+Transmission!J1105+Generation!J1105+Retail!J1105+Misc!J1105","v":8620062.3549024761},{"$f":"+Distribution!K1105+Transmission!K1105+Generation!K1105+Retail!K1105+Misc!K1105","v":2474440.8931931132},{"$f":"+Distribution!L1105+Transmission!L1105+Generation!L1105+Retail!L1105+Misc!L1105","v":469510.28066318989},{"$f":"+Distribution!M1105+Transmission!M1105+Generation!M1105+Retail!M1105+Misc!M1105","v":1506592.3820150632},{"$f":"+Distribution!N1105+Transmission!N1105+Generation!N1105+Retail!N1105+Misc!N1105","v":343957.80289502704},{"$f":"+Distribution!O1105+Transmission!O1105+Generation!O1105+Retail!O1105+Misc!O1105","v":14383.305638761569},{"$f":"+Distribution!P1105+Transmission!P1105+Generation!P1105+Retail!P1105+Misc!P1105","v":10599.855415885218},{"$f":"+Distribution!Q1105+Transmission!Q1105+Generation!Q1105+Retail!Q1105+Misc!Q1105","v":2805808.6578441109},{"$f":"+Distribution!R1105+Transmission!R1105+Generation!R1105+Retail!R1105+Misc!R1105","v":24888.286477285506},{"$f":"+Distribution!S1105+Transmission!S1105+Generation!S1105+Retail!S1105+Misc!S1105","v":75409.803064823107},{"$f":"+Distribution!T1105+Transmission!T1105+Generation!T1105+Retail!T1105+Misc!T1105","v":175863.94703352713},{"$f":"+Distribution!U1105+Transmission!U1105+Generation!U1105+Retail!U1105+Misc!U1105","v":138046.62054318257},{"$f":"ROUND(SUM(I1105:U1105)-H1105,0)","v":0}]
[{"$f":"ROW()","v":1106},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1106+Transmission!H1106+Generation!H1106+Retail!H1106+Misc!H1106","v":14144892.962403433},{"$f":"+Distribution!I1106+Transmission!I1106+Generation!I1106+Retail!I1106+Misc!I1106","v":4949495.9614784233},{"$f":"+Distribution!J1106+Transmission!J1106+Generation!J1106+Retail!J1106+Misc!J1106","v":3982799.476068222},{"$f":"+Distribution!K1106+Transmission!K1106+Generation!K1106+Retail!K1106+Misc!K1106","v":1263501.8295816728},{"$f":"+Distribution!L1106+Transmission!L1106+Generation!L1106+Retail!L1106+Misc!L1106","v":33522.363971038838},{"$f":"+Distribution!M1106+Transmission!M1106+Generation!M1106+Retail!M1106+Misc!M1106","v":2284043.2189769563},{"$f":"+Distribution!N1106+Transmission!N1106+Generation!N1106+Retail!N1106+Misc!N1106","v":118745.94104627849},{"$f":"+Distribution!O1106+Transmission!O1106+Generation!O1106+Retail!O1106+Misc!O1106","v":2942.3879513505944},{"$f":"+Distribution!P1106+Transmission!P1106+Generation!P1106+Retail!P1106+Misc!P1106","v":6055.3767469518752},{"$f":"+Distribution!Q1106+Transmission!Q1106+Generation!Q1106+Retail!Q1106+Misc!Q1106","v":893328.54124533967},{"$f":"+Distribution!R1106+Transmission!R1106+Generation!R1106+Retail!R1106+Misc!R1106","v":8972.0753319914365},{"$f":"+Distribution!S1106+Transmission!S1106+Generation!S1106+Retail!S1106+Misc!S1106","v":115319.68153441418},{"$f":"+Distribution!T1106+Transmission!T1106+Generation!T1106+Retail!T1106+Misc!T1106","v":275404.88323988044},{"$f":"+Distribution!U1106+Transmission!U1106+Generation!U1106+Retail!U1106+Misc!U1106","v":210761.22523091204},0]
[{"$f":"ROW()","v":1107},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1107+Transmission!H1107+Generation!H1107+Retail!H1107+Misc!H1107","v":531925.58675578353},{"$f":"+Distribution!I1107+Transmission!I1107+Generation!I1107+Retail!I1107+Misc!I1107","v":223789.14766416926},{"$f":"+Distribution!J1107+Transmission!J1107+Generation!J1107+Retail!J1107+Misc!J1107","v":142156.81618564011},{"$f":"+Distribution!K1107+Transmission!K1107+Generation!K1107+Retail!K1107+Misc!K1107","v":43557.844350277155},{"$f":"+Distribution!L1107+Transmission!L1107+Generation!L1107+Retail!L1107+Misc!L1107","v":3545.9385647092745},{"$f":"+Distribution!M1107+Transmission!M1107+Generation!M1107+Retail!M1107+Misc!M1107","v":60368.376490053073},{"$f":"+Distribution!N1107+Transmission!N1107+Generation!N1107+Retail!N1107+Misc!N1107","v":4753.0046468353121},{"$f":"+Distribution!O1107+Transmission!O1107+Generation!O1107+Retail!O1107+Misc!O1107","v":152.45958975408774},{"$f":"+Distribution!P1107+Transmission!P1107+Generation!P1107+Retail!P1107+Misc!P1107","v":201.30102403264212},{"$f":"+Distribution!Q1107+Transmission!Q1107+Generation!Q1107+Retail!Q1107+Misc!Q1107","v":37048.443492898805},{"$f":"+Distribution!R1107+Transmission!R1107+Generation!R1107+Retail!R1107+Misc!R1107","v":352.61124067301898},{"$f":"+Distribution!S1107+Transmission!S1107+Generation!S1107+Retail!S1107+Misc!S1107","v":3080.9282917946689},{"$f":"+Distribution!T1107+Transmission!T1107+Generation!T1107+Retail!T1107+Misc!T1107","v":7342.9331071238885},{"$f":"+Distribution!U1107+Transmission!U1107+Generation!U1107+Retail!U1107+Misc!U1107","v":5575.7821078223078},0]
[{"$f":"ROW()","v":1108},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1108+Transmission!H1108+Generation!H1108+Retail!H1108+Misc!H1108","v":30436.348776520364},{"$f":"+Distribution!I1108+Transmission!I1108+Generation!I1108+Retail!I1108+Misc!I1108","v":9339.3056521719191},{"$f":"+Distribution!J1108+Transmission!J1108+Generation!J1108+Retail!J1108+Misc!J1108","v":8201.4221933786557},{"$f":"+Distribution!K1108+Transmission!K1108+Generation!K1108+Retail!K1108+Misc!K1108","v":2773.6132615626707},{"$f":"+Distribution!L1108+Transmission!L1108+Generation!L1108+Retail!L1108+Misc!L1108","v":124.92749481945273},{"$f":"+Distribution!M1108+Transmission!M1108+Generation!M1108+Retail!M1108+Misc!M1108","v":5722.4679194347354},{"$f":"+Distribution!N1108+Transmission!N1108+Generation!N1108+Retail!N1108+Misc!N1108","v":292.33087815974773},{"$f":"+Distribution!O1108+Transmission!O1108+Generation!O1108+Retail!O1108+Misc!O1108","v":7.8519789632904926},{"$f":"+Distribution!P1108+Transmission!P1108+Generation!P1108+Retail!P1108+Misc!P1108","v":21.863978445665285},{"$f":"+Distribution!Q1108+Transmission!Q1108+Generation!Q1108+Retail!Q1108+Misc!Q1108","v":1873.1321743557971},{"$f":"+Distribution!R1108+Transmission!R1108+Generation!R1108+Retail!R1108+Misc!R1108","v":17.078519819824329},{"$f":"+Distribution!S1108+Transmission!S1108+Generation!S1108+Retail!S1108+Misc!S1108","v":325.91267644809238},{"$f":"+Distribution!T1108+Transmission!T1108+Generation!T1108+Retail!T1108+Misc!T1108","v":1099.1551793251001},{"$f":"+Distribution!U1108+Transmission!U1108+Generation!U1108+Retail!U1108+Misc!U1108","v":637.28686963542452},0]
[{"$f":"ROW()","v":1109},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1109+Transmission!H1109+Generation!H1109+Retail!H1109+Misc!H1109","v":403051.20076249109},{"$f":"+Distribution!I1109+Transmission!I1109+Generation!I1109+Retail!I1109+Misc!I1109","v":141629.08307712083},{"$f":"+Distribution!J1109+Transmission!J1109+Generation!J1109+Retail!J1109+Misc!J1109","v":113967.20843208599},{"$f":"+Distribution!K1109+Transmission!K1109+Generation!K1109+Retail!K1109+Misc!K1109","v":36154.914961576134},{"$f":"+Distribution!L1109+Transmission!L1109+Generation!L1109+Retail!L1109+Misc!L1109","v":959.23740694953153},{"$f":"+Distribution!M1109+Transmission!M1109+Generation!M1109+Retail!M1109+Misc!M1109","v":63786.626477454593},{"$f":"+Distribution!N1109+Transmission!N1109+Generation!N1109+Retail!N1109+Misc!N1109","v":3397.8972566917164},{"$f":"+Distribution!O1109+Transmission!O1109+Generation!O1109+Retail!O1109+Misc!O1109","v":84.195989015914932},{"$f":"+Distribution!P1109+Transmission!P1109+Generation!P1109+Retail!P1109+Misc!P1109","v":173.2736955504335},{"$f":"+Distribution!Q1109+Transmission!Q1109+Generation!Q1109+Retail!Q1109+Misc!Q1109","v":25562.461949238001},{"$f":"+Distribution!R1109+Transmission!R1109+Generation!R1109+Retail!R1109+Misc!R1109","v":256.73458721021746},{"$f":"+Distribution!S1109+Transmission!S1109+Generation!S1109+Retail!S1109+Misc!S1109","v":3291.6698879172968},{"$f":"+Distribution!T1109+Transmission!T1109+Generation!T1109+Retail!T1109+Misc!T1109","v":7880.6693432627453},{"$f":"+Distribution!U1109+Transmission!U1109+Generation!U1109+Retail!U1109+Misc!U1109","v":5907.2276984176551},0]
[{"$f":"ROW()","v":1110},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1110+Transmission!H1110+Generation!H1110+Retail!H1110+Misc!H1110","v":0},{"$f":"+Distribution!I1110+Transmission!I1110+Generation!I1110+Retail!I1110+Misc!I1110","v":0},{"$f":"+Distribution!J1110+Transmission!J1110+Generation!J1110+Retail!J1110+Misc!J1110","v":0},{"$f":"+Distribution!K1110+Transmission!K1110+Generation!K1110+Retail!K1110+Misc!K1110","v":0},{"$f":"+Distribution!L1110+Transmission!L1110+Generation!L1110+Retail!L1110+Misc!L1110","v":0},{"$f":"+Distribution!M1110+Transmission!M1110+Generation!M1110+Retail!M1110+Misc!M1110","v":0},{"$f":"+Distribution!N1110+Transmission!N1110+Generation!N1110+Retail!N1110+Misc!N1110","v":0},{"$f":"+Distribution!O1110+Transmission!O1110+Generation!O1110+Retail!O1110+Misc!O1110","v":0},{"$f":"+Distribution!P1110+Transmission!P1110+Generation!P1110+Retail!P1110+Misc!P1110","v":0},{"$f":"+Distribution!Q1110+Transmission!Q1110+Generation!Q1110+Retail!Q1110+Misc!Q1110","v":0},{"$f":"+Distribution!R1110+Transmission!R1110+Generation!R1110+Retail!R1110+Misc!R1110","v":0},{"$f":"+Distribution!S1110+Transmission!S1110+Generation!S1110+Retail!S1110+Misc!S1110","v":0},{"$f":"+Distribution!T1110+Transmission!T1110+Generation!T1110+Retail!T1110+Misc!T1110","v":0},{"$f":"+Distribution!U1110+Transmission!U1110+Generation!U1110+Retail!U1110+Misc!U1110","v":0},0]
[{"$f":"ROW()","v":1111},null,null,"Total Power Operated Equipment",null,null,null,{"$f":"+Distribution!H1111+Transmission!H1111+Generation!H1111+Retail!H1111+Misc!H1111","v":50444908.72869812},{"$f":"+Distribution!I1111+Transmission!I1111+Generation!I1111+Retail!I1111+Misc!I1111","v":23999291.938185338},{"$f":"+Distribution!J1111+Transmission!J1111+Generation!J1111+Retail!J1111+Misc!J1111","v":12867187.277781805},{"$f":"+Distribution!K1111+Transmission!K1111+Generation!K1111+Retail!K1111+Misc!K1111","v":3820429.0953482022},{"$f":"+Distribution!L1111+Transmission!L1111+Generation!L1111+Retail!L1111+Misc!L1111","v":507662.74810070702},{"$f":"+Distribution!M1111+Transmission!M1111+Generation!M1111+Retail!M1111+Misc!M1111","v":3920513.0718789613},{"$f":"+Distribution!N1111+Transmission!N1111+Generation!N1111+Retail!N1111+Misc!N1111","v":471146.97672299232},{"$f":"+Distribution!O1111+Transmission!O1111+Generation!O1111+Retail!O1111+Misc!O1111","v":17570.201147845455},{"$f":"+Distribution!P1111+Transmission!P1111+Generation!P1111+Retail!P1111+Misc!P1111","v":17051.670860865834},{"$f":"+Distribution!Q1111+Transmission!Q1111+Generation!Q1111+Retail!Q1111+Misc!Q1111","v":3763621.2367059425},{"$f":"+Distribution!R1111+Transmission!R1111+Generation!R1111+Retail!R1111+Misc!R1111","v":34486.786156980001},{"$f":"+Distribution!S1111+Transmission!S1111+Generation!S1111+Retail!S1111+Misc!S1111","v":197427.99545539735},{"$f":"+Distribution!T1111+Transmission!T1111+Generation!T1111+Retail!T1111+Misc!T1111","v":467591.58790311933},{"$f":"+Distribution!U1111+Transmission!U1111+Generation!U1111+Retail!U1111+Misc!U1111","v":360928.14244997001},0]
[{"$f":"ROW()","v":1112}]
[{"$f":"ROW()","v":1113},null,"397","Communication Equipment"]
[{"$f":"ROW()","v":1114},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1114+Transmission!H1114+Generation!H1114+Retail!H1114+Misc!H1114","v":33256484.564999998},{"$f":"+Distribution!I1114+Transmission!I1114+Generation!I1114+Retail!I1114+Misc!I1114","v":17576711.818283375},{"$f":"+Distribution!J1114+Transmission!J1114+Generation!J1114+Retail!J1114+Misc!J1114","v":8113094.5112641435},{"$f":"+Distribution!K1114+Transmission!K1114+Generation!K1114+Retail!K1114+Misc!K1114","v":2328912.7157641905},{"$f":"+Distribution!L1114+Transmission!L1114+Generation!L1114+Retail!L1114+Misc!L1114","v":441897.18405740103},{"$f":"+Distribution!M1114+Transmission!M1114+Generation!M1114+Retail!M1114+Misc!M1114","v":1417985.8430243419},{"$f":"+Distribution!N1114+Transmission!N1114+Generation!N1114+Retail!N1114+Misc!N1114","v":323728.76759842056},{"$f":"+Distribution!O1114+Transmission!O1114+Generation!O1114+Retail!O1114+Misc!O1114","v":13537.386764412946},{"$f":"+Distribution!P1114+Transmission!P1114+Generation!P1114+Retail!P1114+Misc!P1114","v":9976.450894917547},{"$f":"+Distribution!Q1114+Transmission!Q1114+Generation!Q1114+Retail!Q1114+Misc!Q1114","v":2640791.8973655738},{"$f":"+Distribution!R1114+Transmission!R1114+Generation!R1114+Retail!R1114+Misc!R1114","v":23424.542897743238},{"$f":"+Distribution!S1114+Transmission!S1114+Generation!S1114+Retail!S1114+Misc!S1114","v":70974.760291933882},{"$f":"+Distribution!T1114+Transmission!T1114+Generation!T1114+Retail!T1114+Misc!T1114","v":165520.93994952305},{"$f":"+Distribution!U1114+Transmission!U1114+Generation!U1114+Retail!U1114+Misc!U1114","v":129927.74684402261},{"$f":"ROUND(SUM(I1114:U1114)-H1114,0)","v":0}]
[{"$f":"ROW()","v":1115},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1115+Transmission!H1115+Generation!H1115+Retail!H1115+Misc!H1115","v":41592993.411217391},{"$f":"+Distribution!I1115+Transmission!I1115+Generation!I1115+Retail!I1115+Misc!I1115","v":14554292.875334218},{"$f":"+Distribution!J1115+Transmission!J1115+Generation!J1115+Retail!J1115+Misc!J1115","v":11711663.266234845},{"$f":"+Distribution!K1115+Transmission!K1115+Generation!K1115+Retail!K1115+Misc!K1115","v":3715403.7137065055},{"$f":"+Distribution!L1115+Transmission!L1115+Generation!L1115+Retail!L1115+Misc!L1115","v":98574.543126269389},{"$f":"+Distribution!M1115+Transmission!M1115+Generation!M1115+Retail!M1115+Misc!M1115","v":6715517.2002923228},{"$f":"+Distribution!N1115+Transmission!N1115+Generation!N1115+Retail!N1115+Misc!N1115","v":349179.63711773034},{"$f":"+Distribution!O1115+Transmission!O1115+Generation!O1115+Retail!O1115+Misc!O1115","v":8652.2701160098477},{"$f":"+Distribution!P1115+Transmission!P1115+Generation!P1115+Retail!P1115+Misc!P1115","v":17806.202355057794},{"$f":"+Distribution!Q1115+Transmission!Q1115+Generation!Q1115+Retail!Q1115+Misc!Q1115","v":2626886.7222787072},{"$f":"+Distribution!R1115+Transmission!R1115+Generation!R1115+Retail!R1115+Misc!R1115","v":26382.931332337059},{"$f":"+Distribution!S1115+Transmission!S1115+Generation!S1115+Retail!S1115+Misc!S1115","v":339100.08264127397},{"$f":"+Distribution!T1115+Transmission!T1115+Generation!T1115+Retail!T1115+Misc!T1115","v":809844.7521054548},{"$f":"+Distribution!U1115+Transmission!U1115+Generation!U1115+Retail!U1115+Misc!U1115","v":619689.21457665379},0]
[{"$f":"ROW()","v":1116},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1116+Transmission!H1116+Generation!H1116+Retail!H1116+Misc!H1116","v":21030520.137691543},{"$f":"+Distribution!I1116+Transmission!I1116+Generation!I1116+Retail!I1116+Misc!I1116","v":8847858.22252414},{"$f":"+Distribution!J1116+Transmission!J1116+Generation!J1116+Retail!J1116+Misc!J1116","v":5620394.7693811767},{"$f":"+Distribution!K1116+Transmission!K1116+Generation!K1116+Retail!K1116+Misc!K1116","v":1722128.3306747742},{"$f":"+Distribution!L1116+Transmission!L1116+Generation!L1116+Retail!L1116+Misc!L1116","v":140194.29455716931},{"$f":"+Distribution!M1116+Transmission!M1116+Generation!M1116+Retail!M1116+Misc!M1116","v":2386759.3307495685},{"$f":"+Distribution!N1116+Transmission!N1116+Generation!N1116+Retail!N1116+Misc!N1116","v":187917.56296112156},{"$f":"+Distribution!O1116+Transmission!O1116+Generation!O1116+Retail!O1116+Misc!O1116","v":6027.7312322251646},{"$f":"+Distribution!P1116+Transmission!P1116+Generation!P1116+Retail!P1116+Misc!P1116","v":7958.7546549063964},{"$f":"+Distribution!Q1116+Transmission!Q1116+Generation!Q1116+Retail!Q1116+Misc!Q1116","v":1464768.8630651566},{"$f":"+Distribution!R1116+Transmission!R1116+Generation!R1116+Retail!R1116+Misc!R1116","v":13941.043601564812},{"$f":"+Distribution!S1116+Transmission!S1116+Generation!S1116+Retail!S1116+Misc!S1116","v":121809.3772825394},{"$f":"+Distribution!T1116+Transmission!T1116+Generation!T1116+Retail!T1116+Misc!T1116","v":290314.48462732136},{"$f":"+Distribution!U1116+Transmission!U1116+Generation!U1116+Retail!U1116+Misc!U1116","v":220447.37237987781},0]
[{"$f":"ROW()","v":1117},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1117+Transmission!H1117+Generation!H1117+Retail!H1117+Misc!H1117","v":1343189.3219964125},{"$f":"+Distribution!I1117+Transmission!I1117+Generation!I1117+Retail!I1117+Misc!I1117","v":1171822.9516187103},{"$f":"+Distribution!J1117+Transmission!J1117+Generation!J1117+Retail!J1117+Misc!J1117","v":24656.87105342983},{"$f":"+Distribution!K1117+Transmission!K1117+Generation!K1117+Retail!K1117+Misc!K1117","v":467.17602273773127},{"$f":"+Distribution!L1117+Transmission!L1117+Generation!L1117+Retail!L1117+Misc!L1117","v":15151.781758485746},{"$f":"+Distribution!M1117+Transmission!M1117+Generation!M1117+Retail!M1117+Misc!M1117","v":1963.2434124791025},{"$f":"+Distribution!N1117+Transmission!N1117+Generation!N1117+Retail!N1117+Misc!N1117","v":4689.5200546411779},{"$f":"+Distribution!O1117+Transmission!O1117+Generation!O1117+Retail!O1117+Misc!O1117","v":3408.591470829615},{"$f":"+Distribution!P1117+Transmission!P1117+Generation!P1117+Retail!P1117+Misc!P1117","v":665.29997459303183},{"$f":"+Distribution!Q1117+Transmission!Q1117+Generation!Q1117+Retail!Q1117+Misc!Q1117","v":120309.17001759936},{"$f":"+Distribution!R1117+Transmission!R1117+Generation!R1117+Retail!R1117+Misc!R1117","v":17.790404521619717},{"$f":"+Distribution!S1117+Transmission!S1117+Generation!S1117+Retail!S1117+Misc!S1117","v":12.308736128395605},{"$f":"+Distribution!T1117+Transmission!T1117+Generation!T1117+Retail!T1117+Misc!T1117","v":12.308736128395605},{"$f":"+Distribution!U1117+Transmission!U1117+Generation!U1117+Retail!U1117+Misc!U1117","v":12.308736128395605},0]
[{"$f":"ROW()","v":1118},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1118+Transmission!H1118+Generation!H1118+Retail!H1118+Misc!H1118","v":49759.927008440391},{"$f":"+Distribution!I1118+Transmission!I1118+Generation!I1118+Retail!I1118+Misc!I1118","v":15268.689781873336},{"$f":"+Distribution!J1118+Transmission!J1118+Generation!J1118+Retail!J1118+Misc!J1118","v":13408.381297783946},{"$f":"+Distribution!K1118+Transmission!K1118+Generation!K1118+Retail!K1118+Misc!K1118","v":4534.5384381805379},{"$f":"+Distribution!L1118+Transmission!L1118+Generation!L1118+Retail!L1118+Misc!L1118","v":204.24207480362469},{"$f":"+Distribution!M1118+Transmission!M1118+Generation!M1118+Retail!M1118+Misc!M1118","v":9355.5763889418849},{"$f":"+Distribution!N1118+Transmission!N1118+Generation!N1118+Retail!N1118+Misc!N1118","v":477.92733833973836},{"$f":"+Distribution!O1118+Transmission!O1118+Generation!O1118+Retail!O1118+Misc!O1118","v":12.837081837705655},{"$f":"+Distribution!P1118+Transmission!P1118+Generation!P1118+Retail!P1118+Misc!P1118","v":35.745088202225503},{"$f":"+Distribution!Q1118+Transmission!Q1118+Generation!Q1118+Retail!Q1118+Misc!Q1118","v":3062.3555064860047},{"$f":"+Distribution!R1118+Transmission!R1118+Generation!R1118+Retail!R1118+Misc!R1118","v":27.92141415800327},{"$f":"+Distribution!S1118+Transmission!S1118+Generation!S1118+Retail!S1118+Misc!S1118","v":532.82971325697167},{"$f":"+Distribution!T1118+Transmission!T1118+Generation!T1118+Retail!T1118+Misc!T1118","v":1796.9922048060807},{"$f":"+Distribution!U1118+Transmission!U1118+Generation!U1118+Retail!U1118+Misc!U1118","v":1041.8906797703476},0]
[{"$f":"ROW()","v":1119},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1119+Transmission!H1119+Generation!H1119+Retail!H1119+Misc!H1119","v":340230.68201101385},{"$f":"+Distribution!I1119+Transmission!I1119+Generation!I1119+Retail!I1119+Misc!I1119","v":119554.43734385153},{"$f":"+Distribution!J1119+Transmission!J1119+Generation!J1119+Retail!J1119+Misc!J1119","v":96204.00827087299},{"$f":"+Distribution!K1119+Transmission!K1119+Generation!K1119+Retail!K1119+Misc!K1119","v":30519.723926280931},{"$f":"+Distribution!L1119+Transmission!L1119+Generation!L1119+Retail!L1119+Misc!L1119","v":809.72838329101842},{"$f":"+Distribution!M1119+Transmission!M1119+Generation!M1119+Retail!M1119+Misc!M1119","v":53844.691167152152},{"$f":"+Distribution!N1119+Transmission!N1119+Generation!N1119+Retail!N1119+Misc!N1119","v":2868.2929088426681},{"$f":"+Distribution!O1119+Transmission!O1119+Generation!O1119+Retail!O1119+Misc!O1119","v":71.073001919567645},{"$f":"+Distribution!P1119+Transmission!P1119+Generation!P1119+Retail!P1119+Misc!P1119","v":146.26684525481033},{"$f":"+Distribution!Q1119+Transmission!Q1119+Generation!Q1119+Retail!Q1119+Misc!Q1119","v":21578.235833106621},{"$f":"+Distribution!R1119+Transmission!R1119+Generation!R1119+Retail!R1119+Misc!R1119","v":216.71932384049933},{"$f":"+Distribution!S1119+Transmission!S1119+Generation!S1119+Retail!S1119+Misc!S1119","v":2778.6223904122967},{"$f":"+Distribution!T1119+Transmission!T1119+Generation!T1119+Retail!T1119+Misc!T1119","v":6652.3694763573458},{"$f":"+Distribution!U1119+Transmission!U1119+Generation!U1119+Retail!U1119+Misc!U1119","v":4986.5131398314134},0]
[{"$f":"ROW()","v":1120},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1120+Transmission!H1120+Generation!H1120+Retail!H1120+Misc!H1120","v":663.19803435597748},{"$f":"+Distribution!I1120+Transmission!I1120+Generation!I1120+Retail!I1120+Misc!I1120","v":233.04267380097866},{"$f":"+Distribution!J1120+Transmission!J1120+Generation!J1120+Retail!J1120+Misc!J1120","v":187.52661813241104},{"$f":"+Distribution!K1120+Transmission!K1120+Generation!K1120+Retail!K1120+Misc!K1120","v":59.490874830452185},{"$f":"+Distribution!L1120+Transmission!L1120+Generation!L1120+Retail!L1120+Misc!L1120","v":1.5783710892466276},{"$f":"+Distribution!M1120+Transmission!M1120+Generation!M1120+Retail!M1120+Misc!M1120","v":104.95729877002681},{"$f":"+Distribution!N1120+Transmission!N1120+Generation!N1120+Retail!N1120+Misc!N1120","v":5.5910484259031854},{"$f":"+Distribution!O1120+Transmission!O1120+Generation!O1120+Retail!O1120+Misc!O1120","v":0.13853975452839967},{"$f":"+Distribution!P1120+Transmission!P1120+Generation!P1120+Retail!P1120+Misc!P1120","v":0.28511210009360632},{"$f":"+Distribution!Q1120+Transmission!Q1120+Generation!Q1120+Retail!Q1120+Misc!Q1120","v":42.061590403309857},{"$f":"+Distribution!R1120+Transmission!R1120+Generation!R1120+Retail!R1120+Misc!R1120","v":0.42244229335355166},{"$f":"+Distribution!S1120+Transmission!S1120+Generation!S1120+Retail!S1120+Misc!S1120","v":5.4162572776998648},{"$f":"+Distribution!T1120+Transmission!T1120+Generation!T1120+Retail!T1120+Misc!T1120","v":12.967197239392643},{"$f":"+Distribution!U1120+Transmission!U1120+Generation!U1120+Retail!U1120+Misc!U1120","v":9.7200102385809863},0]
[{"$f":"ROW()","v":1121},null,null,"Total Communication Equipment",null,null,null,{"$f":"+Distribution!H1121+Transmission!H1121+Generation!H1121+Retail!H1121+Misc!H1121","v":97613841.242959142},{"$f":"+Distribution!I1121+Transmission!I1121+Generation!I1121+Retail!I1121+Misc!I1121","v":42285742.037559971},{"$f":"+Distribution!J1121+Transmission!J1121+Generation!J1121+Retail!J1121+Misc!J1121","v":25579609.334120385},{"$f":"+Distribution!K1121+Transmission!K1121+Generation!K1121+Retail!K1121+Misc!K1121","v":7802025.6894075004},{"$f":"+Distribution!L1121+Transmission!L1121+Generation!L1121+Retail!L1121+Misc!L1121","v":696833.35232850933},{"$f":"+Distribution!M1121+Transmission!M1121+Generation!M1121+Retail!M1121+Misc!M1121","v":10585530.842333578},{"$f":"+Distribution!N1121+Transmission!N1121+Generation!N1121+Retail!N1121+Misc!N1121","v":868867.29902752186},{"$f":"+Distribution!O1121+Transmission!O1121+Generation!O1121+Retail!O1121+Misc!O1121","v":31710.028206989373},{"$f":"+Distribution!P1121+Transmission!P1121+Generation!P1121+Retail!P1121+Misc!P1121","v":36589.004925031899},{"$f":"+Distribution!Q1121+Transmission!Q1121+Generation!Q1121+Retail!Q1121+Misc!Q1121","v":6877439.3056570319},{"$f":"+Distribution!R1121+Transmission!R1121+Generation!R1121+Retail!R1121+Misc!R1121","v":64011.371416458591},{"$f":"+Distribution!S1121+Transmission!S1121+Generation!S1121+Retail!S1121+Misc!S1121","v":535213.39731282264},{"$f":"+Distribution!T1121+Transmission!T1121+Generation!T1121+Retail!T1121+Misc!T1121","v":1274154.8142968302},{"$f":"+Distribution!U1121+Transmission!U1121+Generation!U1121+Retail!U1121+Misc!U1121","v":976114.76636652288},0]
[{"$f":"ROW()","v":1122}]
[{"$f":"ROW()","v":1123},null,"Distribution - METER -  Unbundled"]
[{"$f":"ROW()","v":1124}]
[{"$f":"ROW()","v":1125},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":1126},null,null,null,null,null,null,{"$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":"'Hot Sheet'!R10","v":"Mobile"}]
[{"$f":"ROW()","v":1127},null,"FERC",null,null,"COS",null,{"$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."},{"$f":"'Hot Sheet'!R11","v":"Home Park"},{"$f":"'Hot Sheet'!S11","v":"Industrial"},{"$f":"'Hot Sheet'!T11","v":"Industrial"},{"$f":"'Hot Sheet'!U11","v":"Industrial"}]
[{"$f":"ROW()","v":1128},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$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"},{"$f":"'Hot Sheet'!R12","v":"Sch 25"},{"$f":"'Hot Sheet'!S12","v":"Cust A"},{"$f":"'Hot Sheet'!T12","v":"Cust B"},{"$f":"'Hot Sheet'!U12","v":"Cust C"}]
[{"$f":"ROW()","v":1129},null,"398","Misc. Equipment"]
[{"$f":"ROW()","v":1130},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1130+Transmission!H1130+Generation!H1130+Retail!H1130+Misc!H1130","v":368672.57499999995},{"$f":"+Distribution!I1130+Transmission!I1130+Generation!I1130+Retail!I1130+Misc!I1130","v":194850.76943157249},{"$f":"+Distribution!J1130+Transmission!J1130+Generation!J1130+Retail!J1130+Misc!J1130","v":89939.615801545209},{"$f":"+Distribution!K1130+Transmission!K1130+Generation!K1130+Retail!K1130+Misc!K1130","v":25817.709210751851},{"$f":"+Distribution!L1130+Transmission!L1130+Generation!L1130+Retail!L1130+Misc!L1130","v":4898.7550807804691},{"$f":"+Distribution!M1130+Transmission!M1130+Generation!M1130+Retail!M1130+Misc!M1130","v":15719.415292965434},{"$f":"+Distribution!N1130+Transmission!N1130+Generation!N1130+Retail!N1130+Misc!N1130","v":3588.7713302594007},{"$f":"+Distribution!O1130+Transmission!O1130+Generation!O1130+Retail!O1130+Misc!O1130","v":150.07188229568786},{"$f":"+Distribution!P1130+Transmission!P1130+Generation!P1130+Retail!P1130+Misc!P1130","v":110.5962908858135},{"$f":"+Distribution!Q1130+Transmission!Q1130+Generation!Q1130+Retail!Q1130+Misc!Q1130","v":29275.11917075959},{"$f":"+Distribution!R1130+Transmission!R1130+Generation!R1130+Retail!R1130+Misc!R1130","v":259.67827511743985},{"$f":"+Distribution!S1130+Transmission!S1130+Generation!S1130+Retail!S1130+Misc!S1130","v":786.80738445738416},{"$f":"+Distribution!T1130+Transmission!T1130+Generation!T1130+Retail!T1130+Misc!T1130","v":1834.9212776335739},{"$f":"+Distribution!U1130+Transmission!U1130+Generation!U1130+Retail!U1130+Misc!U1130","v":1440.3445709756709},{"$f":"ROUND(SUM(I1130:U1130)-H1130,0)","v":0}]
[{"$f":"ROW()","v":1131},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1131+Transmission!H1131+Generation!H1131+Retail!H1131+Misc!H1131","v":788974.63240456616},{"$f":"+Distribution!I1131+Transmission!I1131+Generation!I1131+Retail!I1131+Misc!I1131","v":276035.24992002983},{"$f":"+Distribution!J1131+Transmission!J1131+Generation!J1131+Retail!J1131+Misc!J1131","v":222122.22361920361},{"$f":"+Distribution!K1131+Transmission!K1131+Generation!K1131+Retail!K1131+Misc!K1131","v":70465.971892381029},{"$f":"+Distribution!L1131+Transmission!L1131+Generation!L1131+Retail!L1131+Misc!L1131","v":1869.5548372347628},{"$f":"+Distribution!M1131+Transmission!M1131+Generation!M1131+Retail!M1131+Misc!M1131","v":127482.17216688721},{"$f":"+Distribution!N1131+Transmission!N1131+Generation!N1131+Retail!N1131+Misc!N1131","v":6622.5057599416123},{"$f":"+Distribution!O1131+Transmission!O1131+Generation!O1131+Retail!O1131+Misc!O1131","v":164.09808187218715},{"$f":"+Distribution!P1131+Transmission!P1131+Generation!P1131+Retail!P1131+Misc!P1131","v":337.71063694443717},{"$f":"+Distribution!Q1131+Transmission!Q1131+Generation!Q1131+Retail!Q1131+Misc!Q1131","v":49821.268481184103},{"$f":"+Distribution!R1131+Transmission!R1131+Generation!R1131+Retail!R1131+Misc!R1131","v":500.37601320273092},{"$f":"+Distribution!S1131+Transmission!S1131+Generation!S1131+Retail!S1131+Misc!S1131","v":6431.9442032836068},{"$f":"+Distribution!T1131+Transmission!T1131+Generation!T1131+Retail!T1131+Misc!T1131","v":15359.433842554197},{"$f":"+Distribution!U1131+Transmission!U1131+Generation!U1131+Retail!U1131+Misc!U1131","v":11762.122949846784},0]
[{"$f":"ROW()","v":1132},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1132+Transmission!H1132+Generation!H1132+Retail!H1132+Misc!H1132","v":1395080.1624566158},{"$f":"+Distribution!I1132+Transmission!I1132+Generation!I1132+Retail!I1132+Misc!I1132","v":586931.34576114127},{"$f":"+Distribution!J1132+Transmission!J1132+Generation!J1132+Retail!J1132+Misc!J1132","v":372834.39480347908},{"$f":"+Distribution!K1132+Transmission!K1132+Generation!K1132+Retail!K1132+Misc!K1132","v":114239.07043663927},{"$f":"+Distribution!L1132+Transmission!L1132+Generation!L1132+Retail!L1132+Misc!L1132","v":9299.9259146129189},{"$f":"+Distribution!M1132+Transmission!M1132+Generation!M1132+Retail!M1132+Misc!M1132","v":158328.01914011271},{"$f":"+Distribution!N1132+Transmission!N1132+Generation!N1132+Retail!N1132+Misc!N1132","v":12465.695691206492},{"$f":"+Distribution!O1132+Transmission!O1132+Generation!O1132+Retail!O1132+Misc!O1132","v":399.85545824072756},{"$f":"+Distribution!P1132+Transmission!P1132+Generation!P1132+Retail!P1132+Misc!P1132","v":527.95178931498913},{"$f":"+Distribution!Q1132+Transmission!Q1132+Generation!Q1132+Retail!Q1132+Misc!Q1132","v":97166.8779501065},{"$f":"+Distribution!R1132+Transmission!R1132+Generation!R1132+Retail!R1132+Misc!R1132","v":924.79278901090686},{"$f":"+Distribution!S1132+Transmission!S1132+Generation!S1132+Retail!S1132+Misc!S1132","v":8080.3444106693123},{"$f":"+Distribution!T1132+Transmission!T1132+Generation!T1132+Retail!T1132+Misc!T1132","v":19258.295835085759},{"$f":"+Distribution!U1132+Transmission!U1132+Generation!U1132+Retail!U1132+Misc!U1132","v":14623.592476995767},0]
[{"$f":"ROW()","v":1133},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1133+Transmission!H1133+Generation!H1133+Retail!H1133+Misc!H1133","v":99257.671990195435},{"$f":"+Distribution!I1133+Transmission!I1133+Generation!I1133+Retail!I1133+Misc!I1133","v":86594.209958038395},{"$f":"+Distribution!J1133+Transmission!J1133+Generation!J1133+Retail!J1133+Misc!J1133","v":1822.0689959687004},{"$f":"+Distribution!K1133+Transmission!K1133+Generation!K1133+Retail!K1133+Misc!K1133","v":34.522910260828944},{"$f":"+Distribution!L1133+Transmission!L1133+Generation!L1133+Retail!L1133+Misc!L1133","v":1119.6713368860608},{"$f":"+Distribution!M1133+Transmission!M1133+Generation!M1133+Retail!M1133+Misc!M1133","v":145.07781403676407},{"$f":"+Distribution!N1133+Transmission!N1133+Generation!N1133+Retail!N1133+Misc!N1133","v":346.54150070458991},{"$f":"+Distribution!O1133+Transmission!O1133+Generation!O1133+Retail!O1133+Misc!O1133","v":251.88471097828412},{"$f":"+Distribution!P1133+Transmission!P1133+Generation!P1133+Retail!P1133+Misc!P1133","v":49.163677503845499},{"$f":"+Distribution!Q1133+Transmission!Q1133+Generation!Q1133+Retail!Q1133+Misc!Q1133","v":8890.4876918396367},{"$f":"+Distribution!R1133+Transmission!R1133+Generation!R1133+Retail!R1133+Misc!R1133","v":1.3146576641595249},{"$f":"+Distribution!S1133+Transmission!S1133+Generation!S1133+Retail!S1133+Misc!S1133","v":0.90957877139036858},{"$f":"+Distribution!T1133+Transmission!T1133+Generation!T1133+Retail!T1133+Misc!T1133","v":0.90957877139036858},{"$f":"+Distribution!U1133+Transmission!U1133+Generation!U1133+Retail!U1133+Misc!U1133","v":0.90957877139036858},0]
[{"$f":"ROW()","v":1134},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1134+Transmission!H1134+Generation!H1134+Retail!H1134+Misc!H1134","v":687.59516090133411},{"$f":"+Distribution!I1134+Transmission!I1134+Generation!I1134+Retail!I1134+Misc!I1134","v":210.98658777250503},{"$f":"+Distribution!J1134+Transmission!J1134+Generation!J1134+Retail!J1134+Misc!J1134","v":185.28037821101211},{"$f":"+Distribution!K1134+Transmission!K1134+Generation!K1134+Retail!K1134+Misc!K1134","v":62.659390285784816},{"$f":"+Distribution!L1134+Transmission!L1134+Generation!L1134+Retail!L1134+Misc!L1134","v":2.8222682533999617},{"$f":"+Distribution!M1134+Transmission!M1134+Generation!M1134+Retail!M1134+Misc!M1134","v":129.27770274638996},{"$f":"+Distribution!N1134+Transmission!N1134+Generation!N1134+Retail!N1134+Misc!N1134","v":6.6041199186067407},{"$f":"+Distribution!O1134+Transmission!O1134+Generation!O1134+Retail!O1134+Misc!O1134","v":0.17738601887827543},{"$f":"+Distribution!P1134+Transmission!P1134+Generation!P1134+Retail!P1134+Misc!P1134","v":0.4939346006209499},{"$f":"+Distribution!Q1134+Transmission!Q1134+Generation!Q1134+Retail!Q1134+Misc!Q1134","v":42.316397024902464},{"$f":"+Distribution!R1134+Transmission!R1134+Generation!R1134+Retail!R1134+Misc!R1134","v":0.38582510897390448},{"$f":"+Distribution!S1134+Transmission!S1134+Generation!S1134+Retail!S1134+Misc!S1134","v":7.3627747154410912},{"$f":"+Distribution!T1134+Transmission!T1134+Generation!T1134+Retail!T1134+Misc!T1134","v":24.83128932227924},{"$f":"+Distribution!U1134+Transmission!U1134+Generation!U1134+Retail!U1134+Misc!U1134","v":14.397106922539805},0]
[{"$f":"ROW()","v":1135},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1135+Transmission!H1135+Generation!H1135+Retail!H1135+Misc!H1135","v":0},{"$f":"+Distribution!I1135+Transmission!I1135+Generation!I1135+Retail!I1135+Misc!I1135","v":0},{"$f":"+Distribution!J1135+Transmission!J1135+Generation!J1135+Retail!J1135+Misc!J1135","v":0},{"$f":"+Distribution!K1135+Transmission!K1135+Generation!K1135+Retail!K1135+Misc!K1135","v":0},{"$f":"+Distribution!L1135+Transmission!L1135+Generation!L1135+Retail!L1135+Misc!L1135","v":0},{"$f":"+Distribution!M1135+Transmission!M1135+Generation!M1135+Retail!M1135+Misc!M1135","v":0},{"$f":"+Distribution!N1135+Transmission!N1135+Generation!N1135+Retail!N1135+Misc!N1135","v":0},{"$f":"+Distribution!O1135+Transmission!O1135+Generation!O1135+Retail!O1135+Misc!O1135","v":0},{"$f":"+Distribution!P1135+Transmission!P1135+Generation!P1135+Retail!P1135+Misc!P1135","v":0},{"$f":"+Distribution!Q1135+Transmission!Q1135+Generation!Q1135+Retail!Q1135+Misc!Q1135","v":0},{"$f":"+Distribution!R1135+Transmission!R1135+Generation!R1135+Retail!R1135+Misc!R1135","v":0},{"$f":"+Distribution!S1135+Transmission!S1135+Generation!S1135+Retail!S1135+Misc!S1135","v":0},{"$f":"+Distribution!T1135+Transmission!T1135+Generation!T1135+Retail!T1135+Misc!T1135","v":0},{"$f":"+Distribution!U1135+Transmission!U1135+Generation!U1135+Retail!U1135+Misc!U1135","v":0},0]
[{"$f":"ROW()","v":1136},null,null,"Total Misc. Equipment",null,null,null,{"$f":"+Distribution!H1136+Transmission!H1136+Generation!H1136+Retail!H1136+Misc!H1136","v":2652672.6370122787},{"$f":"+Distribution!I1136+Transmission!I1136+Generation!I1136+Retail!I1136+Misc!I1136","v":1144622.5616585542},{"$f":"+Distribution!J1136+Transmission!J1136+Generation!J1136+Retail!J1136+Misc!J1136","v":686903.58359840745},{"$f":"+Distribution!K1136+Transmission!K1136+Generation!K1136+Retail!K1136+Misc!K1136","v":210619.93384031876},{"$f":"+Distribution!L1136+Transmission!L1136+Generation!L1136+Retail!L1136+Misc!L1136","v":17190.729437767612},{"$f":"+Distribution!M1136+Transmission!M1136+Generation!M1136+Retail!M1136+Misc!M1136","v":301803.9621167485},{"$f":"+Distribution!N1136+Transmission!N1136+Generation!N1136+Retail!N1136+Misc!N1136","v":23030.118402030701},{"$f":"+Distribution!O1136+Transmission!O1136+Generation!O1136+Retail!O1136+Misc!O1136","v":966.08751940576497},{"$f":"+Distribution!P1136+Transmission!P1136+Generation!P1136+Retail!P1136+Misc!P1136","v":1025.9163292497062},{"$f":"+Distribution!Q1136+Transmission!Q1136+Generation!Q1136+Retail!Q1136+Misc!Q1136","v":185196.06969091474},{"$f":"+Distribution!R1136+Transmission!R1136+Generation!R1136+Retail!R1136+Misc!R1136","v":1686.547560104211},{"$f":"+Distribution!S1136+Transmission!S1136+Generation!S1136+Retail!S1136+Misc!S1136","v":15307.368351897136},{"$f":"+Distribution!T1136+Transmission!T1136+Generation!T1136+Retail!T1136+Misc!T1136","v":36478.391823367201},{"$f":"+Distribution!U1136+Transmission!U1136+Generation!U1136+Retail!U1136+Misc!U1136","v":27841.366683512148},0]
[{"$f":"ROW()","v":1137}]
[{"$f":"ROW()","v":1138},null,"399","Coal Mine",null,"F30",null,{"$f":"+Distribution!H1138+Transmission!H1138+Generation!H1138+Retail!H1138+Misc!H1138","v":199778012.9806436},{"$f":"+Distribution!I1138+Transmission!I1138+Generation!I1138+Retail!I1138+Misc!I1138","v":61301305.86652799},{"$f":"+Distribution!J1138+Transmission!J1138+Generation!J1138+Retail!J1138+Misc!J1138","v":53832469.901005544},{"$f":"+Distribution!K1138+Transmission!K1138+Generation!K1138+Retail!K1138+Misc!K1138","v":18205434.24049633},{"$f":"+Distribution!L1138+Transmission!L1138+Generation!L1138+Retail!L1138+Misc!L1138","v":819998.70828570554},{"$f":"+Distribution!M1138+Transmission!M1138+Generation!M1138+Retail!M1138+Misc!M1138","v":37561117.421944857},{"$f":"+Distribution!N1138+Transmission!N1138+Generation!N1138+Retail!N1138+Misc!N1138","v":1918800.5236913885},{"$f":"+Distribution!O1138+Transmission!O1138+Generation!O1138+Retail!O1138+Misc!O1138","v":51538.79549645917},{"$f":"+Distribution!P1138+Transmission!P1138+Generation!P1138+Retail!P1138+Misc!P1138","v":143510.71482976995},{"$f":"+Distribution!Q1138+Transmission!Q1138+Generation!Q1138+Retail!Q1138+Misc!Q1138","v":12294859.235270442},{"$f":"+Distribution!R1138+Transmission!R1138+Generation!R1138+Retail!R1138+Misc!R1138","v":112099.9361423769},{"$f":"+Distribution!S1138+Transmission!S1138+Generation!S1138+Retail!S1138+Misc!S1138","v":2139224.6285543786},{"$f":"+Distribution!T1138+Transmission!T1138+Generation!T1138+Retail!T1138+Misc!T1138","v":7214631.4032367896},{"$f":"+Distribution!U1138+Transmission!U1138+Generation!U1138+Retail!U1138+Misc!U1138","v":4183021.6051616347},{"$f":"ROUND(SUM(I1138:U1138)-H1138,0)","v":0}]
[{"$f":"ROW()","v":1139},null,"399L","WIDCO Capital Lease",null,"F30",null,{"$f":"+Distribution!H1139+Transmission!H1139+Generation!H1139+Retail!H1139+Misc!H1139","v":0},{"$f":"+Distribution!I1139+Transmission!I1139+Generation!I1139+Retail!I1139+Misc!I1139","v":0},{"$f":"+Distribution!J1139+Transmission!J1139+Generation!J1139+Retail!J1139+Misc!J1139","v":0},{"$f":"+Distribution!K1139+Transmission!K1139+Generation!K1139+Retail!K1139+Misc!K1139","v":0},{"$f":"+Distribution!L1139+Transmission!L1139+Generation!L1139+Retail!L1139+Misc!L1139","v":0},{"$f":"+Distribution!M1139+Transmission!M1139+Generation!M1139+Retail!M1139+Misc!M1139","v":0},{"$f":"+Distribution!N1139+Transmission!N1139+Generation!N1139+Retail!N1139+Misc!N1139","v":0},{"$f":"+Distribution!O1139+Transmission!O1139+Generation!O1139+Retail!O1139+Misc!O1139","v":0},{"$f":"+Distribution!P1139+Transmission!P1139+Generation!P1139+Retail!P1139+Misc!P1139","v":0},{"$f":"+Distribution!Q1139+Transmission!Q1139+Generation!Q1139+Retail!Q1139+Misc!Q1139","v":0},{"$f":"+Distribution!R1139+Transmission!R1139+Generation!R1139+Retail!R1139+Misc!R1139","v":0},{"$f":"+Distribution!S1139+Transmission!S1139+Generation!S1139+Retail!S1139+Misc!S1139","v":0},{"$f":"+Distribution!T1139+Transmission!T1139+Generation!T1139+Retail!T1139+Misc!T1139","v":0},{"$f":"+Distribution!U1139+Transmission!U1139+Generation!U1139+Retail!U1139+Misc!U1139","v":0},{"$f":"ROUND(SUM(I1139:U1139)-H1139,0)","v":0}]
[{"$f":"ROW()","v":1140},null,null,"Remove Capital Lease",null,"F30",null,{"$f":"+Distribution!H1140+Transmission!H1140+Generation!H1140+Retail!H1140+Misc!H1140","v":0},{"$f":"+Distribution!I1140+Transmission!I1140+Generation!I1140+Retail!I1140+Misc!I1140","v":0},{"$f":"+Distribution!J1140+Transmission!J1140+Generation!J1140+Retail!J1140+Misc!J1140","v":0},{"$f":"+Distribution!K1140+Transmission!K1140+Generation!K1140+Retail!K1140+Misc!K1140","v":0},{"$f":"+Distribution!L1140+Transmission!L1140+Generation!L1140+Retail!L1140+Misc!L1140","v":0},{"$f":"+Distribution!M1140+Transmission!M1140+Generation!M1140+Retail!M1140+Misc!M1140","v":0},{"$f":"+Distribution!N1140+Transmission!N1140+Generation!N1140+Retail!N1140+Misc!N1140","v":0},{"$f":"+Distribution!O1140+Transmission!O1140+Generation!O1140+Retail!O1140+Misc!O1140","v":0},{"$f":"+Distribution!P1140+Transmission!P1140+Generation!P1140+Retail!P1140+Misc!P1140","v":0},{"$f":"+Distribution!Q1140+Transmission!Q1140+Generation!Q1140+Retail!Q1140+Misc!Q1140","v":0},{"$f":"+Distribution!R1140+Transmission!R1140+Generation!R1140+Retail!R1140+Misc!R1140","v":0},{"$f":"+Distribution!S1140+Transmission!S1140+Generation!S1140+Retail!S1140+Misc!S1140","v":0},{"$f":"+Distribution!T1140+Transmission!T1140+Generation!T1140+Retail!T1140+Misc!T1140","v":0},{"$f":"+Distribution!U1140+Transmission!U1140+Generation!U1140+Retail!U1140+Misc!U1140","v":0},{"$f":"ROUND(SUM(I1140:U1140)-H1140,0)","v":0}]
[{"$f":"ROW()","v":1141}]
[{"$f":"ROW()","v":1142},null,"390L","General Capital Lease",null,null,null,{"$f":"+Distribution!H1142+Transmission!H1142+Generation!H1142+Retail!H1142+Misc!H1142","v":0},{"$f":"+Distribution!I1142+Transmission!I1142+Generation!I1142+Retail!I1142+Misc!I1142","v":0},{"$f":"+Distribution!J1142+Transmission!J1142+Generation!J1142+Retail!J1142+Misc!J1142","v":0},{"$f":"+Distribution!K1142+Transmission!K1142+Generation!K1142+Retail!K1142+Misc!K1142","v":0},{"$f":"+Distribution!L1142+Transmission!L1142+Generation!L1142+Retail!L1142+Misc!L1142","v":0},{"$f":"+Distribution!M1142+Transmission!M1142+Generation!M1142+Retail!M1142+Misc!M1142","v":0},{"$f":"+Distribution!N1142+Transmission!N1142+Generation!N1142+Retail!N1142+Misc!N1142","v":0},{"$f":"+Distribution!O1142+Transmission!O1142+Generation!O1142+Retail!O1142+Misc!O1142","v":0},{"$f":"+Distribution!P1142+Transmission!P1142+Generation!P1142+Retail!P1142+Misc!P1142","v":0},{"$f":"+Distribution!Q1142+Transmission!Q1142+Generation!Q1142+Retail!Q1142+Misc!Q1142","v":0},{"$f":"+Distribution!R1142+Transmission!R1142+Generation!R1142+Retail!R1142+Misc!R1142","v":0},{"$f":"+Distribution!S1142+Transmission!S1142+Generation!S1142+Retail!S1142+Misc!S1142","v":0},{"$f":"+Distribution!T1142+Transmission!T1142+Generation!T1142+Retail!T1142+Misc!T1142","v":0},{"$f":"+Distribution!U1142+Transmission!U1142+Generation!U1142+Retail!U1142+Misc!U1142","v":0},{"$f":"ROUND(SUM(I1142:U1142)-H1142,0)","v":0}]
[{"$f":"ROW()","v":1143},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1143+Transmission!H1143+Generation!H1143+Retail!H1143+Misc!H1143","v":11714233.999999998},{"$f":"+Distribution!I1143+Transmission!I1143+Generation!I1143+Retail!I1143+Misc!I1143","v":6191205.0501762619},{"$f":"+Distribution!J1143+Transmission!J1143+Generation!J1143+Retail!J1143+Misc!J1143","v":2857749.0619403902},{"$f":"+Distribution!K1143+Transmission!K1143+Generation!K1143+Retail!K1143+Misc!K1143","v":820334.10551002459},{"$f":"+Distribution!L1143+Transmission!L1143+Generation!L1143+Retail!L1143+Misc!L1143","v":155653.46384919278},{"$f":"+Distribution!M1143+Transmission!M1143+Generation!M1143+Retail!M1143+Misc!M1143","v":499470.04895868816},{"$f":"+Distribution!N1143+Transmission!N1143+Generation!N1143+Retail!N1143+Misc!N1143","v":114029.92787068553},{"$f":"+Distribution!O1143+Transmission!O1143+Generation!O1143+Retail!O1143+Misc!O1143","v":4768.3968519550026},{"$f":"+Distribution!P1143+Transmission!P1143+Generation!P1143+Retail!P1143+Misc!P1143","v":3514.0960267209639},{"$f":"+Distribution!Q1143+Transmission!Q1143+Generation!Q1143+Retail!Q1143+Misc!Q1143","v":930190.14594227355},{"$f":"+Distribution!R1143+Transmission!R1143+Generation!R1143+Retail!R1143+Misc!R1143","v":8251.0397727361942},{"$f":"+Distribution!S1143+Transmission!S1143+Generation!S1143+Retail!S1143+Misc!S1143","v":25000.085277462695},{"$f":"+Distribution!T1143+Transmission!T1143+Generation!T1143+Retail!T1143+Misc!T1143","v":58302.945961680634},{"$f":"+Distribution!U1143+Transmission!U1143+Generation!U1143+Retail!U1143+Misc!U1143","v":45765.63186192685},{"$f":"ROUND(SUM(I1143:U1143)-H1143,0)","v":0}]
[{"$f":"ROW()","v":1144},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1144+Transmission!H1144+Generation!H1144+Retail!H1144+Misc!H1144","v":7065063.1436591959},{"$f":"+Distribution!I1144+Transmission!I1144+Generation!I1144+Retail!I1144+Misc!I1144","v":2482608.6934499778},{"$f":"+Distribution!J1144+Transmission!J1144+Generation!J1144+Retail!J1144+Misc!J1144","v":1997725.1583818845},{"$f":"+Distribution!K1144+Transmission!K1144+Generation!K1144+Retail!K1144+Misc!K1144","v":633757.58879747638},{"$f":"+Distribution!L1144+Transmission!L1144+Generation!L1144+Retail!L1144+Misc!L1144","v":16814.421683988301},{"$f":"+Distribution!M1144+Transmission!M1144+Generation!M1144+Retail!M1144+Misc!M1144","v":1118112.395972694},{"$f":"+Distribution!N1144+Transmission!N1144+Generation!N1144+Retail!N1144+Misc!N1144","v":59561.560984753727},{"$f":"+Distribution!O1144+Transmission!O1144+Generation!O1144+Retail!O1144+Misc!O1144","v":1475.8670305780993},{"$f":"+Distribution!P1144+Transmission!P1144+Generation!P1144+Retail!P1144+Misc!P1144","v":3037.3054288960657},{"$f":"+Distribution!Q1144+Transmission!Q1144+Generation!Q1144+Retail!Q1144+Misc!Q1144","v":448083.04115480284},{"$f":"+Distribution!R1144+Transmission!R1144+Generation!R1144+Retail!R1144+Misc!R1144","v":4500.2869768655601},{"$f":"+Distribution!S1144+Transmission!S1144+Generation!S1144+Retail!S1144+Misc!S1144","v":57699.50706565797},{"$f":"+Distribution!T1144+Transmission!T1144+Generation!T1144+Retail!T1144+Misc!T1144","v":138139.83538349508},{"$f":"+Distribution!U1144+Transmission!U1144+Generation!U1144+Retail!U1144+Misc!U1144","v":103547.48134812471},{"$f":"ROUND(SUM(I1144:U1144)-H1144,0)","v":0}]
[{"$f":"ROW()","v":1145},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1145+Transmission!H1145+Generation!H1145+Retail!H1145+Misc!H1145","v":5287417.3371806312},{"$f":"+Distribution!I1145+Transmission!I1145+Generation!I1145+Retail!I1145+Misc!I1145","v":2224496.5248788893},{"$f":"+Distribution!J1145+Transmission!J1145+Generation!J1145+Retail!J1145+Misc!J1145","v":1413059.3323826063},{"$f":"+Distribution!K1145+Transmission!K1145+Generation!K1145+Retail!K1145+Misc!K1145","v":432971.27854390943},{"$f":"+Distribution!L1145+Transmission!L1145+Generation!L1145+Retail!L1145+Misc!L1145","v":35247.142665143409},{"$f":"+Distribution!M1145+Transmission!M1145+Generation!M1145+Retail!M1145+Misc!M1145","v":600070.40160957933},{"$f":"+Distribution!N1145+Transmission!N1145+Generation!N1145+Retail!N1145+Misc!N1145","v":47245.554263805832},{"$f":"+Distribution!O1145+Transmission!O1145+Generation!O1145+Retail!O1145+Misc!O1145","v":1515.470393146011},{"$f":"+Distribution!P1145+Transmission!P1145+Generation!P1145+Retail!P1145+Misc!P1145","v":2000.9613204620559},{"$f":"+Distribution!Q1145+Transmission!Q1145+Generation!Q1145+Retail!Q1145+Misc!Q1145","v":368266.89168055926},{"$f":"+Distribution!R1145+Transmission!R1145+Generation!R1145+Retail!R1145+Misc!R1145","v":3505.006778467442},{"$f":"+Distribution!S1145+Transmission!S1145+Generation!S1145+Retail!S1145+Misc!S1145","v":30624.87323461756},{"$f":"+Distribution!T1145+Transmission!T1145+Generation!T1145+Retail!T1145+Misc!T1145","v":72989.818093089387},{"$f":"+Distribution!U1145+Transmission!U1145+Generation!U1145+Retail!U1145+Misc!U1145","v":55424.081336355608},{"$f":"ROUND(SUM(I1145:U1145)-H1145,0)","v":0}]
[{"$f":"ROW()","v":1146},null,null,"Remove Capital Lease"]
[{"$f":"ROW()","v":1147},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1147+Transmission!H1147+Generation!H1147+Retail!H1147+Misc!H1147","v":-11714233.999999998},{"$f":"+Distribution!I1147+Transmission!I1147+Generation!I1147+Retail!I1147+Misc!I1147","v":-6191205.0501762619},{"$f":"+Distribution!J1147+Transmission!J1147+Generation!J1147+Retail!J1147+Misc!J1147","v":-2857749.0619403902},{"$f":"+Distribution!K1147+Transmission!K1147+Generation!K1147+Retail!K1147+Misc!K1147","v":-820334.10551002459},{"$f":"+Distribution!L1147+Transmission!L1147+Generation!L1147+Retail!L1147+Misc!L1147","v":-155653.46384919278},{"$f":"+Distribution!M1147+Transmission!M1147+Generation!M1147+Retail!M1147+Misc!M1147","v":-499470.04895868816},{"$f":"+Distribution!N1147+Transmission!N1147+Generation!N1147+Retail!N1147+Misc!N1147","v":-114029.92787068553},{"$f":"+Distribution!O1147+Transmission!O1147+Generation!O1147+Retail!O1147+Misc!O1147","v":-4768.3968519550026},{"$f":"+Distribution!P1147+Transmission!P1147+Generation!P1147+Retail!P1147+Misc!P1147","v":-3514.0960267209639},{"$f":"+Distribution!Q1147+Transmission!Q1147+Generation!Q1147+Retail!Q1147+Misc!Q1147","v":-930190.14594227355},{"$f":"+Distribution!R1147+Transmission!R1147+Generation!R1147+Retail!R1147+Misc!R1147","v":-8251.0397727361942},{"$f":"+Distribution!S1147+Transmission!S1147+Generation!S1147+Retail!S1147+Misc!S1147","v":-25000.085277462695},{"$f":"+Distribution!T1147+Transmission!T1147+Generation!T1147+Retail!T1147+Misc!T1147","v":-58302.945961680634},{"$f":"+Distribution!U1147+Transmission!U1147+Generation!U1147+Retail!U1147+Misc!U1147","v":-45765.63186192685},{"$f":"ROUND(SUM(I1147:U1147)-H1147,0)","v":0}]
[{"$f":"ROW()","v":1148},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1148+Transmission!H1148+Generation!H1148+Retail!H1148+Misc!H1148","v":-7065063.1436591959},{"$f":"+Distribution!I1148+Transmission!I1148+Generation!I1148+Retail!I1148+Misc!I1148","v":-2482608.6934499778},{"$f":"+Distribution!J1148+Transmission!J1148+Generation!J1148+Retail!J1148+Misc!J1148","v":-1997725.1583818845},{"$f":"+Distribution!K1148+Transmission!K1148+Generation!K1148+Retail!K1148+Misc!K1148","v":-633757.58879747638},{"$f":"+Distribution!L1148+Transmission!L1148+Generation!L1148+Retail!L1148+Misc!L1148","v":-16814.421683988301},{"$f":"+Distribution!M1148+Transmission!M1148+Generation!M1148+Retail!M1148+Misc!M1148","v":-1118112.395972694},{"$f":"+Distribution!N1148+Transmission!N1148+Generation!N1148+Retail!N1148+Misc!N1148","v":-59561.560984753727},{"$f":"+Distribution!O1148+Transmission!O1148+Generation!O1148+Retail!O1148+Misc!O1148","v":-1475.8670305780993},{"$f":"+Distribution!P1148+Transmission!P1148+Generation!P1148+Retail!P1148+Misc!P1148","v":-3037.3054288960657},{"$f":"+Distribution!Q1148+Transmission!Q1148+Generation!Q1148+Retail!Q1148+Misc!Q1148","v":-448083.04115480284},{"$f":"+Distribution!R1148+Transmission!R1148+Generation!R1148+Retail!R1148+Misc!R1148","v":-4500.2869768655601},{"$f":"+Distribution!S1148+Transmission!S1148+Generation!S1148+Retail!S1148+Misc!S1148","v":-57699.50706565797},{"$f":"+Distribution!T1148+Transmission!T1148+Generation!T1148+Retail!T1148+Misc!T1148","v":-138139.83538349508},{"$f":"+Distribution!U1148+Transmission!U1148+Generation!U1148+Retail!U1148+Misc!U1148","v":-103547.48134812471},{"$f":"ROUND(SUM(I1148:U1148)-H1148,0)","v":0}]
[{"$f":"ROW()","v":1149},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1149+Transmission!H1149+Generation!H1149+Retail!H1149+Misc!H1149","v":-5287417.3371806312},{"$f":"+Distribution!I1149+Transmission!I1149+Generation!I1149+Retail!I1149+Misc!I1149","v":-2224496.5248788893},{"$f":"+Distribution!J1149+Transmission!J1149+Generation!J1149+Retail!J1149+Misc!J1149","v":-1413059.3323826063},{"$f":"+Distribution!K1149+Transmission!K1149+Generation!K1149+Retail!K1149+Misc!K1149","v":-432971.27854390943},{"$f":"+Distribution!L1149+Transmission!L1149+Generation!L1149+Retail!L1149+Misc!L1149","v":-35247.142665143409},{"$f":"+Distribution!M1149+Transmission!M1149+Generation!M1149+Retail!M1149+Misc!M1149","v":-600070.40160957933},{"$f":"+Distribution!N1149+Transmission!N1149+Generation!N1149+Retail!N1149+Misc!N1149","v":-47245.554263805832},{"$f":"+Distribution!O1149+Transmission!O1149+Generation!O1149+Retail!O1149+Misc!O1149","v":-1515.470393146011},{"$f":"+Distribution!P1149+Transmission!P1149+Generation!P1149+Retail!P1149+Misc!P1149","v":-2000.9613204620559},{"$f":"+Distribution!Q1149+Transmission!Q1149+Generation!Q1149+Retail!Q1149+Misc!Q1149","v":-368266.89168055926},{"$f":"+Distribution!R1149+Transmission!R1149+Generation!R1149+Retail!R1149+Misc!R1149","v":-3505.006778467442},{"$f":"+Distribution!S1149+Transmission!S1149+Generation!S1149+Retail!S1149+Misc!S1149","v":-30624.87323461756},{"$f":"+Distribution!T1149+Transmission!T1149+Generation!T1149+Retail!T1149+Misc!T1149","v":-72989.818093089387},{"$f":"+Distribution!U1149+Transmission!U1149+Generation!U1149+Retail!U1149+Misc!U1149","v":-55424.081336355608},{"$f":"ROUND(SUM(I1149:U1149)-H1149,0)","v":0}]
[{"$f":"ROW()","v":1150}]
[{"$f":"ROW()","v":1151},null,"392L","General Vehicles Capital Lease",null,"F30",null,{"$f":"+Distribution!H1151+Transmission!H1151+Generation!H1151+Retail!H1151+Misc!H1151","v":0},{"$f":"+Distribution!I1151+Transmission!I1151+Generation!I1151+Retail!I1151+Misc!I1151","v":0},{"$f":"+Distribution!J1151+Transmission!J1151+Generation!J1151+Retail!J1151+Misc!J1151","v":0},{"$f":"+Distribution!K1151+Transmission!K1151+Generation!K1151+Retail!K1151+Misc!K1151","v":0},{"$f":"+Distribution!L1151+Transmission!L1151+Generation!L1151+Retail!L1151+Misc!L1151","v":0},{"$f":"+Distribution!M1151+Transmission!M1151+Generation!M1151+Retail!M1151+Misc!M1151","v":0},{"$f":"+Distribution!N1151+Transmission!N1151+Generation!N1151+Retail!N1151+Misc!N1151","v":0},{"$f":"+Distribution!O1151+Transmission!O1151+Generation!O1151+Retail!O1151+Misc!O1151","v":0},{"$f":"+Distribution!P1151+Transmission!P1151+Generation!P1151+Retail!P1151+Misc!P1151","v":0},{"$f":"+Distribution!Q1151+Transmission!Q1151+Generation!Q1151+Retail!Q1151+Misc!Q1151","v":0},{"$f":"+Distribution!R1151+Transmission!R1151+Generation!R1151+Retail!R1151+Misc!R1151","v":0},{"$f":"+Distribution!S1151+Transmission!S1151+Generation!S1151+Retail!S1151+Misc!S1151","v":0},{"$f":"+Distribution!T1151+Transmission!T1151+Generation!T1151+Retail!T1151+Misc!T1151","v":0},{"$f":"+Distribution!U1151+Transmission!U1151+Generation!U1151+Retail!U1151+Misc!U1151","v":0},{"$f":"ROUND(SUM(I1151:U1151)-H1151,0)","v":0}]
[{"$f":"ROW()","v":1152},null,null,"Remove Capital Lease",null,"F30",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},{"$f":"+Distribution!T1152+Transmission!T1152+Generation!T1152+Retail!T1152+Misc!T1152","v":0},{"$f":"+Distribution!U1152+Transmission!U1152+Generation!U1152+Retail!U1152+Misc!U1152","v":0},{"$f":"ROUND(SUM(I1152:U1152)-H1152,0)","v":0}]
[{"$f":"ROW()","v":1153}]
[{"$f":"ROW()","v":1154},null,"G00","Unclassified Gen Plant - Acct 300",null,"F102D",null,{"$f":"+Distribution!H1154+Transmission!H1154+Generation!H1154+Retail!H1154+Misc!H1154","v":1120311.961008871},{"$f":"+Distribution!I1154+Transmission!I1154+Generation!I1154+Retail!I1154+Misc!I1154","v":471332.20344080997},{"$f":"+Distribution!J1154+Transmission!J1154+Generation!J1154+Retail!J1154+Misc!J1154","v":299402.74631840782},{"$f":"+Distribution!K1154+Transmission!K1154+Generation!K1154+Retail!K1154+Misc!K1154","v":91739.098919831362},{"$f":"+Distribution!L1154+Transmission!L1154+Generation!L1154+Retail!L1154+Misc!L1154","v":7468.2577525083398},{"$f":"+Distribution!M1154+Transmission!M1154+Generation!M1154+Retail!M1154+Misc!M1154","v":127144.50278840215},{"$f":"+Distribution!N1154+Transmission!N1154+Generation!N1154+Retail!N1154+Misc!N1154","v":10010.512916020103},{"$f":"+Distribution!O1154+Transmission!O1154+Generation!O1154+Retail!O1154+Misc!O1154","v":321.10187256404407},{"$f":"+Distribution!P1154+Transmission!P1154+Generation!P1154+Retail!P1154+Misc!P1154","v":423.96897348471282},{"$f":"+Distribution!Q1154+Transmission!Q1154+Generation!Q1154+Retail!Q1154+Misc!Q1154","v":78029.3624057454},{"$f":"+Distribution!R1154+Transmission!R1154+Generation!R1154+Retail!R1154+Misc!R1154","v":742.65010059297674},{"$f":"+Distribution!S1154+Transmission!S1154+Generation!S1154+Retail!S1154+Misc!S1154","v":6488.8790880685483},{"$f":"+Distribution!T1154+Transmission!T1154+Generation!T1154+Retail!T1154+Misc!T1154","v":15465.275582946902},{"$f":"+Distribution!U1154+Transmission!U1154+Generation!U1154+Retail!U1154+Misc!U1154","v":11743.400849488589},{"$f":"ROUND(SUM(I1154:U1154)-H1154,0)","v":0}]
[{"$f":"ROW()","v":1155},null,"GV0","Unclassified Gen Veh - Acct 300",null,"F102D",null,{"$f":"+Distribution!H1155+Transmission!H1155+Generation!H1155+Retail!H1155+Misc!H1155","v":0},{"$f":"+Distribution!I1155+Transmission!I1155+Generation!I1155+Retail!I1155+Misc!I1155","v":0},{"$f":"+Distribution!J1155+Transmission!J1155+Generation!J1155+Retail!J1155+Misc!J1155","v":0},{"$f":"+Distribution!K1155+Transmission!K1155+Generation!K1155+Retail!K1155+Misc!K1155","v":0},{"$f":"+Distribution!L1155+Transmission!L1155+Generation!L1155+Retail!L1155+Misc!L1155","v":0},{"$f":"+Distribution!M1155+Transmission!M1155+Generation!M1155+Retail!M1155+Misc!M1155","v":0},{"$f":"+Distribution!N1155+Transmission!N1155+Generation!N1155+Retail!N1155+Misc!N1155","v":0},{"$f":"+Distribution!O1155+Transmission!O1155+Generation!O1155+Retail!O1155+Misc!O1155","v":0},{"$f":"+Distribution!P1155+Transmission!P1155+Generation!P1155+Retail!P1155+Misc!P1155","v":0},{"$f":"+Distribution!Q1155+Transmission!Q1155+Generation!Q1155+Retail!Q1155+Misc!Q1155","v":0},{"$f":"+Distribution!R1155+Transmission!R1155+Generation!R1155+Retail!R1155+Misc!R1155","v":0},{"$f":"+Distribution!S1155+Transmission!S1155+Generation!S1155+Retail!S1155+Misc!S1155","v":0},{"$f":"+Distribution!T1155+Transmission!T1155+Generation!T1155+Retail!T1155+Misc!T1155","v":0},{"$f":"+Distribution!U1155+Transmission!U1155+Generation!U1155+Retail!U1155+Misc!U1155","v":0},{"$f":"ROUND(SUM(I1155:U1155)-H1155,0)","v":0}]
[{"$f":"ROW()","v":1156}]
[{"$f":"ROW()","v":1157},null,"TOTAL GENERAL PLANT",null,null,null,null,{"$f":"+Distribution!H1157+Transmission!H1157+Generation!H1157+Retail!H1157+Misc!H1157","v":563856690.72959316},{"$f":"+Distribution!I1157+Transmission!I1157+Generation!I1157+Retail!I1157+Misc!I1157","v":231951437.03122023},{"$f":"+Distribution!J1157+Transmission!J1157+Generation!J1157+Retail!J1157+Misc!J1157","v":145442358.31894857},{"$f":"+Distribution!K1157+Transmission!K1157+Generation!K1157+Retail!K1157+Misc!K1157","v":45682221.929598376},{"$f":"+Distribution!L1157+Transmission!L1157+Generation!L1157+Retail!L1157+Misc!L1157","v":4046536.503754158},{"$f":"+Distribution!M1157+Transmission!M1157+Generation!M1157+Retail!M1157+Misc!M1157","v":69745310.677803725},{"$f":"+Distribution!N1157+Transmission!N1157+Generation!N1157+Retail!N1157+Misc!N1157","v":5194455.7161325831},{"$f":"+Distribution!O1157+Transmission!O1157+Generation!O1157+Retail!O1157+Misc!O1157","v":196584.50679396099},{"$f":"+Distribution!P1157+Transmission!P1157+Generation!P1157+Retail!P1157+Misc!P1157","v":273880.20166590187},{"$f":"+Distribution!Q1157+Transmission!Q1157+Generation!Q1157+Retail!Q1157+Misc!Q1157","v":38974985.782201163},{"$f":"+Distribution!R1157+Transmission!R1157+Generation!R1157+Retail!R1157+Misc!R1157","v":350092.53820958338},{"$f":"+Distribution!S1157+Transmission!S1157+Generation!S1157+Retail!S1157+Misc!S1157","v":3767215.3124750452},{"$f":"+Distribution!T1157+Transmission!T1157+Generation!T1157+Retail!T1157+Misc!T1157","v":11082769.121417845},{"$f":"+Distribution!U1157+Transmission!U1157+Generation!U1157+Retail!U1157+Misc!U1157","v":7148843.0893720714},{"$f":"ROUND(SUM(I1157:U1157)-H1157,0)","v":0}]
[{"$f":"ROW()","v":1158}]
[{"$f":"ROW()","v":1159}]
[{"$f":"ROW()","v":1160}]
[{"$f":"ROW()","v":1161}]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},null,"301","Organization"]
[{"$f":"ROW()","v":1164},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1164+Transmission!H1164+Generation!H1164+Retail!H1164+Misc!H1164","v":0},{"$f":"+Distribution!I1164+Transmission!I1164+Generation!I1164+Retail!I1164+Misc!I1164","v":0},{"$f":"+Distribution!J1164+Transmission!J1164+Generation!J1164+Retail!J1164+Misc!J1164","v":0},{"$f":"+Distribution!K1164+Transmission!K1164+Generation!K1164+Retail!K1164+Misc!K1164","v":0},{"$f":"+Distribution!L1164+Transmission!L1164+Generation!L1164+Retail!L1164+Misc!L1164","v":0},{"$f":"+Distribution!M1164+Transmission!M1164+Generation!M1164+Retail!M1164+Misc!M1164","v":0},{"$f":"+Distribution!N1164+Transmission!N1164+Generation!N1164+Retail!N1164+Misc!N1164","v":0},{"$f":"+Distribution!O1164+Transmission!O1164+Generation!O1164+Retail!O1164+Misc!O1164","v":0},{"$f":"+Distribution!P1164+Transmission!P1164+Generation!P1164+Retail!P1164+Misc!P1164","v":0},{"$f":"+Distribution!Q1164+Transmission!Q1164+Generation!Q1164+Retail!Q1164+Misc!Q1164","v":0},{"$f":"+Distribution!R1164+Transmission!R1164+Generation!R1164+Retail!R1164+Misc!R1164","v":0},{"$f":"+Distribution!S1164+Transmission!S1164+Generation!S1164+Retail!S1164+Misc!S1164","v":0},{"$f":"+Distribution!T1164+Transmission!T1164+Generation!T1164+Retail!T1164+Misc!T1164","v":0},{"$f":"+Distribution!U1164+Transmission!U1164+Generation!U1164+Retail!U1164+Misc!U1164","v":0},{"$f":"ROUND(SUM(I1164:U1164)-H1164,0)","v":0}]
[{"$f":"ROW()","v":1165},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1165+Transmission!H1165+Generation!H1165+Retail!H1165+Misc!H1165","v":0},{"$f":"+Distribution!I1165+Transmission!I1165+Generation!I1165+Retail!I1165+Misc!I1165","v":0},{"$f":"+Distribution!J1165+Transmission!J1165+Generation!J1165+Retail!J1165+Misc!J1165","v":0},{"$f":"+Distribution!K1165+Transmission!K1165+Generation!K1165+Retail!K1165+Misc!K1165","v":0},{"$f":"+Distribution!L1165+Transmission!L1165+Generation!L1165+Retail!L1165+Misc!L1165","v":0},{"$f":"+Distribution!M1165+Transmission!M1165+Generation!M1165+Retail!M1165+Misc!M1165","v":0},{"$f":"+Distribution!N1165+Transmission!N1165+Generation!N1165+Retail!N1165+Misc!N1165","v":0},{"$f":"+Distribution!O1165+Transmission!O1165+Generation!O1165+Retail!O1165+Misc!O1165","v":0},{"$f":"+Distribution!P1165+Transmission!P1165+Generation!P1165+Retail!P1165+Misc!P1165","v":0},{"$f":"+Distribution!Q1165+Transmission!Q1165+Generation!Q1165+Retail!Q1165+Misc!Q1165","v":0},{"$f":"+Distribution!R1165+Transmission!R1165+Generation!R1165+Retail!R1165+Misc!R1165","v":0},{"$f":"+Distribution!S1165+Transmission!S1165+Generation!S1165+Retail!S1165+Misc!S1165","v":0},{"$f":"+Distribution!T1165+Transmission!T1165+Generation!T1165+Retail!T1165+Misc!T1165","v":0},{"$f":"+Distribution!U1165+Transmission!U1165+Generation!U1165+Retail!U1165+Misc!U1165","v":0},{"$f":"ROUND(SUM(I1165:U1165)-H1165,0)","v":0}]
[{"$f":"ROW()","v":1166},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1166+Transmission!H1166+Generation!H1166+Retail!H1166+Misc!H1166","v":0},{"$f":"+Distribution!I1166+Transmission!I1166+Generation!I1166+Retail!I1166+Misc!I1166","v":0},{"$f":"+Distribution!J1166+Transmission!J1166+Generation!J1166+Retail!J1166+Misc!J1166","v":0},{"$f":"+Distribution!K1166+Transmission!K1166+Generation!K1166+Retail!K1166+Misc!K1166","v":0},{"$f":"+Distribution!L1166+Transmission!L1166+Generation!L1166+Retail!L1166+Misc!L1166","v":0},{"$f":"+Distribution!M1166+Transmission!M1166+Generation!M1166+Retail!M1166+Misc!M1166","v":0},{"$f":"+Distribution!N1166+Transmission!N1166+Generation!N1166+Retail!N1166+Misc!N1166","v":0},{"$f":"+Distribution!O1166+Transmission!O1166+Generation!O1166+Retail!O1166+Misc!O1166","v":0},{"$f":"+Distribution!P1166+Transmission!P1166+Generation!P1166+Retail!P1166+Misc!P1166","v":0},{"$f":"+Distribution!Q1166+Transmission!Q1166+Generation!Q1166+Retail!Q1166+Misc!Q1166","v":0},{"$f":"+Distribution!R1166+Transmission!R1166+Generation!R1166+Retail!R1166+Misc!R1166","v":0},{"$f":"+Distribution!S1166+Transmission!S1166+Generation!S1166+Retail!S1166+Misc!S1166","v":0},{"$f":"+Distribution!T1166+Transmission!T1166+Generation!T1166+Retail!T1166+Misc!T1166","v":0},{"$f":"+Distribution!U1166+Transmission!U1166+Generation!U1166+Retail!U1166+Misc!U1166","v":0},{"$f":"ROUND(SUM(I1166:U1166)-H1166,0)","v":0}]
[{"$f":"ROW()","v":1167},null,null,"Total Organization",null,null,null,{"$f":"+Distribution!H1167+Transmission!H1167+Generation!H1167+Retail!H1167+Misc!H1167","v":0},{"$f":"+Distribution!I1167+Transmission!I1167+Generation!I1167+Retail!I1167+Misc!I1167","v":0},{"$f":"+Distribution!J1167+Transmission!J1167+Generation!J1167+Retail!J1167+Misc!J1167","v":0},{"$f":"+Distribution!K1167+Transmission!K1167+Generation!K1167+Retail!K1167+Misc!K1167","v":0},{"$f":"+Distribution!L1167+Transmission!L1167+Generation!L1167+Retail!L1167+Misc!L1167","v":0},{"$f":"+Distribution!M1167+Transmission!M1167+Generation!M1167+Retail!M1167+Misc!M1167","v":0},{"$f":"+Distribution!N1167+Transmission!N1167+Generation!N1167+Retail!N1167+Misc!N1167","v":0},{"$f":"+Distribution!O1167+Transmission!O1167+Generation!O1167+Retail!O1167+Misc!O1167","v":0},{"$f":"+Distribution!P1167+Transmission!P1167+Generation!P1167+Retail!P1167+Misc!P1167","v":0},{"$f":"+Distribution!Q1167+Transmission!Q1167+Generation!Q1167+Retail!Q1167+Misc!Q1167","v":0},{"$f":"+Distribution!R1167+Transmission!R1167+Generation!R1167+Retail!R1167+Misc!R1167","v":0},{"$f":"+Distribution!S1167+Transmission!S1167+Generation!S1167+Retail!S1167+Misc!S1167","v":0},{"$f":"+Distribution!T1167+Transmission!T1167+Generation!T1167+Retail!T1167+Misc!T1167","v":0},{"$f":"+Distribution!U1167+Transmission!U1167+Generation!U1167+Retail!U1167+Misc!U1167","v":0},{"$f":"ROUND(SUM(I1167:U1167)-H1167,0)","v":0}]
[{"$f":"ROW()","v":1168}]
[{"$f":"ROW()","v":1169},null,"302","Franchise & Consent"]
[{"$f":"ROW()","v":1170},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1170+Transmission!H1170+Generation!H1170+Retail!H1170+Misc!H1170","v":0},{"$f":"+Distribution!I1170+Transmission!I1170+Generation!I1170+Retail!I1170+Misc!I1170","v":0},{"$f":"+Distribution!J1170+Transmission!J1170+Generation!J1170+Retail!J1170+Misc!J1170","v":0},{"$f":"+Distribution!K1170+Transmission!K1170+Generation!K1170+Retail!K1170+Misc!K1170","v":0},{"$f":"+Distribution!L1170+Transmission!L1170+Generation!L1170+Retail!L1170+Misc!L1170","v":0},{"$f":"+Distribution!M1170+Transmission!M1170+Generation!M1170+Retail!M1170+Misc!M1170","v":0},{"$f":"+Distribution!N1170+Transmission!N1170+Generation!N1170+Retail!N1170+Misc!N1170","v":0},{"$f":"+Distribution!O1170+Transmission!O1170+Generation!O1170+Retail!O1170+Misc!O1170","v":0},{"$f":"+Distribution!P1170+Transmission!P1170+Generation!P1170+Retail!P1170+Misc!P1170","v":0},{"$f":"+Distribution!Q1170+Transmission!Q1170+Generation!Q1170+Retail!Q1170+Misc!Q1170","v":0},{"$f":"+Distribution!R1170+Transmission!R1170+Generation!R1170+Retail!R1170+Misc!R1170","v":0},{"$f":"+Distribution!S1170+Transmission!S1170+Generation!S1170+Retail!S1170+Misc!S1170","v":0},{"$f":"+Distribution!T1170+Transmission!T1170+Generation!T1170+Retail!T1170+Misc!T1170","v":0},{"$f":"+Distribution!U1170+Transmission!U1170+Generation!U1170+Retail!U1170+Misc!U1170","v":0},{"$f":"ROUND(SUM(I1170:U1170)-H1170,0)","v":0}]
[{"$f":"ROW()","v":1171},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1171+Transmission!H1171+Generation!H1171+Retail!H1171+Misc!H1171","v":80918416.585885718},{"$f":"+Distribution!I1171+Transmission!I1171+Generation!I1171+Retail!I1171+Misc!I1171","v":28412659.889136311},{"$f":"+Distribution!J1171+Transmission!J1171+Generation!J1171+Retail!J1171+Misc!J1171","v":22863323.417351566},{"$f":"+Distribution!K1171+Transmission!K1171+Generation!K1171+Retail!K1171+Misc!K1171","v":7253152.2467355039},{"$f":"+Distribution!L1171+Transmission!L1171+Generation!L1171+Retail!L1171+Misc!L1171","v":192435.66084342496},{"$f":"+Distribution!M1171+Transmission!M1171+Generation!M1171+Retail!M1171+Misc!M1171","v":12852747.071215788},{"$f":"+Distribution!N1171+Transmission!N1171+Generation!N1171+Retail!N1171+Misc!N1171","v":681662.95364660805},{"$f":"+Distribution!O1171+Transmission!O1171+Generation!O1171+Retail!O1171+Misc!O1171","v":16890.824595934246},{"$f":"+Distribution!P1171+Transmission!P1171+Generation!P1171+Retail!P1171+Misc!P1171","v":34760.986037927134},{"$f":"+Distribution!Q1171+Transmission!Q1171+Generation!Q1171+Retail!Q1171+Misc!Q1171","v":5128166.6273105731},{"$f":"+Distribution!R1171+Transmission!R1171+Generation!R1171+Retail!R1171+Misc!R1171","v":51504.340420036868},{"$f":"+Distribution!S1171+Transmission!S1171+Generation!S1171+Retail!S1171+Misc!S1171","v":660645.75002053485},{"$f":"+Distribution!T1171+Transmission!T1171+Generation!T1171+Retail!T1171+Misc!T1171","v":1580966.0903258279},{"$f":"+Distribution!U1171+Transmission!U1171+Generation!U1171+Retail!U1171+Misc!U1171","v":1189500.728245677},{"$f":"ROUND(SUM(I1171:U1171)-H1171,0)","v":0}]
[{"$f":"ROW()","v":1172},null,null,"Total Franchise & Consent",null,null,null,{"$f":"+Distribution!H1172+Transmission!H1172+Generation!H1172+Retail!H1172+Misc!H1172","v":80918416.585885718},{"$f":"+Distribution!I1172+Transmission!I1172+Generation!I1172+Retail!I1172+Misc!I1172","v":28412659.889136311},{"$f":"+Distribution!J1172+Transmission!J1172+Generation!J1172+Retail!J1172+Misc!J1172","v":22863323.417351566},{"$f":"+Distribution!K1172+Transmission!K1172+Generation!K1172+Retail!K1172+Misc!K1172","v":7253152.2467355039},{"$f":"+Distribution!L1172+Transmission!L1172+Generation!L1172+Retail!L1172+Misc!L1172","v":192435.66084342496},{"$f":"+Distribution!M1172+Transmission!M1172+Generation!M1172+Retail!M1172+Misc!M1172","v":12852747.071215788},{"$f":"+Distribution!N1172+Transmission!N1172+Generation!N1172+Retail!N1172+Misc!N1172","v":681662.95364660805},{"$f":"+Distribution!O1172+Transmission!O1172+Generation!O1172+Retail!O1172+Misc!O1172","v":16890.824595934246},{"$f":"+Distribution!P1172+Transmission!P1172+Generation!P1172+Retail!P1172+Misc!P1172","v":34760.986037927134},{"$f":"+Distribution!Q1172+Transmission!Q1172+Generation!Q1172+Retail!Q1172+Misc!Q1172","v":5128166.6273105731},{"$f":"+Distribution!R1172+Transmission!R1172+Generation!R1172+Retail!R1172+Misc!R1172","v":51504.340420036868},{"$f":"+Distribution!S1172+Transmission!S1172+Generation!S1172+Retail!S1172+Misc!S1172","v":660645.75002053485},{"$f":"+Distribution!T1172+Transmission!T1172+Generation!T1172+Retail!T1172+Misc!T1172","v":1580966.0903258279},{"$f":"+Distribution!U1172+Transmission!U1172+Generation!U1172+Retail!U1172+Misc!U1172","v":1189500.728245677},{"$f":"ROUND(SUM(I1172:U1172)-H1172,0)","v":0}]
[{"$f":"ROW()","v":1173}]
[{"$f":"ROW()","v":1174},null,"303","Miscellaneous Intangible Plant"]
[{"$f":"ROW()","v":1175},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1175+Transmission!H1175+Generation!H1175+Retail!H1175+Misc!H1175","v":2827096.165},{"$f":"+Distribution!I1175+Transmission!I1175+Generation!I1175+Retail!I1175+Misc!I1175","v":1330862.782042668},{"$f":"+Distribution!J1175+Transmission!J1175+Generation!J1175+Retail!J1175+Misc!J1175","v":723465.95821836998},{"$f":"+Distribution!K1175+Transmission!K1175+Generation!K1175+Retail!K1175+Misc!K1175","v":215402.93036694903},{"$f":"+Distribution!L1175+Transmission!L1175+Generation!L1175+Retail!L1175+Misc!L1175","v":27615.227570754447},{"$f":"+Distribution!M1175+Transmission!M1175+Generation!M1175+Retail!M1175+Misc!M1175","v":230117.37145583442},{"$f":"+Distribution!N1175+Transmission!N1175+Generation!N1175+Retail!N1175+Misc!N1175","v":26285.170622296995},{"$f":"+Distribution!O1175+Transmission!O1175+Generation!O1175+Retail!O1175+Misc!O1175","v":969.11231955719848},{"$f":"+Distribution!P1175+Transmission!P1175+Generation!P1175+Retail!P1175+Misc!P1175","v":964.05430873733269},{"$f":"+Distribution!Q1175+Transmission!Q1175+Generation!Q1175+Retail!Q1175+Misc!Q1175","v":209576.71525189193},{"$f":"+Distribution!R1175+Transmission!R1175+Generation!R1175+Retail!R1175+Misc!R1175","v":1926.3704602879563},{"$f":"+Distribution!S1175+Transmission!S1175+Generation!S1175+Retail!S1175+Misc!S1175","v":11510.566806101189},{"$f":"+Distribution!T1175+Transmission!T1175+Generation!T1175+Retail!T1175+Misc!T1175","v":27240.20458409172},{"$f":"+Distribution!U1175+Transmission!U1175+Generation!U1175+Retail!U1175+Misc!U1175","v":21159.700992459886},{"$f":"ROUND(SUM(I1175:U1175)-H1175,0)","v":0}]
[{"$f":"ROW()","v":1176},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1176+Transmission!H1176+Generation!H1176+Retail!H1176+Misc!H1176","v":48319744.396757066},{"$f":"+Distribution!I1176+Transmission!I1176+Generation!I1176+Retail!I1176+Misc!I1176","v":16966338.486468103},{"$f":"+Distribution!J1176+Transmission!J1176+Generation!J1176+Retail!J1176+Misc!J1176","v":13652607.166592561},{"$f":"+Distribution!K1176+Transmission!K1176+Generation!K1176+Retail!K1176+Misc!K1176","v":4331148.0372541053},{"$f":"+Distribution!L1176+Transmission!L1176+Generation!L1176+Retail!L1176+Misc!L1176","v":114911.0492110273},{"$f":"+Distribution!M1176+Transmission!M1176+Generation!M1176+Retail!M1176+Misc!M1176","v":7674995.1200741325},{"$f":"+Distribution!N1176+Transmission!N1176+Generation!N1176+Retail!N1176+Misc!N1176","v":407048.28236359585},{"$f":"+Distribution!O1176+Transmission!O1176+Generation!O1176+Retail!O1176+Misc!O1176","v":10086.188640147504},{"$f":"+Distribution!P1176+Transmission!P1176+Generation!P1176+Retail!P1176+Misc!P1176","v":20757.178579692325},{"$f":"+Distribution!Q1176+Transmission!Q1176+Generation!Q1176+Retail!Q1176+Misc!Q1176","v":3062233.9180298946},{"$f":"+Distribution!R1176+Transmission!R1176+Generation!R1176+Retail!R1176+Misc!R1176","v":30755.306842030037},{"$f":"+Distribution!S1176+Transmission!S1176+Generation!S1176+Retail!S1176+Misc!S1176","v":394498.61177951039},{"$f":"+Distribution!T1176+Transmission!T1176+Generation!T1176+Retail!T1176+Misc!T1176","v":944058.2447668711},{"$f":"+Distribution!U1176+Transmission!U1176+Generation!U1176+Retail!U1176+Misc!U1176","v":710306.80615539465},0]
[{"$f":"ROW()","v":1177},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1177+Transmission!H1177+Generation!H1177+Retail!H1177+Misc!H1177","v":153234248.63003439},{"$f":"+Distribution!I1177+Transmission!I1177+Generation!I1177+Retail!I1177+Misc!I1177","v":64467968.354413688},{"$f":"+Distribution!J1177+Transmission!J1177+Generation!J1177+Retail!J1177+Misc!J1177","v":40951767.424276158},{"$f":"+Distribution!K1177+Transmission!K1177+Generation!K1177+Retail!K1177+Misc!K1177","v":12547908.423933577},{"$f":"+Distribution!L1177+Transmission!L1177+Generation!L1177+Retail!L1177+Misc!L1177","v":1021494.8202913842},{"$f":"+Distribution!M1177+Transmission!M1177+Generation!M1177+Retail!M1177+Misc!M1177","v":17390595.682541184},{"$f":"+Distribution!N1177+Transmission!N1177+Generation!N1177+Retail!N1177+Misc!N1177","v":1369219.8945249403},{"$f":"+Distribution!O1177+Transmission!O1177+Generation!O1177+Retail!O1177+Misc!O1177","v":43919.734760074338},{"$f":"+Distribution!P1177+Transmission!P1177+Generation!P1177+Retail!P1177+Misc!P1177","v":57989.711219250763},{"$f":"+Distribution!Q1177+Transmission!Q1177+Generation!Q1177+Retail!Q1177+Misc!Q1177","v":10672715.400233394},{"$f":"+Distribution!R1177+Transmission!R1177+Generation!R1177+Retail!R1177+Misc!R1177","v":101578.34078367316},{"$f":"+Distribution!S1177+Transmission!S1177+Generation!S1177+Retail!S1177+Misc!S1177","v":887537.17367787124},{"$f":"+Distribution!T1177+Transmission!T1177+Generation!T1177+Retail!T1177+Misc!T1177","v":2115312.4899918134},{"$f":"+Distribution!U1177+Transmission!U1177+Generation!U1177+Retail!U1177+Misc!U1177","v":1606241.1793873929},0]
[{"$f":"ROW()","v":1178},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1178+Transmission!H1178+Generation!H1178+Retail!H1178+Misc!H1178","v":57758856.994209692},{"$f":"+Distribution!I1178+Transmission!I1178+Generation!I1178+Retail!I1178+Misc!I1178","v":50389884.118851386},{"$f":"+Distribution!J1178+Transmission!J1178+Generation!J1178+Retail!J1178+Misc!J1178","v":1060276.9585623059},{"$f":"+Distribution!K1178+Transmission!K1178+Generation!K1178+Retail!K1178+Misc!K1178","v":20089.165873002934},{"$f":"+Distribution!L1178+Transmission!L1178+Generation!L1178+Retail!L1178+Misc!L1178","v":651545.97454296227},{"$f":"+Distribution!M1178+Transmission!M1178+Generation!M1178+Retail!M1178+Misc!M1178","v":84421.97510747303},{"$f":"+Distribution!N1178+Transmission!N1178+Generation!N1178+Retail!N1178+Misc!N1178","v":201655.35399351668},{"$f":"+Distribution!O1178+Transmission!O1178+Generation!O1178+Retail!O1178+Misc!O1178","v":146573.78828973183},{"$f":"+Distribution!P1178+Transmission!P1178+Generation!P1178+Retail!P1178+Misc!P1178","v":28608.748939170691},{"$f":"+Distribution!Q1178+Transmission!Q1178+Generation!Q1178+Retail!Q1178+Misc!Q1178","v":5173448.025785557},{"$f":"+Distribution!R1178+Transmission!R1178+Generation!R1178+Retail!R1178+Misc!R1178","v":765.01012463834888},{"$f":"+Distribution!S1178+Transmission!S1178+Generation!S1178+Retail!S1178+Misc!S1178","v":529.29137998415604},{"$f":"+Distribution!T1178+Transmission!T1178+Generation!T1178+Retail!T1178+Misc!T1178","v":529.29137998415604},{"$f":"+Distribution!U1178+Transmission!U1178+Generation!U1178+Retail!U1178+Misc!U1178","v":529.29137998415604},0]
[{"$f":"ROW()","v":1179},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1179+Transmission!H1179+Generation!H1179+Retail!H1179+Misc!H1179","v":1421287.4146496516},{"$f":"+Distribution!I1179+Transmission!I1179+Generation!I1179+Retail!I1179+Misc!I1179","v":436117.93525109673},{"$f":"+Distribution!J1179+Transmission!J1179+Generation!J1179+Retail!J1179+Misc!J1179","v":382982.14517339558},{"$f":"+Distribution!K1179+Transmission!K1179+Generation!K1179+Retail!K1179+Misc!K1179","v":129519.53109452693},{"$f":"+Distribution!L1179+Transmission!L1179+Generation!L1179+Retail!L1179+Misc!L1179","v":5833.7442981193562},{"$f":"+Distribution!M1179+Transmission!M1179+Generation!M1179+Retail!M1179+Misc!M1179","v":267222.31678798638},{"$f":"+Distribution!N1179+Transmission!N1179+Generation!N1179+Retail!N1179+Misc!N1179","v":13650.986887180448},{"$f":"+Distribution!O1179+Transmission!O1179+Generation!O1179+Retail!O1179+Misc!O1179","v":366.66418046923343},{"$f":"+Distribution!P1179+Transmission!P1179+Generation!P1179+Retail!P1179+Misc!P1179","v":1020.9830892386026},{"$f":"+Distribution!Q1179+Transmission!Q1179+Generation!Q1179+Retail!Q1179+Misc!Q1179","v":87469.72920224219},{"$f":"+Distribution!R1179+Transmission!R1179+Generation!R1179+Retail!R1179+Misc!R1179","v":797.51633347973552},{"$f":"+Distribution!S1179+Transmission!S1179+Generation!S1179+Retail!S1179+Misc!S1179","v":15219.157485401071},{"$f":"+Distribution!T1179+Transmission!T1179+Generation!T1179+Retail!T1179+Misc!T1179","v":51327.294038859611},{"$f":"+Distribution!U1179+Transmission!U1179+Generation!U1179+Retail!U1179+Misc!U1179","v":29759.410827656247},0]
[{"$f":"ROW()","v":1180},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1180+Transmission!H1180+Generation!H1180+Retail!H1180+Misc!H1180","v":0},{"$f":"+Distribution!I1180+Transmission!I1180+Generation!I1180+Retail!I1180+Misc!I1180","v":0},{"$f":"+Distribution!J1180+Transmission!J1180+Generation!J1180+Retail!J1180+Misc!J1180","v":0},{"$f":"+Distribution!K1180+Transmission!K1180+Generation!K1180+Retail!K1180+Misc!K1180","v":0},{"$f":"+Distribution!L1180+Transmission!L1180+Generation!L1180+Retail!L1180+Misc!L1180","v":0},{"$f":"+Distribution!M1180+Transmission!M1180+Generation!M1180+Retail!M1180+Misc!M1180","v":0},{"$f":"+Distribution!N1180+Transmission!N1180+Generation!N1180+Retail!N1180+Misc!N1180","v":0},{"$f":"+Distribution!O1180+Transmission!O1180+Generation!O1180+Retail!O1180+Misc!O1180","v":0},{"$f":"+Distribution!P1180+Transmission!P1180+Generation!P1180+Retail!P1180+Misc!P1180","v":0},{"$f":"+Distribution!Q1180+Transmission!Q1180+Generation!Q1180+Retail!Q1180+Misc!Q1180","v":0},{"$f":"+Distribution!R1180+Transmission!R1180+Generation!R1180+Retail!R1180+Misc!R1180","v":0},{"$f":"+Distribution!S1180+Transmission!S1180+Generation!S1180+Retail!S1180+Misc!S1180","v":0},{"$f":"+Distribution!T1180+Transmission!T1180+Generation!T1180+Retail!T1180+Misc!T1180","v":0},{"$f":"+Distribution!U1180+Transmission!U1180+Generation!U1180+Retail!U1180+Misc!U1180","v":0},0]
[{"$f":"ROW()","v":1181},null,null,"Total Miscellaneous Intangible Plant",null,null,null,{"$f":"+Distribution!H1181+Transmission!H1181+Generation!H1181+Retail!H1181+Misc!H1181","v":263561233.60065085},{"$f":"+Distribution!I1181+Transmission!I1181+Generation!I1181+Retail!I1181+Misc!I1181","v":133591171.67702693},{"$f":"+Distribution!J1181+Transmission!J1181+Generation!J1181+Retail!J1181+Misc!J1181","v":56771099.652822785},{"$f":"+Distribution!K1181+Transmission!K1181+Generation!K1181+Retail!K1181+Misc!K1181","v":17244068.088522162},{"$f":"+Distribution!L1181+Transmission!L1181+Generation!L1181+Retail!L1181+Misc!L1181","v":1821400.8159142477},{"$f":"+Distribution!M1181+Transmission!M1181+Generation!M1181+Retail!M1181+Misc!M1181","v":25647352.465966608},{"$f":"+Distribution!N1181+Transmission!N1181+Generation!N1181+Retail!N1181+Misc!N1181","v":2017859.6883915302},{"$f":"+Distribution!O1181+Transmission!O1181+Generation!O1181+Retail!O1181+Misc!O1181","v":201915.4881899801},{"$f":"+Distribution!P1181+Transmission!P1181+Generation!P1181+Retail!P1181+Misc!P1181","v":109340.67613608972},{"$f":"+Distribution!Q1181+Transmission!Q1181+Generation!Q1181+Retail!Q1181+Misc!Q1181","v":19205443.78850298},{"$f":"+Distribution!R1181+Transmission!R1181+Generation!R1181+Retail!R1181+Misc!R1181","v":135822.54454410926},{"$f":"+Distribution!S1181+Transmission!S1181+Generation!S1181+Retail!S1181+Misc!S1181","v":1309294.801128868},{"$f":"+Distribution!T1181+Transmission!T1181+Generation!T1181+Retail!T1181+Misc!T1181","v":3138467.52476162},{"$f":"+Distribution!U1181+Transmission!U1181+Generation!U1181+Retail!U1181+Misc!U1181","v":2367996.3887428879},0]
[{"$f":"ROW()","v":1182}]
[{"$f":"ROW()","v":1183},null,"I00","Unclass Intangible Plant - Acct 300",null,"F102D",null,{"$f":"+Distribution!H1183+Transmission!H1183+Generation!H1183+Retail!H1183+Misc!H1183","v":0},{"$f":"+Distribution!I1183+Transmission!I1183+Generation!I1183+Retail!I1183+Misc!I1183","v":0},{"$f":"+Distribution!J1183+Transmission!J1183+Generation!J1183+Retail!J1183+Misc!J1183","v":0},{"$f":"+Distribution!K1183+Transmission!K1183+Generation!K1183+Retail!K1183+Misc!K1183","v":0},{"$f":"+Distribution!L1183+Transmission!L1183+Generation!L1183+Retail!L1183+Misc!L1183","v":0},{"$f":"+Distribution!M1183+Transmission!M1183+Generation!M1183+Retail!M1183+Misc!M1183","v":0},{"$f":"+Distribution!N1183+Transmission!N1183+Generation!N1183+Retail!N1183+Misc!N1183","v":0},{"$f":"+Distribution!O1183+Transmission!O1183+Generation!O1183+Retail!O1183+Misc!O1183","v":0},{"$f":"+Distribution!P1183+Transmission!P1183+Generation!P1183+Retail!P1183+Misc!P1183","v":0},{"$f":"+Distribution!Q1183+Transmission!Q1183+Generation!Q1183+Retail!Q1183+Misc!Q1183","v":0},{"$f":"+Distribution!R1183+Transmission!R1183+Generation!R1183+Retail!R1183+Misc!R1183","v":0},{"$f":"+Distribution!S1183+Transmission!S1183+Generation!S1183+Retail!S1183+Misc!S1183","v":0},{"$f":"+Distribution!T1183+Transmission!T1183+Generation!T1183+Retail!T1183+Misc!T1183","v":0},{"$f":"+Distribution!U1183+Transmission!U1183+Generation!U1183+Retail!U1183+Misc!U1183","v":0},{"$f":"ROUND(SUM(I1183:U1183)-H1183,0)","v":0}]
[{"$f":"ROW()","v":1184}]
[{"$f":"ROW()","v":1185},null,"TOTAL INTANGIBLE PLANT",null,null,null,null,{"$f":"+Distribution!H1185+Transmission!H1185+Generation!H1185+Retail!H1185+Misc!H1185","v":344479650.18653655},{"$f":"+Distribution!I1185+Transmission!I1185+Generation!I1185+Retail!I1185+Misc!I1185","v":162003831.56616324},{"$f":"+Distribution!J1185+Transmission!J1185+Generation!J1185+Retail!J1185+Misc!J1185","v":79634423.070174351},{"$f":"+Distribution!K1185+Transmission!K1185+Generation!K1185+Retail!K1185+Misc!K1185","v":24497220.335257668},{"$f":"+Distribution!L1185+Transmission!L1185+Generation!L1185+Retail!L1185+Misc!L1185","v":2013836.4767576726},{"$f":"+Distribution!M1185+Transmission!M1185+Generation!M1185+Retail!M1185+Misc!M1185","v":38500099.537182398},{"$f":"+Distribution!N1185+Transmission!N1185+Generation!N1185+Retail!N1185+Misc!N1185","v":2699522.642038139},{"$f":"+Distribution!O1185+Transmission!O1185+Generation!O1185+Retail!O1185+Misc!O1185","v":218806.31278591434},{"$f":"+Distribution!P1185+Transmission!P1185+Generation!P1185+Retail!P1185+Misc!P1185","v":144101.66217401685},{"$f":"+Distribution!Q1185+Transmission!Q1185+Generation!Q1185+Retail!Q1185+Misc!Q1185","v":24333610.415813554},{"$f":"+Distribution!R1185+Transmission!R1185+Generation!R1185+Retail!R1185+Misc!R1185","v":187326.88496414613},{"$f":"+Distribution!S1185+Transmission!S1185+Generation!S1185+Retail!S1185+Misc!S1185","v":1969940.551149403},{"$f":"+Distribution!T1185+Transmission!T1185+Generation!T1185+Retail!T1185+Misc!T1185","v":4719433.6150874477},{"$f":"+Distribution!U1185+Transmission!U1185+Generation!U1185+Retail!U1185+Misc!U1185","v":3557497.1169885644},{"$f":"ROUND(SUM(I1185:U1185)-H1185,0)","v":0}]
[{"$f":"ROW()","v":1186}]
[{"$f":"ROW()","v":1187}]
[{"$f":"ROW()","v":1188},null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,{"$f":"+Distribution!H1188+Transmission!H1188+Generation!H1188+Retail!H1188+Misc!H1188","v":9277156857.7521172},{"$f":"+Distribution!I1188+Transmission!I1188+Generation!I1188+Retail!I1188+Misc!I1188","v":3880453477.8684025},{"$f":"+Distribution!J1188+Transmission!J1188+Generation!J1188+Retail!J1188+Misc!J1188","v":2468628546.1760626},{"$f":"+Distribution!K1188+Transmission!K1188+Generation!K1188+Retail!K1188+Misc!K1188","v":759102678.16968203},{"$f":"+Distribution!L1188+Transmission!L1188+Generation!L1188+Retail!L1188+Misc!L1188","v":59760225.479865275},{"$f":"+Distribution!M1188+Transmission!M1188+Generation!M1188+Retail!M1188+Misc!M1188","v":1081285322.6937718},{"$f":"+Distribution!N1188+Transmission!N1188+Generation!N1188+Retail!N1188+Misc!N1188","v":82411294.631376654},{"$f":"+Distribution!O1188+Transmission!O1188+Generation!O1188+Retail!O1188+Misc!O1188","v":2775851.3124170322},{"$f":"+Distribution!P1188+Transmission!P1188+Generation!P1188+Retail!P1188+Misc!P1188","v":3609247.0053865626},{"$f":"+Distribution!Q1188+Transmission!Q1188+Generation!Q1188+Retail!Q1188+Misc!Q1188","v":643042572.68584502},{"$f":"+Distribution!R1188+Transmission!R1188+Generation!R1188+Retail!R1188+Misc!R1188","v":6071229.2809872488},{"$f":"+Distribution!S1188+Transmission!S1188+Generation!S1188+Retail!S1188+Misc!S1188","v":55357684.200283796},{"$f":"+Distribution!T1188+Transmission!T1188+Generation!T1188+Retail!T1188+Misc!T1188","v":134085551.36250015},{"$f":"+Distribution!U1188+Transmission!U1188+Generation!U1188+Retail!U1188+Misc!U1188","v":100573176.88553582},{"$f":"ROUND(SUM(I1188:U1188)-H1188,0)","v":0}]
[{"$f":"ROW()","v":1189}]
[{"$f":"ROW()","v":1190}]
[{"$f":"ROW()","v":1191},null,"Distribution - METER -  Unbundled"]
[{"$f":"ROW()","v":1192}]
[{"$f":"ROW()","v":1193},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":1194},null,null,null,null,null,null,{"$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":"'Hot Sheet'!R10","v":"Mobile"}]
[{"$f":"ROW()","v":1195},null,"FERC",null,null,"COS",null,{"$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."},{"$f":"'Hot Sheet'!R11","v":"Home Park"},{"$f":"'Hot Sheet'!S11","v":"Industrial"},{"$f":"'Hot Sheet'!T11","v":"Industrial"},{"$f":"'Hot Sheet'!U11","v":"Industrial"}]
[{"$f":"ROW()","v":1196},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$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"},{"$f":"'Hot Sheet'!R12","v":"Sch 25"},{"$f":"'Hot Sheet'!S12","v":"Cust A"},{"$f":"'Hot Sheet'!T12","v":"Cust B"},{"$f":"'Hot Sheet'!U12","v":"Cust C"}]
[{"$f":"ROW()","v":1197},null,"105","Plant Held For Future Use"]
[{"$f":"ROW()","v":1198},null,null,null,"Production","F10",null,{"$f":"+Distribution!H1198+Transmission!H1198+Generation!H1198+Retail!H1198+Misc!H1198","v":3718998.3132646163},{"$f":"+Distribution!I1198+Transmission!I1198+Generation!I1198+Retail!I1198+Misc!I1198","v":1306827.3213839394},{"$f":"+Distribution!J1198+Transmission!J1198+Generation!J1198+Retail!J1198+Misc!J1198","v":1051588.1236045896},{"$f":"+Distribution!K1198+Transmission!K1198+Generation!K1198+Retail!K1198+Misc!K1198","v":333605.42656604451},{"$f":"+Distribution!L1198+Transmission!L1198+Generation!L1198+Retail!L1198+Misc!L1198","v":8850.9903747137614},{"$f":"+Distribution!M1198+Transmission!M1198+Generation!M1198+Retail!M1198+Misc!M1198","v":588566.30579369864},{"$f":"+Distribution!N1198+Transmission!N1198+Generation!N1198+Retail!N1198+Misc!N1198","v":31352.776377732527},{"$f":"+Distribution!O1198+Transmission!O1198+Generation!O1198+Retail!O1198+Misc!O1198","v":776.88576672508441},{"$f":"+Distribution!P1198+Transmission!P1198+Generation!P1198+Retail!P1198+Misc!P1198","v":1598.8156846229615},{"$f":"+Distribution!Q1198+Transmission!Q1198+Generation!Q1198+Retail!Q1198+Misc!Q1198","v":235867.68304438752},{"$f":"+Distribution!R1198+Transmission!R1198+Generation!R1198+Retail!R1198+Misc!R1198","v":2368.9186261824975},{"$f":"+Distribution!S1198+Transmission!S1198+Generation!S1198+Retail!S1198+Misc!S1198","v":30372.604616558678},{"$f":"+Distribution!T1198+Transmission!T1198+Generation!T1198+Retail!T1198+Misc!T1198","v":72715.813622550093},{"$f":"+Distribution!U1198+Transmission!U1198+Generation!U1198+Retail!U1198+Misc!U1198","v":54506.647802870822},{"$f":"ROUND(SUM(I1198:U1198)-H1198,0)","v":0}]
[{"$f":"ROW()","v":1199},null,null,null,"Transmission","F106",null,{"$f":"+Distribution!H1199+Transmission!H1199+Generation!H1199+Retail!H1199+Misc!H1199","v":217988.79240354162},{"$f":"+Distribution!I1199+Transmission!I1199+Generation!I1199+Retail!I1199+Misc!I1199","v":75945.46277106191},{"$f":"+Distribution!J1199+Transmission!J1199+Generation!J1199+Retail!J1199+Misc!J1199","v":61112.394411166264},{"$f":"+Distribution!K1199+Transmission!K1199+Generation!K1199+Retail!K1199+Misc!K1199","v":19387.273351971973},{"$f":"+Distribution!L1199+Transmission!L1199+Generation!L1199+Retail!L1199+Misc!L1199","v":514.36983983315758},{"$f":"+Distribution!M1199+Transmission!M1199+Generation!M1199+Retail!M1199+Misc!M1199","v":35921.520358951202},{"$f":"+Distribution!N1199+Transmission!N1199+Generation!N1199+Retail!N1199+Misc!N1199","v":1822.0472377658225},{"$f":"+Distribution!O1199+Transmission!O1199+Generation!O1199+Retail!O1199+Misc!O1199","v":45.148236579340384},{"$f":"+Distribution!P1199+Transmission!P1199+Generation!P1199+Retail!P1199+Misc!P1199","v":92.91418618776305},{"$f":"+Distribution!Q1199+Transmission!Q1199+Generation!Q1199+Retail!Q1199+Misc!Q1199","v":13707.304743655104},{"$f":"+Distribution!R1199+Transmission!R1199+Generation!R1199+Retail!R1199+Misc!R1199","v":137.66824307123721},{"$f":"+Distribution!S1199+Transmission!S1199+Generation!S1199+Retail!S1199+Misc!S1199","v":1774.0335958150679},{"$f":"+Distribution!T1199+Transmission!T1199+Generation!T1199+Retail!T1199+Misc!T1199","v":4225.8346041392497},{"$f":"+Distribution!U1199+Transmission!U1199+Generation!U1199+Retail!U1199+Misc!U1199","v":3302.8208233435244},0]
[{"$f":"ROW()","v":1200},null,null,null,"Distribution","F20",null,{"$f":"+Distribution!H1200+Transmission!H1200+Generation!H1200+Retail!H1200+Misc!H1200","v":2776807.7749999999},{"$f":"+Distribution!I1200+Transmission!I1200+Generation!I1200+Retail!I1200+Misc!I1200","v":1379457.0085875669},{"$f":"+Distribution!J1200+Transmission!J1200+Generation!J1200+Retail!J1200+Misc!J1200","v":896225.45119064557},{"$f":"+Distribution!K1200+Transmission!K1200+Generation!K1200+Retail!K1200+Misc!K1200","v":259568.61146180899},{"$f":"+Distribution!L1200+Transmission!L1200+Generation!L1200+Retail!L1200+Misc!L1200","v":1993.9419058116273},{"$f":"+Distribution!M1200+Transmission!M1200+Generation!M1200+Retail!M1200+Misc!M1200","v":0},{"$f":"+Distribution!N1200+Transmission!N1200+Generation!N1200+Retail!N1200+Misc!N1200","v":26089.480270544827},{"$f":"+Distribution!O1200+Transmission!O1200+Generation!O1200+Retail!O1200+Misc!O1200","v":490.5007964812927},{"$f":"+Distribution!P1200+Transmission!P1200+Generation!P1200+Retail!P1200+Misc!P1200","v":381.96487549100959},{"$f":"+Distribution!Q1200+Transmission!Q1200+Generation!Q1200+Retail!Q1200+Misc!Q1200","v":210214.35950646829},{"$f":"+Distribution!R1200+Transmission!R1200+Generation!R1200+Retail!R1200+Misc!R1200","v":2386.4564051813245},{"$f":"+Distribution!S1200+Transmission!S1200+Generation!S1200+Retail!S1200+Misc!S1200","v":0},{"$f":"+Distribution!T1200+Transmission!T1200+Generation!T1200+Retail!T1200+Misc!T1200","v":0},{"$f":"+Distribution!U1200+Transmission!U1200+Generation!U1200+Retail!U1200+Misc!U1200","v":0},0]
[{"$f":"ROW()","v":1201},null,null,null,"General ","F102",null,{"$f":"+Distribution!H1201+Transmission!H1201+Generation!H1201+Retail!H1201+Misc!H1201","v":0},{"$f":"+Distribution!I1201+Transmission!I1201+Generation!I1201+Retail!I1201+Misc!I1201","v":0},{"$f":"+Distribution!J1201+Transmission!J1201+Generation!J1201+Retail!J1201+Misc!J1201","v":0},{"$f":"+Distribution!K1201+Transmission!K1201+Generation!K1201+Retail!K1201+Misc!K1201","v":0},{"$f":"+Distribution!L1201+Transmission!L1201+Generation!L1201+Retail!L1201+Misc!L1201","v":0},{"$f":"+Distribution!M1201+Transmission!M1201+Generation!M1201+Retail!M1201+Misc!M1201","v":0},{"$f":"+Distribution!N1201+Transmission!N1201+Generation!N1201+Retail!N1201+Misc!N1201","v":0},{"$f":"+Distribution!O1201+Transmission!O1201+Generation!O1201+Retail!O1201+Misc!O1201","v":0},{"$f":"+Distribution!P1201+Transmission!P1201+Generation!P1201+Retail!P1201+Misc!P1201","v":0},{"$f":"+Distribution!Q1201+Transmission!Q1201+Generation!Q1201+Retail!Q1201+Misc!Q1201","v":0},{"$f":"+Distribution!R1201+Transmission!R1201+Generation!R1201+Retail!R1201+Misc!R1201","v":0},{"$f":"+Distribution!S1201+Transmission!S1201+Generation!S1201+Retail!S1201+Misc!S1201","v":0},{"$f":"+Distribution!T1201+Transmission!T1201+Generation!T1201+Retail!T1201+Misc!T1201","v":0},{"$f":"+Distribution!U1201+Transmission!U1201+Generation!U1201+Retail!U1201+Misc!U1201","v":0},0]
[{"$f":"ROW()","v":1202},null,null,null,"Mining","F30",null,{"$f":"+Distribution!H1202+Transmission!H1202+Generation!H1202+Retail!H1202+Misc!H1202","v":392917.255456549},{"$f":"+Distribution!I1202+Transmission!I1202+Generation!I1202+Retail!I1202+Misc!I1202","v":120565.52419165536},{"$f":"+Distribution!J1202+Transmission!J1202+Generation!J1202+Retail!J1202+Misc!J1202","v":105876.047180426},{"$f":"+Distribution!K1202+Transmission!K1202+Generation!K1202+Retail!K1202+Misc!K1202","v":35805.888493162529},{"$f":"+Distribution!L1202+Transmission!L1202+Generation!L1202+Retail!L1202+Misc!L1202","v":1612.7482555788147},{"$f":"+Distribution!M1202+Transmission!M1202+Generation!M1202+Retail!M1202+Misc!M1202","v":73874.051248781194},{"$f":"+Distribution!N1202+Transmission!N1202+Generation!N1202+Retail!N1202+Misc!N1202","v":3773.8378928138463},{"$f":"+Distribution!O1202+Transmission!O1202+Generation!O1202+Retail!O1202+Misc!O1202","v":101.36491886105178},{"$f":"+Distribution!P1202+Transmission!P1202+Generation!P1202+Retail!P1202+Misc!P1202","v":282.25246291234293},{"$f":"+Distribution!Q1202+Transmission!Q1202+Generation!Q1202+Retail!Q1202+Misc!Q1202","v":24181.151243180735},{"$f":"+Distribution!R1202+Transmission!R1202+Generation!R1202+Retail!R1202+Misc!R1202","v":220.47470884688761},{"$f":"+Distribution!S1202+Transmission!S1202+Generation!S1202+Retail!S1202+Misc!S1202","v":4207.3612471963133},{"$f":"+Distribution!T1202+Transmission!T1202+Generation!T1202+Retail!T1202+Misc!T1202","v":14189.515291480491},{"$f":"+Distribution!U1202+Transmission!U1202+Generation!U1202+Retail!U1202+Misc!U1202","v":8227.0383216535611},0]
[{"$f":"ROW()","v":1203},null,null,"Total Plant Held For Future Use",null,null,null,{"$f":"+Distribution!H1203+Transmission!H1203+Generation!H1203+Retail!H1203+Misc!H1203","v":7106712.1361247068},{"$f":"+Distribution!I1203+Transmission!I1203+Generation!I1203+Retail!I1203+Misc!I1203","v":2882795.3169342233},{"$f":"+Distribution!J1203+Transmission!J1203+Generation!J1203+Retail!J1203+Misc!J1203","v":2114802.0163868275},{"$f":"+Distribution!K1203+Transmission!K1203+Generation!K1203+Retail!K1203+Misc!K1203","v":648367.19987298804},{"$f":"+Distribution!L1203+Transmission!L1203+Generation!L1203+Retail!L1203+Misc!L1203","v":12972.050375937362},{"$f":"+Distribution!M1203+Transmission!M1203+Generation!M1203+Retail!M1203+Misc!M1203","v":698361.87740143097},{"$f":"+Distribution!N1203+Transmission!N1203+Generation!N1203+Retail!N1203+Misc!N1203","v":63038.141778857025},{"$f":"+Distribution!O1203+Transmission!O1203+Generation!O1203+Retail!O1203+Misc!O1203","v":1413.8997186467693},{"$f":"+Distribution!P1203+Transmission!P1203+Generation!P1203+Retail!P1203+Misc!P1203","v":2355.9472092140772},{"$f":"+Distribution!Q1203+Transmission!Q1203+Generation!Q1203+Retail!Q1203+Misc!Q1203","v":483970.49853769166},{"$f":"+Distribution!R1203+Transmission!R1203+Generation!R1203+Retail!R1203+Misc!R1203","v":5113.5179832819467},{"$f":"+Distribution!S1203+Transmission!S1203+Generation!S1203+Retail!S1203+Misc!S1203","v":36353.999459570055},{"$f":"+Distribution!T1203+Transmission!T1203+Generation!T1203+Retail!T1203+Misc!T1203","v":91131.163518169837},{"$f":"+Distribution!U1203+Transmission!U1203+Generation!U1203+Retail!U1203+Misc!U1203","v":66036.506947867907},0]
[{"$f":"ROW()","v":1204}]
[{"$f":"ROW()","v":1205},null,"114","Electric Plant Acquisition Adjust",null,"F10",null,{"$f":"+Distribution!H1205+Transmission!H1205+Generation!H1205+Retail!H1205+Misc!H1205","v":24630737.695214599},{"$f":"+Distribution!I1205+Transmission!I1205+Generation!I1205+Retail!I1205+Misc!I1205","v":8655051.2408520821},{"$f":"+Distribution!J1205+Transmission!J1205+Generation!J1205+Retail!J1205+Misc!J1205","v":6964614.9457838181},{"$f":"+Distribution!K1205+Transmission!K1205+Generation!K1205+Retail!K1205+Misc!K1205","v":2209451.8639981328},{"$f":"+Distribution!L1205+Transmission!L1205+Generation!L1205+Retail!L1205+Misc!L1205","v":58619.6615053243},{"$f":"+Distribution!M1205+Transmission!M1205+Generation!M1205+Retail!M1205+Misc!M1205","v":3898044.8693778608},{"$f":"+Distribution!N1205+Transmission!N1205+Generation!N1205+Retail!N1205+Misc!N1205","v":207647.85190202462},{"$f":"+Distribution!O1205+Transmission!O1205+Generation!O1205+Retail!O1205+Misc!O1205","v":5145.2751325810323},{"$f":"+Distribution!P1205+Transmission!P1205+Generation!P1205+Retail!P1205+Misc!P1205","v":10588.875399724098},{"$f":"+Distribution!Q1205+Transmission!Q1205+Generation!Q1205+Retail!Q1205+Misc!Q1205","v":1562139.7329283913},{"$f":"+Distribution!R1205+Transmission!R1205+Generation!R1205+Retail!R1205+Misc!R1205","v":15689.228224357517},{"$f":"+Distribution!S1205+Transmission!S1205+Generation!S1205+Retail!S1205+Misc!S1205","v":201156.22391186914},{"$f":"+Distribution!T1205+Transmission!T1205+Generation!T1205+Retail!T1205+Misc!T1205","v":481593.15513615462},{"$f":"+Distribution!U1205+Transmission!U1205+Generation!U1205+Retail!U1205+Misc!U1205","v":360994.77106227749},{"$f":"ROUND(SUM(I1205:U1205)-H1205,0)","v":0}]
[{"$f":"ROW()","v":1206}]
[{"$f":"ROW()","v":1207},null,"120","Nuclear Fuel",null,"F30",null,{"$f":"+Distribution!H1207+Transmission!H1207+Generation!H1207+Retail!H1207+Misc!H1207","v":0},{"$f":"+Distribution!I1207+Transmission!I1207+Generation!I1207+Retail!I1207+Misc!I1207","v":0},{"$f":"+Distribution!J1207+Transmission!J1207+Generation!J1207+Retail!J1207+Misc!J1207","v":0},{"$f":"+Distribution!K1207+Transmission!K1207+Generation!K1207+Retail!K1207+Misc!K1207","v":0},{"$f":"+Distribution!L1207+Transmission!L1207+Generation!L1207+Retail!L1207+Misc!L1207","v":0},{"$f":"+Distribution!M1207+Transmission!M1207+Generation!M1207+Retail!M1207+Misc!M1207","v":0},{"$f":"+Distribution!N1207+Transmission!N1207+Generation!N1207+Retail!N1207+Misc!N1207","v":0},{"$f":"+Distribution!O1207+Transmission!O1207+Generation!O1207+Retail!O1207+Misc!O1207","v":0},{"$f":"+Distribution!P1207+Transmission!P1207+Generation!P1207+Retail!P1207+Misc!P1207","v":0},{"$f":"+Distribution!Q1207+Transmission!Q1207+Generation!Q1207+Retail!Q1207+Misc!Q1207","v":0},{"$f":"+Distribution!R1207+Transmission!R1207+Generation!R1207+Retail!R1207+Misc!R1207","v":0},{"$f":"+Distribution!S1207+Transmission!S1207+Generation!S1207+Retail!S1207+Misc!S1207","v":0},{"$f":"+Distribution!T1207+Transmission!T1207+Generation!T1207+Retail!T1207+Misc!T1207","v":0},{"$f":"+Distribution!U1207+Transmission!U1207+Generation!U1207+Retail!U1207+Misc!U1207","v":0},{"$f":"ROUND(SUM(I1207:U1207)-H1207,0)","v":0}]
[{"$f":"ROW()","v":1208}]
[{"$f":"ROW()","v":1209},null,"124","Weatherization",null,"F11",null,{"$f":"+Distribution!H1209+Transmission!H1209+Generation!H1209+Retail!H1209+Misc!H1209","v":5209307.5029056948},{"$f":"+Distribution!I1209+Transmission!I1209+Generation!I1209+Retail!I1209+Misc!I1209","v":1753160.6338593047},{"$f":"+Distribution!J1209+Transmission!J1209+Generation!J1209+Retail!J1209+Misc!J1209","v":1449895.5685329381},{"$f":"+Distribution!K1209+Transmission!K1209+Generation!K1209+Retail!K1209+Misc!K1209","v":469765.59657041746},{"$f":"+Distribution!L1209+Transmission!L1209+Generation!L1209+Retail!L1209+Misc!L1209","v":15392.510422758503},{"$f":"+Distribution!M1209+Transmission!M1209+Generation!M1209+Retail!M1209+Misc!M1209","v":876089.17676344106},{"$f":"+Distribution!N1209+Transmission!N1209+Generation!N1209+Retail!N1209+Misc!N1209","v":45955.702817561702},{"$f":"+Distribution!O1209+Transmission!O1209+Generation!O1209+Retail!O1209+Misc!O1209","v":1173.4370400136897},{"$f":"+Distribution!P1209+Transmission!P1209+Generation!P1209+Retail!P1209+Misc!P1209","v":2740.3748675181864},{"$f":"+Distribution!Q1209+Transmission!Q1209+Generation!Q1209+Retail!Q1209+Misc!Q1209","v":327122.5319283529},{"$f":"+Distribution!R1209+Transmission!R1209+Generation!R1209+Retail!R1209+Misc!R1209","v":3186.4946658760873},{"$f":"+Distribution!S1209+Transmission!S1209+Generation!S1209+Retail!S1209+Misc!S1209","v":46956.287786413523},{"$f":"+Distribution!T1209+Transmission!T1209+Generation!T1209+Retail!T1209+Misc!T1209","v":130611.74051384281},{"$f":"+Distribution!U1209+Transmission!U1209+Generation!U1209+Retail!U1209+Misc!U1209","v":87257.447137255673},{"$f":"ROUND(SUM(I1209:U1209)-H1209,0)","v":0}]
[{"$f":"ROW()","v":1210}]
[{"$f":"ROW()","v":1211},null,"151","Fuel Stock",null,"F30",null,{"$f":"+Distribution!H1211+Transmission!H1211+Generation!H1211+Retail!H1211+Misc!H1211","v":81757985.198417217},{"$f":"+Distribution!I1211+Transmission!I1211+Generation!I1211+Retail!I1211+Misc!I1211","v":25087201.453769792},{"$f":"+Distribution!J1211+Transmission!J1211+Generation!J1211+Retail!J1211+Misc!J1211","v":22030623.949528847},{"$f":"+Distribution!K1211+Transmission!K1211+Generation!K1211+Retail!K1211+Misc!K1211","v":7450467.6513599688},{"$f":"+Distribution!L1211+Transmission!L1211+Generation!L1211+Retail!L1211+Misc!L1211","v":335579.68294158363},{"$f":"+Distribution!M1211+Transmission!M1211+Generation!M1211+Retail!M1211+Misc!M1211","v":15371667.964867178},{"$f":"+Distribution!N1211+Transmission!N1211+Generation!N1211+Retail!N1211+Misc!N1211","v":785257.90938703308},{"$f":"+Distribution!O1211+Transmission!O1211+Generation!O1211+Retail!O1211+Misc!O1211","v":21091.951093497086},{"$f":"+Distribution!P1211+Transmission!P1211+Generation!P1211+Retail!P1211+Misc!P1211","v":58730.922005933782},{"$f":"+Distribution!Q1211+Transmission!Q1211+Generation!Q1211+Retail!Q1211+Misc!Q1211","v":5031599.3455759203},{"$f":"+Distribution!R1211+Transmission!R1211+Generation!R1211+Retail!R1211+Misc!R1211","v":45876.244252964738},{"$f":"+Distribution!S1211+Transmission!S1211+Generation!S1211+Retail!S1211+Misc!S1211","v":875465.18712439248},{"$f":"+Distribution!T1211+Transmission!T1211+Generation!T1211+Retail!T1211+Misc!T1211","v":2952545.7715660641},{"$f":"+Distribution!U1211+Transmission!U1211+Generation!U1211+Retail!U1211+Misc!U1211","v":1711877.164944073},{"$f":"ROUND(SUM(I1211:U1211)-H1211,0)","v":0}]
[{"$f":"ROW()","v":1212},null,null,null,"Cholla","F33",null,{"$f":"+Distribution!H1212+Transmission!H1212+Generation!H1212+Retail!H1212+Misc!H1212","v":3693455.2447070177},{"$f":"+Distribution!I1212+Transmission!I1212+Generation!I1212+Retail!I1212+Misc!I1212","v":1101856.4930355444},{"$f":"+Distribution!J1212+Transmission!J1212+Generation!J1212+Retail!J1212+Misc!J1212","v":1004595.1654158441},{"$f":"+Distribution!K1212+Transmission!K1212+Generation!K1212+Retail!K1212+Misc!K1212","v":342408.82655232726},{"$f":"+Distribution!L1212+Transmission!L1212+Generation!L1212+Retail!L1212+Misc!L1212","v":15737.693102171837},{"$f":"+Distribution!M1212+Transmission!M1212+Generation!M1212+Retail!M1212+Misc!M1212","v":711744.49283180374},{"$f":"+Distribution!N1212+Transmission!N1212+Generation!N1212+Retail!N1212+Misc!N1212","v":21983.631604084549},{"$f":"+Distribution!O1212+Transmission!O1212+Generation!O1212+Retail!O1212+Misc!O1212","v":1004.7968321730879},{"$f":"+Distribution!P1212+Transmission!P1212+Generation!P1212+Retail!P1212+Misc!P1212","v":2827.6765077404289},{"$f":"+Distribution!Q1212+Transmission!Q1212+Generation!Q1212+Retail!Q1212+Misc!Q1212","v":231180.52452152292},{"$f":"+Distribution!R1212+Transmission!R1212+Generation!R1212+Retail!R1212+Misc!R1212","v":2129.44619485359},{"$f":"+Distribution!S1212+Transmission!S1212+Generation!S1212+Retail!S1212+Misc!S1212","v":41367.939899334866},{"$f":"+Distribution!T1212+Transmission!T1212+Generation!T1212+Retail!T1212+Misc!T1212","v":139312.64834634442},{"$f":"+Distribution!U1212+Transmission!U1212+Generation!U1212+Retail!U1212+Misc!U1212","v":77305.909863273031},{"$f":"ROUND(SUM(I1212:U1212)-H1212,0)","v":0}]
[{"$f":"ROW()","v":1213},null,null,null,"Total Fuel Stock",null,null,{"$f":"+Distribution!H1213+Transmission!H1213+Generation!H1213+Retail!H1213+Misc!H1213","v":85451440.443124235},{"$f":"+Distribution!I1213+Transmission!I1213+Generation!I1213+Retail!I1213+Misc!I1213","v":26189057.946805336},{"$f":"+Distribution!J1213+Transmission!J1213+Generation!J1213+Retail!J1213+Misc!J1213","v":23035219.114944693},{"$f":"+Distribution!K1213+Transmission!K1213+Generation!K1213+Retail!K1213+Misc!K1213","v":7792876.4779122956},{"$f":"+Distribution!L1213+Transmission!L1213+Generation!L1213+Retail!L1213+Misc!L1213","v":351317.37604375544},{"$f":"+Distribution!M1213+Transmission!M1213+Generation!M1213+Retail!M1213+Misc!M1213","v":16083412.457698982},{"$f":"+Distribution!N1213+Transmission!N1213+Generation!N1213+Retail!N1213+Misc!N1213","v":807241.5409911176},{"$f":"+Distribution!O1213+Transmission!O1213+Generation!O1213+Retail!O1213+Misc!O1213","v":22096.747925670174},{"$f":"+Distribution!P1213+Transmission!P1213+Generation!P1213+Retail!P1213+Misc!P1213","v":61558.598513674209},{"$f":"+Distribution!Q1213+Transmission!Q1213+Generation!Q1213+Retail!Q1213+Misc!Q1213","v":5262779.8700974435},{"$f":"+Distribution!R1213+Transmission!R1213+Generation!R1213+Retail!R1213+Misc!R1213","v":48005.690447818328},{"$f":"+Distribution!S1213+Transmission!S1213+Generation!S1213+Retail!S1213+Misc!S1213","v":916833.1270237274},{"$f":"+Distribution!T1213+Transmission!T1213+Generation!T1213+Retail!T1213+Misc!T1213","v":3091858.4199124086},{"$f":"+Distribution!U1213+Transmission!U1213+Generation!U1213+Retail!U1213+Misc!U1213","v":1789183.0748073459},{"$f":"ROUND(SUM(I1213:U1213)-H1213,0)","v":0}]
[{"$f":"ROW()","v":1214}]
[{"$f":"ROW()","v":1215},null,152,"Fuel Stock - Undistributed",null,"F30",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},{"$f":"+Distribution!T1215+Transmission!T1215+Generation!T1215+Retail!T1215+Misc!T1215","v":0},{"$f":"+Distribution!U1215+Transmission!U1215+Generation!U1215+Retail!U1215+Misc!U1215","v":0},{"$f":"ROUND(SUM(I1215:U1215)-H1215,0)","v":0}]
[{"$f":"ROW()","v":1216}]
[{"$f":"ROW()","v":1217},null,"25316","DG&T Working Capital Deposit",null,"F30",null,{"$f":"+Distribution!H1217+Transmission!H1217+Generation!H1217+Retail!H1217+Misc!H1217","v":-1038968.5537228973},{"$f":"+Distribution!I1217+Transmission!I1217+Generation!I1217+Retail!I1217+Misc!I1217","v":-318804.49778846512},{"$f":"+Distribution!J1217+Transmission!J1217+Generation!J1217+Retail!J1217+Misc!J1217","v":-279961.95658327121},{"$f":"+Distribution!K1217+Transmission!K1217+Generation!K1217+Retail!K1217+Misc!K1217","v":-94679.456465404131},{"$f":"+Distribution!L1217+Transmission!L1217+Generation!L1217+Retail!L1217+Misc!L1217","v":-4264.497675651568},{"$f":"+Distribution!M1217+Transmission!M1217+Generation!M1217+Retail!M1217+Misc!M1217","v":-195340.91495781904},{"$f":"+Distribution!N1217+Transmission!N1217+Generation!N1217+Retail!N1217+Misc!N1217","v":-9978.9430039808049},{"$f":"+Distribution!O1217+Transmission!O1217+Generation!O1217+Retail!O1217+Misc!O1217","v":-268.03343880872677},{"$f":"+Distribution!P1217+Transmission!P1217+Generation!P1217+Retail!P1217+Misc!P1217","v":-746.34399254372283},{"$f":"+Distribution!Q1217+Transmission!Q1217+Generation!Q1217+Retail!Q1217+Misc!Q1217","v":-63940.830761657453},{"$f":"+Distribution!R1217+Transmission!R1217+Generation!R1217+Retail!R1217+Misc!R1217","v":-582.98862216413693},{"$f":"+Distribution!S1217+Transmission!S1217+Generation!S1217+Retail!S1217+Misc!S1217","v":-11125.283935189056},{"$f":"+Distribution!T1217+Transmission!T1217+Generation!T1217+Retail!T1217+Misc!T1217","v":-37520.521116560449},{"$f":"+Distribution!U1217+Transmission!U1217+Generation!U1217+Retail!U1217+Misc!U1217","v":-21754.285381382288},{"$f":"ROUND(SUM(I1217:U1217)-H1217,0)","v":0}]
[{"$f":"ROW()","v":1218}]
[{"$f":"ROW()","v":1219},null,"25317","DG&T Working Capital Deposit",null,"F30",null,{"$f":"+Distribution!H1219+Transmission!H1219+Generation!H1219+Retail!H1219+Misc!H1219","v":-798243.2504272795},{"$f":"+Distribution!I1219+Transmission!I1219+Generation!I1219+Retail!I1219+Misc!I1219","v":-244938.63423836982},{"$f":"+Distribution!J1219+Transmission!J1219+Generation!J1219+Retail!J1219+Misc!J1219","v":-215095.7711070579},{"$f":"+Distribution!K1219+Transmission!K1219+Generation!K1219+Retail!K1219+Misc!K1219","v":-72742.564543285931},{"$f":"+Distribution!L1219+Transmission!L1219+Generation!L1219+Retail!L1219+Misc!L1219","v":-3276.4287945519413},{"$f":"+Distribution!M1219+Transmission!M1219+Generation!M1219+Retail!M1219+Misc!M1219","v":-150081.12260821721},{"$f":"+Distribution!N1219+Transmission!N1219+Generation!N1219+Retail!N1219+Misc!N1219","v":-7666.8575490406092},{"$f":"+Distribution!O1219+Transmission!O1219+Generation!O1219+Retail!O1219+Misc!O1219","v":-205.93104829902623},{"$f":"+Distribution!P1219+Transmission!P1219+Generation!P1219+Retail!P1219+Misc!P1219","v":-573.41875498560125},{"$f":"+Distribution!Q1219+Transmission!Q1219+Generation!Q1219+Retail!Q1219+Misc!Q1219","v":-49125.968634291283},{"$f":"+Distribution!R1219+Transmission!R1219+Generation!R1219+Retail!R1219+Misc!R1219","v":-447.91224051092837},{"$f":"+Distribution!S1219+Transmission!S1219+Generation!S1219+Retail!S1219+Misc!S1219","v":-8547.5953805626632},{"$f":"+Distribution!T1219+Transmission!T1219+Generation!T1219+Retail!T1219+Misc!T1219","v":-28827.150375714518},{"$f":"+Distribution!U1219+Transmission!U1219+Generation!U1219+Retail!U1219+Misc!U1219","v":-16713.895152392372},{"$f":"ROUND(SUM(I1219:U1219)-H1219,0)","v":0}]
[{"$f":"ROW()","v":1220}]
[{"$f":"ROW()","v":1221},null,"25319","Provo Working Capital Deposit",null,"F30",null,{"$f":"+Distribution!H1221+Transmission!H1221+Generation!H1221+Retail!H1221+Misc!H1221","v":0},{"$f":"+Distribution!I1221+Transmission!I1221+Generation!I1221+Retail!I1221+Misc!I1221","v":0},{"$f":"+Distribution!J1221+Transmission!J1221+Generation!J1221+Retail!J1221+Misc!J1221","v":0},{"$f":"+Distribution!K1221+Transmission!K1221+Generation!K1221+Retail!K1221+Misc!K1221","v":0},{"$f":"+Distribution!L1221+Transmission!L1221+Generation!L1221+Retail!L1221+Misc!L1221","v":0},{"$f":"+Distribution!M1221+Transmission!M1221+Generation!M1221+Retail!M1221+Misc!M1221","v":0},{"$f":"+Distribution!N1221+Transmission!N1221+Generation!N1221+Retail!N1221+Misc!N1221","v":0},{"$f":"+Distribution!O1221+Transmission!O1221+Generation!O1221+Retail!O1221+Misc!O1221","v":0},{"$f":"+Distribution!P1221+Transmission!P1221+Generation!P1221+Retail!P1221+Misc!P1221","v":0},{"$f":"+Distribution!Q1221+Transmission!Q1221+Generation!Q1221+Retail!Q1221+Misc!Q1221","v":0},{"$f":"+Distribution!R1221+Transmission!R1221+Generation!R1221+Retail!R1221+Misc!R1221","v":0},{"$f":"+Distribution!S1221+Transmission!S1221+Generation!S1221+Retail!S1221+Misc!S1221","v":0},{"$f":"+Distribution!T1221+Transmission!T1221+Generation!T1221+Retail!T1221+Misc!T1221","v":0},{"$f":"+Distribution!U1221+Transmission!U1221+Generation!U1221+Retail!U1221+Misc!U1221","v":0},{"$f":"ROUND(SUM(I1221:U1221)-H1221,0)","v":0}]
[{"$f":"ROW()","v":1222}]
[{"$f":"ROW()","v":1223},null,"154","Materials and Supplies",null,"F102D",null,{"$f":"+Distribution!H1223+Transmission!H1223+Generation!H1223+Retail!H1223+Misc!H1223","v":75220883.192273661},{"$f":"+Distribution!I1223+Transmission!I1223+Generation!I1223+Retail!I1223+Misc!I1223","v":29192693.818743676},{"$f":"+Distribution!J1223+Transmission!J1223+Generation!J1223+Retail!J1223+Misc!J1223","v":20674930.737548798},{"$f":"+Distribution!K1223+Transmission!K1223+Generation!K1223+Retail!K1223+Misc!K1223","v":6444557.3469872056},{"$f":"+Distribution!L1223+Transmission!L1223+Generation!L1223+Retail!L1223+Misc!L1223","v":348477.4374982508},{"$f":"+Distribution!M1223+Transmission!M1223+Generation!M1223+Retail!M1223+Misc!M1223","v":10087192.399747349},{"$f":"+Distribution!N1223+Transmission!N1223+Generation!N1223+Retail!N1223+Misc!N1223","v":654632.31585853919},{"$f":"+Distribution!O1223+Transmission!O1223+Generation!O1223+Retail!O1223+Misc!O1223","v":18796.669886941891},{"$f":"+Distribution!P1223+Transmission!P1223+Generation!P1223+Retail!P1223+Misc!P1223","v":30332.446096893222},{"$f":"+Distribution!Q1223+Transmission!Q1223+Generation!Q1223+Retail!Q1223+Misc!Q1223","v":5020715.1016311767},{"$f":"+Distribution!R1223+Transmission!R1223+Generation!R1223+Retail!R1223+Misc!R1223","v":48978.500089217763},{"$f":"+Distribution!S1223+Transmission!S1223+Generation!S1223+Retail!S1223+Misc!S1223","v":520730.55546329363},{"$f":"+Distribution!T1223+Transmission!T1223+Generation!T1223+Retail!T1223+Misc!T1223","v":1244965.2416684651},{"$f":"+Distribution!U1223+Transmission!U1223+Generation!U1223+Retail!U1223+Misc!U1223","v":933880.62105385819},{"$f":"ROUND(SUM(I1223:U1223)-H1223,0)","v":0}]
[{"$f":"ROW()","v":1224},null,null,null,"Cholla","F10",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},{"$f":"+Distribution!T1224+Transmission!T1224+Generation!T1224+Retail!T1224+Misc!T1224","v":0},{"$f":"+Distribution!U1224+Transmission!U1224+Generation!U1224+Retail!U1224+Misc!U1224","v":0},{"$f":"ROUND(SUM(I1224:U1224)-H1224,0)","v":0}]
[{"$f":"ROW()","v":1225},null,null,null,"Total Materials and Supplies",null,null,{"$f":"+Distribution!H1225+Transmission!H1225+Generation!H1225+Retail!H1225+Misc!H1225","v":75220883.192273661},{"$f":"+Distribution!I1225+Transmission!I1225+Generation!I1225+Retail!I1225+Misc!I1225","v":29192693.818743676},{"$f":"+Distribution!J1225+Transmission!J1225+Generation!J1225+Retail!J1225+Misc!J1225","v":20674930.737548798},{"$f":"+Distribution!K1225+Transmission!K1225+Generation!K1225+Retail!K1225+Misc!K1225","v":6444557.3469872056},{"$f":"+Distribution!L1225+Transmission!L1225+Generation!L1225+Retail!L1225+Misc!L1225","v":348477.4374982508},{"$f":"+Distribution!M1225+Transmission!M1225+Generation!M1225+Retail!M1225+Misc!M1225","v":10087192.399747349},{"$f":"+Distribution!N1225+Transmission!N1225+Generation!N1225+Retail!N1225+Misc!N1225","v":654632.31585853919},{"$f":"+Distribution!O1225+Transmission!O1225+Generation!O1225+Retail!O1225+Misc!O1225","v":18796.669886941891},{"$f":"+Distribution!P1225+Transmission!P1225+Generation!P1225+Retail!P1225+Misc!P1225","v":30332.446096893222},{"$f":"+Distribution!Q1225+Transmission!Q1225+Generation!Q1225+Retail!Q1225+Misc!Q1225","v":5020715.1016311767},{"$f":"+Distribution!R1225+Transmission!R1225+Generation!R1225+Retail!R1225+Misc!R1225","v":48978.500089217763},{"$f":"+Distribution!S1225+Transmission!S1225+Generation!S1225+Retail!S1225+Misc!S1225","v":520730.55546329363},{"$f":"+Distribution!T1225+Transmission!T1225+Generation!T1225+Retail!T1225+Misc!T1225","v":1244965.2416684651},{"$f":"+Distribution!U1225+Transmission!U1225+Generation!U1225+Retail!U1225+Misc!U1225","v":933880.62105385819},{"$f":"ROUND(SUM(I1225:U1225)-H1225,0)","v":0}]
[{"$f":"ROW()","v":1226}]
[{"$f":"ROW()","v":1227},null,"163","Stores Expense Undistributed",null,"F102D",null,{"$f":"+Distribution!H1227+Transmission!H1227+Generation!H1227+Retail!H1227+Misc!H1227","v":0},{"$f":"+Distribution!I1227+Transmission!I1227+Generation!I1227+Retail!I1227+Misc!I1227","v":0},{"$f":"+Distribution!J1227+Transmission!J1227+Generation!J1227+Retail!J1227+Misc!J1227","v":0},{"$f":"+Distribution!K1227+Transmission!K1227+Generation!K1227+Retail!K1227+Misc!K1227","v":0},{"$f":"+Distribution!L1227+Transmission!L1227+Generation!L1227+Retail!L1227+Misc!L1227","v":0},{"$f":"+Distribution!M1227+Transmission!M1227+Generation!M1227+Retail!M1227+Misc!M1227","v":0},{"$f":"+Distribution!N1227+Transmission!N1227+Generation!N1227+Retail!N1227+Misc!N1227","v":0},{"$f":"+Distribution!O1227+Transmission!O1227+Generation!O1227+Retail!O1227+Misc!O1227","v":0},{"$f":"+Distribution!P1227+Transmission!P1227+Generation!P1227+Retail!P1227+Misc!P1227","v":0},{"$f":"+Distribution!Q1227+Transmission!Q1227+Generation!Q1227+Retail!Q1227+Misc!Q1227","v":0},{"$f":"+Distribution!R1227+Transmission!R1227+Generation!R1227+Retail!R1227+Misc!R1227","v":0},{"$f":"+Distribution!S1227+Transmission!S1227+Generation!S1227+Retail!S1227+Misc!S1227","v":0},{"$f":"+Distribution!T1227+Transmission!T1227+Generation!T1227+Retail!T1227+Misc!T1227","v":0},{"$f":"+Distribution!U1227+Transmission!U1227+Generation!U1227+Retail!U1227+Misc!U1227","v":0},{"$f":"ROUND(SUM(I1227:U1227)-H1227,0)","v":0}]
[{"$f":"ROW()","v":1228}]
[{"$f":"ROW()","v":1229},null,"25318","Provo Working Capital Deposit",null,"F102D",null,{"$f":"+Distribution!H1229+Transmission!H1229+Generation!H1229+Retail!H1229+Misc!H1229","v":-113548.18152342268},{"$f":"+Distribution!I1229+Transmission!I1229+Generation!I1229+Retail!I1229+Misc!I1229","v":-44067.247767025481},{"$f":"+Distribution!J1229+Transmission!J1229+Generation!J1229+Retail!J1229+Misc!J1229","v":-31209.428668507266},{"$f":"+Distribution!K1229+Transmission!K1229+Generation!K1229+Retail!K1229+Misc!K1229","v":-9728.2527992036958},{"$f":"+Distribution!L1229+Transmission!L1229+Generation!L1229+Retail!L1229+Misc!L1229","v":-526.03715418663023},{"$f":"+Distribution!M1229+Transmission!M1229+Generation!M1229+Retail!M1229+Misc!M1229","v":-15226.919773601512},{"$f":"+Distribution!N1229+Transmission!N1229+Generation!N1229+Retail!N1229+Misc!N1229","v":-988.18713471100318},{"$f":"+Distribution!O1229+Transmission!O1229+Generation!O1229+Retail!O1229+Misc!O1229","v":-28.374137523787528},{"$f":"+Distribution!P1229+Transmission!P1229+Generation!P1229+Retail!P1229+Misc!P1229","v":-45.787738049494706},{"$f":"+Distribution!Q1229+Transmission!Q1229+Generation!Q1229+Retail!Q1229+Misc!Q1229","v":-7578.9201820481121},{"$f":"+Distribution!R1229+Transmission!R1229+Generation!R1229+Retail!R1229+Misc!R1229","v":-73.934516358440149},{"$f":"+Distribution!S1229+Transmission!S1229+Generation!S1229+Retail!S1229+Misc!S1229","v":-786.05840728299427},{"$f":"+Distribution!T1229+Transmission!T1229+Generation!T1229+Retail!T1229+Misc!T1229","v":-1879.3124096932015},{"$f":"+Distribution!U1229+Transmission!U1229+Generation!U1229+Retail!U1229+Misc!U1229","v":-1409.7208352310624},{"$f":"ROUND(SUM(I1229:U1229)-H1229,0)","v":0}]
[{"$f":"ROW()","v":1230}]
[{"$f":"ROW()","v":1231},null,"165","Prepayments",null,"F102D",null,{"$f":"+Distribution!H1231+Transmission!H1231+Generation!H1231+Retail!H1231+Misc!H1231","v":17079708.882963516},{"$f":"+Distribution!I1231+Transmission!I1231+Generation!I1231+Retail!I1231+Misc!I1231","v":6990992.7882596031},{"$f":"+Distribution!J1231+Transmission!J1231+Generation!J1231+Retail!J1231+Misc!J1231","v":4605485.0460901372},{"$f":"+Distribution!K1231+Transmission!K1231+Generation!K1231+Retail!K1231+Misc!K1231","v":1419620.7611375193},{"$f":"+Distribution!L1231+Transmission!L1231+Generation!L1231+Retail!L1231+Misc!L1231","v":101959.30139139039},{"$f":"+Distribution!M1231+Transmission!M1231+Generation!M1231+Retail!M1231+Misc!M1231","v":2068019.7482523716},{"$f":"+Distribution!N1231+Transmission!N1231+Generation!N1231+Retail!N1231+Misc!N1231","v":151154.16348948661},{"$f":"+Distribution!O1231+Transmission!O1231+Generation!O1231+Retail!O1231+Misc!O1231","v":4678.4116972338588},{"$f":"+Distribution!P1231+Transmission!P1231+Generation!P1231+Retail!P1231+Misc!P1231","v":6603.1499689238553},{"$f":"+Distribution!Q1231+Transmission!Q1231+Generation!Q1231+Retail!Q1231+Misc!Q1231","v":1171874.9508120713},{"$f":"+Distribution!R1231+Transmission!R1231+Generation!R1231+Retail!R1231+Misc!R1231","v":11245.603392614454},{"$f":"+Distribution!S1231+Transmission!S1231+Generation!S1231+Retail!S1231+Misc!S1231","v":105484.35623875643},{"$f":"+Distribution!T1231+Transmission!T1231+Generation!T1231+Retail!T1231+Misc!T1231","v":251566.31363094444},{"$f":"+Distribution!U1231+Transmission!U1231+Generation!U1231+Retail!U1231+Misc!U1231","v":191024.28860246149},{"$f":"ROUND(SUM(I1231:U1231)-H1231,0)","v":0}]
[{"$f":"ROW()","v":1232},null,null,null,"System Energy","F30",null,{"$f":"+Distribution!H1232+Transmission!H1232+Generation!H1232+Retail!H1232+Misc!H1232","v":2592652.7722034571},{"$f":"+Distribution!I1232+Transmission!I1232+Generation!I1232+Retail!I1232+Misc!I1232","v":795548.00962979242},{"$f":"+Distribution!J1232+Transmission!J1232+Generation!J1232+Retail!J1232+Misc!J1232","v":698619.9344015097},{"$f":"+Distribution!K1232+Transmission!K1232+Generation!K1232+Retail!K1232+Misc!K1232","v":236264.08556463005},{"$f":"+Distribution!L1232+Transmission!L1232+Generation!L1232+Retail!L1232+Misc!L1232","v":10641.671185538185},{"$f":"+Distribution!M1232+Transmission!M1232+Generation!M1232+Retail!M1232+Misc!M1232","v":487455.7202673764},{"$f":"+Distribution!N1232+Transmission!N1232+Generation!N1232+Retail!N1232+Misc!N1232","v":24901.556596901024},{"$f":"+Distribution!O1232+Transmission!O1232+Generation!O1232+Retail!O1232+Misc!O1232","v":668.8533889506075},{"$f":"+Distribution!P1232+Transmission!P1232+Generation!P1232+Retail!P1232+Misc!P1232","v":1862.4344445770059},{"$f":"+Distribution!Q1232+Transmission!Q1232+Generation!Q1232+Retail!Q1232+Misc!Q1232","v":159558.60409555514},{"$f":"+Distribution!R1232+Transmission!R1232+Generation!R1232+Retail!R1232+Misc!R1232","v":1454.7957799115941},{"$f":"+Distribution!S1232+Transmission!S1232+Generation!S1232+Retail!S1232+Misc!S1232","v":27762.14749980918},{"$f":"+Distribution!T1232+Transmission!T1232+Generation!T1232+Retail!T1232+Misc!T1232","v":93629.092756269951},{"$f":"+Distribution!U1232+Transmission!U1232+Generation!U1232+Retail!U1232+Misc!U1232","v":54285.866592636725},{"$f":"ROUND(SUM(I1232:U1232)-H1232,0)","v":0}]
[{"$f":"ROW()","v":1233},null,null,null,"Total Prepayments",null,null,{"$f":"+Distribution!H1233+Transmission!H1233+Generation!H1233+Retail!H1233+Misc!H1233","v":19672361.655166972},{"$f":"+Distribution!I1233+Transmission!I1233+Generation!I1233+Retail!I1233+Misc!I1233","v":7786540.7978893965},{"$f":"+Distribution!J1233+Transmission!J1233+Generation!J1233+Retail!J1233+Misc!J1233","v":5304104.9804916475},{"$f":"+Distribution!K1233+Transmission!K1233+Generation!K1233+Retail!K1233+Misc!K1233","v":1655884.8467021494},{"$f":"+Distribution!L1233+Transmission!L1233+Generation!L1233+Retail!L1233+Misc!L1233","v":112600.97257692857},{"$f":"+Distribution!M1233+Transmission!M1233+Generation!M1233+Retail!M1233+Misc!M1233","v":2555475.4685197482},{"$f":"+Distribution!N1233+Transmission!N1233+Generation!N1233+Retail!N1233+Misc!N1233","v":176055.72008638762},{"$f":"+Distribution!O1233+Transmission!O1233+Generation!O1233+Retail!O1233+Misc!O1233","v":5347.2650861844668},{"$f":"+Distribution!P1233+Transmission!P1233+Generation!P1233+Retail!P1233+Misc!P1233","v":8465.584413500861},{"$f":"+Distribution!Q1233+Transmission!Q1233+Generation!Q1233+Retail!Q1233+Misc!Q1233","v":1331433.5549076265},{"$f":"+Distribution!R1233+Transmission!R1233+Generation!R1233+Retail!R1233+Misc!R1233","v":12700.399172526048},{"$f":"+Distribution!S1233+Transmission!S1233+Generation!S1233+Retail!S1233+Misc!S1233","v":133246.5037385656},{"$f":"+Distribution!T1233+Transmission!T1233+Generation!T1233+Retail!T1233+Misc!T1233","v":345195.40638721443},{"$f":"+Distribution!U1233+Transmission!U1233+Generation!U1233+Retail!U1233+Misc!U1233","v":245310.15519509822},{"$f":"ROUND(SUM(I1233:U1233)-H1233,0)","v":0}]
[{"$f":"ROW()","v":1234}]
[{"$f":"ROW()","v":1235},null,"182","Misc Regulatory Assets",null,"F102D",null,{"$f":"+Distribution!H1235+Transmission!H1235+Generation!H1235+Retail!H1235+Misc!H1235","v":7157833.69521992},{"$f":"+Distribution!I1235+Transmission!I1235+Generation!I1235+Retail!I1235+Misc!I1235","v":2736273.2236301997},{"$f":"+Distribution!J1235+Transmission!J1235+Generation!J1235+Retail!J1235+Misc!J1235","v":1974961.3420391921},{"$f":"+Distribution!K1235+Transmission!K1235+Generation!K1235+Retail!K1235+Misc!K1235","v":617323.09508063761},{"$f":"+Distribution!L1235+Transmission!L1235+Generation!L1235+Retail!L1235+Misc!L1235","v":30678.732072232891},{"$f":"+Distribution!M1235+Transmission!M1235+Generation!M1235+Retail!M1235+Misc!M1235","v":989329.96847467637},{"$f":"+Distribution!N1235+Transmission!N1235+Generation!N1235+Retail!N1235+Misc!N1235","v":61961.806197860657},{"$f":"+Distribution!O1235+Transmission!O1235+Generation!O1235+Retail!O1235+Misc!O1235","v":1742.8550114500479},{"$f":"+Distribution!P1235+Transmission!P1235+Generation!P1235+Retail!P1235+Misc!P1235","v":2913.9628187028893},{"$f":"+Distribution!Q1235+Transmission!Q1235+Generation!Q1235+Retail!Q1235+Misc!Q1235","v":473866.62687964633},{"$f":"+Distribution!R1235+Transmission!R1235+Generation!R1235+Retail!R1235+Misc!R1235","v":4642.6884995010305},{"$f":"+Distribution!S1235+Transmission!S1235+Generation!S1235+Retail!S1235+Misc!S1235","v":50903.949210969797},{"$f":"+Distribution!T1235+Transmission!T1235+Generation!T1235+Retail!T1235+Misc!T1235","v":121686.79321817993},{"$f":"+Distribution!U1235+Transmission!U1235+Generation!U1235+Retail!U1235+Misc!U1235","v":91548.652086670249},{"$f":"ROUND(SUM(I1235:U1235)-H1235,0)","v":0}]
[{"$f":"ROW()","v":1236},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1236+Transmission!H1236+Generation!H1236+Retail!H1236+Misc!H1236","v":0},{"$f":"+Distribution!I1236+Transmission!I1236+Generation!I1236+Retail!I1236+Misc!I1236","v":0},{"$f":"+Distribution!J1236+Transmission!J1236+Generation!J1236+Retail!J1236+Misc!J1236","v":0},{"$f":"+Distribution!K1236+Transmission!K1236+Generation!K1236+Retail!K1236+Misc!K1236","v":0},{"$f":"+Distribution!L1236+Transmission!L1236+Generation!L1236+Retail!L1236+Misc!L1236","v":0},{"$f":"+Distribution!M1236+Transmission!M1236+Generation!M1236+Retail!M1236+Misc!M1236","v":0},{"$f":"+Distribution!N1236+Transmission!N1236+Generation!N1236+Retail!N1236+Misc!N1236","v":0},{"$f":"+Distribution!O1236+Transmission!O1236+Generation!O1236+Retail!O1236+Misc!O1236","v":0},{"$f":"+Distribution!P1236+Transmission!P1236+Generation!P1236+Retail!P1236+Misc!P1236","v":0},{"$f":"+Distribution!Q1236+Transmission!Q1236+Generation!Q1236+Retail!Q1236+Misc!Q1236","v":0},{"$f":"+Distribution!R1236+Transmission!R1236+Generation!R1236+Retail!R1236+Misc!R1236","v":0},{"$f":"+Distribution!S1236+Transmission!S1236+Generation!S1236+Retail!S1236+Misc!S1236","v":0},{"$f":"+Distribution!T1236+Transmission!T1236+Generation!T1236+Retail!T1236+Misc!T1236","v":0},{"$f":"+Distribution!U1236+Transmission!U1236+Generation!U1236+Retail!U1236+Misc!U1236","v":0},{"$f":"ROUND(SUM(I1236:U1236)-H1236,0)","v":0}]
[{"$f":"ROW()","v":1237},null,null,null,"Total Misc Regulatory Assets",null,null,{"$f":"+Distribution!H1237+Transmission!H1237+Generation!H1237+Retail!H1237+Misc!H1237","v":7157833.69521992},{"$f":"+Distribution!I1237+Transmission!I1237+Generation!I1237+Retail!I1237+Misc!I1237","v":2736273.2236301997},{"$f":"+Distribution!J1237+Transmission!J1237+Generation!J1237+Retail!J1237+Misc!J1237","v":1974961.3420391921},{"$f":"+Distribution!K1237+Transmission!K1237+Generation!K1237+Retail!K1237+Misc!K1237","v":617323.09508063761},{"$f":"+Distribution!L1237+Transmission!L1237+Generation!L1237+Retail!L1237+Misc!L1237","v":30678.732072232891},{"$f":"+Distribution!M1237+Transmission!M1237+Generation!M1237+Retail!M1237+Misc!M1237","v":989329.96847467637},{"$f":"+Distribution!N1237+Transmission!N1237+Generation!N1237+Retail!N1237+Misc!N1237","v":61961.806197860657},{"$f":"+Distribution!O1237+Transmission!O1237+Generation!O1237+Retail!O1237+Misc!O1237","v":1742.8550114500479},{"$f":"+Distribution!P1237+Transmission!P1237+Generation!P1237+Retail!P1237+Misc!P1237","v":2913.9628187028893},{"$f":"+Distribution!Q1237+Transmission!Q1237+Generation!Q1237+Retail!Q1237+Misc!Q1237","v":473866.62687964633},{"$f":"+Distribution!R1237+Transmission!R1237+Generation!R1237+Retail!R1237+Misc!R1237","v":4642.6884995010305},{"$f":"+Distribution!S1237+Transmission!S1237+Generation!S1237+Retail!S1237+Misc!S1237","v":50903.949210969797},{"$f":"+Distribution!T1237+Transmission!T1237+Generation!T1237+Retail!T1237+Misc!T1237","v":121686.79321817993},{"$f":"+Distribution!U1237+Transmission!U1237+Generation!U1237+Retail!U1237+Misc!U1237","v":91548.652086670249},{"$f":"ROUND(SUM(I1237:U1237)-H1237,0)","v":0}]
[{"$f":"ROW()","v":1238}]
[{"$f":"ROW()","v":1239},null,"186","Misc Deferred Debits",null,"F102D",null,{"$f":"+Distribution!H1239+Transmission!H1239+Generation!H1239+Retail!H1239+Misc!H1239","v":22801706.875138681},{"$f":"+Distribution!I1239+Transmission!I1239+Generation!I1239+Retail!I1239+Misc!I1239","v":7989852.418970339},{"$f":"+Distribution!J1239+Transmission!J1239+Generation!J1239+Retail!J1239+Misc!J1239","v":6428954.8165517692},{"$f":"+Distribution!K1239+Transmission!K1239+Generation!K1239+Retail!K1239+Misc!K1239","v":2039503.7035374821},{"$f":"+Distribution!L1239+Transmission!L1239+Generation!L1239+Retail!L1239+Misc!L1239","v":54134.834146579131},{"$f":"+Distribution!M1239+Transmission!M1239+Generation!M1239+Retail!M1239+Misc!M1239","v":3658073.3044276685},{"$f":"+Distribution!N1239+Transmission!N1239+Generation!N1239+Retail!N1239+Misc!N1239","v":191682.50326181526},{"$f":"+Distribution!O1239+Transmission!O1239+Generation!O1239+Retail!O1239+Misc!O1239","v":4750.0221571923985},{"$f":"+Distribution!P1239+Transmission!P1239+Generation!P1239+Retail!P1239+Misc!P1239","v":9774.3176981717988},{"$f":"+Distribution!Q1239+Transmission!Q1239+Generation!Q1239+Retail!Q1239+Misc!Q1239","v":1442045.0674711033},{"$f":"+Distribution!R1239+Transmission!R1239+Generation!R1239+Retail!R1239+Misc!R1239","v":14482.870251218927},{"$f":"+Distribution!S1239+Transmission!S1239+Generation!S1239+Retail!S1239+Misc!S1239","v":185987.39907649902},{"$f":"+Distribution!T1239+Transmission!T1239+Generation!T1239+Retail!T1239+Misc!T1239","v":444527.9272410252},{"$f":"+Distribution!U1239+Transmission!U1239+Generation!U1239+Retail!U1239+Misc!U1239","v":337937.6903478129},{"$f":"ROUND(SUM(I1239:U1239)-H1239,0)","v":0}]
[{"$f":"ROW()","v":1240},null,null,null,"System Energy","F30",null,{"$f":"+Distribution!H1240+Transmission!H1240+Generation!H1240+Retail!H1240+Misc!H1240","v":5106877.0262028649},{"$f":"+Distribution!I1240+Transmission!I1240+Generation!I1240+Retail!I1240+Misc!I1240","v":1567030.4551299086},{"$f":"+Distribution!J1240+Transmission!J1240+Generation!J1240+Retail!J1240+Misc!J1240","v":1376106.4078049415},{"$f":"+Distribution!K1240+Transmission!K1240+Generation!K1240+Retail!K1240+Misc!K1240","v":465381.11220400326},{"$f":"+Distribution!L1240+Transmission!L1240+Generation!L1240+Retail!L1240+Misc!L1240","v":20961.428649638397},{"$f":"+Distribution!M1240+Transmission!M1240+Generation!M1240+Retail!M1240+Misc!M1240","v":960165.75987880968},{"$f":"+Distribution!N1240+Transmission!N1240+Generation!N1240+Retail!N1240+Misc!N1240","v":49049.833693435554},{"$f":"+Distribution!O1240+Transmission!O1240+Generation!O1240+Retail!O1240+Misc!O1240","v":1317.473763764667},{"$f":"+Distribution!P1240+Transmission!P1240+Generation!P1240+Retail!P1240+Misc!P1240","v":3668.5296927500849},{"$f":"+Distribution!Q1240+Transmission!Q1240+Generation!Q1240+Retail!Q1240+Misc!Q1240","v":314290.51291587466},{"$f":"+Distribution!R1240+Transmission!R1240+Generation!R1240+Retail!R1240+Misc!R1240","v":2865.5835543813332},{"$f":"+Distribution!S1240+Transmission!S1240+Generation!S1240+Retail!S1240+Misc!S1240","v":54684.481772827567},{"$f":"+Distribution!T1240+Transmission!T1240+Generation!T1240+Retail!T1240+Misc!T1240","v":184425.87758284251},{"$f":"+Distribution!U1240+Transmission!U1240+Generation!U1240+Retail!U1240+Misc!U1240","v":106929.56955968901},{"$f":"ROUND(SUM(I1240:U1240)-H1240,0)","v":0}]
[{"$f":"ROW()","v":1241}]
[{"$f":"ROW()","v":1242},null,"CWC","Cash Working Capital",null,"F137D",null,{"$f":"+Distribution!H1242+Transmission!H1242+Generation!H1242+Retail!H1242+Misc!H1242","v":14358949.771708874},{"$f":"+Distribution!I1242+Transmission!I1242+Generation!I1242+Retail!I1242+Misc!I1242","v":5382422.1384458272},{"$f":"+Distribution!J1242+Transmission!J1242+Generation!J1242+Retail!J1242+Misc!J1242","v":3753199.4239041177},{"$f":"+Distribution!K1242+Transmission!K1242+Generation!K1242+Retail!K1242+Misc!K1242","v":1208948.8036360447},{"$f":"+Distribution!L1242+Transmission!L1242+Generation!L1242+Retail!L1242+Misc!L1242","v":88402.455822504897},{"$f":"+Distribution!M1242+Transmission!M1242+Generation!M1242+Retail!M1242+Misc!M1242","v":2150943.2029578784},{"$f":"+Distribution!N1242+Transmission!N1242+Generation!N1242+Retail!N1242+Misc!N1242","v":119059.63516116713},{"$f":"+Distribution!O1242+Transmission!O1242+Generation!O1242+Retail!O1242+Misc!O1242","v":5205.4209902454841},{"$f":"+Distribution!P1242+Transmission!P1242+Generation!P1242+Retail!P1242+Misc!P1242","v":7687.1525516032953},{"$f":"+Distribution!Q1242+Transmission!Q1242+Generation!Q1242+Retail!Q1242+Misc!Q1242","v":948377.94132137578},{"$f":"+Distribution!R1242+Transmission!R1242+Generation!R1242+Retail!R1242+Misc!R1242","v":8191.6879492760863},{"$f":"+Distribution!S1242+Transmission!S1242+Generation!S1242+Retail!S1242+Misc!S1242","v":117034.37443195946},{"$f":"+Distribution!T1242+Transmission!T1242+Generation!T1242+Retail!T1242+Misc!T1242","v":349853.54010757961},{"$f":"+Distribution!U1242+Transmission!U1242+Generation!U1242+Retail!U1242+Misc!U1242","v":219623.99442929533},{"$f":"ROUND(SUM(I1242:U1242)-H1242,0)","v":0}]
[{"$f":"ROW()","v":1243}]
[{"$f":"ROW()","v":1244},null,"OWC","Other Working Capital",null,"F137D",null,{"$f":"+Distribution!H1244+Transmission!H1244+Generation!H1244+Retail!H1244+Misc!H1244","v":13379257.870165873},{"$f":"+Distribution!I1244+Transmission!I1244+Generation!I1244+Retail!I1244+Misc!I1244","v":5718815.4286419544},{"$f":"+Distribution!J1244+Transmission!J1244+Generation!J1244+Retail!J1244+Misc!J1244","v":3474128.3462209157},{"$f":"+Distribution!K1244+Transmission!K1244+Generation!K1244+Retail!K1244+Misc!K1244","v":1070240.0643346666},{"$f":"+Distribution!L1244+Transmission!L1244+Generation!L1244+Retail!L1244+Misc!L1244","v":179077.78325961775},{"$f":"+Distribution!M1244+Transmission!M1244+Generation!M1244+Retail!M1244+Misc!M1244","v":1424919.6349480327},{"$f":"+Distribution!N1244+Transmission!N1244+Generation!N1244+Retail!N1244+Misc!N1244","v":106205.35214179299},{"$f":"+Distribution!O1244+Transmission!O1244+Generation!O1244+Retail!O1244+Misc!O1244","v":4823.3257010621855},{"$f":"+Distribution!P1244+Transmission!P1244+Generation!P1244+Retail!P1244+Misc!P1244","v":5395.683893682788},{"$f":"+Distribution!Q1244+Transmission!Q1244+Generation!Q1244+Retail!Q1244+Misc!Q1244","v":957491.94325846026},{"$f":"+Distribution!R1244+Transmission!R1244+Generation!R1244+Retail!R1244+Misc!R1244","v":8075.7737585551431},{"$f":"+Distribution!S1244+Transmission!S1244+Generation!S1244+Retail!S1244+Misc!S1244","v":76121.709877895133},{"$f":"+Distribution!T1244+Transmission!T1244+Generation!T1244+Retail!T1244+Misc!T1244","v":213561.37264115861},{"$f":"+Distribution!U1244+Transmission!U1244+Generation!U1244+Retail!U1244+Misc!U1244","v":140401.4514880793},{"$f":"ROUND(SUM(I1244:U1244)-H1244,0)","v":0}]
[{"$f":"ROW()","v":1245},null,null,null,"Cholla","F33",null,{"$f":"+Distribution!H1245+Transmission!H1245+Generation!H1245+Retail!H1245+Misc!H1245","v":0},{"$f":"+Distribution!I1245+Transmission!I1245+Generation!I1245+Retail!I1245+Misc!I1245","v":0},{"$f":"+Distribution!J1245+Transmission!J1245+Generation!J1245+Retail!J1245+Misc!J1245","v":0},{"$f":"+Distribution!K1245+Transmission!K1245+Generation!K1245+Retail!K1245+Misc!K1245","v":0},{"$f":"+Distribution!L1245+Transmission!L1245+Generation!L1245+Retail!L1245+Misc!L1245","v":0},{"$f":"+Distribution!M1245+Transmission!M1245+Generation!M1245+Retail!M1245+Misc!M1245","v":0},{"$f":"+Distribution!N1245+Transmission!N1245+Generation!N1245+Retail!N1245+Misc!N1245","v":0},{"$f":"+Distribution!O1245+Transmission!O1245+Generation!O1245+Retail!O1245+Misc!O1245","v":0},{"$f":"+Distribution!P1245+Transmission!P1245+Generation!P1245+Retail!P1245+Misc!P1245","v":0},{"$f":"+Distribution!Q1245+Transmission!Q1245+Generation!Q1245+Retail!Q1245+Misc!Q1245","v":0},{"$f":"+Distribution!R1245+Transmission!R1245+Generation!R1245+Retail!R1245+Misc!R1245","v":0},{"$f":"+Distribution!S1245+Transmission!S1245+Generation!S1245+Retail!S1245+Misc!S1245","v":0},{"$f":"+Distribution!T1245+Transmission!T1245+Generation!T1245+Retail!T1245+Misc!T1245","v":0},{"$f":"+Distribution!U1245+Transmission!U1245+Generation!U1245+Retail!U1245+Misc!U1245","v":0},{"$f":"ROUND(SUM(I1245:U1245)-H1245,0)","v":0}]
[{"$f":"ROW()","v":1246},null,null,null,"Total Other Working Capital",null,null,{"$f":"+Distribution!H1246+Transmission!H1246+Generation!H1246+Retail!H1246+Misc!H1246","v":13379257.870165873},{"$f":"+Distribution!I1246+Transmission!I1246+Generation!I1246+Retail!I1246+Misc!I1246","v":5718815.4286419544},{"$f":"+Distribution!J1246+Transmission!J1246+Generation!J1246+Retail!J1246+Misc!J1246","v":3474128.3462209157},{"$f":"+Distribution!K1246+Transmission!K1246+Generation!K1246+Retail!K1246+Misc!K1246","v":1070240.0643346666},{"$f":"+Distribution!L1246+Transmission!L1246+Generation!L1246+Retail!L1246+Misc!L1246","v":179077.78325961775},{"$f":"+Distribution!M1246+Transmission!M1246+Generation!M1246+Retail!M1246+Misc!M1246","v":1424919.6349480327},{"$f":"+Distribution!N1246+Transmission!N1246+Generation!N1246+Retail!N1246+Misc!N1246","v":106205.35214179299},{"$f":"+Distribution!O1246+Transmission!O1246+Generation!O1246+Retail!O1246+Misc!O1246","v":4823.3257010621855},{"$f":"+Distribution!P1246+Transmission!P1246+Generation!P1246+Retail!P1246+Misc!P1246","v":5395.683893682788},{"$f":"+Distribution!Q1246+Transmission!Q1246+Generation!Q1246+Retail!Q1246+Misc!Q1246","v":957491.94325846026},{"$f":"+Distribution!R1246+Transmission!R1246+Generation!R1246+Retail!R1246+Misc!R1246","v":8075.7737585551431},{"$f":"+Distribution!S1246+Transmission!S1246+Generation!S1246+Retail!S1246+Misc!S1246","v":76121.709877895133},{"$f":"+Distribution!T1246+Transmission!T1246+Generation!T1246+Retail!T1246+Misc!T1246","v":213561.37264115861},{"$f":"+Distribution!U1246+Transmission!U1246+Generation!U1246+Retail!U1246+Misc!U1246","v":140401.4514880793},{"$f":"ROUND(SUM(I1246:U1246)-H1246,0)","v":0}]
[{"$f":"ROW()","v":1247}]
[{"$f":"ROW()","v":1248},null,"18222","Nuclear Plant",null,"F10",null,{"$f":"+Distribution!H1248+Transmission!H1248+Generation!H1248+Retail!H1248+Misc!H1248","v":34157.418704920798},{"$f":"+Distribution!I1248+Transmission!I1248+Generation!I1248+Retail!I1248+Misc!I1248","v":12002.653465136222},{"$f":"+Distribution!J1248+Transmission!J1248+Generation!J1248+Retail!J1248+Misc!J1248","v":9658.3899258488873},{"$f":"+Distribution!K1248+Transmission!K1248+Generation!K1248+Retail!K1248+Misc!K1248","v":3064.0240402387349},{"$f":"+Distribution!L1248+Transmission!L1248+Generation!L1248+Retail!L1248+Misc!L1248","v":81.292584377897356},{"$f":"+Distribution!M1248+Transmission!M1248+Generation!M1248+Retail!M1248+Misc!M1248","v":5405.7313419312031},{"$f":"+Distribution!N1248+Transmission!N1248+Generation!N1248+Retail!N1248+Misc!N1248","v":287.96192417626423},{"$f":"+Distribution!O1248+Transmission!O1248+Generation!O1248+Retail!O1248+Misc!O1248","v":7.1353655432631546},{"$f":"+Distribution!P1248+Transmission!P1248+Generation!P1248+Retail!P1248+Misc!P1248","v":14.684442468521054},{"$f":"+Distribution!Q1248+Transmission!Q1248+Generation!Q1248+Retail!Q1248+Misc!Q1248","v":2166.3444105287613},{"$f":"+Distribution!R1248+Transmission!R1248+Generation!R1248+Retail!R1248+Misc!R1248","v":21.757510645755413},{"$f":"+Distribution!S1248+Transmission!S1248+Generation!S1248+Retail!S1248+Misc!S1248","v":278.95946318300679},{"$f":"+Distribution!T1248+Transmission!T1248+Generation!T1248+Retail!T1248+Misc!T1248","v":667.86383944178442},{"$f":"+Distribution!U1248+Transmission!U1248+Generation!U1248+Retail!U1248+Misc!U1248","v":500.62039140049416},{"$f":"ROUND(SUM(I1248:U1248)-H1248,0)","v":0}]
[{"$f":"ROW()","v":1249}]
[{"$f":"ROW()","v":1250},null,"1869","Misc Deferred Debits-Trojan",null,"F10",null,{"$f":"+Distribution!H1250+Transmission!H1250+Generation!H1250+Retail!H1250+Misc!H1250","v":0},{"$f":"+Distribution!I1250+Transmission!I1250+Generation!I1250+Retail!I1250+Misc!I1250","v":0},{"$f":"+Distribution!J1250+Transmission!J1250+Generation!J1250+Retail!J1250+Misc!J1250","v":0},{"$f":"+Distribution!K1250+Transmission!K1250+Generation!K1250+Retail!K1250+Misc!K1250","v":0},{"$f":"+Distribution!L1250+Transmission!L1250+Generation!L1250+Retail!L1250+Misc!L1250","v":0},{"$f":"+Distribution!M1250+Transmission!M1250+Generation!M1250+Retail!M1250+Misc!M1250","v":0},{"$f":"+Distribution!N1250+Transmission!N1250+Generation!N1250+Retail!N1250+Misc!N1250","v":0},{"$f":"+Distribution!O1250+Transmission!O1250+Generation!O1250+Retail!O1250+Misc!O1250","v":0},{"$f":"+Distribution!P1250+Transmission!P1250+Generation!P1250+Retail!P1250+Misc!P1250","v":0},{"$f":"+Distribution!Q1250+Transmission!Q1250+Generation!Q1250+Retail!Q1250+Misc!Q1250","v":0},{"$f":"+Distribution!R1250+Transmission!R1250+Generation!R1250+Retail!R1250+Misc!R1250","v":0},{"$f":"+Distribution!S1250+Transmission!S1250+Generation!S1250+Retail!S1250+Misc!S1250","v":0},{"$f":"+Distribution!T1250+Transmission!T1250+Generation!T1250+Retail!T1250+Misc!T1250","v":0},{"$f":"+Distribution!U1250+Transmission!U1250+Generation!U1250+Retail!U1250+Misc!U1250","v":0},{"$f":"ROUND(SUM(I1250:U1250)-H1250,0)","v":0}]
[{"$f":"ROW()","v":1251}]
[{"$f":"ROW()","v":1252},null,"141","Impact Housing - Notes Receivable",null,"F30",null,{"$f":"+Distribution!H1252+Transmission!H1252+Generation!H1252+Retail!H1252+Misc!H1252","v":0},{"$f":"+Distribution!I1252+Transmission!I1252+Generation!I1252+Retail!I1252+Misc!I1252","v":0},{"$f":"+Distribution!J1252+Transmission!J1252+Generation!J1252+Retail!J1252+Misc!J1252","v":0},{"$f":"+Distribution!K1252+Transmission!K1252+Generation!K1252+Retail!K1252+Misc!K1252","v":0},{"$f":"+Distribution!L1252+Transmission!L1252+Generation!L1252+Retail!L1252+Misc!L1252","v":0},{"$f":"+Distribution!M1252+Transmission!M1252+Generation!M1252+Retail!M1252+Misc!M1252","v":0},{"$f":"+Distribution!N1252+Transmission!N1252+Generation!N1252+Retail!N1252+Misc!N1252","v":0},{"$f":"+Distribution!O1252+Transmission!O1252+Generation!O1252+Retail!O1252+Misc!O1252","v":0},{"$f":"+Distribution!P1252+Transmission!P1252+Generation!P1252+Retail!P1252+Misc!P1252","v":0},{"$f":"+Distribution!Q1252+Transmission!Q1252+Generation!Q1252+Retail!Q1252+Misc!Q1252","v":0},{"$f":"+Distribution!R1252+Transmission!R1252+Generation!R1252+Retail!R1252+Misc!R1252","v":0},{"$f":"+Distribution!S1252+Transmission!S1252+Generation!S1252+Retail!S1252+Misc!S1252","v":0},{"$f":"+Distribution!T1252+Transmission!T1252+Generation!T1252+Retail!T1252+Misc!T1252","v":0},{"$f":"+Distribution!U1252+Transmission!U1252+Generation!U1252+Retail!U1252+Misc!U1252","v":0},{"$f":"ROUND(SUM(I1252:U1252)-H1252,0)","v":0}]
[{"$f":"ROW()","v":1253},null,"TOTAL RATE BASE ADDITIONS",null,null,null,null,{"$f":"+Distribution!H1253+Transmission!H1253+Generation!H1253+Retail!H1253+Misc!H1253","v":278179465.2962774},{"$f":"+Distribution!I1253+Transmission!I1253+Generation!I1253+Retail!I1253+Misc!I1253","v":99257885.69357352},{"$f":"+Distribution!J1253+Transmission!J1253+Generation!J1253+Retail!J1253+Misc!J1253","v":76034308.933776647},{"$f":"+Distribution!K1253+Transmission!K1253+Generation!K1253+Retail!K1253+Misc!K1253","v":24448213.861068368},{"$f":"+Distribution!L1253+Transmission!L1253+Generation!L1253+Retail!L1253+Misc!L1253","v":1264649.5713335157},{"$f":"+Distribution!M1253+Transmission!M1253+Generation!M1253+Retail!M1253+Misc!M1253","v":43026764.894198164},{"$f":"+Distribution!N1253+Transmission!N1253+Generation!N1253+Retail!N1253+Misc!N1253","v":2464184.3781270031},{"$f":"+Distribution!O1253+Transmission!O1253+Generation!O1253+Retail!O1253+Misc!O1253","v":71317.189154664535},{"$f":"+Distribution!P1253+Transmission!P1253+Generation!P1253+Retail!P1253+Misc!P1253","v":144130.6071123252},{"$f":"+Distribution!Q1253+Transmission!Q1253+Generation!Q1253+Retail!Q1253+Misc!Q1253","v":18005754.00670968},{"$f":"+Distribution!R1253+Transmission!R1253+Generation!R1253+Retail!R1253+Misc!R1253","v":170849.35672762242},{"$f":"+Distribution!S1253+Transmission!S1253+Generation!S1253+Retail!S1253+Misc!S1253","v":2319828.6334937387},{"$f":"+Distribution!T1253+Transmission!T1253+Generation!T1253+Retail!T1253+Misc!T1253","v":6631851.5178645141},{"$f":"+Distribution!U1253+Transmission!U1253+Generation!U1253+Retail!U1253+Misc!U1253","v":4339726.6531376448},{"$f":"ROUND(SUM(I1253:U1253)-H1253,0)","v":0}]
[{"$f":"ROW()","v":1254}]
[{"$f":"ROW()","v":1255},null,"Distribution - METER -  Unbundled"]
[{"$f":"ROW()","v":1256}]
[{"$f":"ROW()","v":1257},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":1258},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":"'Hot Sheet'!R10","v":"Mobile"}]
[{"$f":"ROW()","v":1259},null,"FERC",null,null,"COS",null,{"$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."},{"$f":"'Hot Sheet'!R11","v":"Home Park"},{"$f":"'Hot Sheet'!S11","v":"Industrial"},{"$f":"'Hot Sheet'!T11","v":"Industrial"},{"$f":"'Hot Sheet'!U11","v":"Industrial"}]
[{"$f":"ROW()","v":1260},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$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"},{"$f":"'Hot Sheet'!R12","v":"Sch 25"},{"$f":"'Hot Sheet'!S12","v":"Cust A"},{"$f":"'Hot Sheet'!T12","v":"Cust B"},{"$f":"'Hot Sheet'!U12","v":"Cust C"}]
[{"$f":"ROW()","v":1261}]
[{"$f":"ROW()","v":1262},null,"235","Customer Service Deposits",null,"F51",null,{"$f":"+Distribution!H1262+Transmission!H1262+Generation!H1262+Retail!H1262+Misc!H1262","v":-14610438.07},{"$f":"+Distribution!I1262+Transmission!I1262+Generation!I1262+Retail!I1262+Misc!I1262","v":-3809804.1220868137},{"$f":"+Distribution!J1262+Transmission!J1262+Generation!J1262+Retail!J1262+Misc!J1262","v":-437853.0586898406},{"$f":"+Distribution!K1262+Transmission!K1262+Generation!K1262+Retail!K1262+Misc!K1262","v":-1201727.6267169546},{"$f":"+Distribution!L1262+Transmission!L1262+Generation!L1262+Retail!L1262+Misc!L1262","v":-15626.4359491455},{"$f":"+Distribution!M1262+Transmission!M1262+Generation!M1262+Retail!M1262+Misc!M1262","v":-4176190.878991832},{"$f":"+Distribution!N1262+Transmission!N1262+Generation!N1262+Retail!N1262+Misc!N1262","v":-105091.98589019181},{"$f":"+Distribution!O1262+Transmission!O1262+Generation!O1262+Retail!O1262+Misc!O1262","v":0},{"$f":"+Distribution!P1262+Transmission!P1262+Generation!P1262+Retail!P1262+Misc!P1262","v":-596.66337595557627},{"$f":"+Distribution!Q1262+Transmission!Q1262+Generation!Q1262+Retail!Q1262+Misc!Q1262","v":-3883103.2476386037},{"$f":"+Distribution!R1262+Transmission!R1262+Generation!R1262+Retail!R1262+Misc!R1262","v":0},{"$f":"+Distribution!S1262+Transmission!S1262+Generation!S1262+Retail!S1262+Misc!S1262","v":0},{"$f":"+Distribution!T1262+Transmission!T1262+Generation!T1262+Retail!T1262+Misc!T1262","v":-980444.05066066096},{"$f":"+Distribution!U1262+Transmission!U1262+Generation!U1262+Retail!U1262+Misc!U1262","v":0},{"$f":"ROUND(SUM(I1262:U1262)-H1262,0)","v":0}]
[{"$f":"ROW()","v":1263}]
[{"$f":"ROW()","v":1264},null,"2281","Accum Prov for Property Insurance",null,"F102D",null,{"$f":"+Distribution!H1264+Transmission!H1264+Generation!H1264+Retail!H1264+Misc!H1264","v":0},{"$f":"+Distribution!I1264+Transmission!I1264+Generation!I1264+Retail!I1264+Misc!I1264","v":0},{"$f":"+Distribution!J1264+Transmission!J1264+Generation!J1264+Retail!J1264+Misc!J1264","v":0},{"$f":"+Distribution!K1264+Transmission!K1264+Generation!K1264+Retail!K1264+Misc!K1264","v":0},{"$f":"+Distribution!L1264+Transmission!L1264+Generation!L1264+Retail!L1264+Misc!L1264","v":0},{"$f":"+Distribution!M1264+Transmission!M1264+Generation!M1264+Retail!M1264+Misc!M1264","v":0},{"$f":"+Distribution!N1264+Transmission!N1264+Generation!N1264+Retail!N1264+Misc!N1264","v":0},{"$f":"+Distribution!O1264+Transmission!O1264+Generation!O1264+Retail!O1264+Misc!O1264","v":0},{"$f":"+Distribution!P1264+Transmission!P1264+Generation!P1264+Retail!P1264+Misc!P1264","v":0},{"$f":"+Distribution!Q1264+Transmission!Q1264+Generation!Q1264+Retail!Q1264+Misc!Q1264","v":0},{"$f":"+Distribution!R1264+Transmission!R1264+Generation!R1264+Retail!R1264+Misc!R1264","v":0},{"$f":"+Distribution!S1264+Transmission!S1264+Generation!S1264+Retail!S1264+Misc!S1264","v":0},{"$f":"+Distribution!T1264+Transmission!T1264+Generation!T1264+Retail!T1264+Misc!T1264","v":0},{"$f":"+Distribution!U1264+Transmission!U1264+Generation!U1264+Retail!U1264+Misc!U1264","v":0},{"$f":"ROUND(SUM(I1264:U1264)-H1264,0)","v":0}]
[{"$f":"ROW()","v":1265}]
[{"$f":"ROW()","v":1266},null,"2282","Accum Prov for Injuries & Damages",null,"F102D",null,{"$f":"+Distribution!H1266+Transmission!H1266+Generation!H1266+Retail!H1266+Misc!H1266","v":-3337369.7563227392},{"$f":"+Distribution!I1266+Transmission!I1266+Generation!I1266+Retail!I1266+Misc!I1266","v":-1404081.9840286078},{"$f":"+Distribution!J1266+Transmission!J1266+Generation!J1266+Retail!J1266+Misc!J1266","v":-891910.20474618627},{"$f":"+Distribution!K1266+Transmission!K1266+Generation!K1266+Retail!K1266+Misc!K1266","v":-273287.53495734651},{"$f":"+Distribution!L1266+Transmission!L1266+Generation!L1266+Retail!L1266+Misc!L1266","v":-22247.676025166362},{"$f":"+Distribution!M1266+Transmission!M1266+Generation!M1266+Retail!M1266+Misc!M1266","v":-378758.98237004143},{"$f":"+Distribution!N1266+Transmission!N1266+Generation!N1266+Retail!N1266+Misc!N1266","v":-29820.964350963586},{"$f":"+Distribution!O1266+Transmission!O1266+Generation!O1266+Retail!O1266+Misc!O1266","v":-956.55113530056622},{"$f":"+Distribution!P1266+Transmission!P1266+Generation!P1266+Retail!P1266+Misc!P1266","v":-1262.9885951167435},{"$f":"+Distribution!Q1266+Transmission!Q1266+Generation!Q1266+Retail!Q1266+Misc!Q1266","v":-232446.71418447816},{"$f":"+Distribution!R1266+Transmission!R1266+Generation!R1266+Retail!R1266+Misc!R1266","v":-2212.3284152184601},{"$f":"+Distribution!S1266+Transmission!S1266+Generation!S1266+Retail!S1266+Misc!S1266","v":-19330.141580790973},{"$f":"+Distribution!T1266+Transmission!T1266+Generation!T1266+Retail!T1266+Misc!T1266","v":-46070.509643799858},{"$f":"+Distribution!U1266+Transmission!U1266+Generation!U1266+Retail!U1266+Misc!U1266","v":-34983.17628972244},{"$f":"ROUND(SUM(I1266:U1266)-H1266,0)","v":0}]
[{"$f":"ROW()","v":1267}]
[{"$f":"ROW()","v":1268},null," 2283","Accum Prov for Pension & Benefits",null,"F102D",null,{"$f":"+Distribution!H1268+Transmission!H1268+Generation!H1268+Retail!H1268+Misc!H1268","v":-9934776.3334201202},{"$f":"+Distribution!I1268+Transmission!I1268+Generation!I1268+Retail!I1268+Misc!I1268","v":-4179710.8152855276},{"$f":"+Distribution!J1268+Transmission!J1268+Generation!J1268+Retail!J1268+Misc!J1268","v":-2655063.4303738838},{"$f":"+Distribution!K1268+Transmission!K1268+Generation!K1268+Retail!K1268+Misc!K1268","v":-813530.03495319374},{"$f":"+Distribution!L1268+Transmission!L1268+Generation!L1268+Retail!L1268+Misc!L1268","v":-66227.508902686517},{"$f":"+Distribution!M1268+Transmission!M1268+Generation!M1268+Retail!M1268+Misc!M1268","v":-1127500.4116613944},{"$f":"+Distribution!N1268+Transmission!N1268+Generation!N1268+Retail!N1268+Misc!N1268","v":-88771.886996469781},{"$f":"+Distribution!O1268+Transmission!O1268+Generation!O1268+Retail!O1268+Misc!O1268","v":-2847.4883739466641},{"$f":"+Distribution!P1268+Transmission!P1268+Generation!P1268+Retail!P1268+Misc!P1268","v":-3759.7000393419839},{"$f":"+Distribution!Q1268+Transmission!Q1268+Generation!Q1268+Retail!Q1268+Misc!Q1268","v":-691953.92883457989},{"$f":"+Distribution!R1268+Transmission!R1268+Generation!R1268+Retail!R1268+Misc!R1268","v":-6585.7215669991001},{"$f":"+Distribution!S1268+Transmission!S1268+Generation!S1268+Retail!S1268+Misc!S1268","v":-57542.510156291799},{"$f":"+Distribution!T1268+Transmission!T1268+Generation!T1268+Retail!T1268+Misc!T1268","v":-137143.99131552639},{"$f":"+Distribution!U1268+Transmission!U1268+Generation!U1268+Retail!U1268+Misc!U1268","v":-104138.90496027752},{"$f":"ROUND(SUM(I1268:U1268)-H1268,0)","v":0}]
[{"$f":"ROW()","v":1269}]
[{"$f":"ROW()","v":1270},null," 22844","Accum Hydro Relicensing Obligation",null,"F10",null,{"$f":"+Distribution!H1270+Transmission!H1270+Generation!H1270+Retail!H1270+Misc!H1270","v":-625160.70368019084},{"$f":"+Distribution!I1270+Transmission!I1270+Generation!I1270+Retail!I1270+Misc!I1270","v":-219676.64919635913},{"$f":"+Distribution!J1270+Transmission!J1270+Generation!J1270+Retail!J1270+Misc!J1270","v":-176771.13995711572},{"$f":"+Distribution!K1270+Transmission!K1270+Generation!K1270+Retail!K1270+Misc!K1270","v":-56078.810920589742},{"$f":"+Distribution!L1270+Transmission!L1270+Generation!L1270+Retail!L1270+Misc!L1270","v":-1487.8445497506582},{"$f":"+Distribution!M1270+Transmission!M1270+Generation!M1270+Retail!M1270+Misc!M1270","v":-98937.535029276725},{"$f":"+Distribution!N1270+Transmission!N1270+Generation!N1270+Retail!N1270+Misc!N1270","v":-5270.3771530956064},{"$f":"+Distribution!O1270+Transmission!O1270+Generation!O1270+Retail!O1270+Misc!O1270","v":-130.59388891699695},{"$f":"+Distribution!P1270+Transmission!P1270+Generation!P1270+Retail!P1270+Misc!P1270","v":-268.75966436683308},{"$f":"+Distribution!Q1270+Transmission!Q1270+Generation!Q1270+Retail!Q1270+Misc!Q1270","v":-39649.172784379727},{"$f":"+Distribution!R1270+Transmission!R1270+Generation!R1270+Retail!R1270+Misc!R1270","v":-398.21336568591965},{"$f":"+Distribution!S1270+Transmission!S1270+Generation!S1270+Retail!S1270+Misc!S1270","v":-5105.6110477286493},{"$f":"+Distribution!T1270+Transmission!T1270+Generation!T1270+Retail!T1270+Misc!T1270","v":-12223.471317750094},{"$f":"+Distribution!U1270+Transmission!U1270+Generation!U1270+Retail!U1270+Misc!U1270","v":-9162.5248051750059},{"$f":"ROUND(SUM(I1270:U1270)-H1270,0)","v":0}]
[{"$f":"ROW()","v":1271}]
[{"$f":"ROW()","v":1272},null,254,"Reg Liabilities - Insurance Provision",null,"F30",null,{"$f":"+Distribution!H1272+Transmission!H1272+Generation!H1272+Retail!H1272+Misc!H1272","v":-9125.8627494468838},{"$f":"+Distribution!I1272+Transmission!I1272+Generation!I1272+Retail!I1272+Misc!I1272","v":-2800.2446082692804},{"$f":"+Distribution!J1272+Transmission!J1272+Generation!J1272+Retail!J1272+Misc!J1272","v":-2459.0680648520906},{"$f":"+Distribution!K1272+Transmission!K1272+Generation!K1272+Retail!K1272+Misc!K1272","v":-831.62452010646211},{"$f":"+Distribution!L1272+Transmission!L1272+Generation!L1272+Retail!L1272+Misc!L1272","v":-37.457553786282404},{"$f":"+Distribution!M1272+Transmission!M1272+Generation!M1272+Retail!M1272+Misc!M1272","v":-1715.7924297792395},{"$f":"+Distribution!N1272+Transmission!N1272+Generation!N1272+Retail!N1272+Misc!N1272","v":-87.650837855069767},{"$f":"+Distribution!O1272+Transmission!O1272+Generation!O1272+Retail!O1272+Misc!O1272","v":-2.3542929822716188},{"$f":"+Distribution!P1272+Transmission!P1272+Generation!P1272+Retail!P1272+Misc!P1272","v":-6.5555716921580567},{"$f":"+Distribution!Q1272+Transmission!Q1272+Generation!Q1272+Retail!Q1272+Misc!Q1272","v":-561.62936166413192},{"$f":"+Distribution!R1272+Transmission!R1272+Generation!R1272+Retail!R1272+Misc!R1272","v":-5.1207268317170147},{"$f":"+Distribution!S1272+Transmission!S1272+Generation!S1272+Retail!S1272+Misc!S1272","v":-97.719814403776539},{"$f":"+Distribution!T1272+Transmission!T1272+Generation!T1272+Retail!T1272+Misc!T1272","v":-329.56447504644819},{"$f":"+Distribution!U1272+Transmission!U1272+Generation!U1272+Retail!U1272+Misc!U1272","v":-191.08049217795906},{"$f":"ROUND(SUM(I1272:U1272)-H1272,0)","v":0}]
[{"$f":"ROW()","v":1273},null,null,null,"System Overhead","F102D",null,{"$f":"+Distribution!H1273+Transmission!H1273+Generation!H1273+Retail!H1273+Misc!H1273","v":-22872.283461126794},{"$f":"+Distribution!I1273+Transmission!I1273+Generation!I1273+Retail!I1273+Misc!I1273","v":-9622.7159368606663},{"$f":"+Distribution!J1273+Transmission!J1273+Generation!J1273+Retail!J1273+Misc!J1273","v":-6112.6049896562999},{"$f":"+Distribution!K1273+Transmission!K1273+Generation!K1273+Retail!K1273+Misc!K1273","v":-1872.9449903160669},{"$f":"+Distribution!L1273+Transmission!L1273+Generation!L1273+Retail!L1273+Misc!L1273","v":-152.47191337875569},{"$f":"+Distribution!M1273+Transmission!M1273+Generation!M1273+Retail!M1273+Misc!M1273","v":-2595.781540778652},{"$f":"+Distribution!N1273+Transmission!N1273+Generation!N1273+Retail!N1273+Misc!N1273","v":-204.37458223716118},{"$f":"+Distribution!O1273+Transmission!O1273+Generation!O1273+Retail!O1273+Misc!O1273","v":-6.555614243884051},{"$f":"+Distribution!P1273+Transmission!P1273+Generation!P1273+Retail!P1273+Misc!P1273","v":-8.6557484680720265},{"$f":"+Distribution!Q1273+Transmission!Q1273+Generation!Q1273+Retail!Q1273+Misc!Q1273","v":-1593.0470773765733},{"$f":"+Distribution!R1273+Transmission!R1273+Generation!R1273+Retail!R1273+Misc!R1273","v":-15.16194078469041},{"$f":"+Distribution!S1273+Transmission!S1273+Generation!S1273+Retail!S1273+Misc!S1273","v":-132.47692340411118},{"$f":"+Distribution!T1273+Transmission!T1273+Generation!T1273+Retail!T1273+Misc!T1273","v":-315.7389898962291},{"$f":"+Distribution!U1273+Transmission!U1273+Generation!U1273+Retail!U1273+Misc!U1273","v":-239.75321372563062},{"$f":"ROUND(SUM(I1273:U1273)-H1273,0)","v":0}]
[{"$f":"ROW()","v":1274}]
[{"$f":"ROW()","v":1275},null,"22842","Accum Misc Oper Prov - Trojan",null,"F10",null,{"$f":"+Distribution!H1275+Transmission!H1275+Generation!H1275+Retail!H1275+Misc!H1275","v":-2214292.5511568803},{"$f":"+Distribution!I1275+Transmission!I1275+Generation!I1275+Retail!I1275+Misc!I1275","v":-778085.32288593729},{"$f":"+Distribution!J1275+Transmission!J1275+Generation!J1275+Retail!J1275+Misc!J1275","v":-626115.83895520936},{"$f":"+Distribution!K1275+Transmission!K1275+Generation!K1275+Retail!K1275+Misc!K1275","v":-198628.75668321003},{"$f":"+Distribution!L1275+Transmission!L1275+Generation!L1275+Retail!L1275+Misc!L1275","v":-5269.8819429917357},{"$f":"+Distribution!M1275+Transmission!M1275+Generation!M1275+Retail!M1275+Misc!M1275","v":-350432.52967675636},{"$f":"+Distribution!N1275+Transmission!N1275+Generation!N1275+Retail!N1275+Misc!N1275","v":-18667.451110070138},{"$f":"+Distribution!O1275+Transmission!O1275+Generation!O1275+Retail!O1275+Misc!O1275","v":-462.55798509601414},{"$f":"+Distribution!P1275+Transmission!P1275+Generation!P1275+Retail!P1275+Misc!P1275","v":-951.93526937249624},{"$f":"+Distribution!Q1275+Transmission!Q1275+Generation!Q1275+Retail!Q1275+Misc!Q1275","v":-140435.67908084119},{"$f":"+Distribution!R1275+Transmission!R1275+Generation!R1275+Retail!R1275+Misc!R1275","v":-1410.454758622383},{"$f":"+Distribution!S1275+Transmission!S1275+Generation!S1275+Retail!S1275+Misc!S1275","v":-18083.856591653603},{"$f":"+Distribution!T1275+Transmission!T1275+Generation!T1275+Retail!T1275+Misc!T1275","v":-43295.014112115328},{"$f":"+Distribution!U1275+Transmission!U1275+Generation!U1275+Retail!U1275+Misc!U1275","v":-32453.272105004242},{"$f":"ROUND(SUM(I1275:U1275)-H1275,0)","v":0}]
[{"$f":"ROW()","v":1276}]
[{"$f":"ROW()","v":1277},null,"252","Customer Advances for Const",null,"F50",null,{"$f":"+Distribution!H1277+Transmission!H1277+Generation!H1277+Retail!H1277+Misc!H1277","v":-8076875.649240409},{"$f":"+Distribution!I1277+Transmission!I1277+Generation!I1277+Retail!I1277+Misc!I1277","v":-1270983.0205212468},{"$f":"+Distribution!J1277+Transmission!J1277+Generation!J1277+Retail!J1277+Misc!J1277","v":-223781.39565189881},{"$f":"+Distribution!K1277+Transmission!K1277+Generation!K1277+Retail!K1277+Misc!K1277","v":-118372.31562223987},{"$f":"+Distribution!L1277+Transmission!L1277+Generation!L1277+Retail!L1277+Misc!L1277","v":-585596.12877299741},{"$f":"+Distribution!M1277+Transmission!M1277+Generation!M1277+Retail!M1277+Misc!M1277","v":-4510660.3707181411},{"$f":"+Distribution!N1277+Transmission!N1277+Generation!N1277+Retail!N1277+Misc!N1277","v":-17860.435124191357},{"$f":"+Distribution!O1277+Transmission!O1277+Generation!O1277+Retail!O1277+Misc!O1277","v":-22957.62481317982},{"$f":"+Distribution!P1277+Transmission!P1277+Generation!P1277+Retail!P1277+Misc!P1277","v":-48680.932657265759},{"$f":"+Distribution!Q1277+Transmission!Q1277+Generation!Q1277+Retail!Q1277+Misc!Q1277","v":-1277983.4253592493},{"$f":"+Distribution!R1277+Transmission!R1277+Generation!R1277+Retail!R1277+Misc!R1277","v":0},{"$f":"+Distribution!S1277+Transmission!S1277+Generation!S1277+Retail!S1277+Misc!S1277","v":0},{"$f":"+Distribution!T1277+Transmission!T1277+Generation!T1277+Retail!T1277+Misc!T1277","v":0},{"$f":"+Distribution!U1277+Transmission!U1277+Generation!U1277+Retail!U1277+Misc!U1277","v":0},{"$f":"ROUND(SUM(I1277:U1277)-H1277,0)","v":0}]
[{"$f":"ROW()","v":1278}]
[{"$f":"ROW()","v":1279},null,"25398","SO2 Emissions",null,"F30",null,{"$f":"+Distribution!H1279+Transmission!H1279+Generation!H1279+Retail!H1279+Misc!H1279","v":-2600623.3596416395},{"$f":"+Distribution!I1279+Transmission!I1279+Generation!I1279+Retail!I1279+Misc!I1279","v":-797993.76134788198},{"$f":"+Distribution!J1279+Transmission!J1279+Generation!J1279+Retail!J1279+Misc!J1279","v":-700767.70032408333},{"$f":"+Distribution!K1279+Transmission!K1279+Generation!K1279+Retail!K1279+Misc!K1279","v":-236990.43178911682},{"$f":"+Distribution!L1279+Transmission!L1279+Generation!L1279+Retail!L1279+Misc!L1279","v":-10674.386854825681},{"$f":"+Distribution!M1279+Transmission!M1279+Generation!M1279+Retail!M1279+Misc!M1279","v":-488954.30445199565},{"$f":"+Distribution!N1279+Transmission!N1279+Generation!N1279+Retail!N1279+Misc!N1279","v":-24978.111404521391},{"$f":"+Distribution!O1279+Transmission!O1279+Generation!O1279+Retail!O1279+Misc!O1279","v":-670.90964363967043},{"$f":"+Distribution!P1279+Transmission!P1279+Generation!P1279+Retail!P1279+Misc!P1279","v":-1868.1601232130106},{"$f":"+Distribution!Q1279+Transmission!Q1279+Generation!Q1279+Retail!Q1279+Misc!Q1279","v":-160049.13480568069},{"$f":"+Distribution!R1279+Transmission!R1279+Generation!R1279+Retail!R1279+Misc!R1279","v":-1459.2682557837215},{"$f":"+Distribution!S1279+Transmission!S1279+Generation!S1279+Retail!S1279+Misc!S1279","v":-27847.49661654836},{"$f":"+Distribution!T1279+Transmission!T1279+Generation!T1279+Retail!T1279+Misc!T1279","v":-93916.93649630819},{"$f":"+Distribution!U1279+Transmission!U1279+Generation!U1279+Retail!U1279+Misc!U1279","v":-54452.757528042006},{"$f":"ROUND(SUM(I1279:U1279)-H1279,0)","v":0}]
[{"$f":"ROW()","v":1280}]
[{"$f":"ROW()","v":1281},null,"25399","Other Deferred Credits",null,"F10",null,{"$f":"+Distribution!H1281+Transmission!H1281+Generation!H1281+Retail!H1281+Misc!H1281","v":-5160453.211519503},{"$f":"+Distribution!I1281+Transmission!I1281+Generation!I1281+Retail!I1281+Misc!I1281","v":-1813343.4541994478},{"$f":"+Distribution!J1281+Transmission!J1281+Generation!J1281+Retail!J1281+Misc!J1281","v":-1459175.523230454},{"$f":"+Distribution!K1281+Transmission!K1281+Generation!K1281+Retail!K1281+Misc!K1281","v":-462908.30215296871},{"$f":"+Distribution!L1281+Transmission!L1281+Generation!L1281+Retail!L1281+Misc!L1281","v":-12281.56558754264},{"$f":"+Distribution!M1281+Transmission!M1281+Generation!M1281+Retail!M1281+Misc!M1281","v":-816690.04045852402},{"$f":"+Distribution!N1281+Transmission!N1281+Generation!N1281+Retail!N1281+Misc!N1281","v":-43504.869300813407},{"$f":"+Distribution!O1281+Transmission!O1281+Generation!O1281+Retail!O1281+Misc!O1281","v":-1078.0006636682217},{"$f":"+Distribution!P1281+Transmission!P1281+Generation!P1281+Retail!P1281+Misc!P1281","v":-2218.5042421000048},{"$f":"+Distribution!Q1281+Transmission!Q1281+Generation!Q1281+Retail!Q1281+Misc!Q1281","v":-327288.16738601954},{"$f":"+Distribution!R1281+Transmission!R1281+Generation!R1281+Retail!R1281+Misc!R1281","v":-3287.093110182333},{"$f":"+Distribution!S1281+Transmission!S1281+Generation!S1281+Retail!S1281+Misc!S1281","v":-42144.790568120945},{"$f":"+Distribution!T1281+Transmission!T1281+Generation!T1281+Retail!T1281+Misc!T1281","v":-100899.89893201721},{"$f":"+Distribution!U1281+Transmission!U1281+Generation!U1281+Retail!U1281+Misc!U1281","v":-75633.001687643817},{"$f":"ROUND(SUM(I1281:U1281)-H1281,0)","v":0}]
[{"$f":"ROW()","v":1282},null,null,null,null,null,null,{"$f":"+Distribution!H1278+Transmission!H1278+Generation!H1278+Retail!H1278+Misc!H1278","v":0},{"$f":"+Distribution!I1278+Transmission!I1278+Generation!I1278+Retail!I1278+Misc!I1278","v":0},{"$f":"+Distribution!J1278+Transmission!J1278+Generation!J1278+Retail!J1278+Misc!J1278","v":0},{"$f":"+Distribution!K1278+Transmission!K1278+Generation!K1278+Retail!K1278+Misc!K1278","v":0},{"$f":"+Distribution!L1278+Transmission!L1278+Generation!L1278+Retail!L1278+Misc!L1278","v":0},{"$f":"+Distribution!M1278+Transmission!M1278+Generation!M1278+Retail!M1278+Misc!M1278","v":0},{"$f":"+Distribution!N1278+Transmission!N1278+Generation!N1278+Retail!N1278+Misc!N1278","v":0},{"$f":"+Distribution!O1278+Transmission!O1278+Generation!O1278+Retail!O1278+Misc!O1278","v":0},{"$f":"+Distribution!P1278+Transmission!P1278+Generation!P1278+Retail!P1278+Misc!P1278","v":0},{"$f":"+Distribution!Q1278+Transmission!Q1278+Generation!Q1278+Retail!Q1278+Misc!Q1278","v":0},{"$f":"+Distribution!R1278+Transmission!R1278+Generation!R1278+Retail!R1278+Misc!R1278","v":0},{"$f":"+Distribution!S1278+Transmission!S1278+Generation!S1278+Retail!S1278+Misc!S1278","v":0},{"$f":"+Distribution!T1278+Transmission!T1278+Generation!T1278+Retail!T1278+Misc!T1278","v":0},{"$f":"+Distribution!U1278+Transmission!U1278+Generation!U1278+Retail!U1278+Misc!U1278","v":0},0]
[{"$f":"ROW()","v":1283},null,"190","Accum Deferred Income Taxes",null,"F104D",null,{"$f":"+Distribution!H1283+Transmission!H1283+Generation!H1283+Retail!H1283+Misc!H1283","v":42755381.11094401},{"$f":"+Distribution!I1283+Transmission!I1283+Generation!I1283+Retail!I1283+Misc!I1283","v":20571068.365841378},{"$f":"+Distribution!J1283+Transmission!J1283+Generation!J1283+Retail!J1283+Misc!J1283","v":10060771.3155123},{"$f":"+Distribution!K1283+Transmission!K1283+Generation!K1283+Retail!K1283+Misc!K1283","v":3051826.6511383047},{"$f":"+Distribution!L1283+Transmission!L1283+Generation!L1283+Retail!L1283+Misc!L1283","v":263330.76065236505},{"$f":"+Distribution!M1283+Transmission!M1283+Generation!M1283+Retail!M1283+Misc!M1283","v":4157188.0316645126},{"$f":"+Distribution!N1283+Transmission!N1283+Generation!N1283+Retail!N1283+Misc!N1283","v":359124.84643855348},{"$f":"+Distribution!O1283+Transmission!O1283+Generation!O1283+Retail!O1283+Misc!O1283","v":24733.372833998976},{"$f":"+Distribution!P1283+Transmission!P1283+Generation!P1283+Retail!P1283+Misc!P1283","v":17157.941026227047},{"$f":"+Distribution!Q1283+Transmission!Q1283+Generation!Q1283+Retail!Q1283+Misc!Q1283","v":3100660.6043702932},{"$f":"+Distribution!R1283+Transmission!R1283+Generation!R1283+Retail!R1283+Misc!R1283","v":24998.870987045735},{"$f":"+Distribution!S1283+Transmission!S1283+Generation!S1283+Retail!S1283+Misc!S1283","v":214765.06571632024},{"$f":"+Distribution!T1283+Transmission!T1283+Generation!T1283+Retail!T1283+Misc!T1283","v":522487.42748509435},{"$f":"+Distribution!U1283+Transmission!U1283+Generation!U1283+Retail!U1283+Misc!U1283","v":387267.85727761657},0]
[{"$f":"ROW()","v":1284},null,null,null," Labor","F138D",null,{"$f":"+Distribution!H1284+Transmission!H1284+Generation!H1284+Retail!H1284+Misc!H1284","v":0},{"$f":"+Distribution!I1284+Transmission!I1284+Generation!I1284+Retail!I1284+Misc!I1284","v":0},{"$f":"+Distribution!J1284+Transmission!J1284+Generation!J1284+Retail!J1284+Misc!J1284","v":0},{"$f":"+Distribution!K1284+Transmission!K1284+Generation!K1284+Retail!K1284+Misc!K1284","v":0},{"$f":"+Distribution!L1284+Transmission!L1284+Generation!L1284+Retail!L1284+Misc!L1284","v":0},{"$f":"+Distribution!M1284+Transmission!M1284+Generation!M1284+Retail!M1284+Misc!M1284","v":0},{"$f":"+Distribution!N1284+Transmission!N1284+Generation!N1284+Retail!N1284+Misc!N1284","v":0},{"$f":"+Distribution!O1284+Transmission!O1284+Generation!O1284+Retail!O1284+Misc!O1284","v":0},{"$f":"+Distribution!P1284+Transmission!P1284+Generation!P1284+Retail!P1284+Misc!P1284","v":0},{"$f":"+Distribution!Q1284+Transmission!Q1284+Generation!Q1284+Retail!Q1284+Misc!Q1284","v":0},{"$f":"+Distribution!R1284+Transmission!R1284+Generation!R1284+Retail!R1284+Misc!R1284","v":0},{"$f":"+Distribution!S1284+Transmission!S1284+Generation!S1284+Retail!S1284+Misc!S1284","v":0},{"$f":"+Distribution!T1284+Transmission!T1284+Generation!T1284+Retail!T1284+Misc!T1284","v":0},{"$f":"+Distribution!U1284+Transmission!U1284+Generation!U1284+Retail!U1284+Misc!U1284","v":0},0]
[{"$f":"ROW()","v":1285},null,null,null," IBT","F141",null,{"$f":"+Distribution!H1285+Transmission!H1285+Generation!H1285+Retail!H1285+Misc!H1285","v":0},{"$f":"+Distribution!I1285+Transmission!I1285+Generation!I1285+Retail!I1285+Misc!I1285","v":0},{"$f":"+Distribution!J1285+Transmission!J1285+Generation!J1285+Retail!J1285+Misc!J1285","v":0},{"$f":"+Distribution!K1285+Transmission!K1285+Generation!K1285+Retail!K1285+Misc!K1285","v":0},{"$f":"+Distribution!L1285+Transmission!L1285+Generation!L1285+Retail!L1285+Misc!L1285","v":0},{"$f":"+Distribution!M1285+Transmission!M1285+Generation!M1285+Retail!M1285+Misc!M1285","v":0},{"$f":"+Distribution!N1285+Transmission!N1285+Generation!N1285+Retail!N1285+Misc!N1285","v":0},{"$f":"+Distribution!O1285+Transmission!O1285+Generation!O1285+Retail!O1285+Misc!O1285","v":0},{"$f":"+Distribution!P1285+Transmission!P1285+Generation!P1285+Retail!P1285+Misc!P1285","v":0},{"$f":"+Distribution!Q1285+Transmission!Q1285+Generation!Q1285+Retail!Q1285+Misc!Q1285","v":0},{"$f":"+Distribution!R1285+Transmission!R1285+Generation!R1285+Retail!R1285+Misc!R1285","v":0},{"$f":"+Distribution!S1285+Transmission!S1285+Generation!S1285+Retail!S1285+Misc!S1285","v":0},{"$f":"+Distribution!T1285+Transmission!T1285+Generation!T1285+Retail!T1285+Misc!T1285","v":0},{"$f":"+Distribution!U1285+Transmission!U1285+Generation!U1285+Retail!U1285+Misc!U1285","v":0},0]
[{"$f":"ROW()","v":1286},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1286+Transmission!H1286+Generation!H1286+Retail!H1286+Misc!H1286","v":27199.919081834436},{"$f":"+Distribution!I1286+Transmission!I1286+Generation!I1286+Retail!I1286+Misc!I1286","v":23729.707302088304},{"$f":"+Distribution!J1286+Transmission!J1286+Generation!J1286+Retail!J1286+Misc!J1286","v":499.30779412964131},{"$f":"+Distribution!K1286+Transmission!K1286+Generation!K1286+Retail!K1286+Misc!K1286","v":9.4604310854352338},{"$f":"+Distribution!L1286+Transmission!L1286+Generation!L1286+Retail!L1286+Misc!L1286","v":306.82736307334056},{"$f":"+Distribution!M1286+Transmission!M1286+Generation!M1286+Retail!M1286+Misc!M1286","v":39.756169203315572},{"$f":"+Distribution!N1286+Transmission!N1286+Generation!N1286+Retail!N1286+Misc!N1286","v":94.963951789977472},{"$f":"+Distribution!O1286+Transmission!O1286+Generation!O1286+Retail!O1286+Misc!O1286","v":69.024828199046823},{"$f":"+Distribution!P1286+Transmission!P1286+Generation!P1286+Retail!P1286+Misc!P1286","v":13.472490569818053},{"$f":"+Distribution!Q1286+Transmission!Q1286+Generation!Q1286+Retail!Q1286+Misc!Q1286","v":2436.2907266248385},{"$f":"+Distribution!R1286+Transmission!R1286+Generation!R1286+Retail!R1286+Misc!R1286","v":0.36026013272792401},{"$f":"+Distribution!S1286+Transmission!S1286+Generation!S1286+Retail!S1286+Misc!S1286","v":0.24925497933113167},{"$f":"+Distribution!T1286+Transmission!T1286+Generation!T1286+Retail!T1286+Misc!T1286","v":0.24925497933113167},{"$f":"+Distribution!U1286+Transmission!U1286+Generation!U1286+Retail!U1286+Misc!U1286","v":0.24925497933113167},0]
[{"$f":"ROW()","v":1287},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1287+Transmission!H1287+Generation!H1287+Retail!H1287+Misc!H1287","v":0},{"$f":"+Distribution!I1287+Transmission!I1287+Generation!I1287+Retail!I1287+Misc!I1287","v":0},{"$f":"+Distribution!J1287+Transmission!J1287+Generation!J1287+Retail!J1287+Misc!J1287","v":0},{"$f":"+Distribution!K1287+Transmission!K1287+Generation!K1287+Retail!K1287+Misc!K1287","v":0},{"$f":"+Distribution!L1287+Transmission!L1287+Generation!L1287+Retail!L1287+Misc!L1287","v":0},{"$f":"+Distribution!M1287+Transmission!M1287+Generation!M1287+Retail!M1287+Misc!M1287","v":0},{"$f":"+Distribution!N1287+Transmission!N1287+Generation!N1287+Retail!N1287+Misc!N1287","v":0},{"$f":"+Distribution!O1287+Transmission!O1287+Generation!O1287+Retail!O1287+Misc!O1287","v":0},{"$f":"+Distribution!P1287+Transmission!P1287+Generation!P1287+Retail!P1287+Misc!P1287","v":0},{"$f":"+Distribution!Q1287+Transmission!Q1287+Generation!Q1287+Retail!Q1287+Misc!Q1287","v":0},{"$f":"+Distribution!R1287+Transmission!R1287+Generation!R1287+Retail!R1287+Misc!R1287","v":0},{"$f":"+Distribution!S1287+Transmission!S1287+Generation!S1287+Retail!S1287+Misc!S1287","v":0},{"$f":"+Distribution!T1287+Transmission!T1287+Generation!T1287+Retail!T1287+Misc!T1287","v":0},{"$f":"+Distribution!U1287+Transmission!U1287+Generation!U1287+Retail!U1287+Misc!U1287","v":0},0]
[{"$f":"ROW()","v":1288},null,null,null,"Total Accum Deferred Income Taxes",null,null,{"$f":"+Distribution!H1288+Transmission!H1288+Generation!H1288+Retail!H1288+Misc!H1288","v":42782581.03002584},{"$f":"+Distribution!I1288+Transmission!I1288+Generation!I1288+Retail!I1288+Misc!I1288","v":20594798.073143464},{"$f":"+Distribution!J1288+Transmission!J1288+Generation!J1288+Retail!J1288+Misc!J1288","v":10061270.623306429},{"$f":"+Distribution!K1288+Transmission!K1288+Generation!K1288+Retail!K1288+Misc!K1288","v":3051836.1115693902},{"$f":"+Distribution!L1288+Transmission!L1288+Generation!L1288+Retail!L1288+Misc!L1288","v":263637.58801543841},{"$f":"+Distribution!M1288+Transmission!M1288+Generation!M1288+Retail!M1288+Misc!M1288","v":4157227.7878337158},{"$f":"+Distribution!N1288+Transmission!N1288+Generation!N1288+Retail!N1288+Misc!N1288","v":359219.81039034342},{"$f":"+Distribution!O1288+Transmission!O1288+Generation!O1288+Retail!O1288+Misc!O1288","v":24802.397662198018},{"$f":"+Distribution!P1288+Transmission!P1288+Generation!P1288+Retail!P1288+Misc!P1288","v":17171.413516796863},{"$f":"+Distribution!Q1288+Transmission!Q1288+Generation!Q1288+Retail!Q1288+Misc!Q1288","v":3103096.8950969181},{"$f":"+Distribution!R1288+Transmission!R1288+Generation!R1288+Retail!R1288+Misc!R1288","v":24999.231247178464},{"$f":"+Distribution!S1288+Transmission!S1288+Generation!S1288+Retail!S1288+Misc!S1288","v":214765.31497129955},{"$f":"+Distribution!T1288+Transmission!T1288+Generation!T1288+Retail!T1288+Misc!T1288","v":522487.67674007366},{"$f":"+Distribution!U1288+Transmission!U1288+Generation!U1288+Retail!U1288+Misc!U1288","v":387268.10653259588},0]
[{"$f":"ROW()","v":1289}]
[{"$f":"ROW()","v":1290},null,"281","Accum Deferred Income Taxes",null,"F104D",null,{"$f":"+Distribution!H1290+Transmission!H1290+Generation!H1290+Retail!H1290+Misc!H1290","v":-2426187.8420076626},{"$f":"+Distribution!I1290+Transmission!I1290+Generation!I1290+Retail!I1290+Misc!I1290","v":-847294.23203077808},{"$f":"+Distribution!J1290+Transmission!J1290+Generation!J1290+Retail!J1290+Misc!J1290","v":-683395.3992537224},{"$f":"+Distribution!K1290+Transmission!K1290+Generation!K1290+Retail!K1290+Misc!K1290","v":-217197.67462351578},{"$f":"+Distribution!L1290+Transmission!L1290+Generation!L1290+Retail!L1290+Misc!L1290","v":-5881.3500801755372},{"$f":"+Distribution!M1290+Transmission!M1290+Generation!M1290+Retail!M1290+Misc!M1290","v":-390656.27748415299},{"$f":"+Distribution!N1290+Transmission!N1290+Generation!N1290+Retail!N1290+Misc!N1290","v":-20485.860446534949},{"$f":"+Distribution!O1290+Transmission!O1290+Generation!O1290+Retail!O1290+Misc!O1290","v":-509.02393044959416},{"$f":"+Distribution!P1290+Transmission!P1290+Generation!P1290+Retail!P1290+Misc!P1290","v":-1060.7631810988257},{"$f":"+Distribution!Q1290+Transmission!Q1290+Generation!Q1290+Retail!Q1290+Misc!Q1290","v":-153361.00425612362},{"$f":"+Distribution!R1290+Transmission!R1290+Generation!R1290+Retail!R1290+Misc!R1290","v":-1536.2561265707766},{"$f":"+Distribution!S1290+Transmission!S1290+Generation!S1290+Retail!S1290+Misc!S1290","v":-19973.172913109825},{"$f":"+Distribution!T1290+Transmission!T1290+Generation!T1290+Retail!T1290+Misc!T1290","v":-48487.052915989807},{"$f":"+Distribution!U1290+Transmission!U1290+Generation!U1290+Retail!U1290+Misc!U1290","v":-36349.77476544051},{"$f":"ROUND(SUM(I1290:U1290)-H1290,0)","v":0}]
[{"$f":"ROW()","v":1291},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1292},null,"282","Accum Deferred Income Taxes ",null,"F104D",null,{"$f":"+Distribution!H1292+Transmission!H1292+Generation!H1292+Retail!H1292+Misc!H1292","v":-1144700632.7730939},{"$f":"+Distribution!I1292+Transmission!I1292+Generation!I1292+Retail!I1292+Misc!I1292","v":-477090514.24572653},{"$f":"+Distribution!J1292+Transmission!J1292+Generation!J1292+Retail!J1292+Misc!J1292","v":-305750526.47256404},{"$f":"+Distribution!K1292+Transmission!K1292+Generation!K1292+Retail!K1292+Misc!K1292","v":-94043582.256512925},{"$f":"+Distribution!L1292+Transmission!L1292+Generation!L1292+Retail!L1292+Misc!L1292","v":-5777941.5877502067},{"$f":"+Distribution!M1292+Transmission!M1292+Generation!M1292+Retail!M1292+Misc!M1292","v":-134811779.43090647},{"$f":"+Distribution!N1292+Transmission!N1292+Generation!N1292+Retail!N1292+Misc!N1292","v":-10273726.217792891},{"$f":"+Distribution!O1292+Transmission!O1292+Generation!O1292+Retail!O1292+Misc!O1292","v":-339933.58464062662},{"$f":"+Distribution!P1292+Transmission!P1292+Generation!P1292+Retail!P1292+Misc!P1292","v":-450161.46257705911},{"$f":"+Distribution!Q1292+Transmission!Q1292+Generation!Q1292+Retail!Q1292+Misc!Q1292","v":-79249337.060209155},{"$f":"+Distribution!R1292+Transmission!R1292+Generation!R1292+Retail!R1292+Misc!R1292","v":-754323.10470845283},{"$f":"+Distribution!S1292+Transmission!S1292+Generation!S1292+Retail!S1292+Misc!S1292","v":-6903627.3437396428},{"$f":"+Distribution!T1292+Transmission!T1292+Generation!T1292+Retail!T1292+Misc!T1292","v":-16717194.268595995},{"$f":"+Distribution!U1292+Transmission!U1292+Generation!U1292+Retail!U1292+Misc!U1292","v":-12537985.737370109},0]
[{"$f":"ROW()","v":1293},null,null,null," Labor","F138D",null,{"$f":"+Distribution!H1293+Transmission!H1293+Generation!H1293+Retail!H1293+Misc!H1293","v":0},{"$f":"+Distribution!I1293+Transmission!I1293+Generation!I1293+Retail!I1293+Misc!I1293","v":0},{"$f":"+Distribution!J1293+Transmission!J1293+Generation!J1293+Retail!J1293+Misc!J1293","v":0},{"$f":"+Distribution!K1293+Transmission!K1293+Generation!K1293+Retail!K1293+Misc!K1293","v":0},{"$f":"+Distribution!L1293+Transmission!L1293+Generation!L1293+Retail!L1293+Misc!L1293","v":0},{"$f":"+Distribution!M1293+Transmission!M1293+Generation!M1293+Retail!M1293+Misc!M1293","v":0},{"$f":"+Distribution!N1293+Transmission!N1293+Generation!N1293+Retail!N1293+Misc!N1293","v":0},{"$f":"+Distribution!O1293+Transmission!O1293+Generation!O1293+Retail!O1293+Misc!O1293","v":0},{"$f":"+Distribution!P1293+Transmission!P1293+Generation!P1293+Retail!P1293+Misc!P1293","v":0},{"$f":"+Distribution!Q1293+Transmission!Q1293+Generation!Q1293+Retail!Q1293+Misc!Q1293","v":0},{"$f":"+Distribution!R1293+Transmission!R1293+Generation!R1293+Retail!R1293+Misc!R1293","v":0},{"$f":"+Distribution!S1293+Transmission!S1293+Generation!S1293+Retail!S1293+Misc!S1293","v":0},{"$f":"+Distribution!T1293+Transmission!T1293+Generation!T1293+Retail!T1293+Misc!T1293","v":0},{"$f":"+Distribution!U1293+Transmission!U1293+Generation!U1293+Retail!U1293+Misc!U1293","v":0},0]
[{"$f":"ROW()","v":1294},null,null,null,"Total Accum Deferred Income Taxes ","F42",null,{"$f":"+Distribution!H1294+Transmission!H1294+Generation!H1294+Retail!H1294+Misc!H1294","v":-1144700632.7730939},{"$f":"+Distribution!I1294+Transmission!I1294+Generation!I1294+Retail!I1294+Misc!I1294","v":-477090514.24572653},{"$f":"+Distribution!J1294+Transmission!J1294+Generation!J1294+Retail!J1294+Misc!J1294","v":-305750526.47256404},{"$f":"+Distribution!K1294+Transmission!K1294+Generation!K1294+Retail!K1294+Misc!K1294","v":-94043582.256512925},{"$f":"+Distribution!L1294+Transmission!L1294+Generation!L1294+Retail!L1294+Misc!L1294","v":-5777941.5877502067},{"$f":"+Distribution!M1294+Transmission!M1294+Generation!M1294+Retail!M1294+Misc!M1294","v":-134811779.43090647},{"$f":"+Distribution!N1294+Transmission!N1294+Generation!N1294+Retail!N1294+Misc!N1294","v":-10273726.217792891},{"$f":"+Distribution!O1294+Transmission!O1294+Generation!O1294+Retail!O1294+Misc!O1294","v":-339933.58464062662},{"$f":"+Distribution!P1294+Transmission!P1294+Generation!P1294+Retail!P1294+Misc!P1294","v":-450161.46257705911},{"$f":"+Distribution!Q1294+Transmission!Q1294+Generation!Q1294+Retail!Q1294+Misc!Q1294","v":-79249337.060209155},{"$f":"+Distribution!R1294+Transmission!R1294+Generation!R1294+Retail!R1294+Misc!R1294","v":-754323.10470845283},{"$f":"+Distribution!S1294+Transmission!S1294+Generation!S1294+Retail!S1294+Misc!S1294","v":-6903627.3437396428},{"$f":"+Distribution!T1294+Transmission!T1294+Generation!T1294+Retail!T1294+Misc!T1294","v":-16717194.268595995},{"$f":"+Distribution!U1294+Transmission!U1294+Generation!U1294+Retail!U1294+Misc!U1294","v":-12537985.737370109},0]
[{"$f":"ROW()","v":1295}]
[]
[{"$f":"ROW()","v":1297},null,"283","Accum Deferred Income Taxes ",null,"F104D",null,{"$f":"+Distribution!H1297+Transmission!H1297+Generation!H1297+Retail!H1297+Misc!H1297","v":-13368206.193672208},{"$f":"+Distribution!I1297+Transmission!I1297+Generation!I1297+Retail!I1297+Misc!I1297","v":-5156566.5906940224},{"$f":"+Distribution!J1297+Transmission!J1297+Generation!J1297+Retail!J1297+Misc!J1297","v":-3665563.0942541426},{"$f":"+Distribution!K1297+Transmission!K1297+Generation!K1297+Retail!K1297+Misc!K1297","v":-1145594.5652698302},{"$f":"+Distribution!L1297+Transmission!L1297+Generation!L1297+Retail!L1297+Misc!L1297","v":-51552.710636135773},{"$f":"+Distribution!M1297+Transmission!M1297+Generation!M1297+Retail!M1297+Misc!M1297","v":-1830027.7699011285},{"$f":"+Distribution!N1297+Transmission!N1297+Generation!N1297+Retail!N1297+Misc!N1297","v":-117006.43257790814},{"$f":"+Distribution!O1297+Transmission!O1297+Generation!O1297+Retail!O1297+Misc!O1297","v":-3422.5460921037165},{"$f":"+Distribution!P1297+Transmission!P1297+Generation!P1297+Retail!P1297+Misc!P1297","v":-5553.139104584181},{"$f":"+Distribution!Q1297+Transmission!Q1297+Generation!Q1297+Retail!Q1297+Misc!Q1297","v":-889368.0840154161},{"$f":"+Distribution!R1297+Transmission!R1297+Generation!R1297+Retail!R1297+Misc!R1297","v":-8662.3309653514953},{"$f":"+Distribution!S1297+Transmission!S1297+Generation!S1297+Retail!S1297+Misc!S1297","v":-94376.314426991332},{"$f":"+Distribution!T1297+Transmission!T1297+Generation!T1297+Retail!T1297+Misc!T1297","v":-229799.51387364333},{"$f":"+Distribution!U1297+Transmission!U1297+Generation!U1297+Retail!U1297+Misc!U1297","v":-170713.10186095006},{"$f":"ROUND(SUM(I1297:U1297)-H1297,0)","v":0}]
[{"$f":"ROW()","v":1298},null,null,null," Labor","F138D",null,{"$f":"+Distribution!H1298+Transmission!H1298+Generation!H1298+Retail!H1298+Misc!H1298","v":-684644.16090214206},{"$f":"+Distribution!I1298+Transmission!I1298+Generation!I1298+Retail!I1298+Misc!I1298","v":-346490.41816203197},{"$f":"+Distribution!J1298+Transmission!J1298+Generation!J1298+Retail!J1298+Misc!J1298","v":-155100.14931809294},{"$f":"+Distribution!K1298+Transmission!K1298+Generation!K1298+Retail!K1298+Misc!K1298","v":-46435.857617727932},{"$f":"+Distribution!L1298+Transmission!L1298+Generation!L1298+Retail!L1298+Misc!L1298","v":-9920.7918932174489},{"$f":"+Distribution!M1298+Transmission!M1298+Generation!M1298+Retail!M1298+Misc!M1298","v":-54636.498460431758},{"$f":"+Distribution!N1298+Transmission!N1298+Generation!N1298+Retail!N1298+Misc!N1298","v":-4926.9580180484281},{"$f":"+Distribution!O1298+Transmission!O1298+Generation!O1298+Retail!O1298+Misc!O1298","v":-441.42229201102634},{"$f":"+Distribution!P1298+Transmission!P1298+Generation!P1298+Retail!P1298+Misc!P1298","v":-235.27120207050268},{"$f":"+Distribution!Q1298+Transmission!Q1298+Generation!Q1298+Retail!Q1298+Misc!Q1298","v":-51656.166362390475},{"$f":"+Distribution!R1298+Transmission!R1298+Generation!R1298+Retail!R1298+Misc!R1298","v":-362.89533989713641},{"$f":"+Distribution!S1298+Transmission!S1298+Generation!S1298+Retail!S1298+Misc!S1298","v":-2793.8765389218343},{"$f":"+Distribution!T1298+Transmission!T1298+Generation!T1298+Retail!T1298+Misc!T1298","v":-6641.7517633245352},{"$f":"+Distribution!U1298+Transmission!U1298+Generation!U1298+Retail!U1298+Misc!U1298","v":-5002.1039339762328},{"$f":"ROUND(SUM(I1298:U1298)-H1298,0)","v":0}]
[{"$f":"ROW()","v":1299},null,null,null,"Customer - System","F42",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},{"$f":"+Distribution!T1299+Transmission!T1299+Generation!T1299+Retail!T1299+Misc!T1299","v":0},{"$f":"+Distribution!U1299+Transmission!U1299+Generation!U1299+Retail!U1299+Misc!U1299","v":0},{"$f":"ROUND(SUM(I1299:U1299)-H1299,0)","v":0}]
[{"$f":"ROW()","v":1300},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1300+Transmission!H1300+Generation!H1300+Retail!H1300+Misc!H1300","v":0},{"$f":"+Distribution!I1300+Transmission!I1300+Generation!I1300+Retail!I1300+Misc!I1300","v":0},{"$f":"+Distribution!J1300+Transmission!J1300+Generation!J1300+Retail!J1300+Misc!J1300","v":0},{"$f":"+Distribution!K1300+Transmission!K1300+Generation!K1300+Retail!K1300+Misc!K1300","v":0},{"$f":"+Distribution!L1300+Transmission!L1300+Generation!L1300+Retail!L1300+Misc!L1300","v":0},{"$f":"+Distribution!M1300+Transmission!M1300+Generation!M1300+Retail!M1300+Misc!M1300","v":0},{"$f":"+Distribution!N1300+Transmission!N1300+Generation!N1300+Retail!N1300+Misc!N1300","v":0},{"$f":"+Distribution!O1300+Transmission!O1300+Generation!O1300+Retail!O1300+Misc!O1300","v":0},{"$f":"+Distribution!P1300+Transmission!P1300+Generation!P1300+Retail!P1300+Misc!P1300","v":0},{"$f":"+Distribution!Q1300+Transmission!Q1300+Generation!Q1300+Retail!Q1300+Misc!Q1300","v":0},{"$f":"+Distribution!R1300+Transmission!R1300+Generation!R1300+Retail!R1300+Misc!R1300","v":0},{"$f":"+Distribution!S1300+Transmission!S1300+Generation!S1300+Retail!S1300+Misc!S1300","v":0},{"$f":"+Distribution!T1300+Transmission!T1300+Generation!T1300+Retail!T1300+Misc!T1300","v":0},{"$f":"+Distribution!U1300+Transmission!U1300+Generation!U1300+Retail!U1300+Misc!U1300","v":0},{"$f":"ROUND(SUM(I1300:U1300)-H1300,0)","v":0}]
[{"$f":"ROW()","v":1301},null,null,null,"Total Accum Deferred Income Taxes ",null,null,{"$f":"+Distribution!H1301+Transmission!H1301+Generation!H1301+Retail!H1301+Misc!H1301","v":-14052850.354574349},{"$f":"+Distribution!I1301+Transmission!I1301+Generation!I1301+Retail!I1301+Misc!I1301","v":-5503057.0088560544},{"$f":"+Distribution!J1301+Transmission!J1301+Generation!J1301+Retail!J1301+Misc!J1301","v":-3820663.2435722356},{"$f":"+Distribution!K1301+Transmission!K1301+Generation!K1301+Retail!K1301+Misc!K1301","v":-1192030.4228875579},{"$f":"+Distribution!L1301+Transmission!L1301+Generation!L1301+Retail!L1301+Misc!L1301","v":-61473.502529353224},{"$f":"+Distribution!M1301+Transmission!M1301+Generation!M1301+Retail!M1301+Misc!M1301","v":-1884664.2683615601},{"$f":"+Distribution!N1301+Transmission!N1301+Generation!N1301+Retail!N1301+Misc!N1301","v":-121933.39059595656},{"$f":"+Distribution!O1301+Transmission!O1301+Generation!O1301+Retail!O1301+Misc!O1301","v":-3863.968384114743},{"$f":"+Distribution!P1301+Transmission!P1301+Generation!P1301+Retail!P1301+Misc!P1301","v":-5788.4103066546832},{"$f":"+Distribution!Q1301+Transmission!Q1301+Generation!Q1301+Retail!Q1301+Misc!Q1301","v":-941024.2503778066},{"$f":"+Distribution!R1301+Transmission!R1301+Generation!R1301+Retail!R1301+Misc!R1301","v":-9025.2263052486323},{"$f":"+Distribution!S1301+Transmission!S1301+Generation!S1301+Retail!S1301+Misc!S1301","v":-97170.190965913163},{"$f":"+Distribution!T1301+Transmission!T1301+Generation!T1301+Retail!T1301+Misc!T1301","v":-236441.26563696787},{"$f":"+Distribution!U1301+Transmission!U1301+Generation!U1301+Retail!U1301+Misc!U1301","v":-175715.2057949263},{"$f":"ROUND(SUM(I1301:U1301)-H1301,0)","v":0}]
[{"$f":"ROW()","v":1302}]
[{"$f":"ROW()","v":1303},null,"255","Accum Investment Tax Credit",null,"F104D",null,{"$f":"+Distribution!H1303+Transmission!H1303+Generation!H1303+Retail!H1303+Misc!H1303","v":-141518.98089000004},{"$f":"+Distribution!I1303+Transmission!I1303+Generation!I1303+Retail!I1303+Misc!I1303","v":-59554.600857463549},{"$f":"+Distribution!J1303+Transmission!J1303+Generation!J1303+Retail!J1303+Misc!J1303","v":-37809.616506652863},{"$f":"+Distribution!K1303+Transmission!K1303+Generation!K1303+Retail!K1303+Misc!K1303","v":-11592.449885945418},{"$f":"+Distribution!L1303+Transmission!L1303+Generation!L1303+Retail!L1303+Misc!L1303","v":-746.79236472731623},{"$f":"+Distribution!M1303+Transmission!M1303+Generation!M1303+Retail!M1303+Misc!M1303","v":-16145.663670762355},{"$f":"+Distribution!N1303+Transmission!N1303+Generation!N1303+Retail!N1303+Misc!N1303","v":-1282.6724412012852},{"$f":"+Distribution!O1303+Transmission!O1303+Generation!O1303+Retail!O1303+Misc!O1303","v":-41.302599378472223},{"$f":"+Distribution!P1303+Transmission!P1303+Generation!P1303+Retail!P1303+Misc!P1303","v":-54.922602958568064},{"$f":"+Distribution!Q1303+Transmission!Q1303+Generation!Q1303+Retail!Q1303+Misc!Q1303","v":-9866.7880104118994},{"$f":"+Distribution!R1303+Transmission!R1303+Generation!R1303+Retail!R1303+Misc!R1303","v":-94.204289253247083},{"$f":"+Distribution!S1303+Transmission!S1303+Generation!S1303+Retail!S1303+Misc!S1303","v":-826.92419022423258},{"$f":"+Distribution!T1303+Transmission!T1303+Generation!T1303+Retail!T1303+Misc!T1303","v":-2001.5100876214274},{"$f":"+Distribution!U1303+Transmission!U1303+Generation!U1303+Retail!U1303+Misc!U1303","v":-1501.5333833993996},{"$f":"ROUND(SUM(I1303:U1303)-H1303,0)","v":0}]
[{"$f":"ROW()","v":1304},null,"TOTAL RATE BASE DEDUCTIONS",null,null,null,null,{"$f":"+Distribution!H1304+Transmission!H1304+Generation!H1304+Retail!H1304+Misc!H1304","v":-1165130596.7017322},{"$f":"+Distribution!I1304+Transmission!I1304+Generation!I1304+Retail!I1304+Misc!I1304","v":-477191724.1044243},{"$f":"+Distribution!J1304+Transmission!J1304+Generation!J1304+Retail!J1304+Misc!J1304","v":-307411134.07357335},{"$f":"+Distribution!K1304+Transmission!K1304+Generation!K1304+Retail!K1304+Misc!K1304","v":-95776795.075646624},{"$f":"+Distribution!L1304+Transmission!L1304+Generation!L1304+Retail!L1304+Misc!L1304","v":-6302007.002761296},{"$f":"+Distribution!M1304+Transmission!M1304+Generation!M1304+Retail!M1304+Misc!M1304","v":-144898454.47991776},{"$f":"+Distribution!N1304+Transmission!N1304+Generation!N1304+Retail!N1304+Misc!N1304","v":-10392466.437636649},{"$f":"+Distribution!O1304+Transmission!O1304+Generation!O1304+Retail!O1304+Misc!O1304","v":-348658.11830334552},{"$f":"+Distribution!P1304+Transmission!P1304+Generation!P1304+Retail!P1304+Misc!P1304","v":-499517.00043786701},{"$f":"+Distribution!Q1304+Transmission!Q1304+Generation!Q1304+Retail!Q1304+Misc!Q1304","v":-84005556.354269445},{"$f":"+Distribution!R1304+Transmission!R1304+Generation!R1304+Retail!R1304+Misc!R1304","v":-755352.92232245521},{"$f":"+Distribution!S1304+Transmission!S1304+Generation!S1304+Retail!S1304+Misc!S1304","v":-6977116.9201365337},{"$f":"+Distribution!T1304+Transmission!T1304+Generation!T1304+Retail!T1304+Misc!T1304","v":-17896275.596439622},{"$f":"+Distribution!U1304+Transmission!U1304+Generation!U1304+Retail!U1304+Misc!U1304","v":-12675538.615863048},{"$f":"ROUND(SUM(I1304:U1304)-H1304,0)","v":0}]
[{"$f":"ROW()","v":1305}]
[{"$f":"ROW()","v":1306}]
[{"$f":"ROW()","v":1307}]
[{"$f":"ROW()","v":1308}]
[{"$f":"ROW()","v":1309},null,"108SP","Steam Prod Accumulated Depr",null,"F10",null,{"$f":"+Distribution!H1309+Transmission!H1309+Generation!H1309+Retail!H1309+Misc!H1309","v":-972083829.78841233},{"$f":"+Distribution!I1309+Transmission!I1309+Generation!I1309+Retail!I1309+Misc!I1309","v":-341582759.77487481},{"$f":"+Distribution!J1309+Transmission!J1309+Generation!J1309+Retail!J1309+Misc!J1309","v":-274867511.20793676},{"$f":"+Distribution!K1309+Transmission!K1309+Generation!K1309+Retail!K1309+Misc!K1309","v":-87198867.377233803},{"$f":"+Distribution!L1309+Transmission!L1309+Generation!L1309+Retail!L1309+Misc!L1309","v":-2313500.5439998265},{"$f":"+Distribution!M1309+Transmission!M1309+Generation!M1309+Retail!M1309+Misc!M1309","v":-153841368.1392943},{"$f":"+Distribution!N1309+Transmission!N1309+Generation!N1309+Retail!N1309+Misc!N1309","v":-8195090.2819883442},{"$f":"+Distribution!O1309+Transmission!O1309+Generation!O1309+Retail!O1309+Misc!O1309","v":-203064.91904894094},{"$f":"+Distribution!P1309+Transmission!P1309+Generation!P1309+Retail!P1309+Misc!P1309","v":-417903.62428795401},{"$f":"+Distribution!Q1309+Transmission!Q1309+Generation!Q1309+Retail!Q1309+Misc!Q1309","v":-61651859.276009709},{"$f":"+Distribution!R1309+Transmission!R1309+Generation!R1309+Retail!R1309+Misc!R1309","v":-619195.62651674077},{"$f":"+Distribution!S1309+Transmission!S1309+Generation!S1309+Retail!S1309+Misc!S1309","v":-7938889.8110029371},{"$f":"+Distribution!T1309+Transmission!T1309+Generation!T1309+Retail!T1309+Misc!T1309","v":-19006694.985655781},{"$f":"+Distribution!U1309+Transmission!U1309+Generation!U1309+Retail!U1309+Misc!U1309","v":-14247124.220562344},{"$f":"ROUND(SUM(I1309:U1309)-H1309,0)","v":0}]
[{"$f":"ROW()","v":1310},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1310+Transmission!H1310+Generation!H1310+Retail!H1310+Misc!H1310","v":-66242324.322715804},{"$f":"+Distribution!I1310+Transmission!I1310+Generation!I1310+Retail!I1310+Misc!I1310","v":-23277041.817453865},{"$f":"+Distribution!J1310+Transmission!J1310+Generation!J1310+Retail!J1310+Misc!J1310","v":-18730753.732604589},{"$f":"+Distribution!K1310+Transmission!K1310+Generation!K1310+Retail!K1310+Misc!K1310","v":-5942137.3716642186},{"$f":"+Distribution!L1310+Transmission!L1310+Generation!L1310+Retail!L1310+Misc!L1310","v":-157652.71333622874},{"$f":"+Distribution!M1310+Transmission!M1310+Generation!M1310+Retail!M1310+Misc!M1310","v":-10483468.081915963},{"$f":"+Distribution!N1310+Transmission!N1310+Generation!N1310+Retail!N1310+Misc!N1310","v":-558451.65990629618},{"$f":"+Distribution!O1310+Transmission!O1310+Generation!O1310+Retail!O1310+Misc!O1310","v":-13837.790336594613},{"$f":"+Distribution!P1310+Transmission!P1310+Generation!P1310+Retail!P1310+Misc!P1310","v":-28477.901357279643},{"$f":"+Distribution!Q1310+Transmission!Q1310+Generation!Q1310+Retail!Q1310+Misc!Q1310","v":-4201245.1314500328},{"$f":"+Distribution!R1310+Transmission!R1310+Generation!R1310+Retail!R1310+Misc!R1310","v":-42194.876875852431},{"$f":"+Distribution!S1310+Transmission!S1310+Generation!S1310+Retail!S1310+Misc!S1310","v":-540992.96532607474},{"$f":"+Distribution!T1310+Transmission!T1310+Generation!T1310+Retail!T1310+Misc!T1310","v":-1295204.8115200063},{"$f":"+Distribution!U1310+Transmission!U1310+Generation!U1310+Retail!U1310+Misc!U1310","v":-970865.46896879619},{"$f":"ROUND(SUM(I1310:U1310)-H1310,0)","v":0}]
[{"$f":"ROW()","v":1311},null,null,null,"Total Steam Prod Accumulated Depr",null,null,{"$f":"+Distribution!H1311+Transmission!H1311+Generation!H1311+Retail!H1311+Misc!H1311","v":-1038326154.1111281},{"$f":"+Distribution!I1311+Transmission!I1311+Generation!I1311+Retail!I1311+Misc!I1311","v":-364859801.59232867},{"$f":"+Distribution!J1311+Transmission!J1311+Generation!J1311+Retail!J1311+Misc!J1311","v":-293598264.94054133},{"$f":"+Distribution!K1311+Transmission!K1311+Generation!K1311+Retail!K1311+Misc!K1311","v":-93141004.748898029},{"$f":"+Distribution!L1311+Transmission!L1311+Generation!L1311+Retail!L1311+Misc!L1311","v":-2471153.2573360554},{"$f":"+Distribution!M1311+Transmission!M1311+Generation!M1311+Retail!M1311+Misc!M1311","v":-164324836.22121027},{"$f":"+Distribution!N1311+Transmission!N1311+Generation!N1311+Retail!N1311+Misc!N1311","v":-8753541.9418946411},{"$f":"+Distribution!O1311+Transmission!O1311+Generation!O1311+Retail!O1311+Misc!O1311","v":-216902.70938553556},{"$f":"+Distribution!P1311+Transmission!P1311+Generation!P1311+Retail!P1311+Misc!P1311","v":-446381.52564523363},{"$f":"+Distribution!Q1311+Transmission!Q1311+Generation!Q1311+Retail!Q1311+Misc!Q1311","v":-65853104.407459743},{"$f":"+Distribution!R1311+Transmission!R1311+Generation!R1311+Retail!R1311+Misc!R1311","v":-661390.50339259324},{"$f":"+Distribution!S1311+Transmission!S1311+Generation!S1311+Retail!S1311+Misc!S1311","v":-8479882.7763290126},{"$f":"+Distribution!T1311+Transmission!T1311+Generation!T1311+Retail!T1311+Misc!T1311","v":-20301899.797175787},{"$f":"+Distribution!U1311+Transmission!U1311+Generation!U1311+Retail!U1311+Misc!U1311","v":-15217989.68953114},{"$f":"ROUND(SUM(I1311:U1311)-H1311,0)","v":0}]
[{"$f":"ROW()","v":1312}]
[{"$f":"ROW()","v":1313},null,"108NP","Nuclear Prod Accumulated Depr",null,"F10",null,{"$f":"+Distribution!H1313+Transmission!H1313+Generation!H1313+Retail!H1313+Misc!H1313","v":0},{"$f":"+Distribution!I1313+Transmission!I1313+Generation!I1313+Retail!I1313+Misc!I1313","v":0},{"$f":"+Distribution!J1313+Transmission!J1313+Generation!J1313+Retail!J1313+Misc!J1313","v":0},{"$f":"+Distribution!K1313+Transmission!K1313+Generation!K1313+Retail!K1313+Misc!K1313","v":0},{"$f":"+Distribution!L1313+Transmission!L1313+Generation!L1313+Retail!L1313+Misc!L1313","v":0},{"$f":"+Distribution!M1313+Transmission!M1313+Generation!M1313+Retail!M1313+Misc!M1313","v":0},{"$f":"+Distribution!N1313+Transmission!N1313+Generation!N1313+Retail!N1313+Misc!N1313","v":0},{"$f":"+Distribution!O1313+Transmission!O1313+Generation!O1313+Retail!O1313+Misc!O1313","v":0},{"$f":"+Distribution!P1313+Transmission!P1313+Generation!P1313+Retail!P1313+Misc!P1313","v":0},{"$f":"+Distribution!Q1313+Transmission!Q1313+Generation!Q1313+Retail!Q1313+Misc!Q1313","v":0},{"$f":"+Distribution!R1313+Transmission!R1313+Generation!R1313+Retail!R1313+Misc!R1313","v":0},{"$f":"+Distribution!S1313+Transmission!S1313+Generation!S1313+Retail!S1313+Misc!S1313","v":0},{"$f":"+Distribution!T1313+Transmission!T1313+Generation!T1313+Retail!T1313+Misc!T1313","v":0},{"$f":"+Distribution!U1313+Transmission!U1313+Generation!U1313+Retail!U1313+Misc!U1313","v":0},{"$f":"ROUND(SUM(I1313:U1313)-H1313,0)","v":0}]
[{"$f":"ROW()","v":1314}]
[{"$f":"ROW()","v":1315},null,"108HP","Hydraulic Prod Accum Depr",null,"F10",null,{"$f":"+Distribution!H1315+Transmission!H1315+Generation!H1315+Retail!H1315+Misc!H1315","v":-107943442.56896141},{"$f":"+Distribution!I1315+Transmission!I1315+Generation!I1315+Retail!I1315+Misc!I1315","v":-37930493.114294648},{"$f":"+Distribution!J1315+Transmission!J1315+Generation!J1315+Retail!J1315+Misc!J1315","v":-30522208.580103017},{"$f":"+Distribution!K1315+Transmission!K1315+Generation!K1315+Retail!K1315+Misc!K1315","v":-9682854.1370364036},{"$f":"+Distribution!L1315+Transmission!L1315+Generation!L1315+Retail!L1315+Misc!L1315","v":-256898.84498836164},{"$f":"+Distribution!M1315+Transmission!M1315+Generation!M1315+Retail!M1315+Misc!M1315","v":-17083060.511446763},{"$f":"+Distribution!N1315+Transmission!N1315+Generation!N1315+Retail!N1315+Misc!N1315","v":-910010.25847103074},{"$f":"+Distribution!O1315+Transmission!O1315+Generation!O1315+Retail!O1315+Misc!O1315","v":-22549.008383259748},{"$f":"+Distribution!P1315+Transmission!P1315+Generation!P1315+Retail!P1315+Misc!P1315","v":-46405.417398524572},{"$f":"+Distribution!Q1315+Transmission!Q1315+Generation!Q1315+Retail!Q1315+Misc!Q1315","v":-6846028.8373258719},{"$f":"+Distribution!R1315+Transmission!R1315+Generation!R1315+Retail!R1315+Misc!R1315","v":-68757.555163128403},{"$f":"+Distribution!S1315+Transmission!S1315+Generation!S1315+Retail!S1315+Misc!S1315","v":-881560.90052628063},{"$f":"+Distribution!T1315+Transmission!T1315+Generation!T1315+Retail!T1315+Misc!T1315","v":-2110567.0372651624},{"$f":"+Distribution!U1315+Transmission!U1315+Generation!U1315+Retail!U1315+Misc!U1315","v":-1582048.3665589546},{"$f":"ROUND(SUM(I1315:U1315)-H1315,0)","v":0}]
[{"$f":"ROW()","v":1316}]
[{"$f":"ROW()","v":1317},null,"108OP","Other Production  - Accum Depr",null,"F10",null,{"$f":"+Distribution!H1317+Transmission!H1317+Generation!H1317+Retail!H1317+Misc!H1317","v":-133515937.84649847},{"$f":"+Distribution!I1317+Transmission!I1317+Generation!I1317+Retail!I1317+Misc!I1317","v":-46916470.705478713},{"$f":"+Distribution!J1317+Transmission!J1317+Generation!J1317+Retail!J1317+Misc!J1317","v":-37753115.95343449},{"$f":"+Distribution!K1317+Transmission!K1317+Generation!K1317+Retail!K1317+Misc!K1317","v":-11976784.512049697},{"$f":"+Distribution!L1317+Transmission!L1317+Generation!L1317+Retail!L1317+Misc!L1317","v":-317759.83240844088},{"$f":"+Distribution!M1317+Transmission!M1317+Generation!M1317+Retail!M1317+Misc!M1317","v":-21130147.336343601},{"$f":"+Distribution!N1317+Transmission!N1317+Generation!N1317+Retail!N1317+Misc!N1317","v":-1125597.5371738896},{"$f":"+Distribution!O1317+Transmission!O1317+Generation!O1317+Retail!O1317+Misc!O1317","v":-27891.013387645831},{"$f":"+Distribution!P1317+Transmission!P1317+Generation!P1317+Retail!P1317+Misc!P1317","v":-57399.159019445753},{"$f":"+Distribution!Q1317+Transmission!Q1317+Generation!Q1317+Retail!Q1317+Misc!Q1317","v":-8467897.0670754649},{"$f":"+Distribution!R1317+Transmission!R1317+Generation!R1317+Retail!R1317+Misc!R1317","v":-85046.661873624282},{"$f":"+Distribution!S1317+Transmission!S1317+Generation!S1317+Retail!S1317+Misc!S1317","v":-1090408.3434931585},{"$f":"+Distribution!T1317+Transmission!T1317+Generation!T1317+Retail!T1317+Misc!T1317","v":-2610573.9326252723},{"$f":"+Distribution!U1317+Transmission!U1317+Generation!U1317+Retail!U1317+Misc!U1317","v":-1956845.7921350151},{"$f":"ROUND(SUM(I1317:U1317)-H1317,0)","v":0}]
[{"$f":"ROW()","v":1318},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1318+Transmission!H1318+Generation!H1318+Retail!H1318+Misc!H1318","v":-8350574.4137215428},{"$f":"+Distribution!I1318+Transmission!I1318+Generation!I1318+Retail!I1318+Misc!I1318","v":-2934327.4381648023},{"$f":"+Distribution!J1318+Transmission!J1318+Generation!J1318+Retail!J1318+Misc!J1318","v":-2361217.7632415928},{"$f":"+Distribution!K1318+Transmission!K1318+Generation!K1318+Retail!K1318+Misc!K1318","v":-749071.84803631704},{"$f":"+Distribution!L1318+Transmission!L1318+Generation!L1318+Retail!L1318+Misc!L1318","v":-19873.86052194787},{"$f":"+Distribution!M1318+Transmission!M1318+Generation!M1318+Retail!M1318+Misc!M1318","v":-1321556.5913029667},{"$f":"+Distribution!N1318+Transmission!N1318+Generation!N1318+Retail!N1318+Misc!N1318","v":-70398.981167915816},{"$f":"+Distribution!O1318+Transmission!O1318+Generation!O1318+Retail!O1318+Misc!O1318","v":-1744.4058479026621},{"$f":"+Distribution!P1318+Transmission!P1318+Generation!P1318+Retail!P1318+Misc!P1318","v":-3589.9530528556152},{"$f":"+Distribution!Q1318+Transmission!Q1318+Generation!Q1318+Retail!Q1318+Misc!Q1318","v":-529613.21117816295},{"$f":"+Distribution!R1318+Transmission!R1318+Generation!R1318+Retail!R1318+Misc!R1318","v":-5319.1288625842462},{"$f":"+Distribution!S1318+Transmission!S1318+Generation!S1318+Retail!S1318+Misc!S1318","v":-68198.12046821689},{"$f":"+Distribution!T1318+Transmission!T1318+Generation!T1318+Retail!T1318+Misc!T1318","v":-163274.82874720142},{"$f":"+Distribution!U1318+Transmission!U1318+Generation!U1318+Retail!U1318+Misc!U1318","v":-122388.28312907564},{"$f":"ROUND(SUM(I1318:U1318)-H1318,0)","v":0}]
[{"$f":"ROW()","v":1319},null,null,null,"Total Other Production - Accum Depr",null,null,{"$f":"+Distribution!H1319+Transmission!H1319+Generation!H1319+Retail!H1319+Misc!H1319","v":-141866512.26022002},{"$f":"+Distribution!I1319+Transmission!I1319+Generation!I1319+Retail!I1319+Misc!I1319","v":-49850798.143643513},{"$f":"+Distribution!J1319+Transmission!J1319+Generation!J1319+Retail!J1319+Misc!J1319","v":-40114333.716676086},{"$f":"+Distribution!K1319+Transmission!K1319+Generation!K1319+Retail!K1319+Misc!K1319","v":-12725856.360086014},{"$f":"+Distribution!L1319+Transmission!L1319+Generation!L1319+Retail!L1319+Misc!L1319","v":-337633.69293038873},{"$f":"+Distribution!M1319+Transmission!M1319+Generation!M1319+Retail!M1319+Misc!M1319","v":-22451703.92764657},{"$f":"+Distribution!N1319+Transmission!N1319+Generation!N1319+Retail!N1319+Misc!N1319","v":-1195996.5183418053},{"$f":"+Distribution!O1319+Transmission!O1319+Generation!O1319+Retail!O1319+Misc!O1319","v":-29635.419235548492},{"$f":"+Distribution!P1319+Transmission!P1319+Generation!P1319+Retail!P1319+Misc!P1319","v":-60989.112072301366},{"$f":"+Distribution!Q1319+Transmission!Q1319+Generation!Q1319+Retail!Q1319+Misc!Q1319","v":-8997510.2782536279},{"$f":"+Distribution!R1319+Transmission!R1319+Generation!R1319+Retail!R1319+Misc!R1319","v":-90365.790736208524},{"$f":"+Distribution!S1319+Transmission!S1319+Generation!S1319+Retail!S1319+Misc!S1319","v":-1158606.4639613754},{"$f":"+Distribution!T1319+Transmission!T1319+Generation!T1319+Retail!T1319+Misc!T1319","v":-2773848.7613724736},{"$f":"+Distribution!U1319+Transmission!U1319+Generation!U1319+Retail!U1319+Misc!U1319","v":-2079234.0752640907},{"$f":"ROUND(SUM(I1319:U1319)-H1319,0)","v":0}]
[{"$f":"ROW()","v":1320}]
[{"$f":"ROW()","v":1321},null,"108EP","Experimental Plant - Accum Depr",null,"F10",null,{"$f":"+Distribution!H1321+Transmission!H1321+Generation!H1321+Retail!H1321+Misc!H1321","v":0},{"$f":"+Distribution!I1321+Transmission!I1321+Generation!I1321+Retail!I1321+Misc!I1321","v":0},{"$f":"+Distribution!J1321+Transmission!J1321+Generation!J1321+Retail!J1321+Misc!J1321","v":0},{"$f":"+Distribution!K1321+Transmission!K1321+Generation!K1321+Retail!K1321+Misc!K1321","v":0},{"$f":"+Distribution!L1321+Transmission!L1321+Generation!L1321+Retail!L1321+Misc!L1321","v":0},{"$f":"+Distribution!M1321+Transmission!M1321+Generation!M1321+Retail!M1321+Misc!M1321","v":0},{"$f":"+Distribution!N1321+Transmission!N1321+Generation!N1321+Retail!N1321+Misc!N1321","v":0},{"$f":"+Distribution!O1321+Transmission!O1321+Generation!O1321+Retail!O1321+Misc!O1321","v":0},{"$f":"+Distribution!P1321+Transmission!P1321+Generation!P1321+Retail!P1321+Misc!P1321","v":0},{"$f":"+Distribution!Q1321+Transmission!Q1321+Generation!Q1321+Retail!Q1321+Misc!Q1321","v":0},{"$f":"+Distribution!R1321+Transmission!R1321+Generation!R1321+Retail!R1321+Misc!R1321","v":0},{"$f":"+Distribution!S1321+Transmission!S1321+Generation!S1321+Retail!S1321+Misc!S1321","v":0},{"$f":"+Distribution!T1321+Transmission!T1321+Generation!T1321+Retail!T1321+Misc!T1321","v":0},{"$f":"+Distribution!U1321+Transmission!U1321+Generation!U1321+Retail!U1321+Misc!U1321","v":0},{"$f":"ROUND(SUM(I1321:U1321)-H1321,0)","v":0}]
[{"$f":"ROW()","v":1322}]
[{"$f":"ROW()","v":1323}]
[{"$f":"ROW()","v":1324}]
[{"$f":"ROW()","v":1325},null,"TOTAL PRODUCTION PLANT DEPRECIATION",null,null,null,null,{"$f":"+Distribution!H1325+Transmission!H1325+Generation!H1325+Retail!H1325+Misc!H1325","v":-1288136108.9403095},{"$f":"+Distribution!I1325+Transmission!I1325+Generation!I1325+Retail!I1325+Misc!I1325","v":-452641092.85026681},{"$f":"+Distribution!J1325+Transmission!J1325+Generation!J1325+Retail!J1325+Misc!J1325","v":-364234807.23732042},{"$f":"+Distribution!K1325+Transmission!K1325+Generation!K1325+Retail!K1325+Misc!K1325","v":-115549715.24602044},{"$f":"+Distribution!L1325+Transmission!L1325+Generation!L1325+Retail!L1325+Misc!L1325","v":-3065685.7952548056},{"$f":"+Distribution!M1325+Transmission!M1325+Generation!M1325+Retail!M1325+Misc!M1325","v":-203859600.66030362},{"$f":"+Distribution!N1325+Transmission!N1325+Generation!N1325+Retail!N1325+Misc!N1325","v":-10859548.718707478},{"$f":"+Distribution!O1325+Transmission!O1325+Generation!O1325+Retail!O1325+Misc!O1325","v":-269087.13700434379},{"$f":"+Distribution!P1325+Transmission!P1325+Generation!P1325+Retail!P1325+Misc!P1325","v":-553776.05511605961},{"$f":"+Distribution!Q1325+Transmission!Q1325+Generation!Q1325+Retail!Q1325+Misc!Q1325","v":-81696643.523039252},{"$f":"+Distribution!R1325+Transmission!R1325+Generation!R1325+Retail!R1325+Misc!R1325","v":-820513.84929193021},{"$f":"+Distribution!S1325+Transmission!S1325+Generation!S1325+Retail!S1325+Misc!S1325","v":-10520050.14081667},{"$f":"+Distribution!T1325+Transmission!T1325+Generation!T1325+Retail!T1325+Misc!T1325","v":-25186315.595813423},{"$f":"+Distribution!U1325+Transmission!U1325+Generation!U1325+Retail!U1325+Misc!U1325","v":-18879272.131354183},{"$f":"ROUND(SUM(I1325:U1325)-H1325,0)","v":0}]
[{"$f":"ROW()","v":1326}]
[{"$f":"ROW()","v":1327}]
[{"$f":"ROW()","v":1328}]
[{"$f":"ROW()","v":1329}]
[{"$f":"ROW()","v":1330},null,"108TP","Transmission Plant Accum Depr",null,"F106",null,{"$f":"+Distribution!H1330+Transmission!H1330+Generation!H1330+Retail!H1330+Misc!H1330","v":-485345796.63428581},{"$f":"+Distribution!I1330+Transmission!I1330+Generation!I1330+Retail!I1330+Misc!I1330","v":-169090395.53348011},{"$f":"+Distribution!J1330+Transmission!J1330+Generation!J1330+Retail!J1330+Misc!J1330","v":-136064994.0883579},{"$f":"+Distribution!K1330+Transmission!K1330+Generation!K1330+Retail!K1330+Misc!K1330","v":-43165208.292729743},{"$f":"+Distribution!L1330+Transmission!L1330+Generation!L1330+Retail!L1330+Misc!L1330","v":-1145229.7016092734},{"$f":"+Distribution!M1330+Transmission!M1330+Generation!M1330+Retail!M1330+Misc!M1330","v":-79978235.223466635},{"$f":"+Distribution!N1330+Transmission!N1330+Generation!N1330+Retail!N1330+Misc!N1330","v":-4056735.9375141235},{"$f":"+Distribution!O1330+Transmission!O1330+Generation!O1330+Retail!O1330+Misc!O1330","v":-100521.25436186945},{"$f":"+Distribution!P1330+Transmission!P1330+Generation!P1330+Retail!P1330+Misc!P1330","v":-206870.77173419652},{"$f":"+Distribution!Q1330+Transmission!Q1330+Generation!Q1330+Retail!Q1330+Misc!Q1330","v":-30518921.028758932},{"$f":"+Distribution!R1330+Transmission!R1330+Generation!R1330+Retail!R1330+Misc!R1330","v":-306514.39630419534},{"$f":"+Distribution!S1330+Transmission!S1330+Generation!S1330+Retail!S1330+Misc!S1330","v":-3949834.9402428358},{"$f":"+Distribution!T1330+Transmission!T1330+Generation!T1330+Retail!T1330+Misc!T1330","v":-9408699.5931143742},{"$f":"+Distribution!U1330+Transmission!U1330+Generation!U1330+Retail!U1330+Misc!U1330","v":-7353635.8726116177},{"$f":"ROUND(SUM(I1330:U1330)-H1330,0)","v":0}]
[{"$f":"ROW()","v":1331}]
[{"$f":"ROW()","v":1332}]
[{"$f":"ROW()","v":1333}]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},null,"108360","Land and Land Rights",null,"F118",null,{"$f":"+Distribution!H1335+Transmission!H1335+Generation!H1335+Retail!H1335+Misc!H1335","v":-2101066.605},{"$f":"+Distribution!I1335+Transmission!I1335+Generation!I1335+Retail!I1335+Misc!I1335","v":-1043763.6626743223},{"$f":"+Distribution!J1335+Transmission!J1335+Generation!J1335+Retail!J1335+Misc!J1335","v":-678127.37453449506},{"$f":"+Distribution!K1335+Transmission!K1335+Generation!K1335+Retail!K1335+Misc!K1335","v":-196402.12266714324},{"$f":"+Distribution!L1335+Transmission!L1335+Generation!L1335+Retail!L1335+Misc!L1335","v":-1508.7125541525343},{"$f":"+Distribution!M1335+Transmission!M1335+Generation!M1335+Retail!M1335+Misc!M1335","v":0},{"$f":"+Distribution!N1335+Transmission!N1335+Generation!N1335+Retail!N1335+Misc!N1335","v":-19740.55828846421},{"$f":"+Distribution!O1335+Transmission!O1335+Generation!O1335+Retail!O1335+Misc!O1335","v":-371.13654480917234},{"$f":"+Distribution!P1335+Transmission!P1335+Generation!P1335+Retail!P1335+Misc!P1335","v":-289.01303554479688},{"$f":"+Distribution!Q1335+Transmission!Q1335+Generation!Q1335+Retail!Q1335+Misc!Q1335","v":-159058.31675745177},{"$f":"+Distribution!R1335+Transmission!R1335+Generation!R1335+Retail!R1335+Misc!R1335","v":-1805.7079436169577},{"$f":"+Distribution!S1335+Transmission!S1335+Generation!S1335+Retail!S1335+Misc!S1335","v":0},{"$f":"+Distribution!T1335+Transmission!T1335+Generation!T1335+Retail!T1335+Misc!T1335","v":0},{"$f":"+Distribution!U1335+Transmission!U1335+Generation!U1335+Retail!U1335+Misc!U1335","v":0},{"$f":"ROUND(SUM(I1335:U1335)-H1335,0)","v":0}]
[{"$f":"ROW()","v":1336}]
[{"$f":"ROW()","v":1337},null,"108361","Structures and Improvements",null,"F119",null,{"$f":"+Distribution!H1337+Transmission!H1337+Generation!H1337+Retail!H1337+Misc!H1337","v":-6879531.9649999999},{"$f":"+Distribution!I1337+Transmission!I1337+Generation!I1337+Retail!I1337+Misc!I1337","v":-3417600.1199512081},{"$f":"+Distribution!J1337+Transmission!J1337+Generation!J1337+Retail!J1337+Misc!J1337","v":-2220395.5545005607},{"$f":"+Distribution!K1337+Transmission!K1337+Generation!K1337+Retail!K1337+Misc!K1337","v":-643080.36578519747},{"$f":"+Distribution!L1337+Transmission!L1337+Generation!L1337+Retail!L1337+Misc!L1337","v":-4939.9843953491199},{"$f":"+Distribution!M1337+Transmission!M1337+Generation!M1337+Retail!M1337+Misc!M1337","v":0},{"$f":"+Distribution!N1337+Transmission!N1337+Generation!N1337+Retail!N1337+Misc!N1337","v":-64636.600015083866},{"$f":"+Distribution!O1337+Transmission!O1337+Generation!O1337+Retail!O1337+Misc!O1337","v":-1215.2140809426439},{"$f":"+Distribution!P1337+Transmission!P1337+Generation!P1337+Retail!P1337+Misc!P1337","v":-946.31670009914376},{"$f":"+Distribution!Q1337+Transmission!Q1337+Generation!Q1337+Retail!Q1337+Misc!Q1337","v":-520805.37181827443},{"$f":"+Distribution!R1337+Transmission!R1337+Generation!R1337+Retail!R1337+Misc!R1337","v":-5912.4377532844937},{"$f":"+Distribution!S1337+Transmission!S1337+Generation!S1337+Retail!S1337+Misc!S1337","v":0},{"$f":"+Distribution!T1337+Transmission!T1337+Generation!T1337+Retail!T1337+Misc!T1337","v":0},{"$f":"+Distribution!U1337+Transmission!U1337+Generation!U1337+Retail!U1337+Misc!U1337","v":0},{"$f":"ROUND(SUM(I1337:U1337)-H1337,0)","v":0}]
[{"$f":"ROW()","v":1338}]
[{"$f":"ROW()","v":1339},null,"108362","Station Equipment",null,"F120",null,{"$f":"+Distribution!H1339+Transmission!H1339+Generation!H1339+Retail!H1339+Misc!H1339","v":-86976183.219999909},{"$f":"+Distribution!I1339+Transmission!I1339+Generation!I1339+Retail!I1339+Misc!I1339","v":-43207854.214188531},{"$f":"+Distribution!J1339+Transmission!J1339+Generation!J1339+Retail!J1339+Misc!J1339","v":-28071899.593116302},{"$f":"+Distribution!K1339+Transmission!K1339+Generation!K1339+Retail!K1339+Misc!K1339","v":-8130302.4688712098},{"$f":"+Distribution!L1339+Transmission!L1339+Generation!L1339+Retail!L1339+Misc!L1339","v":-62454.973690034378},{"$f":"+Distribution!M1339+Transmission!M1339+Generation!M1339+Retail!M1339+Misc!M1339","v":0},{"$f":"+Distribution!N1339+Transmission!N1339+Generation!N1339+Retail!N1339+Misc!N1339","v":-817184.19134197361},{"$f":"+Distribution!O1339+Transmission!O1339+Generation!O1339+Retail!O1339+Misc!O1339","v":-15363.644371930932},{"$f":"+Distribution!P1339+Transmission!P1339+Generation!P1339+Retail!P1339+Misc!P1339","v":-11964.042773652383},{"$f":"+Distribution!Q1339+Transmission!Q1339+Generation!Q1339+Retail!Q1339+Misc!Q1339","v":-6584410.6360259373},{"$f":"+Distribution!R1339+Transmission!R1339+Generation!R1339+Retail!R1339+Misc!R1339","v":-74749.455620345645},{"$f":"+Distribution!S1339+Transmission!S1339+Generation!S1339+Retail!S1339+Misc!S1339","v":0},{"$f":"+Distribution!T1339+Transmission!T1339+Generation!T1339+Retail!T1339+Misc!T1339","v":0},{"$f":"+Distribution!U1339+Transmission!U1339+Generation!U1339+Retail!U1339+Misc!U1339","v":0},{"$f":"ROUND(SUM(I1339:U1339)-H1339,0)","v":0}]
[{"$f":"ROW()","v":1340}]
[{"$f":"ROW()","v":1341},null,"Distribution - METER -  Unbundled"]
[{"$f":"ROW()","v":1342}]
[{"$f":"ROW()","v":1343},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":1344},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":"'Hot Sheet'!R10","v":"Mobile"}]
[{"$f":"ROW()","v":1345},null,"FERC",null,null,"COS",null,{"$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."},{"$f":"'Hot Sheet'!R11","v":"Home Park"},{"$f":"'Hot Sheet'!S11","v":"Industrial"},{"$f":"'Hot Sheet'!T11","v":"Industrial"},{"$f":"'Hot Sheet'!U11","v":"Industrial"}]
[{"$f":"ROW()","v":1346},null,"ACCT",null,"DESCRIPTION ","Factor",null,{"$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"},{"$f":"'Hot Sheet'!R12","v":"Sch 25"},{"$f":"'Hot Sheet'!S12","v":"Cust A"},{"$f":"'Hot Sheet'!T12","v":"Cust B"},{"$f":"'Hot Sheet'!U12","v":"Cust C"}]
[{"$f":"ROW()","v":1347}]
[{"$f":"ROW()","v":1348},null,"108364","Poles, Towers & Fixtures",null,"F121",null,{"$f":"+Distribution!H1348+Transmission!H1348+Generation!H1348+Retail!H1348+Misc!H1348","v":-139388420.82305738},{"$f":"+Distribution!I1348+Transmission!I1348+Generation!I1348+Retail!I1348+Misc!I1348","v":-68674246.246329084},{"$f":"+Distribution!J1348+Transmission!J1348+Generation!J1348+Retail!J1348+Misc!J1348","v":-44164166.706130698},{"$f":"+Distribution!K1348+Transmission!K1348+Generation!K1348+Retail!K1348+Misc!K1348","v":-12791013.034776723},{"$f":"+Distribution!L1348+Transmission!L1348+Generation!L1348+Retail!L1348+Misc!L1348","v":-1868268.0638186552},{"$f":"+Distribution!M1348+Transmission!M1348+Generation!M1348+Retail!M1348+Misc!M1348","v":0},{"$f":"+Distribution!N1348+Transmission!N1348+Generation!N1348+Retail!N1348+Misc!N1348","v":-1285636.5040893585},{"$f":"+Distribution!O1348+Transmission!O1348+Generation!O1348+Retail!O1348+Misc!O1348","v":-24170.881240329363},{"$f":"+Distribution!P1348+Transmission!P1348+Generation!P1348+Retail!P1348+Misc!P1348","v":-18822.451889377313},{"$f":"+Distribution!Q1348+Transmission!Q1348+Generation!Q1348+Retail!Q1348+Misc!Q1348","v":-10444497.218801739},{"$f":"+Distribution!R1348+Transmission!R1348+Generation!R1348+Retail!R1348+Misc!R1348","v":-117599.71598142164},{"$f":"+Distribution!S1348+Transmission!S1348+Generation!S1348+Retail!S1348+Misc!S1348","v":0},{"$f":"+Distribution!T1348+Transmission!T1348+Generation!T1348+Retail!T1348+Misc!T1348","v":0},{"$f":"+Distribution!U1348+Transmission!U1348+Generation!U1348+Retail!U1348+Misc!U1348","v":0},{"$f":"ROUND(SUM(I1348:U1348)-H1348,0)","v":0}]
[{"$f":"ROW()","v":1349}]
[{"$f":"ROW()","v":1350},null,"108365","Overhead Conductors",null,"F122",null,{"$f":"+Distribution!H1350+Transmission!H1350+Generation!H1350+Retail!H1350+Misc!H1350","v":-53951866.869999997},{"$f":"+Distribution!I1350+Transmission!I1350+Generation!I1350+Retail!I1350+Misc!I1350","v":-38542123.985015914},{"$f":"+Distribution!J1350+Transmission!J1350+Generation!J1350+Retail!J1350+Misc!J1350","v":-7459262.519938129},{"$f":"+Distribution!K1350+Transmission!K1350+Generation!K1350+Retail!K1350+Misc!K1350","v":-2160383.207436481},{"$f":"+Distribution!L1350+Transmission!L1350+Generation!L1350+Retail!L1350+Misc!L1350","v":-476276.04099998332},{"$f":"+Distribution!M1350+Transmission!M1350+Generation!M1350+Retail!M1350+Misc!M1350","v":0},{"$f":"+Distribution!N1350+Transmission!N1350+Generation!N1350+Retail!N1350+Misc!N1350","v":-217142.10647354528},{"$f":"+Distribution!O1350+Transmission!O1350+Generation!O1350+Retail!O1350+Misc!O1350","v":-4082.4261376777281},{"$f":"+Distribution!P1350+Transmission!P1350+Generation!P1350+Retail!P1350+Misc!P1350","v":-3179.0843206893528},{"$f":"+Distribution!Q1350+Transmission!Q1350+Generation!Q1350+Retail!Q1350+Misc!Q1350","v":-5069555.081359745},{"$f":"+Distribution!R1350+Transmission!R1350+Generation!R1350+Retail!R1350+Misc!R1350","v":-19862.418317830892},{"$f":"+Distribution!S1350+Transmission!S1350+Generation!S1350+Retail!S1350+Misc!S1350","v":0},{"$f":"+Distribution!T1350+Transmission!T1350+Generation!T1350+Retail!T1350+Misc!T1350","v":0},{"$f":"+Distribution!U1350+Transmission!U1350+Generation!U1350+Retail!U1350+Misc!U1350","v":0},{"$f":"ROUND(SUM(I1350:U1350)-H1350,0)","v":0}]
[{"$f":"ROW()","v":1351}]
[{"$f":"ROW()","v":1352},null,"108366","Underground Conduit",null,"F123",null,{"$f":"+Distribution!H1352+Transmission!H1352+Generation!H1352+Retail!H1352+Misc!H1352","v":-59296972.530000001},{"$f":"+Distribution!I1352+Transmission!I1352+Generation!I1352+Retail!I1352+Misc!I1352","v":-35576142.365243427},{"$f":"+Distribution!J1352+Transmission!J1352+Generation!J1352+Retail!J1352+Misc!J1352","v":-14118312.698572975},{"$f":"+Distribution!K1352+Transmission!K1352+Generation!K1352+Retail!K1352+Misc!K1352","v":-4089005.5269950833},{"$f":"+Distribution!L1352+Transmission!L1352+Generation!L1352+Retail!L1352+Misc!L1352","v":-41044.72616742496},{"$f":"+Distribution!M1352+Transmission!M1352+Generation!M1352+Retail!M1352+Misc!M1352","v":0},{"$f":"+Distribution!N1352+Transmission!N1352+Generation!N1352+Retail!N1352+Misc!N1352","v":-410989.71259236056},{"$f":"+Distribution!O1352+Transmission!O1352+Generation!O1352+Retail!O1352+Misc!O1352","v":-7726.8990904264037},{"$f":"+Distribution!P1352+Transmission!P1352+Generation!P1352+Retail!P1352+Misc!P1352","v":-6017.1238664214507},{"$f":"+Distribution!Q1352+Transmission!Q1352+Generation!Q1352+Retail!Q1352+Misc!Q1352","v":-5010139.4348957594},{"$f":"+Distribution!R1352+Transmission!R1352+Generation!R1352+Retail!R1352+Misc!R1352","v":-37594.042576118678},{"$f":"+Distribution!S1352+Transmission!S1352+Generation!S1352+Retail!S1352+Misc!S1352","v":0},{"$f":"+Distribution!T1352+Transmission!T1352+Generation!T1352+Retail!T1352+Misc!T1352","v":0},{"$f":"+Distribution!U1352+Transmission!U1352+Generation!U1352+Retail!U1352+Misc!U1352","v":0},{"$f":"ROUND(SUM(I1352:U1352)-H1352,0)","v":0}]
[{"$f":"ROW()","v":1353}]
[{"$f":"ROW()","v":1354},null,"108367","Underground Conductors ",null,"F124",null,{"$f":"+Distribution!H1354+Transmission!H1354+Generation!H1354+Retail!H1354+Misc!H1354","v":-167343973.79499999},{"$f":"+Distribution!I1354+Transmission!I1354+Generation!I1354+Retail!I1354+Misc!I1354","v":-104659012.8483846},{"$f":"+Distribution!J1354+Transmission!J1354+Generation!J1354+Retail!J1354+Misc!J1354","v":-36024281.135377362},{"$f":"+Distribution!K1354+Transmission!K1354+Generation!K1354+Retail!K1354+Misc!K1354","v":-10433504.896337338},{"$f":"+Distribution!L1354+Transmission!L1354+Generation!L1354+Retail!L1354+Misc!L1354","v":-560413.79037706857},{"$f":"+Distribution!M1354+Transmission!M1354+Generation!M1354+Retail!M1354+Misc!M1354","v":0},{"$f":"+Distribution!N1354+Transmission!N1354+Generation!N1354+Retail!N1354+Misc!N1354","v":-1048681.1891956206},{"$f":"+Distribution!O1354+Transmission!O1354+Generation!O1354+Retail!O1354+Misc!O1354","v":-19715.952683662232},{"$f":"+Distribution!P1354+Transmission!P1354+Generation!P1354+Retail!P1354+Misc!P1354","v":-15353.290893766978},{"$f":"+Distribution!Q1354+Transmission!Q1354+Generation!Q1354+Retail!Q1354+Misc!Q1354","v":-14487085.747481951},{"$f":"+Distribution!R1354+Transmission!R1354+Generation!R1354+Retail!R1354+Misc!R1354","v":-95924.944268611696},{"$f":"+Distribution!S1354+Transmission!S1354+Generation!S1354+Retail!S1354+Misc!S1354","v":0},{"$f":"+Distribution!T1354+Transmission!T1354+Generation!T1354+Retail!T1354+Misc!T1354","v":0},{"$f":"+Distribution!U1354+Transmission!U1354+Generation!U1354+Retail!U1354+Misc!U1354","v":0},{"$f":"ROUND(SUM(I1354:U1354)-H1354,0)","v":0}]
[{"$f":"ROW()","v":1355}]
[{"$f":"ROW()","v":1356},null,"108368","Line Transformers",null,"F125",null,{"$f":"+Distribution!H1356+Transmission!H1356+Generation!H1356+Retail!H1356+Misc!H1356","v":-89844415.129999906},{"$f":"+Distribution!I1356+Transmission!I1356+Generation!I1356+Retail!I1356+Misc!I1356","v":-52768272.975891076},{"$f":"+Distribution!J1356+Transmission!J1356+Generation!J1356+Retail!J1356+Misc!J1356","v":-21873192.313851867},{"$f":"+Distribution!K1356+Transmission!K1356+Generation!K1356+Retail!K1356+Misc!K1356","v":-5779905.0433038846},{"$f":"+Distribution!L1356+Transmission!L1356+Generation!L1356+Retail!L1356+Misc!L1356","v":-343323.54403011058},{"$f":"+Distribution!M1356+Transmission!M1356+Generation!M1356+Retail!M1356+Misc!M1356","v":0},{"$f":"+Distribution!N1356+Transmission!N1356+Generation!N1356+Retail!N1356+Misc!N1356","v":-2410459.3234192701},{"$f":"+Distribution!O1356+Transmission!O1356+Generation!O1356+Retail!O1356+Misc!O1356","v":-9487.0658986451235},{"$f":"+Distribution!P1356+Transmission!P1356+Generation!P1356+Retail!P1356+Misc!P1356","v":-57865.172488955555},{"$f":"+Distribution!Q1356+Transmission!Q1356+Generation!Q1356+Retail!Q1356+Misc!Q1356","v":-6473826.9127173508},{"$f":"+Distribution!R1356+Transmission!R1356+Generation!R1356+Retail!R1356+Misc!R1356","v":-128082.77839874648},{"$f":"+Distribution!S1356+Transmission!S1356+Generation!S1356+Retail!S1356+Misc!S1356","v":0},{"$f":"+Distribution!T1356+Transmission!T1356+Generation!T1356+Retail!T1356+Misc!T1356","v":0},{"$f":"+Distribution!U1356+Transmission!U1356+Generation!U1356+Retail!U1356+Misc!U1356","v":0},{"$f":"ROUND(SUM(I1356:U1356)-H1356,0)","v":0}]
[{"$f":"ROW()","v":1357}]
[{"$f":"ROW()","v":1358},null,"108369","Services",null,"F126",null,{"$f":"+Distribution!H1358+Transmission!H1358+Generation!H1358+Retail!H1358+Misc!H1358","v":-54693382.489999898},{"$f":"+Distribution!I1358+Transmission!I1358+Generation!I1358+Retail!I1358+Misc!I1358","v":-42955793.493194409},{"$f":"+Distribution!J1358+Transmission!J1358+Generation!J1358+Retail!J1358+Misc!J1358","v":-4281930.4172871886},{"$f":"+Distribution!K1358+Transmission!K1358+Generation!K1358+Retail!K1358+Misc!K1358","v":-158971.02546321932},{"$f":"+Distribution!L1358+Transmission!L1358+Generation!L1358+Retail!L1358+Misc!L1358","v":0},{"$f":"+Distribution!M1358+Transmission!M1358+Generation!M1358+Retail!M1358+Misc!M1358","v":0},{"$f":"+Distribution!N1358+Transmission!N1358+Generation!N1358+Retail!N1358+Misc!N1358","v":0},{"$f":"+Distribution!O1358+Transmission!O1358+Generation!O1358+Retail!O1358+Misc!O1358","v":-174627.68941061239},{"$f":"+Distribution!P1358+Transmission!P1358+Generation!P1358+Retail!P1358+Misc!P1358","v":-34084.400645361973},{"$f":"+Distribution!Q1358+Transmission!Q1358+Generation!Q1358+Retail!Q1358+Misc!Q1358","v":-7087975.4639991177},{"$f":"+Distribution!R1358+Transmission!R1358+Generation!R1358+Retail!R1358+Misc!R1358","v":0},{"$f":"+Distribution!S1358+Transmission!S1358+Generation!S1358+Retail!S1358+Misc!S1358","v":0},{"$f":"+Distribution!T1358+Transmission!T1358+Generation!T1358+Retail!T1358+Misc!T1358","v":0},{"$f":"+Distribution!U1358+Transmission!U1358+Generation!U1358+Retail!U1358+Misc!U1358","v":0},{"$f":"ROUND(SUM(I1358:U1358)-H1358,0)","v":0}]
[{"$f":"ROW()","v":1359}]
[{"$f":"ROW()","v":1360},null,"108370","Meters",null,"F127",null,{"$f":"+Distribution!H1360+Transmission!H1360+Generation!H1360+Retail!H1360+Misc!H1360","v":-24951323.458500002},{"$f":"+Distribution!I1360+Transmission!I1360+Generation!I1360+Retail!I1360+Misc!I1360","v":-17155564.928088866},{"$f":"+Distribution!J1360+Transmission!J1360+Generation!J1360+Retail!J1360+Misc!J1360","v":-2678912.2661273056},{"$f":"+Distribution!K1360+Transmission!K1360+Generation!K1360+Retail!K1360+Misc!K1360","v":-325339.78726584656},{"$f":"+Distribution!L1360+Transmission!L1360+Generation!L1360+Retail!L1360+Misc!L1360","v":0},{"$f":"+Distribution!M1360+Transmission!M1360+Generation!M1360+Retail!M1360+Misc!M1360","v":-996527.08372105844},{"$f":"+Distribution!N1360+Transmission!N1360+Generation!N1360+Retail!N1360+Misc!N1360","v":-275097.75339674682},{"$f":"+Distribution!O1360+Transmission!O1360+Generation!O1360+Retail!O1360+Misc!O1360","v":-51694.52894473444},{"$f":"+Distribution!P1360+Transmission!P1360+Generation!P1360+Retail!P1360+Misc!P1360","v":-10089.906369788523},{"$f":"+Distribution!Q1360+Transmission!Q1360+Generation!Q1360+Retail!Q1360+Misc!Q1360","v":-3219249.298298534},{"$f":"+Distribution!R1360+Transmission!R1360+Generation!R1360+Retail!R1360+Misc!R1360","v":-4971.9167133737528},{"$f":"+Distribution!S1360+Transmission!S1360+Generation!S1360+Retail!S1360+Misc!S1360","v":-77958.663191247178},{"$f":"+Distribution!T1360+Transmission!T1360+Generation!T1360+Retail!T1360+Misc!T1360","v":-77958.663191247178},{"$f":"+Distribution!U1360+Transmission!U1360+Generation!U1360+Retail!U1360+Misc!U1360","v":-77958.663191247178},{"$f":"ROUND(SUM(I1360:U1360)-H1360,0)","v":0}]
[{"$f":"ROW()","v":1361}]
[{"$f":"ROW()","v":1362},null,"108371","Install on Customers' Premises",null,"F128",null,{"$f":"+Distribution!H1362+Transmission!H1362+Generation!H1362+Retail!H1362+Misc!H1362","v":-3676604.2},{"$f":"+Distribution!I1362+Transmission!I1362+Generation!I1362+Retail!I1362+Misc!I1362","v":0},{"$f":"+Distribution!J1362+Transmission!J1362+Generation!J1362+Retail!J1362+Misc!J1362","v":0},{"$f":"+Distribution!K1362+Transmission!K1362+Generation!K1362+Retail!K1362+Misc!K1362","v":0},{"$f":"+Distribution!L1362+Transmission!L1362+Generation!L1362+Retail!L1362+Misc!L1362","v":-3676604.2},{"$f":"+Distribution!M1362+Transmission!M1362+Generation!M1362+Retail!M1362+Misc!M1362","v":0},{"$f":"+Distribution!N1362+Transmission!N1362+Generation!N1362+Retail!N1362+Misc!N1362","v":0},{"$f":"+Distribution!O1362+Transmission!O1362+Generation!O1362+Retail!O1362+Misc!O1362","v":0},{"$f":"+Distribution!P1362+Transmission!P1362+Generation!P1362+Retail!P1362+Misc!P1362","v":0},{"$f":"+Distribution!Q1362+Transmission!Q1362+Generation!Q1362+Retail!Q1362+Misc!Q1362","v":0},{"$f":"+Distribution!R1362+Transmission!R1362+Generation!R1362+Retail!R1362+Misc!R1362","v":0},{"$f":"+Distribution!S1362+Transmission!S1362+Generation!S1362+Retail!S1362+Misc!S1362","v":0},{"$f":"+Distribution!T1362+Transmission!T1362+Generation!T1362+Retail!T1362+Misc!T1362","v":0},{"$f":"+Distribution!U1362+Transmission!U1362+Generation!U1362+Retail!U1362+Misc!U1362","v":0},{"$f":"ROUND(SUM(I1362:U1362)-H1362,0)","v":0}]
[{"$f":"ROW()","v":1363}]
[{"$f":"ROW()","v":1364},null,"108372","Leased Property",null,"F129",null,{"$f":"+Distribution!H1364+Transmission!H1364+Generation!H1364+Retail!H1364+Misc!H1364","v":0},{"$f":"+Distribution!I1364+Transmission!I1364+Generation!I1364+Retail!I1364+Misc!I1364","v":0},{"$f":"+Distribution!J1364+Transmission!J1364+Generation!J1364+Retail!J1364+Misc!J1364","v":0},{"$f":"+Distribution!K1364+Transmission!K1364+Generation!K1364+Retail!K1364+Misc!K1364","v":0},{"$f":"+Distribution!L1364+Transmission!L1364+Generation!L1364+Retail!L1364+Misc!L1364","v":0},{"$f":"+Distribution!M1364+Transmission!M1364+Generation!M1364+Retail!M1364+Misc!M1364","v":0},{"$f":"+Distribution!N1364+Transmission!N1364+Generation!N1364+Retail!N1364+Misc!N1364","v":0},{"$f":"+Distribution!O1364+Transmission!O1364+Generation!O1364+Retail!O1364+Misc!O1364","v":0},{"$f":"+Distribution!P1364+Transmission!P1364+Generation!P1364+Retail!P1364+Misc!P1364","v":0},{"$f":"+Distribution!Q1364+Transmission!Q1364+Generation!Q1364+Retail!Q1364+Misc!Q1364","v":0},{"$f":"+Distribution!R1364+Transmission!R1364+Generation!R1364+Retail!R1364+Misc!R1364","v":0},{"$f":"+Distribution!S1364+Transmission!S1364+Generation!S1364+Retail!S1364+Misc!S1364","v":0},{"$f":"+Distribution!T1364+Transmission!T1364+Generation!T1364+Retail!T1364+Misc!T1364","v":0},{"$f":"+Distribution!U1364+Transmission!U1364+Generation!U1364+Retail!U1364+Misc!U1364","v":0},{"$f":"ROUND(SUM(I1364:U1364)-H1364,0)","v":0}]
[{"$f":"ROW()","v":1365}]
[{"$f":"ROW()","v":1366},null,"108373","Street Lights",null,"F130",null,{"$f":"+Distribution!H1366+Transmission!H1366+Generation!H1366+Retail!H1366+Misc!H1366","v":-13312830.4599999},{"$f":"+Distribution!I1366+Transmission!I1366+Generation!I1366+Retail!I1366+Misc!I1366","v":0},{"$f":"+Distribution!J1366+Transmission!J1366+Generation!J1366+Retail!J1366+Misc!J1366","v":0},{"$f":"+Distribution!K1366+Transmission!K1366+Generation!K1366+Retail!K1366+Misc!K1366","v":0},{"$f":"+Distribution!L1366+Transmission!L1366+Generation!L1366+Retail!L1366+Misc!L1366","v":-13312830.4599999},{"$f":"+Distribution!M1366+Transmission!M1366+Generation!M1366+Retail!M1366+Misc!M1366","v":0},{"$f":"+Distribution!N1366+Transmission!N1366+Generation!N1366+Retail!N1366+Misc!N1366","v":0},{"$f":"+Distribution!O1366+Transmission!O1366+Generation!O1366+Retail!O1366+Misc!O1366","v":0},{"$f":"+Distribution!P1366+Transmission!P1366+Generation!P1366+Retail!P1366+Misc!P1366","v":0},{"$f":"+Distribution!Q1366+Transmission!Q1366+Generation!Q1366+Retail!Q1366+Misc!Q1366","v":0},{"$f":"+Distribution!R1366+Transmission!R1366+Generation!R1366+Retail!R1366+Misc!R1366","v":0},{"$f":"+Distribution!S1366+Transmission!S1366+Generation!S1366+Retail!S1366+Misc!S1366","v":0},{"$f":"+Distribution!T1366+Transmission!T1366+Generation!T1366+Retail!T1366+Misc!T1366","v":0},{"$f":"+Distribution!U1366+Transmission!U1366+Generation!U1366+Retail!U1366+Misc!U1366","v":0},{"$f":"ROUND(SUM(I1366:U1366)-H1366,0)","v":0}]
[{"$f":"ROW()","v":1367}]
[{"$f":"ROW()","v":1368},null,"108D00","Unclassified Dist Plant - Acct 300",null,"F121",null,{"$f":"+Distribution!H1368+Transmission!H1368+Generation!H1368+Retail!H1368+Misc!H1368","v":0},{"$f":"+Distribution!I1368+Transmission!I1368+Generation!I1368+Retail!I1368+Misc!I1368","v":0},{"$f":"+Distribution!J1368+Transmission!J1368+Generation!J1368+Retail!J1368+Misc!J1368","v":0},{"$f":"+Distribution!K1368+Transmission!K1368+Generation!K1368+Retail!K1368+Misc!K1368","v":0},{"$f":"+Distribution!L1368+Transmission!L1368+Generation!L1368+Retail!L1368+Misc!L1368","v":0},{"$f":"+Distribution!M1368+Transmission!M1368+Generation!M1368+Retail!M1368+Misc!M1368","v":0},{"$f":"+Distribution!N1368+Transmission!N1368+Generation!N1368+Retail!N1368+Misc!N1368","v":0},{"$f":"+Distribution!O1368+Transmission!O1368+Generation!O1368+Retail!O1368+Misc!O1368","v":0},{"$f":"+Distribution!P1368+Transmission!P1368+Generation!P1368+Retail!P1368+Misc!P1368","v":0},{"$f":"+Distribution!Q1368+Transmission!Q1368+Generation!Q1368+Retail!Q1368+Misc!Q1368","v":0},{"$f":"+Distribution!R1368+Transmission!R1368+Generation!R1368+Retail!R1368+Misc!R1368","v":0},{"$f":"+Distribution!S1368+Transmission!S1368+Generation!S1368+Retail!S1368+Misc!S1368","v":0},{"$f":"+Distribution!T1368+Transmission!T1368+Generation!T1368+Retail!T1368+Misc!T1368","v":0},{"$f":"+Distribution!U1368+Transmission!U1368+Generation!U1368+Retail!U1368+Misc!U1368","v":0},{"$f":"ROUND(SUM(I1368:U1368)-H1368,0)","v":0}]
[{"$f":"ROW()","v":1369}]
[{"$f":"ROW()","v":1370},null,"108DS","Unclassified Dist Sub - Acct 300",null,"F120",null,{"$f":"+Distribution!H1370+Transmission!H1370+Generation!H1370+Retail!H1370+Misc!H1370","v":0},{"$f":"+Distribution!I1370+Transmission!I1370+Generation!I1370+Retail!I1370+Misc!I1370","v":0},{"$f":"+Distribution!J1370+Transmission!J1370+Generation!J1370+Retail!J1370+Misc!J1370","v":0},{"$f":"+Distribution!K1370+Transmission!K1370+Generation!K1370+Retail!K1370+Misc!K1370","v":0},{"$f":"+Distribution!L1370+Transmission!L1370+Generation!L1370+Retail!L1370+Misc!L1370","v":0},{"$f":"+Distribution!M1370+Transmission!M1370+Generation!M1370+Retail!M1370+Misc!M1370","v":0},{"$f":"+Distribution!N1370+Transmission!N1370+Generation!N1370+Retail!N1370+Misc!N1370","v":0},{"$f":"+Distribution!O1370+Transmission!O1370+Generation!O1370+Retail!O1370+Misc!O1370","v":0},{"$f":"+Distribution!P1370+Transmission!P1370+Generation!P1370+Retail!P1370+Misc!P1370","v":0},{"$f":"+Distribution!Q1370+Transmission!Q1370+Generation!Q1370+Retail!Q1370+Misc!Q1370","v":0},{"$f":"+Distribution!R1370+Transmission!R1370+Generation!R1370+Retail!R1370+Misc!R1370","v":0},{"$f":"+Distribution!S1370+Transmission!S1370+Generation!S1370+Retail!S1370+Misc!S1370","v":0},{"$f":"+Distribution!T1370+Transmission!T1370+Generation!T1370+Retail!T1370+Misc!T1370","v":0},{"$f":"+Distribution!U1370+Transmission!U1370+Generation!U1370+Retail!U1370+Misc!U1370","v":0},{"$f":"ROUND(SUM(I1370:U1370)-H1370,0)","v":0}]
[{"$f":"ROW()","v":1371}]
[{"$f":"ROW()","v":1372},null,"108D","Unclassified Dist Sub  - Acct 300",null,"F102D",null,{"$f":"+Distribution!H1372+Transmission!H1372+Generation!H1372+Retail!H1372+Misc!H1372","v":3523413.5},{"$f":"+Distribution!I1372+Transmission!I1372+Generation!I1372+Retail!I1372+Misc!I1372","v":2076880.4117646173},{"$f":"+Distribution!J1372+Transmission!J1372+Generation!J1372+Retail!J1372+Misc!J1372","v":816182.25666811713},{"$f":"+Distribution!K1372+Transmission!K1372+Generation!K1372+Retail!K1372+Misc!K1372","v":224204.7351999431},{"$f":"+Distribution!L1372+Transmission!L1372+Generation!L1372+Retail!L1372+Misc!L1372","v":59842.02718284139},{"$f":"+Distribution!M1372+Transmission!M1372+Generation!M1372+Retail!M1372+Misc!M1372","v":4648.0883666527252},{"$f":"+Distribution!N1372+Transmission!N1372+Generation!N1372+Retail!N1372+Misc!N1372","v":35937.806259376383},{"$f":"+Distribution!O1372+Transmission!O1372+Generation!O1372+Retail!O1372+Misc!O1372","v":1672.5489571755888},{"$f":"+Distribution!P1372+Transmission!P1372+Generation!P1372+Retail!P1372+Misc!P1372","v":906.5017704850485},{"$f":"+Distribution!Q1372+Transmission!Q1372+Generation!Q1372+Retail!Q1372+Misc!Q1372","v":299479.71382567624},{"$f":"+Distribution!R1372+Transmission!R1372+Generation!R1372+Retail!R1372+Misc!R1372","v":2568.5452567957577},{"$f":"+Distribution!S1372+Transmission!S1372+Generation!S1372+Retail!S1372+Misc!S1372","v":363.62158277322163},{"$f":"+Distribution!T1372+Transmission!T1372+Generation!T1372+Retail!T1372+Misc!T1372","v":363.62158277322163},{"$f":"+Distribution!U1372+Transmission!U1372+Generation!U1372+Retail!U1372+Misc!U1372","v":363.62158277322163},0]
[{"$f":"ROW()","v":1373}]
[{"$f":"ROW()","v":1374}]
[{"$f":"ROW()","v":1375},null,"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,null,{"$f":"+Distribution!H1375+Transmission!H1375+Generation!H1375+Retail!H1375+Misc!H1375","v":-698893158.04655695},{"$f":"+Distribution!I1375+Transmission!I1375+Generation!I1375+Retail!I1375+Misc!I1375","v":-405923494.4271968},{"$f":"+Distribution!J1375+Transmission!J1375+Generation!J1375+Retail!J1375+Misc!J1375","v":-160754298.32276881},{"$f":"+Distribution!K1375+Transmission!K1375+Generation!K1375+Retail!K1375+Misc!K1375","v":-44483702.743702181},{"$f":"+Distribution!L1375+Transmission!L1375+Generation!L1375+Retail!L1375+Misc!L1375","v":-20287822.468849838},{"$f":"+Distribution!M1375+Transmission!M1375+Generation!M1375+Retail!M1375+Misc!M1375","v":-991878.99535440572},{"$f":"+Distribution!N1375+Transmission!N1375+Generation!N1375+Retail!N1375+Misc!N1375","v":-6513630.1325530475},{"$f":"+Distribution!O1375+Transmission!O1375+Generation!O1375+Retail!O1375+Misc!O1375","v":-306782.88944659487},{"$f":"+Distribution!P1375+Transmission!P1375+Generation!P1375+Retail!P1375+Misc!P1375","v":-157704.30121317241},{"$f":"+Distribution!Q1375+Transmission!Q1375+Generation!Q1375+Retail!Q1375+Misc!Q1375","v":-58757123.768330187},{"$f":"+Distribution!R1375+Transmission!R1375+Generation!R1375+Retail!R1375+Misc!R1375","v":-483934.87231655448},{"$f":"+Distribution!S1375+Transmission!S1375+Generation!S1375+Retail!S1375+Misc!S1375","v":-77595.041608473955},{"$f":"+Distribution!T1375+Transmission!T1375+Generation!T1375+Retail!T1375+Misc!T1375","v":-77595.041608473955},{"$f":"+Distribution!U1375+Transmission!U1375+Generation!U1375+Retail!U1375+Misc!U1375","v":-77595.041608473955},0]
[{"$f":"ROW()","v":1376}]
[{"$f":"ROW()","v":1377}]
[{"$f":"ROW()","v":1378},null,"108GP","General Plant Accumulated Depr"]
[{"$f":"ROW()","v":1379},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1379+Transmission!H1379+Generation!H1379+Retail!H1379+Misc!H1379","v":-53784333.684977233},{"$f":"+Distribution!I1379+Transmission!I1379+Generation!I1379+Retail!I1379+Misc!I1379","v":-28426087.299502153},{"$f":"+Distribution!J1379+Transmission!J1379+Generation!J1379+Retail!J1379+Misc!J1379","v":-13120971.387060616},{"$f":"+Distribution!K1379+Transmission!K1379+Generation!K1379+Retail!K1379+Misc!K1379","v":-3766453.9793142676},{"$f":"+Distribution!L1379+Transmission!L1379+Generation!L1379+Retail!L1379+Misc!L1379","v":-714661.99487627833},{"$f":"+Distribution!M1379+Transmission!M1379+Generation!M1379+Retail!M1379+Misc!M1379","v":-2293249.7147355946},{"$f":"+Distribution!N1379+Transmission!N1379+Generation!N1379+Retail!N1379+Misc!N1379","v":-523553.11415759975},{"$f":"+Distribution!O1379+Transmission!O1379+Generation!O1379+Retail!O1379+Misc!O1379","v":-21893.454358854608},{"$f":"+Distribution!P1379+Transmission!P1379+Generation!P1379+Retail!P1379+Misc!P1379","v":-16134.500412251709},{"$f":"+Distribution!Q1379+Transmission!Q1379+Generation!Q1379+Retail!Q1379+Misc!Q1379","v":-4270843.2493184712},{"$f":"+Distribution!R1379+Transmission!R1379+Generation!R1379+Retail!R1379+Misc!R1379","v":-37883.542055320235},{"$f":"+Distribution!S1379+Transmission!S1379+Generation!S1379+Retail!S1379+Misc!S1379","v":-114784.53723187878},{"$f":"+Distribution!T1379+Transmission!T1379+Generation!T1379+Retail!T1379+Misc!T1379","v":-267690.1537411859},{"$f":"+Distribution!U1379+Transmission!U1379+Generation!U1379+Retail!U1379+Misc!U1379","v":-210126.75821276064},{"$f":"ROUND(SUM(I1379:U1379)-H1379,0)","v":0}]
[{"$f":"ROW()","v":1380},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1380+Transmission!H1380+Generation!H1380+Retail!H1380+Misc!H1380","v":-25412702.280565966},{"$f":"+Distribution!I1380+Transmission!I1380+Generation!I1380+Retail!I1380+Misc!I1380","v":-8894633.2028778978},{"$f":"+Distribution!J1380+Transmission!J1380+Generation!J1380+Retail!J1380+Misc!J1380","v":-7157403.6499788184},{"$f":"+Distribution!K1380+Transmission!K1380+Generation!K1380+Retail!K1380+Misc!K1380","v":-2270612.0810607122},{"$f":"+Distribution!L1380+Transmission!L1380+Generation!L1380+Retail!L1380+Misc!L1380","v":-60242.322437757102},{"$f":"+Distribution!M1380+Transmission!M1380+Generation!M1380+Retail!M1380+Misc!M1380","v":-4098348.3717509499},{"$f":"+Distribution!N1380+Transmission!N1380+Generation!N1380+Retail!N1380+Misc!N1380","v":-213395.78780497084},{"$f":"+Distribution!O1380+Transmission!O1380+Generation!O1380+Retail!O1380+Misc!O1380","v":-5287.7023784889407},{"$f":"+Distribution!P1380+Transmission!P1380+Generation!P1380+Retail!P1380+Misc!P1380","v":-10881.98788090024},{"$f":"+Distribution!Q1380+Transmission!Q1380+Generation!Q1380+Retail!Q1380+Misc!Q1380","v":-1605381.5915562115},{"$f":"+Distribution!R1380+Transmission!R1380+Generation!R1380+Retail!R1380+Misc!R1380","v":-16123.524449308847},{"$f":"+Distribution!S1380+Transmission!S1380+Generation!S1380+Retail!S1380+Misc!S1380","v":-207205.92861406074},{"$f":"+Distribution!T1380+Transmission!T1380+Generation!T1380+Retail!T1380+Misc!T1380","v":-494924.21809521853},{"$f":"+Distribution!U1380+Transmission!U1380+Generation!U1380+Retail!U1380+Misc!U1380","v":-378261.91168066888},0]
[{"$f":"ROW()","v":1381},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1381+Transmission!H1381+Generation!H1381+Retail!H1381+Misc!H1381","v":-30180597.163993418},{"$f":"+Distribution!I1381+Transmission!I1381+Generation!I1381+Retail!I1381+Misc!I1381","v":-12697434.159012645},{"$f":"+Distribution!J1381+Transmission!J1381+Generation!J1381+Retail!J1381+Misc!J1381","v":-8065747.7478789752},{"$f":"+Distribution!K1381+Transmission!K1381+Generation!K1381+Retail!K1381+Misc!K1381","v":-2471401.6140592201},{"$f":"+Distribution!L1381+Transmission!L1381+Generation!L1381+Retail!L1381+Misc!L1381","v":-201190.81701345893},{"$f":"+Distribution!M1381+Transmission!M1381+Generation!M1381+Retail!M1381+Misc!M1381","v":-3425204.0090845893},{"$f":"+Distribution!N1381+Transmission!N1381+Generation!N1381+Retail!N1381+Misc!N1381","v":-269677.79354179685},{"$f":"+Distribution!O1381+Transmission!O1381+Generation!O1381+Retail!O1381+Misc!O1381","v":-8650.3104507893659},{"$f":"+Distribution!P1381+Transmission!P1381+Generation!P1381+Retail!P1381+Misc!P1381","v":-11421.494408799414},{"$f":"+Distribution!Q1381+Transmission!Q1381+Generation!Q1381+Retail!Q1381+Misc!Q1381","v":-2102068.7412908976},{"$f":"+Distribution!R1381+Transmission!R1381+Generation!R1381+Retail!R1381+Misc!R1381","v":-20006.591288744035},{"$f":"+Distribution!S1381+Transmission!S1381+Generation!S1381+Retail!S1381+Misc!S1381","v":-174806.88649124146},{"$f":"+Distribution!T1381+Transmission!T1381+Generation!T1381+Retail!T1381+Misc!T1381","v":-416626.14400612301},{"$f":"+Distribution!U1381+Transmission!U1381+Generation!U1381+Retail!U1381+Misc!U1381","v":-316360.85546613811},0]
[{"$f":"ROW()","v":1382},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1382+Transmission!H1382+Generation!H1382+Retail!H1382+Misc!H1382","v":-3376308.0984437559},{"$f":"+Distribution!I1382+Transmission!I1382+Generation!I1382+Retail!I1382+Misc!I1382","v":-2945552.9884737157},{"$f":"+Distribution!J1382+Transmission!J1382+Generation!J1382+Retail!J1382+Misc!J1382","v":-61978.748681714809},{"$f":"+Distribution!K1382+Transmission!K1382+Generation!K1382+Retail!K1382+Misc!K1382","v":-1174.3170997099091},{"$f":"+Distribution!L1382+Transmission!L1382+Generation!L1382+Retail!L1382+Misc!L1382","v":-38086.27914119498},{"$f":"+Distribution!M1382+Transmission!M1382+Generation!M1382+Retail!M1382+Misc!M1382","v":-4934.9071826430536},{"$f":"+Distribution!N1382+Transmission!N1382+Generation!N1382+Retail!N1382+Misc!N1382","v":-11787.812990328182},{"$f":"+Distribution!O1382+Transmission!O1382+Generation!O1382+Retail!O1382+Misc!O1382","v":-8568.0066084377941},{"$f":"+Distribution!P1382+Transmission!P1382+Generation!P1382+Retail!P1382+Misc!P1382","v":-1672.3314095247683},{"$f":"+Distribution!Q1382+Transmission!Q1382+Generation!Q1382+Retail!Q1382+Misc!Q1382","v":-302415.16843189462},{"$f":"+Distribution!R1382+Transmission!R1382+Generation!R1382+Retail!R1382+Misc!R1382","v":-44.718853758945755},{"$f":"+Distribution!S1382+Transmission!S1382+Generation!S1382+Retail!S1382+Misc!S1382","v":-30.939856944470499},{"$f":"+Distribution!T1382+Transmission!T1382+Generation!T1382+Retail!T1382+Misc!T1382","v":-30.939856944470499},{"$f":"+Distribution!U1382+Transmission!U1382+Generation!U1382+Retail!U1382+Misc!U1382","v":-30.939856944470499},0]
[{"$f":"ROW()","v":1383},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1383+Transmission!H1383+Generation!H1383+Retail!H1383+Misc!H1383","v":-139079.6144840972},{"$f":"+Distribution!I1383+Transmission!I1383+Generation!I1383+Retail!I1383+Misc!I1383","v":-42676.177723894449},{"$f":"+Distribution!J1383+Transmission!J1383+Generation!J1383+Retail!J1383+Misc!J1383","v":-37476.592387992314},{"$f":"+Distribution!K1383+Transmission!K1383+Generation!K1383+Retail!K1383+Misc!K1383","v":-12674.091297169611},{"$f":"+Distribution!L1383+Transmission!L1383+Generation!L1383+Retail!L1383+Misc!L1383","v":-570.85913772144374},{"$f":"+Distribution!M1383+Transmission!M1383+Generation!M1383+Retail!M1383+Misc!M1383","v":-26148.952293074148},{"$f":"+Distribution!N1383+Transmission!N1383+Generation!N1383+Retail!N1383+Misc!N1383","v":-1335.8128511005796},{"$f":"+Distribution!O1383+Transmission!O1383+Generation!O1383+Retail!O1383+Misc!O1383","v":-35.879803296055258},{"$f":"+Distribution!P1383+Transmission!P1383+Generation!P1383+Retail!P1383+Misc!P1383","v":-99.907965822022035},{"$f":"+Distribution!Q1383+Transmission!Q1383+Generation!Q1383+Retail!Q1383+Misc!Q1383","v":-8559.3217044526955},{"$f":"+Distribution!R1383+Transmission!R1383+Generation!R1383+Retail!R1383+Misc!R1383","v":-78.040699623357852},{"$f":"+Distribution!S1383+Transmission!S1383+Generation!S1383+Retail!S1383+Misc!S1383","v":-1489.2656714082739},{"$f":"+Distribution!T1383+Transmission!T1383+Generation!T1383+Retail!T1383+Misc!T1383","v":-5022.6155483098819},{"$f":"+Distribution!U1383+Transmission!U1383+Generation!U1383+Retail!U1383+Misc!U1383","v":-2912.0974002324133},0]
[{"$f":"ROW()","v":1384},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1384+Transmission!H1384+Generation!H1384+Retail!H1384+Misc!H1384","v":-15349.477358930066},{"$f":"+Distribution!I1384+Transmission!I1384+Generation!I1384+Retail!I1384+Misc!I1384","v":-5393.6879481952974},{"$f":"+Distribution!J1384+Transmission!J1384+Generation!J1384+Retail!J1384+Misc!J1384","v":-4340.2353898943284},{"$f":"+Distribution!K1384+Transmission!K1384+Generation!K1384+Retail!K1384+Misc!K1384","v":-1376.8946664018983},{"$f":"+Distribution!L1384+Transmission!L1384+Generation!L1384+Retail!L1384+Misc!L1384","v":-36.530824947193288},{"$f":"+Distribution!M1384+Transmission!M1384+Generation!M1384+Retail!M1384+Misc!M1384","v":-2429.1985163819786},{"$f":"+Distribution!N1384+Transmission!N1384+Generation!N1384+Retail!N1384+Misc!N1384","v":-129.40278284965189},{"$f":"+Distribution!O1384+Transmission!O1384+Generation!O1384+Retail!O1384+Misc!O1384","v":-3.2064522439521816},{"$f":"+Distribution!P1384+Transmission!P1384+Generation!P1384+Retail!P1384+Misc!P1384","v":-6.5988158867111233},{"$f":"+Distribution!Q1384+Transmission!Q1384+Generation!Q1384+Retail!Q1384+Misc!Q1384","v":-973.50021581887052},{"$f":"+Distribution!R1384+Transmission!R1384+Generation!R1384+Retail!R1384+Misc!R1384","v":-9.7772732749149629},{"$f":"+Distribution!S1384+Transmission!S1384+Generation!S1384+Retail!S1384+Misc!S1384","v":-125.35730528050675},{"$f":"+Distribution!T1384+Transmission!T1384+Generation!T1384+Retail!T1384+Misc!T1384","v":-300.12106508747803},{"$f":"+Distribution!U1384+Transmission!U1384+Generation!U1384+Retail!U1384+Misc!U1384","v":-224.96610266728325},0]
[{"$f":"ROW()","v":1385},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1385+Transmission!H1385+Generation!H1385+Retail!H1385+Misc!H1385","v":-864675.23029489268},{"$f":"+Distribution!I1385+Transmission!I1385+Generation!I1385+Retail!I1385+Misc!I1385","v":-303840.20639186411},{"$f":"+Distribution!J1385+Transmission!J1385+Generation!J1385+Retail!J1385+Misc!J1385","v":-244496.53545418935},{"$f":"+Distribution!K1385+Transmission!K1385+Generation!K1385+Retail!K1385+Misc!K1385","v":-77563.990285976703},{"$f":"+Distribution!L1385+Transmission!L1385+Generation!L1385+Retail!L1385+Misc!L1385","v":-2057.8745930850741},{"$f":"+Distribution!M1385+Transmission!M1385+Generation!M1385+Retail!M1385+Misc!M1385","v":-136842.9515525219},{"$f":"+Distribution!N1385+Transmission!N1385+Generation!N1385+Retail!N1385+Misc!N1385","v":-7289.5889837073983},{"$f":"+Distribution!O1385+Transmission!O1385+Generation!O1385+Retail!O1385+Misc!O1385","v":-180.62763751730682},{"$f":"+Distribution!P1385+Transmission!P1385+Generation!P1385+Retail!P1385+Misc!P1385","v":-371.72813856075561},{"$f":"+Distribution!Q1385+Transmission!Q1385+Generation!Q1385+Retail!Q1385+Misc!Q1385","v":-54839.751453529912},{"$f":"+Distribution!R1385+Transmission!R1385+Generation!R1385+Retail!R1385+Misc!R1385","v":-550.77875441307481},{"$f":"+Distribution!S1385+Transmission!S1385+Generation!S1385+Retail!S1385+Misc!S1385","v":-7061.6969084949287},{"$f":"+Distribution!T1385+Transmission!T1385+Generation!T1385+Retail!T1385+Misc!T1385","v":-16906.585481875489},{"$f":"+Distribution!U1385+Transmission!U1385+Generation!U1385+Retail!U1385+Misc!U1385","v":-12672.91465915663},0]
[{"$f":"ROW()","v":1386},null,null,"Total General Plant Accumulated Depr",null,null,null,{"$f":"+Distribution!H1386+Transmission!H1386+Generation!H1386+Retail!H1386+Misc!H1386","v":-113773045.55011828},{"$f":"+Distribution!I1386+Transmission!I1386+Generation!I1386+Retail!I1386+Misc!I1386","v":-53315617.721930355},{"$f":"+Distribution!J1386+Transmission!J1386+Generation!J1386+Retail!J1386+Misc!J1386","v":-28692414.896832202},{"$f":"+Distribution!K1386+Transmission!K1386+Generation!K1386+Retail!K1386+Misc!K1386","v":-8601256.9677834567},{"$f":"+Distribution!L1386+Transmission!L1386+Generation!L1386+Retail!L1386+Misc!L1386","v":-1016846.6780244431},{"$f":"+Distribution!M1386+Transmission!M1386+Generation!M1386+Retail!M1386+Misc!M1386","v":-9987158.1051157545},{"$f":"+Distribution!N1386+Transmission!N1386+Generation!N1386+Retail!N1386+Misc!N1386","v":-1027169.3131123532},{"$f":"+Distribution!O1386+Transmission!O1386+Generation!O1386+Retail!O1386+Misc!O1386","v":-44619.187689628016},{"$f":"+Distribution!P1386+Transmission!P1386+Generation!P1386+Retail!P1386+Misc!P1386","v":-40588.549031745621},{"$f":"+Distribution!Q1386+Transmission!Q1386+Generation!Q1386+Retail!Q1386+Misc!Q1386","v":-8345081.3239712771},{"$f":"+Distribution!R1386+Transmission!R1386+Generation!R1386+Retail!R1386+Misc!R1386","v":-74696.973374443405},{"$f":"+Distribution!S1386+Transmission!S1386+Generation!S1386+Retail!S1386+Misc!S1386","v":-505504.61207930918},{"$f":"+Distribution!T1386+Transmission!T1386+Generation!T1386+Retail!T1386+Misc!T1386","v":-1201500.7777947446},{"$f":"+Distribution!U1386+Transmission!U1386+Generation!U1386+Retail!U1386+Misc!U1386","v":-920590.44337856851},0]
[{"$f":"ROW()","v":1387}]
[{"$f":"ROW()","v":1388},null,"108MP","Mining Plant Accumulated Depr.",null,"F30",null,{"$f":"+Distribution!H1388+Transmission!H1388+Generation!H1388+Retail!H1388+Misc!H1388","v":-67196565.270035356},{"$f":"+Distribution!I1388+Transmission!I1388+Generation!I1388+Retail!I1388+Misc!I1388","v":-20619071.835486025},{"$f":"+Distribution!J1388+Transmission!J1388+Generation!J1388+Retail!J1388+Misc!J1388","v":-18106882.851520889},{"$f":"+Distribution!K1388+Transmission!K1388+Generation!K1388+Retail!K1388+Misc!K1388","v":-6123509.9496628661},{"$f":"+Distribution!L1388+Transmission!L1388+Generation!L1388+Retail!L1388+Misc!L1388","v":-275811.61660669744},{"$f":"+Distribution!M1388+Transmission!M1388+Generation!M1388+Retail!M1388+Misc!M1388","v":-12633913.215984017},{"$f":"+Distribution!N1388+Transmission!N1388+Generation!N1388+Retail!N1388+Misc!N1388","v":-645400.37568047608},{"$f":"+Distribution!O1388+Transmission!O1388+Generation!O1388+Retail!O1388+Misc!O1388","v":-17335.391336845332},{"$f":"+Distribution!P1388+Transmission!P1388+Generation!P1388+Retail!P1388+Misc!P1388","v":-48270.712938477438},{"$f":"+Distribution!Q1388+Transmission!Q1388+Generation!Q1388+Retail!Q1388+Misc!Q1388","v":-4135451.6383581948},{"$f":"+Distribution!R1388+Transmission!R1388+Generation!R1388+Retail!R1388+Misc!R1388","v":-37705.504041067157},{"$f":"+Distribution!S1388+Transmission!S1388+Generation!S1388+Retail!S1388+Misc!S1388","v":-719541.38113211282},{"$f":"+Distribution!T1388+Transmission!T1388+Generation!T1388+Retail!T1388+Misc!T1388","v":-2426685.7135765967},{"$f":"+Distribution!U1388+Transmission!U1388+Generation!U1388+Retail!U1388+Misc!U1388","v":-1406985.0837111189},{"$f":"ROUND(SUM(I1388:U1388)-H1388,0)","v":0}]
[{"$f":"ROW()","v":1389}]
[{"$f":"ROW()","v":1390},null,"1081390","Accum Depr - Capital Lease",null,"F30",null,{"$f":"+Distribution!H1390+Transmission!H1390+Generation!H1390+Retail!H1390+Misc!H1390","v":0},{"$f":"+Distribution!I1390+Transmission!I1390+Generation!I1390+Retail!I1390+Misc!I1390","v":0},{"$f":"+Distribution!J1390+Transmission!J1390+Generation!J1390+Retail!J1390+Misc!J1390","v":0},{"$f":"+Distribution!K1390+Transmission!K1390+Generation!K1390+Retail!K1390+Misc!K1390","v":0},{"$f":"+Distribution!L1390+Transmission!L1390+Generation!L1390+Retail!L1390+Misc!L1390","v":0},{"$f":"+Distribution!M1390+Transmission!M1390+Generation!M1390+Retail!M1390+Misc!M1390","v":0},{"$f":"+Distribution!N1390+Transmission!N1390+Generation!N1390+Retail!N1390+Misc!N1390","v":0},{"$f":"+Distribution!O1390+Transmission!O1390+Generation!O1390+Retail!O1390+Misc!O1390","v":0},{"$f":"+Distribution!P1390+Transmission!P1390+Generation!P1390+Retail!P1390+Misc!P1390","v":0},{"$f":"+Distribution!Q1390+Transmission!Q1390+Generation!Q1390+Retail!Q1390+Misc!Q1390","v":0},{"$f":"+Distribution!R1390+Transmission!R1390+Generation!R1390+Retail!R1390+Misc!R1390","v":0},{"$f":"+Distribution!S1390+Transmission!S1390+Generation!S1390+Retail!S1390+Misc!S1390","v":0},{"$f":"+Distribution!T1390+Transmission!T1390+Generation!T1390+Retail!T1390+Misc!T1390","v":0},{"$f":"+Distribution!U1390+Transmission!U1390+Generation!U1390+Retail!U1390+Misc!U1390","v":0},{"$f":"ROUND(SUM(I1390:U1390)-H1390,0)","v":0}]
[{"$f":"ROW()","v":1391},null,null,"Remove Capital Lease",null,"F30",null,{"$f":"+Distribution!H1391+Transmission!H1391+Generation!H1391+Retail!H1391+Misc!H1391","v":0},{"$f":"+Distribution!I1391+Transmission!I1391+Generation!I1391+Retail!I1391+Misc!I1391","v":0},{"$f":"+Distribution!J1391+Transmission!J1391+Generation!J1391+Retail!J1391+Misc!J1391","v":0},{"$f":"+Distribution!K1391+Transmission!K1391+Generation!K1391+Retail!K1391+Misc!K1391","v":0},{"$f":"+Distribution!L1391+Transmission!L1391+Generation!L1391+Retail!L1391+Misc!L1391","v":0},{"$f":"+Distribution!M1391+Transmission!M1391+Generation!M1391+Retail!M1391+Misc!M1391","v":0},{"$f":"+Distribution!N1391+Transmission!N1391+Generation!N1391+Retail!N1391+Misc!N1391","v":0},{"$f":"+Distribution!O1391+Transmission!O1391+Generation!O1391+Retail!O1391+Misc!O1391","v":0},{"$f":"+Distribution!P1391+Transmission!P1391+Generation!P1391+Retail!P1391+Misc!P1391","v":0},{"$f":"+Distribution!Q1391+Transmission!Q1391+Generation!Q1391+Retail!Q1391+Misc!Q1391","v":0},{"$f":"+Distribution!R1391+Transmission!R1391+Generation!R1391+Retail!R1391+Misc!R1391","v":0},{"$f":"+Distribution!S1391+Transmission!S1391+Generation!S1391+Retail!S1391+Misc!S1391","v":0},{"$f":"+Distribution!T1391+Transmission!T1391+Generation!T1391+Retail!T1391+Misc!T1391","v":0},{"$f":"+Distribution!U1391+Transmission!U1391+Generation!U1391+Retail!U1391+Misc!U1391","v":0},{"$f":"ROUND(SUM(I1391:U1391)-H1391,0)","v":0}]
[{"$f":"ROW()","v":1392}]
[{"$f":"ROW()","v":1393},null,"1081399L "," Accum Depr - Capital Lease",null,"F30",null,{"$f":"+Distribution!H1393+Transmission!H1393+Generation!H1393+Retail!H1393+Misc!H1393","v":0},{"$f":"+Distribution!I1393+Transmission!I1393+Generation!I1393+Retail!I1393+Misc!I1393","v":0},{"$f":"+Distribution!J1393+Transmission!J1393+Generation!J1393+Retail!J1393+Misc!J1393","v":0},{"$f":"+Distribution!K1393+Transmission!K1393+Generation!K1393+Retail!K1393+Misc!K1393","v":0},{"$f":"+Distribution!L1393+Transmission!L1393+Generation!L1393+Retail!L1393+Misc!L1393","v":0},{"$f":"+Distribution!M1393+Transmission!M1393+Generation!M1393+Retail!M1393+Misc!M1393","v":0},{"$f":"+Distribution!N1393+Transmission!N1393+Generation!N1393+Retail!N1393+Misc!N1393","v":0},{"$f":"+Distribution!O1393+Transmission!O1393+Generation!O1393+Retail!O1393+Misc!O1393","v":0},{"$f":"+Distribution!P1393+Transmission!P1393+Generation!P1393+Retail!P1393+Misc!P1393","v":0},{"$f":"+Distribution!Q1393+Transmission!Q1393+Generation!Q1393+Retail!Q1393+Misc!Q1393","v":0},{"$f":"+Distribution!R1393+Transmission!R1393+Generation!R1393+Retail!R1393+Misc!R1393","v":0},{"$f":"+Distribution!S1393+Transmission!S1393+Generation!S1393+Retail!S1393+Misc!S1393","v":0},{"$f":"+Distribution!T1393+Transmission!T1393+Generation!T1393+Retail!T1393+Misc!T1393","v":0},{"$f":"+Distribution!U1393+Transmission!U1393+Generation!U1393+Retail!U1393+Misc!U1393","v":0},{"$f":"ROUND(SUM(I1393:U1393)-H1393,0)","v":0}]
[{"$f":"ROW()","v":1394},null,null," Remove Capital Lease",null,"F30",null,{"$f":"+Distribution!H1394+Transmission!H1394+Generation!H1394+Retail!H1394+Misc!H1394","v":0},{"$f":"+Distribution!I1394+Transmission!I1394+Generation!I1394+Retail!I1394+Misc!I1394","v":0},{"$f":"+Distribution!J1394+Transmission!J1394+Generation!J1394+Retail!J1394+Misc!J1394","v":0},{"$f":"+Distribution!K1394+Transmission!K1394+Generation!K1394+Retail!K1394+Misc!K1394","v":0},{"$f":"+Distribution!L1394+Transmission!L1394+Generation!L1394+Retail!L1394+Misc!L1394","v":0},{"$f":"+Distribution!M1394+Transmission!M1394+Generation!M1394+Retail!M1394+Misc!M1394","v":0},{"$f":"+Distribution!N1394+Transmission!N1394+Generation!N1394+Retail!N1394+Misc!N1394","v":0},{"$f":"+Distribution!O1394+Transmission!O1394+Generation!O1394+Retail!O1394+Misc!O1394","v":0},{"$f":"+Distribution!P1394+Transmission!P1394+Generation!P1394+Retail!P1394+Misc!P1394","v":0},{"$f":"+Distribution!Q1394+Transmission!Q1394+Generation!Q1394+Retail!Q1394+Misc!Q1394","v":0},{"$f":"+Distribution!R1394+Transmission!R1394+Generation!R1394+Retail!R1394+Misc!R1394","v":0},{"$f":"+Distribution!S1394+Transmission!S1394+Generation!S1394+Retail!S1394+Misc!S1394","v":0},{"$f":"+Distribution!T1394+Transmission!T1394+Generation!T1394+Retail!T1394+Misc!T1394","v":0},{"$f":"+Distribution!U1394+Transmission!U1394+Generation!U1394+Retail!U1394+Misc!U1394","v":0},{"$f":"ROUND(SUM(I1394:U1394)-H1394,0)","v":0}]
[{"$f":"ROW()","v":1395}]
[{"$f":"ROW()","v":1396},null,"TOTAL GENERAL PLANT ACCUM DEPR",null,null,null,null,{"$f":"+Distribution!H1396+Transmission!H1396+Generation!H1396+Retail!H1396+Misc!H1396","v":-180969610.82015362},{"$f":"+Distribution!I1396+Transmission!I1396+Generation!I1396+Retail!I1396+Misc!I1396","v":-73934689.557416379},{"$f":"+Distribution!J1396+Transmission!J1396+Generation!J1396+Retail!J1396+Misc!J1396","v":-46799297.748353086},{"$f":"+Distribution!K1396+Transmission!K1396+Generation!K1396+Retail!K1396+Misc!K1396","v":-14724766.917446323},{"$f":"+Distribution!L1396+Transmission!L1396+Generation!L1396+Retail!L1396+Misc!L1396","v":-1292658.2946311405},{"$f":"+Distribution!M1396+Transmission!M1396+Generation!M1396+Retail!M1396+Misc!M1396","v":-22621071.321099769},{"$f":"+Distribution!N1396+Transmission!N1396+Generation!N1396+Retail!N1396+Misc!N1396","v":-1672569.6887928294},{"$f":"+Distribution!O1396+Transmission!O1396+Generation!O1396+Retail!O1396+Misc!O1396","v":-61954.579026473351},{"$f":"+Distribution!P1396+Transmission!P1396+Generation!P1396+Retail!P1396+Misc!P1396","v":-88859.261970223044},{"$f":"+Distribution!Q1396+Transmission!Q1396+Generation!Q1396+Retail!Q1396+Misc!Q1396","v":-12480532.962329471},{"$f":"+Distribution!R1396+Transmission!R1396+Generation!R1396+Retail!R1396+Misc!R1396","v":-112402.47741551057},{"$f":"+Distribution!S1396+Transmission!S1396+Generation!S1396+Retail!S1396+Misc!S1396","v":-1225045.9932114219},{"$f":"+Distribution!T1396+Transmission!T1396+Generation!T1396+Retail!T1396+Misc!T1396","v":-3628186.4913713415},{"$f":"+Distribution!U1396+Transmission!U1396+Generation!U1396+Retail!U1396+Misc!U1396","v":-2327575.5270896875},{"$f":"ROUND(SUM(I1396:U1396)-H1396,0)","v":0}]
[{"$f":"ROW()","v":1397}]
[{"$f":"ROW()","v":1398}]
[{"$f":"ROW()","v":1399},null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,{"$f":"+Distribution!H1399+Transmission!H1399+Generation!H1399+Retail!H1399+Misc!H1399","v":-2653344674.4413061},{"$f":"+Distribution!I1399+Transmission!I1399+Generation!I1399+Retail!I1399+Misc!I1399","v":-1101589672.36836},{"$f":"+Distribution!J1399+Transmission!J1399+Generation!J1399+Retail!J1399+Misc!J1399","v":-707853397.39680016},{"$f":"+Distribution!K1399+Transmission!K1399+Generation!K1399+Retail!K1399+Misc!K1399","v":-217923393.19989869},{"$f":"+Distribution!L1399+Transmission!L1399+Generation!L1399+Retail!L1399+Misc!L1399","v":-25791396.260345057},{"$f":"+Distribution!M1399+Transmission!M1399+Generation!M1399+Retail!M1399+Misc!M1399","v":-307450786.20022446},{"$f":"+Distribution!N1399+Transmission!N1399+Generation!N1399+Retail!N1399+Misc!N1399","v":-23102484.477567475},{"$f":"+Distribution!O1399+Transmission!O1399+Generation!O1399+Retail!O1399+Misc!O1399","v":-738345.8598392813},{"$f":"+Distribution!P1399+Transmission!P1399+Generation!P1399+Retail!P1399+Misc!P1399","v":-1007210.3900336517},{"$f":"+Distribution!Q1399+Transmission!Q1399+Generation!Q1399+Retail!Q1399+Misc!Q1399","v":-183453221.28245786},{"$f":"+Distribution!R1399+Transmission!R1399+Generation!R1399+Retail!R1399+Misc!R1399","v":-1723365.5953281906},{"$f":"+Distribution!S1399+Transmission!S1399+Generation!S1399+Retail!S1399+Misc!S1399","v":-15772526.115879402},{"$f":"+Distribution!T1399+Transmission!T1399+Generation!T1399+Retail!T1399+Misc!T1399","v":-38300796.721907616},{"$f":"+Distribution!U1399+Transmission!U1399+Generation!U1399+Retail!U1399+Misc!U1399","v":-28638078.572663959},{"$f":"ROUND(SUM(I1399:U1399)-H1399,0)","v":0}]
[{"$f":"ROW()","v":1400}]
[{"$f":"ROW()","v":1401}]
[{"$f":"ROW()","v":1402}]
[{"$f":"ROW()","v":1403}]
[{"$f":"ROW()","v":1404},null,"111CLS","Accum Prov for Amort-Steam",null,"F10",null,{"$f":"+Distribution!H1404+Transmission!H1404+Generation!H1404+Retail!H1404+Misc!H1404","v":0},{"$f":"+Distribution!I1404+Transmission!I1404+Generation!I1404+Retail!I1404+Misc!I1404","v":0},{"$f":"+Distribution!J1404+Transmission!J1404+Generation!J1404+Retail!J1404+Misc!J1404","v":0},{"$f":"+Distribution!K1404+Transmission!K1404+Generation!K1404+Retail!K1404+Misc!K1404","v":0},{"$f":"+Distribution!L1404+Transmission!L1404+Generation!L1404+Retail!L1404+Misc!L1404","v":0},{"$f":"+Distribution!M1404+Transmission!M1404+Generation!M1404+Retail!M1404+Misc!M1404","v":0},{"$f":"+Distribution!N1404+Transmission!N1404+Generation!N1404+Retail!N1404+Misc!N1404","v":0},{"$f":"+Distribution!O1404+Transmission!O1404+Generation!O1404+Retail!O1404+Misc!O1404","v":0},{"$f":"+Distribution!P1404+Transmission!P1404+Generation!P1404+Retail!P1404+Misc!P1404","v":0},{"$f":"+Distribution!Q1404+Transmission!Q1404+Generation!Q1404+Retail!Q1404+Misc!Q1404","v":0},{"$f":"+Distribution!R1404+Transmission!R1404+Generation!R1404+Retail!R1404+Misc!R1404","v":0},{"$f":"+Distribution!S1404+Transmission!S1404+Generation!S1404+Retail!S1404+Misc!S1404","v":0},{"$f":"+Distribution!T1404+Transmission!T1404+Generation!T1404+Retail!T1404+Misc!T1404","v":0},{"$f":"+Distribution!U1404+Transmission!U1404+Generation!U1404+Retail!U1404+Misc!U1404","v":0},{"$f":"ROUND(SUM(I1404:U1404)-H1404,0)","v":0}]
[{"$f":"ROW()","v":1405}]
[{"$f":"ROW()","v":1406},null,"111CLG","Accum Prov for Amort-General"]
[{"$f":"ROW()","v":1407},null,null,"Division",null,"F108D",null,{"$f":"+Distribution!H1407+Transmission!H1407+Generation!H1407+Retail!H1407+Misc!H1407","v":-11386.484999999986},{"$f":"+Distribution!I1407+Transmission!I1407+Generation!I1407+Retail!I1407+Misc!I1407","v":-6017.9976746525663},{"$f":"+Distribution!J1407+Transmission!J1407+Generation!J1407+Retail!J1407+Misc!J1407","v":-2777.804613735867},{"$f":"+Distribution!K1407+Transmission!K1407+Generation!K1407+Retail!K1407+Misc!K1407","v":-797.38592096487537},{"$f":"+Distribution!L1407+Transmission!L1407+Generation!L1407+Retail!L1407+Misc!L1407","v":-151.29858081787731},{"$f":"+Distribution!M1407+Transmission!M1407+Generation!M1407+Retail!M1407+Misc!M1407","v":-485.46404878725849},{"$f":"+Distribution!N1407+Transmission!N1407+Generation!N1407+Retail!N1407+Misc!N1407","v":-110.8398663276848},{"$f":"+Distribution!O1407+Transmission!O1407+Generation!O1407+Retail!O1407+Misc!O1407","v":-4.6349919265174142},{"$f":"+Distribution!P1407+Transmission!P1407+Generation!P1407+Retail!P1407+Misc!P1407","v":-3.4157939062397338},{"$f":"+Distribution!Q1407+Transmission!Q1407+Generation!Q1407+Retail!Q1407+Misc!Q1407","v":-904.16725014813596},{"$f":"+Distribution!R1407+Transmission!R1407+Generation!R1407+Retail!R1407+Misc!R1407","v":-8.0202126686106716},{"$f":"+Distribution!S1407+Transmission!S1407+Generation!S1407+Retail!S1407+Misc!S1407","v":-24.300753852422883},{"$f":"+Distribution!T1407+Transmission!T1407+Generation!T1407+Retail!T1407+Misc!T1407","v":-56.672510825302815},{"$f":"+Distribution!U1407+Transmission!U1407+Generation!U1407+Retail!U1407+Misc!U1407","v":-44.482781386626577},{"$f":"ROUND(SUM(I1407:U1407)-H1407,0)","v":0}]
[{"$f":"ROW()","v":1408},null,null,"System Overheads",null,"F108D",null,{"$f":"+Distribution!H1408+Transmission!H1408+Generation!H1408+Retail!H1408+Misc!H1408","v":-4317564.5346546676},{"$f":"+Distribution!I1408+Transmission!I1408+Generation!I1408+Retail!I1408+Misc!I1408","v":-1750838.2289208807},{"$f":"+Distribution!J1408+Transmission!J1408+Generation!J1408+Retail!J1408+Misc!J1408","v":-1134275.0969470749},{"$f":"+Distribution!K1408+Transmission!K1408+Generation!K1408+Retail!K1408+Misc!K1408","v":-355653.93471687258},{"$f":"+Distribution!L1408+Transmission!L1408+Generation!L1408+Retail!L1408+Misc!L1408","v":-31322.878161038348},{"$f":"+Distribution!M1408+Transmission!M1408+Generation!M1408+Retail!M1408+Misc!M1408","v":-533831.49994920497},{"$f":"+Distribution!N1408+Transmission!N1408+Generation!N1408+Retail!N1408+Misc!N1408","v":-40309.628421045571},{"$f":"+Distribution!O1408+Transmission!O1408+Generation!O1408+Retail!O1408+Misc!O1408","v":-1309.8135247606381},{"$f":"+Distribution!P1408+Transmission!P1408+Generation!P1408+Retail!P1408+Misc!P1408","v":-2058.9214438260701},{"$f":"+Distribution!Q1408+Transmission!Q1408+Generation!Q1408+Retail!Q1408+Misc!Q1408","v":-297948.19769491069},{"$f":"+Distribution!R1408+Transmission!R1408+Generation!R1408+Retail!R1408+Misc!R1408","v":-2750.3417617248733},{"$f":"+Distribution!S1408+Transmission!S1408+Generation!S1408+Retail!S1408+Misc!S1408","v":-28751.495169417416},{"$f":"+Distribution!T1408+Transmission!T1408+Generation!T1408+Retail!T1408+Misc!T1408","v":-84001.65176410001},{"$f":"+Distribution!U1408+Transmission!U1408+Generation!U1408+Retail!U1408+Misc!U1408","v":-54512.846179810826},{"$f":"ROUND(SUM(I1408:U1408)-H1408,0)","v":0}]
[{"$f":"ROW()","v":1409},null,null,"Customer - System",null,"F40",null,{"$f":"+Distribution!H1409+Transmission!H1409+Generation!H1409+Retail!H1409+Misc!H1409","v":-1249663.3149424274},{"$f":"+Distribution!I1409+Transmission!I1409+Generation!I1409+Retail!I1409+Misc!I1409","v":-1084342.9872811716},{"$f":"+Distribution!J1409+Transmission!J1409+Generation!J1409+Retail!J1409+Misc!J1409","v":-22590.261869422338},{"$f":"+Distribution!K1409+Transmission!K1409+Generation!K1409+Retail!K1409+Misc!K1409","v":-428.01978685338997},{"$f":"+Distribution!L1409+Transmission!L1409+Generation!L1409+Retail!L1409+Misc!L1409","v":-15249.105188655642},{"$f":"+Distribution!M1409+Transmission!M1409+Generation!M1409+Retail!M1409+Misc!M1409","v":-246.16282212662011},{"$f":"+Distribution!N1409+Transmission!N1409+Generation!N1409+Retail!N1409+Misc!N1409","v":-4254.3469138591754},{"$f":"+Distribution!O1409+Transmission!O1409+Generation!O1409+Retail!O1409+Misc!O1409","v":-3428.4024814155223},{"$f":"+Distribution!P1409+Transmission!P1409+Generation!P1409+Retail!P1409+Misc!P1409","v":-669.16675210282176},{"$f":"+Distribution!Q1409+Transmission!Q1409+Generation!Q1409+Retail!Q1409+Misc!Q1409","v":-118433.76952559322},{"$f":"+Distribution!R1409+Transmission!R1409+Generation!R1409+Retail!R1409+Misc!R1409","v":-16.462299494361243},{"$f":"+Distribution!S1409+Transmission!S1409+Generation!S1409+Retail!S1409+Misc!S1409","v":-1.5433405775963616},{"$f":"+Distribution!T1409+Transmission!T1409+Generation!T1409+Retail!T1409+Misc!T1409","v":-1.5433405775963616},{"$f":"+Distribution!U1409+Transmission!U1409+Generation!U1409+Retail!U1409+Misc!U1409","v":-1.5433405775963616}]
[{"$f":"ROW()","v":1410},null,null,"Total Accum Prov for Amort-General",null,null,null,{"$f":"+Distribution!H1410+Transmission!H1410+Generation!H1410+Retail!H1410+Misc!H1410","v":-5578614.334597094},{"$f":"+Distribution!I1410+Transmission!I1410+Generation!I1410+Retail!I1410+Misc!I1410","v":-2841199.2138767052},{"$f":"+Distribution!J1410+Transmission!J1410+Generation!J1410+Retail!J1410+Misc!J1410","v":-1159643.163430233},{"$f":"+Distribution!K1410+Transmission!K1410+Generation!K1410+Retail!K1410+Misc!K1410","v":-356879.34042469086},{"$f":"+Distribution!L1410+Transmission!L1410+Generation!L1410+Retail!L1410+Misc!L1410","v":-46723.281930511861},{"$f":"+Distribution!M1410+Transmission!M1410+Generation!M1410+Retail!M1410+Misc!M1410","v":-534563.12682011886},{"$f":"+Distribution!N1410+Transmission!N1410+Generation!N1410+Retail!N1410+Misc!N1410","v":-44674.815201232428},{"$f":"+Distribution!O1410+Transmission!O1410+Generation!O1410+Retail!O1410+Misc!O1410","v":-4742.8509981026782},{"$f":"+Distribution!P1410+Transmission!P1410+Generation!P1410+Retail!P1410+Misc!P1410","v":-2731.5039898351315},{"$f":"+Distribution!Q1410+Transmission!Q1410+Generation!Q1410+Retail!Q1410+Misc!Q1410","v":-417286.13447065203},{"$f":"+Distribution!R1410+Transmission!R1410+Generation!R1410+Retail!R1410+Misc!R1410","v":-2774.8242738878453},{"$f":"+Distribution!S1410+Transmission!S1410+Generation!S1410+Retail!S1410+Misc!S1410","v":-28777.339263847436},{"$f":"+Distribution!T1410+Transmission!T1410+Generation!T1410+Retail!T1410+Misc!T1410","v":-84059.86761550291},{"$f":"+Distribution!U1410+Transmission!U1410+Generation!U1410+Retail!U1410+Misc!U1410","v":-54558.872301775053},{"$f":"ROUND(SUM(I1410:U1410)-H1410,0)","v":0}]
[{"$f":"ROW()","v":1411}]
[{"$f":"ROW()","v":1412},null,"111CLH","Accum Prov for Amort-Hydro",null,"F10",null,{"$f":"+Distribution!H1412+Transmission!H1412+Generation!H1412+Retail!H1412+Misc!H1412","v":-203477.91223971109},{"$f":"+Distribution!I1412+Transmission!I1412+Generation!I1412+Retail!I1412+Misc!I1412","v":-71500.568866780683},{"$f":"+Distribution!J1412+Transmission!J1412+Generation!J1412+Retail!J1412+Misc!J1412","v":-57535.64210124778},{"$f":"+Distribution!K1412+Transmission!K1412+Generation!K1412+Retail!K1412+Misc!K1412","v":-18252.585774880143},{"$f":"+Distribution!L1412+Transmission!L1412+Generation!L1412+Retail!L1412+Misc!L1412","v":-484.26508726205753},{"$f":"+Distribution!M1412+Transmission!M1412+Generation!M1412+Retail!M1412+Misc!M1412","v":-32202.284870737967},{"$f":"+Distribution!N1412+Transmission!N1412+Generation!N1412+Retail!N1412+Misc!N1412","v":-1715.4074680553965},{"$f":"+Distribution!O1412+Transmission!O1412+Generation!O1412+Retail!O1412+Misc!O1412","v":-42.505825640776422},{"$f":"+Distribution!P1412+Transmission!P1412+Generation!P1412+Retail!P1412+Misc!P1412","v":-87.476156254991267},{"$f":"+Distribution!Q1412+Transmission!Q1412+Generation!Q1412+Retail!Q1412+Misc!Q1412","v":-12905.051217557515},{"$f":"+Distribution!R1412+Transmission!R1412+Generation!R1412+Retail!R1412+Misc!R1412","v":-129.61087253041785},{"$f":"+Distribution!S1412+Transmission!S1412+Generation!S1412+Retail!S1412+Misc!S1412","v":-1661.7792362574371},{"$f":"+Distribution!T1412+Transmission!T1412+Generation!T1412+Retail!T1412+Misc!T1412","v":-3978.5073012684793},{"$f":"+Distribution!U1412+Transmission!U1412+Generation!U1412+Retail!U1412+Misc!U1412","v":-2982.2274612374217},{"$f":"ROUND(SUM(I1412:U1412)-H1412,0)","v":0}]
[{"$f":"ROW()","v":1413}]
[{"$f":"ROW()","v":1414},null,"111IP","Accum Prov for Amort-Intangible"]
[{"$f":"ROW()","v":1415},null,null,null,"Situs","F107D",null,{"$f":"+Distribution!H1415+Transmission!H1415+Generation!H1415+Retail!H1415+Misc!H1415","v":-22619.154999999999},{"$f":"+Distribution!I1415+Transmission!I1415+Generation!I1415+Retail!I1415+Misc!I1415","v":-10648.025321329782},{"$f":"+Distribution!J1415+Transmission!J1415+Generation!J1415+Retail!J1415+Misc!J1415","v":-5788.3381714271591},{"$f":"+Distribution!K1415+Transmission!K1415+Generation!K1415+Retail!K1415+Misc!K1415","v":-1723.4052133575819},{"$f":"+Distribution!L1415+Transmission!L1415+Generation!L1415+Retail!L1415+Misc!L1415","v":-220.94512401673759},{"$f":"+Distribution!M1415+Transmission!M1415+Generation!M1415+Retail!M1415+Misc!M1415","v":-1841.133159031431},{"$f":"+Distribution!N1415+Transmission!N1415+Generation!N1415+Retail!N1415+Misc!N1415","v":-210.30354604410215},{"$f":"+Distribution!O1415+Transmission!O1415+Generation!O1415+Retail!O1415+Misc!O1415","v":-7.7537163538523641},{"$f":"+Distribution!P1415+Transmission!P1415+Generation!P1415+Retail!P1415+Misc!P1415","v":-7.7132479990285656},{"$f":"+Distribution!Q1415+Transmission!Q1415+Generation!Q1415+Retail!Q1415+Misc!Q1415","v":-1676.7905759135742},{"$f":"+Distribution!R1415+Transmission!R1415+Generation!R1415+Retail!R1415+Misc!R1415","v":-15.412589273798062},{"$f":"+Distribution!S1415+Transmission!S1415+Generation!S1415+Retail!S1415+Misc!S1415","v":-92.094247782709502},{"$f":"+Distribution!T1415+Transmission!T1415+Generation!T1415+Retail!T1415+Misc!T1415","v":-217.94462365565875},{"$f":"+Distribution!U1415+Transmission!U1415+Generation!U1415+Retail!U1415+Misc!U1415","v":-169.29546381458306},{"$f":"ROUND(SUM(I1415:U1415)-H1415,0)","v":0}]
[{"$f":"ROW()","v":1416},null,null,null,"System Generation","F105D",null,{"$f":"+Distribution!H1416+Transmission!H1416+Generation!H1416+Retail!H1416+Misc!H1416","v":-27413241.557455871},{"$f":"+Distribution!I1416+Transmission!I1416+Generation!I1416+Retail!I1416+Misc!I1416","v":-9625550.9416569751},{"$f":"+Distribution!J1416+Transmission!J1416+Generation!J1416+Retail!J1416+Misc!J1416","v":-7745564.3050667625},{"$f":"+Distribution!K1416+Transmission!K1416+Generation!K1416+Retail!K1416+Misc!K1416","v":-2457199.9492817847},{"$f":"+Distribution!L1416+Transmission!L1416+Generation!L1416+Retail!L1416+Misc!L1416","v":-65192.743786302286},{"$f":"+Distribution!M1416+Transmission!M1416+Generation!M1416+Retail!M1416+Misc!M1416","v":-4354172.9438498523},{"$f":"+Distribution!N1416+Transmission!N1416+Generation!N1416+Retail!N1416+Misc!N1416","v":-230931.61678518361},{"$f":"+Distribution!O1416+Transmission!O1416+Generation!O1416+Retail!O1416+Misc!O1416","v":-5722.2200677143264},{"$f":"+Distribution!P1416+Transmission!P1416+Generation!P1416+Retail!P1416+Misc!P1416","v":-11776.216770828545},{"$f":"+Distribution!Q1416+Transmission!Q1416+Generation!Q1416+Retail!Q1416+Misc!Q1416","v":-1737304.0504158041},{"$f":"+Distribution!R1416+Transmission!R1416+Generation!R1416+Retail!R1416+Misc!R1416","v":-17448.477346503631},{"$f":"+Distribution!S1416+Transmission!S1416+Generation!S1416+Retail!S1416+Misc!S1416","v":-223811.26663336382},{"$f":"+Distribution!T1416+Transmission!T1416+Generation!T1416+Retail!T1416+Misc!T1416","v":-535594.68556768447},{"$f":"+Distribution!U1416+Transmission!U1416+Generation!U1416+Retail!U1416+Misc!U1416","v":-402972.14022710867},0]
[{"$f":"ROW()","v":1417},null,null,null,"System Overheads","F102D",null,{"$f":"+Distribution!H1417+Transmission!H1417+Generation!H1417+Retail!H1417+Misc!H1417","v":-107005312.96301746},{"$f":"+Distribution!I1417+Transmission!I1417+Generation!I1417+Retail!I1417+Misc!I1417","v":-45018755.216461644},{"$f":"+Distribution!J1417+Transmission!J1417+Generation!J1417+Retail!J1417+Misc!J1417","v":-28597110.168258272},{"$f":"+Distribution!K1417+Transmission!K1417+Generation!K1417+Retail!K1417+Misc!K1417","v":-8762354.8908838611},{"$f":"+Distribution!L1417+Transmission!L1417+Generation!L1417+Retail!L1417+Misc!L1417","v":-713322.07983924972},{"$f":"+Distribution!M1417+Transmission!M1417+Generation!M1417+Retail!M1417+Misc!M1417","v":-12144061.463155698},{"$f":"+Distribution!N1417+Transmission!N1417+Generation!N1417+Retail!N1417+Misc!N1417","v":-956142.66809615702},{"$f":"+Distribution!O1417+Transmission!O1417+Generation!O1417+Retail!O1417+Misc!O1417","v":-30669.67734217953},{"$f":"+Distribution!P1417+Transmission!P1417+Generation!P1417+Retail!P1417+Misc!P1417","v":-40494.910590338433},{"$f":"+Distribution!Q1417+Transmission!Q1417+Generation!Q1417+Retail!Q1417+Misc!Q1417","v":-7452885.1205091979},{"$f":"+Distribution!R1417+Transmission!R1417+Generation!R1417+Retail!R1417+Misc!R1417","v":-70933.373204732416},{"$f":"+Distribution!S1417+Transmission!S1417+Generation!S1417+Retail!S1417+Misc!S1417","v":-619777.84917397331},{"$f":"+Distribution!T1417+Transmission!T1417+Generation!T1417+Retail!T1417+Misc!T1417","v":-1477148.0725085661},{"$f":"+Distribution!U1417+Transmission!U1417+Generation!U1417+Retail!U1417+Misc!U1417","v":-1121657.4729935792},0]
[{"$f":"ROW()","v":1418},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1418+Transmission!H1418+Generation!H1418+Retail!H1418+Misc!H1418","v":-44527080.438040644},{"$f":"+Distribution!I1418+Transmission!I1418+Generation!I1418+Retail!I1418+Misc!I1418","v":-38846240.043298885},{"$f":"+Distribution!J1418+Transmission!J1418+Generation!J1418+Retail!J1418+Misc!J1418","v":-817381.78138181951},{"$f":"+Distribution!K1418+Transmission!K1418+Generation!K1418+Retail!K1418+Misc!K1418","v":-15487.00842279509},{"$f":"+Distribution!L1418+Transmission!L1418+Generation!L1418+Retail!L1418+Misc!L1418","v":-502285.56324209203},{"$f":"+Distribution!M1418+Transmission!M1418+Generation!M1418+Retail!M1418+Misc!M1418","v":-65082.037144979542},{"$f":"+Distribution!N1418+Transmission!N1418+Generation!N1418+Retail!N1418+Misc!N1418","v":-155458.82718785506},{"$f":"+Distribution!O1418+Transmission!O1418+Generation!O1418+Retail!O1418+Misc!O1418","v":-112995.70664875708},{"$f":"+Distribution!P1418+Transmission!P1418+Generation!P1418+Retail!P1418+Misc!P1418","v":-22054.869703773187},{"$f":"+Distribution!Q1418+Transmission!Q1418+Generation!Q1418+Retail!Q1418+Misc!Q1418","v":-3988280.7308543078},{"$f":"+Distribution!R1418+Transmission!R1418+Generation!R1418+Retail!R1418+Misc!R1418","v":-589.75660406683824},{"$f":"+Distribution!S1418+Transmission!S1418+Generation!S1418+Retail!S1418+Misc!S1418","v":-408.03785043874251},{"$f":"+Distribution!T1418+Transmission!T1418+Generation!T1418+Retail!T1418+Misc!T1418","v":-408.03785043874251},{"$f":"+Distribution!U1418+Transmission!U1418+Generation!U1418+Retail!U1418+Misc!U1418","v":-408.03785043874251},0]
[{"$f":"ROW()","v":1419},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1419+Transmission!H1419+Generation!H1419+Retail!H1419+Misc!H1419","v":-476415.86186783481},{"$f":"+Distribution!I1419+Transmission!I1419+Generation!I1419+Retail!I1419+Misc!I1419","v":-146186.83023369213},{"$f":"+Distribution!J1419+Transmission!J1419+Generation!J1419+Retail!J1419+Misc!J1419","v":-128375.70141838744},{"$f":"+Distribution!K1419+Transmission!K1419+Generation!K1419+Retail!K1419+Misc!K1419","v":-43414.976027440054},{"$f":"+Distribution!L1419+Transmission!L1419+Generation!L1419+Retail!L1419+Misc!L1419","v":-1955.4724041443769},{"$f":"+Distribution!M1419+Transmission!M1419+Generation!M1419+Retail!M1419+Misc!M1419","v":-89572.980841633529},{"$f":"+Distribution!N1419+Transmission!N1419+Generation!N1419+Retail!N1419+Misc!N1419","v":-4575.8138826591339},{"$f":"+Distribution!O1419+Transmission!O1419+Generation!O1419+Retail!O1419+Misc!O1419","v":-122.90591597011577},{"$f":"+Distribution!P1419+Transmission!P1419+Generation!P1419+Retail!P1419+Misc!P1419","v":-342.23376172791512},{"$f":"+Distribution!Q1419+Transmission!Q1419+Generation!Q1419+Retail!Q1419+Misc!Q1419","v":-29319.872951597546},{"$f":"+Distribution!R1419+Transmission!R1419+Generation!R1419+Retail!R1419+Misc!R1419","v":-267.32765480941208},{"$f":"+Distribution!S1419+Transmission!S1419+Generation!S1419+Retail!S1419+Misc!S1419","v":-5101.4650207797349},{"$f":"+Distribution!T1419+Transmission!T1419+Generation!T1419+Retail!T1419+Misc!T1419","v":-17204.920535298483},{"$f":"+Distribution!U1419+Transmission!U1419+Generation!U1419+Retail!U1419+Misc!U1419","v":-9975.3612196950871},0]
[{"$f":"ROW()","v":1420},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1420+Transmission!H1420+Generation!H1420+Retail!H1420+Misc!H1420","v":-38879.023737369898},{"$f":"+Distribution!I1420+Transmission!I1420+Generation!I1420+Retail!I1420+Misc!I1420","v":-13661.789054195402},{"$f":"+Distribution!J1420+Transmission!J1420+Generation!J1420+Retail!J1420+Misc!J1420","v":-10993.476247013845},{"$f":"+Distribution!K1420+Transmission!K1420+Generation!K1420+Retail!K1420+Misc!K1420","v":-3487.5663299215344},{"$f":"+Distribution!L1420+Transmission!L1420+Generation!L1420+Retail!L1420+Misc!L1420","v":-92.529717921720376},{"$f":"+Distribution!M1420+Transmission!M1420+Generation!M1420+Retail!M1420+Misc!M1420","v":-6152.9695489112055},{"$f":"+Distribution!N1420+Transmission!N1420+Generation!N1420+Retail!N1420+Misc!N1420","v":-327.76711209429919},{"$f":"+Distribution!O1420+Transmission!O1420+Generation!O1420+Retail!O1420+Misc!O1420","v":-8.1216923540939074},{"$f":"+Distribution!P1420+Transmission!P1420+Generation!P1420+Retail!P1420+Misc!P1420","v":-16.714283717856731},{"$f":"+Distribution!Q1420+Transmission!Q1420+Generation!Q1420+Retail!Q1420+Misc!Q1420","v":-2465.7997868010034},{"$f":"+Distribution!R1420+Transmission!R1420+Generation!R1420+Retail!R1420+Misc!R1420","v":-24.765067295338071},{"$f":"+Distribution!S1420+Transmission!S1420+Generation!S1420+Retail!S1420+Misc!S1420","v":-317.5202343171685},{"$f":"+Distribution!T1420+Transmission!T1420+Generation!T1420+Retail!T1420+Misc!T1420","v":-760.18314765826926},{"$f":"+Distribution!U1420+Transmission!U1420+Generation!U1420+Retail!U1420+Misc!U1420","v":-569.82151516816009},0]
[{"$f":"ROW()","v":1421},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$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":"+Distribution!T1421+Transmission!T1421+Generation!T1421+Retail!T1421+Misc!T1421","v":0},{"$f":"+Distribution!U1421+Transmission!U1421+Generation!U1421+Retail!U1421+Misc!U1421","v":0},0]
[{"$f":"ROW()","v":1422},null,null,"Total Accum Prov for Amort-Intangible",null,null,null,{"$f":"+Distribution!H1422+Transmission!H1422+Generation!H1422+Retail!H1422+Misc!H1422","v":-179483548.99911916},{"$f":"+Distribution!I1422+Transmission!I1422+Generation!I1422+Retail!I1422+Misc!I1422","v":-93661042.846026719},{"$f":"+Distribution!J1422+Transmission!J1422+Generation!J1422+Retail!J1422+Misc!J1422","v":-37305213.770543687},{"$f":"+Distribution!K1422+Transmission!K1422+Generation!K1422+Retail!K1422+Misc!K1422","v":-11283667.796159161},{"$f":"+Distribution!L1422+Transmission!L1422+Generation!L1422+Retail!L1422+Misc!L1422","v":-1283069.3341137269},{"$f":"+Distribution!M1422+Transmission!M1422+Generation!M1422+Retail!M1422+Misc!M1422","v":-16660883.527700104},{"$f":"+Distribution!N1422+Transmission!N1422+Generation!N1422+Retail!N1422+Misc!N1422","v":-1347646.9966099933},{"$f":"+Distribution!O1422+Transmission!O1422+Generation!O1422+Retail!O1422+Misc!O1422","v":-149526.385383329},{"$f":"+Distribution!P1422+Transmission!P1422+Generation!P1422+Retail!P1422+Misc!P1422","v":-74692.658358384972},{"$f":"+Distribution!Q1422+Transmission!Q1422+Generation!Q1422+Retail!Q1422+Misc!Q1422","v":-13211932.365093622},{"$f":"+Distribution!R1422+Transmission!R1422+Generation!R1422+Retail!R1422+Misc!R1422","v":-89279.112466681443},{"$f":"+Distribution!S1422+Transmission!S1422+Generation!S1422+Retail!S1422+Misc!S1422","v":-849508.2331606556},{"$f":"+Distribution!T1422+Transmission!T1422+Generation!T1422+Retail!T1422+Misc!T1422","v":-2031333.8442333017},{"$f":"+Distribution!U1422+Transmission!U1422+Generation!U1422+Retail!U1422+Misc!U1422","v":-1535752.1292698043},0]
[{"$f":"ROW()","v":1423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1424},null,"111399","Accum Prov for Amort-Mining",null,"F30",null,{"$f":"+Distribution!H1424+Transmission!H1424+Generation!H1424+Retail!H1424+Misc!H1424","v":0},{"$f":"+Distribution!I1424+Transmission!I1424+Generation!I1424+Retail!I1424+Misc!I1424","v":0},{"$f":"+Distribution!J1424+Transmission!J1424+Generation!J1424+Retail!J1424+Misc!J1424","v":0},{"$f":"+Distribution!K1424+Transmission!K1424+Generation!K1424+Retail!K1424+Misc!K1424","v":0},{"$f":"+Distribution!L1424+Transmission!L1424+Generation!L1424+Retail!L1424+Misc!L1424","v":0},{"$f":"+Distribution!M1424+Transmission!M1424+Generation!M1424+Retail!M1424+Misc!M1424","v":0},{"$f":"+Distribution!N1424+Transmission!N1424+Generation!N1424+Retail!N1424+Misc!N1424","v":0},{"$f":"+Distribution!O1424+Transmission!O1424+Generation!O1424+Retail!O1424+Misc!O1424","v":0},{"$f":"+Distribution!P1424+Transmission!P1424+Generation!P1424+Retail!P1424+Misc!P1424","v":0},{"$f":"+Distribution!Q1424+Transmission!Q1424+Generation!Q1424+Retail!Q1424+Misc!Q1424","v":0},{"$f":"+Distribution!R1424+Transmission!R1424+Generation!R1424+Retail!R1424+Misc!R1424","v":0},{"$f":"+Distribution!S1424+Transmission!S1424+Generation!S1424+Retail!S1424+Misc!S1424","v":0},{"$f":"+Distribution!T1424+Transmission!T1424+Generation!T1424+Retail!T1424+Misc!T1424","v":0},{"$f":"+Distribution!U1424+Transmission!U1424+Generation!U1424+Retail!U1424+Misc!U1424","v":0},0]
[{"$f":"ROW()","v":1425}]
[{"$f":"ROW()","v":1426}]
[{"$f":"ROW()","v":1427},null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,{"$f":"+Distribution!H1427+Transmission!H1427+Generation!H1427+Retail!H1427+Misc!H1427","v":-185265641.24595597},{"$f":"+Distribution!I1427+Transmission!I1427+Generation!I1427+Retail!I1427+Misc!I1427","v":-96573742.628770202},{"$f":"+Distribution!J1427+Transmission!J1427+Generation!J1427+Retail!J1427+Misc!J1427","v":-38522392.576075159},{"$f":"+Distribution!K1427+Transmission!K1427+Generation!K1427+Retail!K1427+Misc!K1427","v":-11658799.722358732},{"$f":"+Distribution!L1427+Transmission!L1427+Generation!L1427+Retail!L1427+Misc!L1427","v":-1330276.8811315009},{"$f":"+Distribution!M1427+Transmission!M1427+Generation!M1427+Retail!M1427+Misc!M1427","v":-17227648.939390961},{"$f":"+Distribution!N1427+Transmission!N1427+Generation!N1427+Retail!N1427+Misc!N1427","v":-1394037.2192792811},{"$f":"+Distribution!O1427+Transmission!O1427+Generation!O1427+Retail!O1427+Misc!O1427","v":-154311.74220707247},{"$f":"+Distribution!P1427+Transmission!P1427+Generation!P1427+Retail!P1427+Misc!P1427","v":-77511.638504475079},{"$f":"+Distribution!Q1427+Transmission!Q1427+Generation!Q1427+Retail!Q1427+Misc!Q1427","v":-13642123.550781831},{"$f":"+Distribution!R1427+Transmission!R1427+Generation!R1427+Retail!R1427+Misc!R1427","v":-92183.547613099698},{"$f":"+Distribution!S1427+Transmission!S1427+Generation!S1427+Retail!S1427+Misc!S1427","v":-879947.35166076035},{"$f":"+Distribution!T1427+Transmission!T1427+Generation!T1427+Retail!T1427+Misc!T1427","v":-2119372.2191500734},{"$f":"+Distribution!U1427+Transmission!U1427+Generation!U1427+Retail!U1427+Misc!U1427","v":-1593293.2290328168},{"$f":"ROUND(SUM(I1427:U1427)-H1427,0)","v":0}]

{"sheet":"Generation","index":12,"n_rows":1427,"n_cols":22,"rows_kept":1427,"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,"Monthly Wgt Factors"]
[6,"12 Months Ended Dec 2010"]
[7]
[8]
[9,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[10,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile",null,null,null,"Chk Total"]
[11,null,null,null,null,null,null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C",0]
[13]
[14,null,null,null,"Operating Revenues",null,null,1275266333.6626451,414675268.66526359,368668993.11254209,114956997.16677958,5155008.8064007182,211028897.96745211,10802037.414263165,288284.0315061392,924954.58143093775,85392341.57660611,753477.4183665798,11408931.933274904,30768438.834842052,20442702.153853547,0]
[15]
[16,null,null,null,"Operating Expenses"]
[17,null,null,null,"Operation & Maintenance Expenses",null,null,952768301.10964513,309303313.25380164,263541141.77681613,86506282.429668128,3195624.4512152397,166808324.504356,8338318.6723314878,226732.94488516994,563430.54286484502,59564633.25259354,564537.20513089595,9142629.1279010586,27781120.898111332,17232212.049969699,0]
[18,null,null,null,"Depreciation Expense",null,null,116108489.18539138,40799211.286279589,32830842.02383884,10415296.896879274,276347.27532924718,18375533.620908719,978856.13141951698,24255.116760022098,49918.306371376515,7363857.871617157,73957.798185694017,948267.58242655057,2270369.071792718,1701776.2035826708,0]
[19,null,null,null,"Amortization Expense",null,null,13503539.361011196,4744817.5663212864,3818209.6124886265,1211315.5336281392,32146.199741634871,2137209.8386752871,113846.57334497767,2821.0868670552336,5806.6756329988129,856417.08658988564,8601.0740635138009,110294.41998391715,264110.84977928601,197942.84389458498,0]
[20,null,null,null,"Taxes Other Than Income",null,null,26300490.413059454,9156820.5637227595,7411817.1551850662,2362029.9022460501,65868.65534562782,4218873.6208406612,223778.72694868888,5587.8088927021872,11854.987946580808,1664533.1495359379,16609.304051982745,219626.58196172933,545729.20122474502,397360.75515692169,0]
[21,null,null,null,"Income Taxes - Federal",null,null,-224840321.45189297,-81417531.459659487,-58830018.268352523,-20336341.338422667,-146078.19526609295,-38036444.698833153,-1987438.7719002634,-49198.251155353508,-23713.899847580738,-12449299.130232876,-148286.1506403083,-1973905.3786549873,-5602997.2222773377,-3839068.6865489041,0]
[22,null,null,null,"Income Taxes - State",null,null,-25793262.024161074,-9376758.5810762085,-6676623.8849414326,-2335496.5830980348,-10835.938365728118,-4400815.5552793946,-229394.75179032533,-5677.8755097713192,-1610.0118801035956,-1400598.8708015061,-17088.255252265826,-228538.26420141882,-661135.59569865838,-448687.85626897326,0]
[23,null,null,null,"Income Taxes Deferred",null,null,242068423.92778635,84278927.397843331,68218001.604475334,21740007.381120615,606251.873457134,38830305.903357208,2059648.4282337825,51429.919009967998,109112.72766559395,15320281.475954697,152871.21993757365,2021432.2894041478,5022864.8043098059,3657288.9030171409,0]
[24,null,null,null,"Investment Tax Credit Adj",null,null,-772346.37844869541,-268901.34326104086,-217657.16333139606,-69363.924859796825,-1934.3144029063371,-123892.43360158225,-6571.5386526351094,-164.09290830557993,-348.13636032232131,-48881.071404414659,-487.75272368048053,-6449.6057877680823,-16026.011894072522,-11668.989260774264,0]
[25,null,null,null,"Misc Revenues & Expense",null,null,-2167139.5041468614,-675679.12131098658,-587154.7677357319,-197145.45971307752,-8480.9231616631805,-400306.77513508021,-20532.625171190542,-547.29064719969108,-1487.489158151684,-133822.88135676802,-1234.2492000865439,-22595.432397788474,-74284.964032322168,-43867.525126815439,0]
[26]
[27,null,null,null,"Total Operating Expenses",null,null,1097176174.6382442,356544219.56266093,309508558.08844292,99296584.837448627,4008909.0838924935,187408788.02528867,9470510.8447640408,255239.36619428737,712963.70323523681,70737120.882495672,649480.19355331897,10210761.32063544,29529751.031315494,18843287.698415551,0]
[28]
[29,null,null,null,"Operating Revenue For Return",null,null,178090159.02440095,58131049.102602661,59160435.024099171,15660412.329330951,1146099.7225082247,23620109.942163438,1331526.5694991238,33044.66531185183,211990.87819570093,14655220.694110438,103997.22481326084,1198170.6126394644,1238687.803526558,1599414.4554379955,0]
[30]
[31]
[32,null,null,null,"Rate Base :"]
[33,null,null,null,"Electric Plant In Service",null,null,4699369744.4299831,1642346892.1666718,1326119298.6415343,421834897.01350307,11531705.818486687,749714567.68532586,39854329.317124985,991571.81201428943,2078401.0424363837,297666408.71699506,2978109.2559785084,38891189.541629151,95221363.108308658,70141010.309974447,0]
[34,null,null,null,"Plant Held For Future Use ",null,null,4111915.5687211654,1427392.8455755948,1157464.1707850157,369411.31505920703,10463.738630292577,662440.35704247979,35126.614270546372,878.25068558613623,1881.0681475353044,260048.83428756826,2589.3933350293851,34579.965863754987,86905.328914030586,62733.686124524385,0]
[35,null,null,null,"Electric Plant Acquisition Adj",null,null,24630737.695214599,8655051.2408520821,6964614.9457838181,2209451.8639981328,58619.6615053243,3898044.8693778608,207647.85190202462,5145.2751325810323,10588.875399724098,1562139.7329283913,15689.228224357517,201156.22391186914,481593.15513615462,360994.77106227749,0]
[36,null,null,null,"Nuclear Fuel",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,"Prepayments",null,null,10755596.415159974,3663943.442207634,3006783.0109938709,968504.88447281905,30068.981855576189,1779317.9852221673,93718.728604969845,2374.063823753163,5371.724105317855,677271.82730912813,6654.4080441352271,94427.910399048356,253235.26585817529,173924.18226338009,0]
[38,null,null,null,"Fuel Stock",null,null,83614228.638974056,25625314.814778499,22540161.387254361,7625454.4569036048,343776.44957355194,15737990.420132946,789595.74043809623,21622.783438562419,60238.83576614489,5149713.0707014948,46974.789585143262,897160.24770797568,3025510.7484201337,1750714.8942735712,0]
[39,null,null,null,"Materials & Supplies",null,null,62918516.327433184,22109081.325571638,17790910.065422885,5643981.7150362041,149742.25194432278,9957444.3442945872,530430.51011794433,13143.458447910483,27048.979935998283,3990441.3545471258,40077.685630619657,513847.83172867406,1230215.9671206798,922150.8376345858,0]
[40,null,null,null,"Misc Deferred Debits",null,null,24864621.623619881,8509749.5084669255,6962828.3737038653,2237710.7179731135,67983.662199478669,4087013.843418052,215616.23031742143,5444.7976470736057,12162.481368516081,1567373.4798410954,15450.824322369688,216043.56672641006,570739.7053206549,396504.43231490557,0]
[41,null,null,null,"Cash Working Capital",null,null,15266151.567613609,4955949.1588860191,4222704.523210017,1386085.1768305483,51203.306374284708,2672760.1680884622,133604.39943543641,3632.9289061749068,9027.815110116353,954400.68508194969,9045.5470958132064,146491.8195016172,445135.29874453554,276110.74034863472,0]
[42,null,null,null,"Weatherization Loans",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,"Miscellaneous Rate Base",null,null,34157.418704920798,12002.653465136222,9658.3899258488873,3064.0240402387349,81.292584377897356,5405.7313419312031,287.96192417626423,7.1353655432631546,14.684442468521054,2166.3444105287613,21.757510645755413,278.95946318300679,667.86383944178442,500.62039140049416,0]
[44]
[45,null,null,null,"Total Rate Base Additions",null,null,4925565669.6854248,1717305377.1564751,1388774423.5086143,442278561.16781688,12243645.163153898,788514985.4042443,41860357.354135595,1043820.5054614745,2204735.5067122048,311829964.0461024,3114612.8897266225,40995176.066931687,101315366.44166246,74084644.474387705,0]
[46]
[47,null,null,null,"Rate Base Deductions :"]
[48,null,null,null,"Accum Provision For Depreciation",null,null,-1385166144.4771423,-483737220.69577801,-390775585.80201042,-124349576.17676315,-3412739.1193589005,-221219078.19176897,-11756621.560115283,-292661.46270546073,-614912.44075623085,-87723943.08196868,-877212.05577325891,-11483591.246255124,-28198624.289452441,-20724378.354436222,0]
[49,null,null,null,"Accum Provision For Amortization",null,null,-81527142.944674134,-28561156.168562815,-23026774.770254239,-7316010.9369556103,-197392.25365681821,-12960449.084182939,-689598.81917919137,-17126.437917886709,-35611.324515623746,-5166979.4216644019,-51783.063680341031,-670776.84023827664,-1626351.2794314481,-1207132.5444345302,0]
[50,null,null,null,"Accum Deferred Income Taxes",null,null,-583329875.70845604,-203915387.77125901,-164625864.04619902,-52360446.811762445,-1429414.9731711608,-93026954.102345452,-4945724.4670246812,-123026.03712318985,-257654.70949100907,-36951337.97573445,-369759.21793356154,-4824579.8035512492,-11800482.143293474,-8699243.6495673321,0]
[51,null,null,null,"Unamortized ITC",null,null,-70947.566222377238,-24801.180365607081,-20022.624361044251,-6368.3472823845414,-173.85483361229643,-11314.450086740486,-601.52590268700283,-14.963114882065055,-31.337629678169243,-4494.2086107460063,-44.971918109261942,-586.7931529775509,-1435.2548414175751,-1058.0541224909521,0]
[52,null,null,null,"Customer Advance For Construction",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,"Customer Service Deposits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,"Misc Rate Base Deductions",null,null,-16811450.935052332,-5791162.4452360179,-4718915.8324960507,-1511757.766609981,-44511.032946823281,-2738222.3700818336,-144792.29623735099,-3639.9498543030086,-7980.0971804396013,-1061316.3295087984,-10510.55487911966,-143928.77831171092,-371925.65214967541,-262787.82956022787,0]
[55,null,null,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,-2066905561.6315472,-722029728.26120138,-583167163.07532084,-185544160.03937355,-5084231.2339673145,-329956018.19846594,-17537338.668459196,-436468.85071572236,-916189.90957298153,-130908071.01748706,-1309309.8641843903,-17123463.46150934,-41998818.61916846,-30894600.432120804,0]
[57,null,null,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,2858660108.0538778,995275648.89527369,805607260.43329346,256734401.12844333,7159413.9291865835,458558967.20577836,24323018.6856764,607351.65474575222,1288545.5971392232,180921893.02861536,1805303.0255422322,23871712.605422348,59316547.822494,43190044.042266905,0]
[59]
[60]
[61,null,null,null,"Return On Rate Base",null,null,6.229847281341936E-2,5.8406984202915499E-2,7.343582652452188E-2,6.0998495957259966E-2,0.16008289698626185,5.1509427644774043E-2,5.4743475170804676E-2,5.4407796625934153E-2,0.16451950064189555,8.1003025387242786E-2,5.760651998130361E-2,5.0192067592439521E-2,2.0882668479477166E-2,3.7032017236917819E-2]
[62]
[63,null,null,null,"Return On Equity",null,null,6.5586589105956772E-2,5.8102957162680116E-2,8.7004577011923157E-2,6.3086633613342546E-2,0.25363355866911541,4.4838425320100392E-2,5.1057747485543918E-2,5.0412211822331375E-2,0.26216548877610329,0.10155688251715567,5.6563602890349562E-2,4.2305040604072468E-2,-1.4059188459316672E-2,1.699725145883843E-2]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[null,"Rocky Mountain Power"]
[null,"Cost Of Service By Rate Schedule"]
[null,"State of Utah"]
[null,"Monthly Wgt Factors"]
[null,"12 Months Ended Dec 2010"]
[]
[]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[null,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[null,null,null,null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C"]
[]
[83,null,null,null,"Total Rate Base",null,null,2858660108.0538778,995275648.89527369,805607260.43329346,256734401.12844333,7159413.9291865835,458558967.20577836,24323018.6856764,607351.65474575222,1288545.5971392232,180921893.02861536,1805303.0255422322,23871712.605422348,59316547.822494,43190044.042266905,0]
[84]
[85]
[86,null,null,null,"Return On Ratebase ($$)",6.3056049553088162E-2,null,180255813.42888168,62758150.635722354,50798411.334209353,16188657.119537536,451444.35948985885,28914916.959140491,1533713.4715247003,38297.196037798247,81250.595024624432,11408219.852050886,113835.27703693097,1505255.8929645908,3740267.1788133052,2723393.5573292421,0]
[87,null,null,null,"Operating & Maintenance Expense",null,null,952768301.10964513,309303313.25380164,263541141.77681613,86506282.429668128,3195624.4512152397,166808324.504356,8338318.6723314878,226732.94488516994,563430.54286484502,59564633.25259354,564537.20513089595,9142629.1279010586,27781120.898111332,17232212.049969699,0]
[88,null,null,null,"        Bad Debt to Produce ROR","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,"Depreciation Expense",null,null,116108489.18539138,40799211.286279589,32830842.02383884,10415296.896879274,276347.27532924718,18375533.620908719,978856.13141951698,24255.116760022098,49918.306371376515,7363857.871617157,73957.798185694017,948267.58242655057,2270369.071792718,1701776.2035826708,0]
[90,null,null,null,"Amortization Expense",null,null,13503539.361011196,4744817.5663212864,3818209.6124886265,1211315.5336281392,32146.199741634871,2137209.8386752871,113846.57334497767,2821.0868670552336,5806.6756329988129,856417.08658988564,8601.0740635138009,110294.41998391715,264110.84977928601,197942.84389458498,0]
[91,null,null,null,"Taxes Other Than Income",null,null,26300490.413059454,9156820.5637227595,7411817.1551850662,2362029.9022460501,65868.65534562782,4218873.6208406612,223778.72694868888,5587.8088927021872,11854.987946580808,1664533.1495359379,16609.304051982745,219626.58196172933,545729.20122474502,397360.75515692169,0]
[92,null,null,null,"Federal Income Taxes",null,null,-224840321.45189297,-81417531.459659487,-58830018.268352523,-20336341.338422667,-146078.19526609295,-38036444.698833153,-1987438.7719002634,-49198.251155353508,-23713.899847580738,-12449299.130232876,-148286.1506403083,-1973905.3786549873,-5602997.2222773377,-3839068.6865489041,0]
[93,null,null,null,"        FIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,"State Income Taxes",null,null,-25793262.024161074,-9376758.5810762085,-6676623.8849414326,-2335496.5830980348,-10835.938365728118,-4400815.5552793946,-229394.75179032533,-5677.8755097713192,-1610.0118801035956,-1400598.8708015061,-17088.255252265826,-228538.26420141882,-661135.59569865838,-448687.85626897326,0]
[95,null,null,null,"        SIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,"Deferred Income Taxes",null,null,242068423.92778635,84278927.397843331,68218001.604475334,21740007.381120615,606251.873457134,38830305.903357208,2059648.4282337825,51429.919009967998,109112.72766559395,15320281.475954697,152871.21993757365,2021432.2894041478,5022864.8043098059,3657288.9030171409,0]
[97,null,null,null,"Investment Tax Credit",null,null,-772346.37844869541,-268901.34326104086,-217657.16333139606,-69363.924859796825,-1934.3144029063371,-123892.43360158225,-6571.5386526351094,-164.09290830557993,-348.13636032232131,-48881.071404414659,-487.75272368048053,-6449.6057877680823,-16026.011894072522,-11668.989260774264,0]
[98,null,null,null,"Misc Revenue & Expenses",null,null,-2167139.5041468614,-675679.12131098658,-587154.7677357319,-197145.45971307752,-8480.9231616631805,-400306.77513508021,-20532.625171190542,-547.29064719969108,-1487.489158151684,-133822.88135676802,-1234.2492000865439,-22595.432397788474,-74284.964032322168,-43867.525126815439,0]
[99,null,null,null,"Revenue Credits",null,null,-299293693.43945974,-103442368.37338962,-84701598.752592906,-27151968.949276552,-827380.44991074922,-48141094.45742467,-2143180.3026322392,-64613.186319510271,-150209.87402606959,-18961614.40544907,-188948.25896366124,-2543488.7915013055,-6439121.5143478634,-4538106.1236272268,0]
[100]
[101,null,null,null,"Total Revenue Requirements",null,null,978138294.627666,315860001.82499361,275605370.67005926,88333273.007709607,3632972.9934716024,168182610.52700448,8861044.0136565026,228923.37591257528,644004.42423379165,63183726.329097472,574367.21162658872,9172528.4220987242,26830896.69578094,17028575.132117569,0]
[102,null,null,null,"Operating Revenues",null,null,975972640.22318542,311232900.291812,283967394.35989678,87805028.21748592,4327628.3564893492,162887803.50999495,8658857.1116292682,223670.84518658457,774744.70740475878,66430727.171145178,564529.15940280573,8865443.1417718213,24329317.32048893,15904596.030223005,0]
[103]
[104,null,null,null,"Increase / (Decrease) Required to "]
[105,null,null,null,"Earn Equal Rates of Return",null,null,2165654.4044805765,4627101.5331816077,-8362023.6898375154,528244.79022368789,-694655.36301774671,5294807.0170095265,202186.90202723444,5252.5307259907131,-130740.28317096713,-3247000.8420477062,9838.0522237829864,307085.28032690287,2501579.3752920106,1123979.1018945649,0]
[106]
[107,null,null,null,"Existing Revenues",null,null,975972640.2231853,311232900.29187399,283967394.35994917,87805028.217503026,4327628.3564899694,162887803.51002744,8658857.1116309259,223670.84518662893,774744.70740486821,66430727.17115704,564529.15940291854,8865443.1417735983,24329317.32049419,15904596.03022632,0]
[108,null,null,null,"check",null,null,0,-6.198883056640625E-5,-5.2392482757568359E-5,-1.7106533050537109E-5,-6.2026083469390869E-7,-3.2484531402587891E-5,-1.6577541828155518E-6,-4.4354237616062164E-8,-1.0943040251731873E-7,-1.1861324310302734E-5,-1.1280644685029984E-7,-1.776963472366333E-6,-5.2601099014282227E-6,-3.3155083656311035E-6,0]
[109,null,null,null,"Percent Increase / (Decrease) "]
[110,null,null,null,"Over Existing Rates To "]
[111,null,null,null,"Equal Authorized RoE & RoR",null,null,2.2189704047291068E-3,1.4867006440650444E-2,-2.9447126169837818E-2,6.0161109329088256E-3,-0.16051640894163199,3.2505853126588304E-2,2.3350298939065393E-2,2.3483305218469797E-2,-0.16875272837797459,-4.8877996377819151E-2,1.7427004539833386E-2,3.4638458046155618E-2,0.10282160170539455,7.0670081764948225E-2]
[112]
[113]
[114]
[115]
[116]
[117]
[118]
[119]
[120,null,null,null,null,"Mo Wgt Fac",null,null,"ELECTRIC REVENUES"]
[121,null,"Generation - Total -  Unbundled"]
[122,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[123,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[124,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[125,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","Sch 25","Cust A","Cust B","Cust C"]
[126,null,"440","Residential Sales",null,"A",null,311797429.45121479,311232900.29187399,0,0,0,0,0,0,0,0,564529.15940291854,0,0,0,0]
[127]
[128,null,"442","Commercial & Industrial Sales",null,"A",null,638025800.97124159,0,283804204.25405675,87805028.217503026,0,142230636.33197007,8658857.1116309259,0,0,66427718.563712597,0,8865443.1417735983,24329317.32049419,15904596.03022632,0]
[129,null,null,null,"Interruptible Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,"Interruptible Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,638025800.97124159,0,283804204.25405675,87805028.217503026,0,142230636.33197007,8658857.1116309259,0,0,66427718.563712597,0,8865443.1417735983,24329317.32049419,15904596.03022632,0]
[132]
[133,null,"444","Public Street & Highway Lighting",null,"A",null,5326043.9090806926,0,0,0,4327628.3564899694,0,0,223670.84518662893,774744.70740486821,0,0,0,0,0,0]
[134]
[135,null,"445","Other Sales to Public Authority",null,"A",null,20823365.891394194,0,163190.10589239121,0,0,20657167.178057365,0,0,0,3008.6074444403644,0,0,0,0,0]
[136]
[137,null,"448","Interdepartmental",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[140]
[141,null,"Total Sales to Ultimate Customers",null,null,null,null,975972640.22293127,311232900.29187399,283967394.35994917,87805028.217503026,4327628.3564899694,162887803.51002744,8658857.1116309259,223670.84518662893,774744.70740486821,66430727.17115704,564529.15940291854,8865443.1417735983,24329317.32049419,15904596.03022632,0]
[142]
[143,null,"447","Sales for Resale",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,null,null,null,"Demand","F85",null,220720579.17357934,76334625.749221548,62499478.828220114,20088512.421384238,616266.22882325947,35465748.852383979,1476785.6792319319,47746.39970741533,112269.962138662,13959174.33715182,139754.43280269735,1879999.0130056851,4761997.9923207229,3338219.2771872706,0]
[145,null,null,null,"Energy","F86",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,null,220720579.17357934,76334625.749221548,62499478.828220114,20088512.421384238,616266.22882325947,35465748.852383979,1476785.6792319319,47746.39970741533,112269.962138662,13959174.33715182,139754.43280269735,1879999.0130056851,4761997.9923207229,3338219.2771872706,0]
[147]
[148,null,"449","Provision for Rate Refund",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149]
[150,null,"State Specific Revenue Credit",null,null,"F140G",null,21691650.476905145,7120034.9947736552,6118253.5885412861,1961016.7329238118,75739.787950437822,3673321.3527018758,186859.09689765246,4984.4473675385461,13486.29055992304,1394882.8870460612,12961.607777421661,198945.81688325593,564947.18553772476,366216.6879461729,0]
[151]
[152,null,"AGA Revenue",null,null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153]
[154,null,"Total Sales from Electricity",null,null,null,null,1218384869.8734157,394687561.03586918,352585126.77671057,109854557.37181106,5019634.3732636664,202026873.71511328,10322501.887760511,276401.69226158276,900500.96010345325,81784784.395354912,717245.19998303766,10944387.97166254,29656262.498352639,19609031.995359764,0]
[155]
[156,null,"Other Electric Operating Revenues"]
[157,null,"450","Forfeited Discounts & Interest",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158,null,null,null,"Customers","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160]
[161,null,"451","Misc Electric Revenue",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,"Customer","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165]
[166,null,"453","Water Sales",null,"F10",null,1087.3836892912013,382.09824105717388,307.46982847007519,97.541614421576455,2.5879072150179701,172.08865051208963,9.1671183408560619,0.22715065725259395,0.4674716015441906,68.964449502057292,0.69263905449523244,8.8805296693842877,21.261098561050591,15.936990228627899,0]
[167]
[168,null,"454","Rent of Electric Property",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,"System Overhead","F102G",null,734960.33449901699,258259.39254424575,207818.20640331943,65928.170772531783,1749.1610101691242,116314.3547116228,6196.0358873686855,153.53064854675199,315.96306623254918,46612.925477677309,468.15327118868714,6002.3312107923603,14370.331525233734,10771.777970087953,0]
[171,null,null,null,null,null,null,734960.33449901699,258259.39254424575,207818.20640331943,65928.170772531783,1749.1610101691242,116314.3547116228,6196.0358873686855,153.53064854675199,315.96306623254918,46612.925477677309,468.15327118868714,6002.3312107923603,14370.331525233734,10771.777970087953,0]
[172]
[173,null,"456","Other Electric Revenue",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,"Demand","F10",null,56145416.070786983,19729066.138609108,15875740.659599723,5036414.082581549,133622.68421966778,8885537.8089766819,473330.32349694514,11728.581445352393,24137.190789650467,3560875.2913240111,35763.372473299059,458532.74987190275,1097784.7438656213,822882.4435334669,0]
[175,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,"Customer","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,null,56145416.070786983,19729066.138609108,15875740.659599723,5036414.082581549,133622.68421966778,8885537.8089766819,473330.32349694514,11728.581445352393,24137.190789650467,3560875.2913240111,35763.372473299059,458532.74987190275,1097784.7438656213,822882.4435334669,0]
[178]
[179,null,"Total Other Electric Operating Revenues",null,null,null,null,56881463.788975291,19987707.629394412,16083866.335831514,5102439.7949685026,135374.43313705191,9002024.2523388173,479535.52650265471,11882.339244556397,24453.621327484561,3607557.1812511906,36232.21838354224,464543.96161236451,1112176.336489416,833670.15849378344,0]
[180]
[181,null,"Total Electric Operating Revenues",null,null,null,null,1275266333.6623909,414675268.66526359,368668993.11254209,114956997.16677956,5155008.8064007182,211028897.96745211,10802037.414263165,288284.03150613914,924954.58143093786,85392341.576606095,753477.41836657992,11408931.933274904,30768438.834842056,20442702.153853547,0]
[182]
[183,null,"Miscellaneous Revenues"]
[184,null,"41160","Gain on Sale of Utility Plant - CR",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,"41170","Loss on Sale of Utility Plant ",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,null,"4118","Gain from Emission Allowances",null,"F30",null,-1926964.7229597261,-591283.55575149634,-519242.67791711201,-175601.05351032063,-7909.3217525003311,-362296.86714347528,-18507.847106819503,-497.11897372377445,-1384.23683726644,-118590.42777854248,-1081.2632439853512,-20633.954318638211,-69588.940223075057,-40347.458402771379,0]
[187,null,41181,"Gain from Disposition of NOX Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,"4194","Impact Housing Interest Income",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[189,null,"421","(Gain)/Loss on Sale of Utility Plant",null,"F102G",null,-240174.78118713529,-84395.565559490293,-67912.08981861989,-21544.406202756902,-571.60140916285036,-38009.907991604967,-2024.7780643710398,-50.171673475916606,-103.25232088524409,-15232.453578225541,-152.98595610119273,-1961.4780791502646,-4696.0238092471109,-3520.0667240440562,0]
[190]
[191,null,"Total Miscellaneous Revenues",null,null,null,null,-2167139.5041468614,-675679.12131098658,-587154.7677357319,-197145.45971307752,-8480.9231616631805,-400306.77513508021,-20532.625171190542,-547.29064719969108,-1487.489158151684,-133822.88135676802,-1234.2492000865439,-22595.432397788474,-74284.964032322168,-43867.525126815439,0]
[192]
[193,null,"Miscellaneous Expenses"]
[194,null,"4311","Interest on Customer Deposits",null,"F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195]
[196,null,"DFA","Divergence Fairness Adjustment"]
[197,null,null,"Production ",null,"F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,"Transmission",null,"F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,"Distribution",null,"F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201]
[202,null,"Net Miscellaneous Revenues And Expense",null,null,null,null,-2167139.5041468614,-675679.12131098658,-587154.7677357319,-197145.45971307752,-8480.9231616631805,-400306.77513508021,-20532.625171190542,-547.29064719969108,-1487.489158151684,-133822.88135676802,-1234.2492000865439,-22595.432397788474,-74284.964032322168,-43867.525126815439,0]
[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","N","O","P","Q"]
[208,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[209,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C"]
[211,null,"500","Operation Suprvn & Engineering",null,"F10",null,8682265.9926628862,3050881.3005549745,2455007.2451755558,778825.58852240967,20663.266357952765,1374049.8894537301,73195.285716867365,1813.6950609961459,3732.5488956601944,550649.87686612143,5530.4089690310502,70907.005047673447,169760.23718324228,127249.6448586709,0]
[212,null,null,null,"Cholla","F10",null,739318.62079338043,259790.86073114246,209050.56031164859,66319.122269643864,1759.5334671568219,117004.09432637757,6232.7781400042795,154.44107934133652,317.83671496765407,46889.33831890639,470.92940193984373,6037.9248022044176,14455.547034142219,10835.654195904903,0]
[213,null,null,null,"Total 500",null,null,9421584.613456266,3310672.161286117,2664057.8054872043,845144.71079205349,22422.799825109589,1491053.9837801077,79428.063856871639,1968.1361403374824,4050.3856106278486,597539.2151850278,6001.3383709708942,76944.929849877866,184215.7842173845,138085.29905457579,0]
[214]
[215,null,"501","Fuel Related",null,"F90",null,283488112.09853739,86539167.936864302,76513504.404238388,25899894.551523261,1171735.5372418489,53507852.600276671,2603335.2282536151,73722.680030925039,205225.46825243186,17484978.127722554,158739.65827077618,3050979.3540852577,10355958.089826265,5923018.4619510807,0]
[216,null,null,null,"SE - Non NPC","F30",null,6188296.1252069166,1898860.780043469,1667507.1492025878,563929.01544720249,25400.166682260297,1163487.9831504996,59436.499886275771,1596.4586077821871,4445.3680725755667,380843.86079543357,3472.3921322264164,66264.326500799201,223479.42544494185,129572.69924086501,0]
[217,null,null,null,"Simple Cycle Combustion Turbine","F93",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,"Cholla - Non NPC","F33",null,1371951.0547251457,409289.69694224081,373161.52638892451,127189.3442891655,5845.838982726872,264380.78789089702,8165.9217636750627,373.23643643980444,1050.3535335308316,85873.076410967886,790.99265036351551,15366.312847037345,51748.328373336459,28715.638215840259,0]
[219,null,null,null,"Cholla","F91",null,21340893.810270604,6527060.9349323064,5754331.6440742267,1948065.5103536849,88359.404147206878,4030406.5329313362,189864.84115066999,5565.4732482865184,15477.887017781355,1316398.4662214892,11980.222672283448,232296.01729420896,778913.30932384694,442173.5669032773,0]
[220,null,null,null,"Total 501",null,null,312389253.08874005,95374379.348782316,84308504.723904133,28539078.421613313,1291340.9470540429,58966127.9042494,2860802.491054236,81257.848323433558,226199.07687631962,19268093.531150445,174983.26572564954,3364906.0107273031,11410099.152968392,6523480.3663110631,0]
[221]
[222,null,"502","Steam Expenses",null,"F10",null,13118929.16586373,4609890.5181276649,3709523.0874471664,1176807.7293441594,31222.255562596052,2076193.3791638773,110598.2895946994,2740.4985120005176,5639.8922368503236,832033.565419783,8356.4640364955576,107140.69084845745,256508.21210375399,192274.58346622414,0]
[223,null,null,null,"Cholla","F10",null,2863975.169259375,1006378.7836644385,809820.82286771701,256907.25769021112,6816.0871614598909,453250.88727350964,24144.55868745612,598.27441634372144,1231.2370254782593,181640.08976838744,1824.2880345452761,23389.735116926742,55997.95081505811,41975.196737842882,0]
[224,null,null,null,"Total 502",null,null,15982904.335123105,5616269.3017921038,4519343.9103148831,1433714.9870343704,38038.342724055939,2529444.2664373871,134742.84828215552,3338.7729283442391,6871.1292623285826,1013673.6551881705,10180.752071040833,130530.4259653842,312506.16291881213,234249.78020406701,0]
[225]
[226,null,"503","Steam From Other Sources",null,"F94",null,1369223.6861913898,418086.04586073745,369704.84531042544,125125.15318112423,5662.1369241784096,258287.52517802198,12314.185811383262,356.85308138934761,994.98380394497735,84530.692929238503,768.24945444930893,14666.066020997258,50135.168922274461,28591.779713225023,0]
[227,null,null,null,"SE - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,null,null,null,"Total 503",null,null,1369223.6861913898,418086.04586073745,369704.84531042544,125125.15318112423,5662.1369241784096,258287.52517802198,12314.185811383262,356.85308138934761,994.98380394497735,84530.692929238503,768.24945444930893,14666.066020997258,50135.168922274461,28591.779713225023,0]
[229]
[230,null,"505","Electric Expenses",null,"F10",null,1285812.9308040009,451824.7459726301,363577.90278849442,115341.31912215347,3060.1567722246332,203491.93596722995,10839.963314666413,268.60183320056746,552.77730939755372,81549.302062206611,819.03403685442186,10501.077028961181,25140.891593396089,18845.223002585437,0]
[231,null,null,null,"Cholla","F10",null,491331.79175406299,172650.20181337403,138929.52710279249,44073.951684503074,1169.339858019089,77757.856614309174,4142.141108048334,102.63749633653173,211.22595624968886,31161.426159762963,312.96734633366947,4012.6466831848998,9606.7779510928558,7201.0919800561505,0]
[232,null,null,null,"Total 505",null,null,1777144.7225580639,624474.94778600417,502507.42989128688,159415.27080665654,4229.4966302437224,281249.79258153914,14982.104422714747,371.2393295370992,764.00326564724264,112710.72822196958,1132.0013831880913,14513.72371214608,34747.669544488948,26046.314982641587,0]
[233]
[234,null,"506","Misc. Steam Expense",null,"F10",null,19306637.260150123,6784203.414565553,5459166.3505471293,1731863.9096328062,45948.625453307657,3055456.1234878972,162763.36519553984,4033.089135113999,8300.0184105374665,1224472.6709576317,12297.895498202239,157674.94647318387,377493.53950496577,282963.31128825358,0]
[235,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236,null,null,null,"Cholla","F10",null,791727.07868514676,278206.78859007149,223869.63449591034,71020.319871237734,1884.2624176108013,125298.22351263804,6674.6042776289478,165.38902326669509,340.36736903797123,50213.206869954243,504.31241575474479,6465.9382714315343,15480.264803631506,11603.766766972594,0]
[237,null,null,null,"Total 506",null,null,20098364.338835269,7062410.2031556247,5683035.9850430395,1802884.2295040439,47832.887870918457,3180754.3470005351,169437.96947316878,4198.4781583806944,8640.3857795754375,1274685.8778275859,12802.207913956983,164140.88474461541,392973.80430859729,294567.07805522619,0]
[238]
[239,null,"507","Rents",null,"F10",null,140971.64647539472,49536.349209259672,39861.300466247871,12645.584185505773,335.50396664901365,22310.083038151337,1188.4524098275203,29.448484896567905,60.604404865710784,8940.7557703127095,89.795781274777724,1151.2982044845039,2756.3518742686365,2066.1186796506158,0]
[240,null,null,null,"Cholla","F10",null,180.12534802347116,63.294657927454097,50.932444918306736,16.157789948008428,0.42868740109704695,28.506522922543585,1.5185351755601368,3.7627556486573809E-2,7.7436773926711971E-2,11.423976274559047,0.11473581218321045,1.4710616989052805,3.5219056671402544,2.6399659473000407,0]
[241,null,null,null,null,null,null,141151.77182341818,49599.643867187129,39912.232911166175,12661.741975453782,335.93265405011067,22338.589561073881,1189.9709450030805,29.486112453054478,60.681841639637497,8952.1797465872678,89.910517086960937,1152.7692661834092,2759.8737799357768,2068.7586455979158,0]
[242]
[243,null,"510","Maint Supervision & Engineering",null,"F10",null,-794007.20612900145,-279008.00778644456,-224514.3658827761,-71224.854217440326,-1889.6889826045785,-125659.07503052711,-6693.8267455727837,-165.86533393108337,-341.34760705183953,-50357.817953887708,-505.76480586542374,-6484.5597935442374,-15524.847056237439,-11637.184933118186,0]
[244,null,null,null,"Cholla","F10",null,770548.42079534451,270764.77156577719,217881.13349784174,69120.530034220646,1833.8584966239575,121946.50259590351,6496.0589627706067,160.9648755562101,331.26255974222408,48870.006215993104,490.82208504559782,6292.9747613105346,15066.168530880379,11293.366613678734,0]
[245,null,null,null,null,null,null,-23458.785333656939,-8243.2362206673715,-6633.232384934352,-2104.32418321968,-55.830485980621006,-3712.5724346235947,-197.76778280217695,-4.9004583748732671,-10.085047309615447,-1487.8117378946044,-14.942720819825922,-191.5850322337028,-458.6785253570597,-343.81831943945144,0]
[246]
[247,null,"511","Maintenance of Structures",null,"F10",null,10448292.415037222,3671449.3634156422,2954370.852068543,937243.51408632915,24866.302108244388,1653540.1069253527,88083.658024104239,2182.6118164325508,4491.7723493197063,662655.45615205239,6655.3282440335097,85329.926961312623,204290.51586711267,153133.00701874209,0]
[248,null,null,null,"Cholla","F10",null,168488.3956090612,59205.522608797211,47641.96723502886,15113.920027365695,400.99216029965862,26664.866240738309,1420.4305957688553,35.196637745210843,72.433990791530206,10685.933185403881,107.32333414358042,1376.0241310300962,3294.3738449604498,2469.4116169878507,0]
[249,null,null,null,null,null,null,10616780.810646283,3730654.8860244392,3002012.8193035717,952357.43411369482,25267.294268544047,1680204.9731660909,89504.088619873088,2217.8084541777616,4564.2063401112364,673341.38933745632,6762.6515781770904,86705.951092342715,207584.88971207311,155602.41863572993,0]
[250]
[251,null,"512","Maintenance of Boiler Plant",null,"F10",null,45416019.977381572,15958839.110863039,12841884.616957359,4073954.7160983998,108087.37240989722,7187510.4128444269,382876.8389699891,9487.2480516823925,19524.570585042075,2880391.573977143,28928.987482399141,370907.08353128325,887997.94083647151,665629.50477443414,0]
[252,null,null,null,"Cholla","F10",null,3440276.692705004,1208886.693793826,972776.48636159685,308603.25197824638,8187.6498262658652,544455.9995393242,29003.031660216446,718.66179304943262,1478.991887713772,218190.49759870136,2191.379196786027,28096.319212193328,67266.101709291193,50421.62814779274,0]
[253,null,null,null,null,null,null,48856296.670086578,17167725.804656867,13814661.103318956,4382557.9680766463,116275.02223616309,7731966.412383751,411879.87063020555,10205.909844731825,21003.562472755846,3098582.0715758442,31120.366679185168,399003.40274347656,955264.04254576273,716051.13292222691,0]
[254]
[255,null,"513","Maintenance of Electric Plant",null,"F10",null,15900232.831371009,5587219.1730470071,4495967.6234270521,1426299.1024463875,37841.589560344342,2516360.7268766854,134045.8914804529,3321.5031397698035,6835.5883758488062,1008430.4325778636,10128.092174854717,129855.25789995032,310889.72613870067,233038.12422609117,0]
[256,null,null,null,"Cholla","F10",null,320840.414722268,112740.84698230424,90721.194599880924,28780.358149474934,763.58072344301956,50775.999808571927,2704.8245060633053,67.02244276338503,137.93087388324369,20348.459147622427,204.36815788725491,2620.2644477184504,6273.240758489721,4702.3241241651403,0]
[257,null,null,null,null,null,null,16221073.246093277,5699960.0200293111,4586688.8180269329,1455079.4605958625,38605.17028378736,2567136.7266852572,136750.71598651621,3388.5255825331888,6973.5192497320495,1028778.891725486,10332.460332741972,132475.52234766877,317162.96689719037,237740.44835025631,0]
[258]
[259,null,"514","Maint of Misc. Steam Plant",null,"F10",null,3857151.3977010408,1355373.2496332312,1090652.4443154952,345998.17718936235,9179.7863346964423,610430.32499766909,32517.467081350231,805.7454638497145,1658.2083757914879,244629.67893323497,2456.9190465695456,31500.883969410057,75417.055487443795,56531.456872936316,0]
[260,null,null,null,"Cholla","F10",null,1151121.6797996892,404495.27928908542,325492.45397170144,103259.10545570956,2739.5997658002816,182175.78431865593,9704.4573754157336,240.46530099660671,494.87287746514289,73006.863850437367,733.23872682432739,9401.070046577659,22507.337318933376,16871.151502086286,0]
[261,null,null,null,null,null,null,5008273.0775007298,1759868.5289223166,1416144.8982871966,449257.28264507191,11919.386100496724,792606.10931632505,42221.924456765963,1046.2107648463211,2153.0812532566306,317636.54278367234,3190.157773393873,40901.954015987714,97924.392806377175,73402.608375022595,0]
[262]
[263,null,"Total Steam Power Generation",null,null,null,null,441858591.57572073,140805857.65594235,120899941.33941385,40155172.336155064,1601873.5860856096,79497458.057904854,3953056.4657560913,108374.3682617897,282264.93070862954,27477036.963933583,257348.41907902088,4425750.0554537503,13964915.230095929,8429542.1669301912,0]
[264]
[265]
[266,null,null,null,null,null,null,"NUCLEAR POWER GENERATION"]
[267]
[268]
[269,null,"517","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[270]
[271,null,"518","Nuclear Fuel Expense",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272]
[273,null,"519","Coolants and Water",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274]
[275,null,"520","Steam Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[276]
[277,null,"523","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278]
[279,null,"524","Misc. Nuclear Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[281,null,"528","Maint Supervision & Eng",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282]
[283,null,"529","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284]
[285,null,"530","Maintenance of Reactor Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286]
[287,null,"531","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288]
[289,null,"532","Maintenance of Misc Nuclear",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290]
[291,null,"Total Nuclear Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","N","O","P","Q"]
[298,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[299,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C"]
[301,null,"535","Operation Super & Engineering",null,"F10",null,1829380.191498185,642830.08866164752,517277.58952605398,164100.95077469866,4353.8138774870595,289516.54464642535,15422.472188095091,382.1511366742655,786.45955091557073,116023.62540390674,1165.2742069154588,14940.324401751166,35769.00494289145,26811.89218072256,0]
[302]
[303,null,"536","Water For Power",null,"F10",null,88526.502437599076,31107.530121588632,25031.852866293062,7941.0957253622919,210.68770539302804,14010.147925772191,746.31699200540879,18.492877363354346,38.057979240598669,5614.5604969770566,56.389399206564562,722.98512398725609,1730.9167979315112,1297.4684264781131,0]
[304]
[305,null,"537","Hydraulic Expenses",null,"F10",null,2825198.6108751693,992753.00014499493,798856.31983859465,253428.88281319471,6723.8013048627008,447114.13382616767,23817.655402939468,590.17412864425512,1214.5667921201957,179180.78857701656,1799.5882353848503,23073.051704623569,55239.771123948041,41406.876982677408,0]
[306]
[307,null,"538","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308]
[309,null,"539","Misc. Hydro Expenses",null,"F10",null,10483603.446250215,3683857.3874179102,2964355.4387577525,940411.02066687308,24950.340220408267,1659128.4082484995,88381.345404423657,2189.9881676021423,4506.9527354850306,664894.96540066123,6677.8205800079086,85618.307836832231,204980.93574585958,153650.5350678993,0]
[310]
[311,null,"540","Rents (Hydro Generation)",null,"F10",null,48928.319170194824,17193.033955660896,13835.02626602312,4389.0186047446614,116.44643141721789,7743.3646474062152,412.48705169076288,10.220955093614698,21.034525300140874,3103.1499091483988,31.166243398570096,399.59160169787827,956.67226439835713,717.10671421498546,0]
[312]
[313,null,"541","Maint Supervision & Engineering",null,"F10",null,195.53359715906558,68.708997824642566,55.289298681520279,17.539956621002592,0.46535809930734595,30.945022622890313,1.6484334300975567,4.0846285949532199E-2,8.4060856089562291E-2,12.40120393567973,0.12455052176347071,1.5968989861015821,3.8231758689570903,2.8657934250639374,0]
[314]
[315,null,"542","Maintenance of Structures",null,"F10",null,595863.41002398974,209381.80618554761,168487.00442719861,53450.754835555374,1418.1187681520723,94300.963983927999,5023.3882009362515,124.47378653246859,256.16461358461828,37791.06901769821,379.55164583749365,4866.3436317200913,11650.635202834155,8733.1357244647097,0]
[316]
[317,null,"543","Maint of Dams & Waterways",null,"F10",null,816647.70645588101,286963.70496744057,230916.21908375612,73255.775754101938,1943.5719999098505,129242.14620084317,6884.6960291905862,170.59485542421018,351.0808696083775,51793.732118199085,520.18629746415354,6669.4619921542026,15967.526042194138,11969.010245594523,0]
[318]
[319,null,"544","Maintenance of Electric Plant",null,"F10",null,681496.33530591498,239472.55561377594,192700.66617982884,61132.287915278022,1621.9199354517611,107853.17623089936,5745.3110766093196,142.362205727841,292.97862976003961,43222.111996803673,434.09790120720209,5565.6972647859011,13324.975256322416,9988.1950994645777,0]
[320]
[321,null,"545","Maint of Misc. Hydro Plant",null,"F10",null,1149867.1442779973,404054.44518342149,325137.72010410437,103146.56981503354,2736.6140473643181,181977.2423255457,9693.8810942893797,240.20323290499798,494.33354646791076,72927.298235754788,732.43961579651557,9390.8244083255868,22482.807979715115,16852.764689273503,0]
[322]
[323,null,"Total Hydraulic Power Generation ",null,null,null,null,18519707.199892305,6507682.2612498105,5236653.1263482869,1661273.8968614633,44075.779648545584,2930917.0730581102,156129.20187361003,3868.7021922530994,7961.7133033385726,1174563.7023601013,11796.638675740478,151248.18486486399,362107.06853196374,271429.85092421476,0]
[324]
[325]
[326,null,null,null,null,null,null,"OTHER POWER GENERATION"]
[327]
[328]
[329,null,"546","Operation Super & Engineering",null,"F10",null,149466.88025842039,52521.508833991094,42263.422274588323,13407.632417648358,355.72210769422935,23654.533329159975,1260.0709325156781,31.223109581794308,64.256547693631958,9479.5436213789126,95.207054915479802,1220.6777403387628,2922.4551591889845,2190.6271297251624,0]
[330]
[331,null,"547","Fuel",null,"F92",null,167939952.14469814,51665746.582453169,45167535.775621109,15293237.947221765,690404.0694138197,31619971.170600649,1539946.2252100033,43577.972025877367,122154.96461165321,10318527.392205892,94265.257923596626,1811209.5521619949,6070730.1740332134,3502645.0612153658,0]
[332,null,null,null,"Simple Cycle Combustion Turbine","F93",null,15150432.975910315,4599978.2655438893,4095282.1372601786,1387684.8909544004,62854.511625548454,2867548.331553983,138226.60081445143,3951.8635953286966,10964.818465531247,936304.95220610418,8479.540618961697,162358.28270017222,556932.22980458068,319866.55076718563,0]
[333,null,null,null,"Total 547",null,null,183090385.12060845,56265724.847997054,49262817.912881285,16680922.838176165,753258.58103936817,34487519.502154633,1678172.8260244548,47529.835621206061,133119.78307718446,11254832.344411997,102744.79854255832,1973567.834862167,6627662.4038377944,3822511.6119825514,0]
[334]
[335,null,"548","Generation Expense",null,"F10",null,5657966.5661036074,1988165.8095108045,1599852.9559545538,507536.75876892213,13465.617190096336,895426.18727154948,47699.123677207121,1181.9294669036158,2432.3876826440269,358841.64290410426,3603.9979735820284,46207.921319308676,110627.54205506836,82924.692328862729,0]
[336,null,null,null,"Simple Cycle Combustion Turbine","F10",null,557506.50856649352,195903.48687319332,157641.16406015443,50010.024457474858,1326.8316695822086,88230.625174681772,4700.0228071821639,116.46116370020727,239.6747928054447,35358.38346275378,355.11915873976579,4553.0875062387722,10900.66086496643,8170.9665750202976]
[337,null,null,null,"Total 548",null,null,6215473.0746701006,2184069.2963839979,1757494.1200147083,557546.783226397,14792.448859678545,983656.81244623126,52399.146484389283,1298.390630603823,2672.0624754494715,394200.02636685804,3959.1171323217941,50761.008825547447,121528.20292003479,91095.658903883028]
[338]
[339,null,"549","Miscellaneous Other",null,"F10",null,8467955.8417971171,2975574.3665877329,2394408.6671620798,759601.31809399743,20153.221199892105,1340133.3013931049,71388.557756919909,1768.9264185155935,3640.4159066894822,537057.81941417034,5393.8982031199339,69156.76024268262,165569.93224758445,124108.6571706269,0]
[340]
[341,null,"550","Maint Supervision & Engineering",null,"F10",null,12534.901385804405,4404.6676610194663,3544.3827389896219,1124.4186664079946,29.832304875758318,1983.7655144443934,105.67468091187914,2.6184971472561895,5.388815818857891,794.99314009212878,7.9844514218471598,102.37100735987927,245.08899337119527,183.71491394412584,0]
[342,null,null,null,"Simple Cycle Combustion Turbine","F10",null,1470629.210471666,516767.76109710475,415836.76078638789,131919.89986390111,3500.0083060622387,232740.84274585286,12398.045088115306,307.20930893422889,632.23073793297613,93270.788334091892,936.75786742592913,12010.448993188238,28754.516826511594,21553.940516156817,0]
[343,null,null,null,"Total 550",null,null,1483164.1118574704,521172.42875812424,419381.1435253775,133044.3185303091,3529.8406109379971,234724.60826029725,12503.719769027186,309.82780608148505,637.61955375183402,94065.781474184027,944.74231884777635,12112.820000548118,28999.605819882789,21737.655430100942,0]
[344]
[345,null,"551","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[346]
[347,null,"552","Maintenance of Structures",null,"F10",null,517100.68807560665,181705.19321651405,146215.96905504653,46385.499828750129,1230.6682680093495,81836.025743414837,4359.3841331362155,108.02052883348603,222.30413164637008,32795.75060898222,329.38155611014133,4223.0981094702474,10110.624983099524,7578.7679125935083,0]
[348]
[349,null,"553","Maint of Generation & Elect Plant",null,"F10",null,4927869.2254038267,1731615.2354776873,1393409.8151182716,442044.81328721554,11728.029810158721,779881.44686313986,41544.084946672287,1029.4146807875682,2118.5152413877549,312537.14001322776,3138.9423205204948,40245.305584425558,96352.294345681395,72224.187714650499,0]
[350,null,null,null,"Simple Cycle Combustion Turbine","F10",null,1027741.3918362021,361140.3977727865,290605.30571821803,92191.519474534682,2445.9621652401397,162649.69848112643,8664.3077834833402,214.69158949171117,441.83108423126544,65181.793709507081,654.64824690450803,8393.4383167039723,20094.940950736604,15062.856543237762,0]
[351,null,null,null,"Total 553",null,null,5955610.6172400285,2092755.6332504738,1684015.1208364896,534236.33276175021,14173.991975398862,942531.14534426632,50208.392730155625,1244.1062702792792,2560.3463256190203,377718.93372273486,3793.590567425003,48638.743901129528,116447.235296418,87287.044257888265,0]
[352]
[353,null,"554","Maintenance of Misc. Other",null,"F10",null,858491.19190019486,301667.18299955595,242747.92983945043,77009.263288869523,2043.1569568567631,135864.26957251888,7237.4548452732042,179.33581348162855,369.06959000898865,54447.545089033207,546.83966046781086,7011.1926228581606,16785.671906373271,12582.279715446924,0]
[354,null,null,null,"Simple Cycle Combustion Turbine","F10",null,56852.807476994953,19977.638022400388,16075.763444997345,5099.8692368835709,135.30623285295709,8997.4891226454838,479.29394130533814,11.876353041006652,24.441301837880545,3605.7397300608277,36.213964954664419,464.3099290153495,1111.6160331857982,833.25016381433704,0]
[355,null,null,null,"Total 554",null,null,915343.99937718979,321644.82102195633,258823.69328444777,82109.132525753099,2178.4631897097202,144861.75869516438,7716.7487865785424,191.21216652263519,393.51089184686919,58053.284819094035,583.05362542247531,7475.5025518735101,17897.287939559068,13415.529879261261,0]
[356]
[357,null,"Total Other Power Generation",null,null,null,null,206794500.33388439,64595168.096049853,55965420.049034022,18807253.855560768,809672.93725068902,38238917.68736627,1878008.8466171771,52481.542551624152,143310.29890988115,12758203.484439399,117843.78900072092,2167156.4462337573,7091137.7482035616,4169925.5526666301,0]
[358]
[359]
[360,null,null,null,null,null,null,"OTHER POWER SUPPLY"]
[361]
[362]
[363,null,"555","Purchased Power",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[364,null,null,null,"Demand","F87",null,199230313.19187692,67933399.119388446,57400539.295186877,18122915.39980197,481080.83087105531,31862914.769834116,1585601.7888667632,42482.683554326206,85711.382030344583,12711679.818781585,124462.47199586293,1635980.7976097837,4286008.5298035517,2957536.3041522154,0]
[365,null,null,null,"Energy","F89",null,23880475.890018806,7338184.9052193277,6432789.2409445997,2177615.5290232915,97476.11866601574,4487640.0104432879,236772.29257724513,6126.9020542431845,17220.699642921983,1464557.7163093241,13307.091366745728,256637.38074432776,857759.3199616113,494388.68306586531,0]
[366,null,null,null,"Seasonal Contracts","F88",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,null,null,null,null,null,null,223110789.08189571,75271584.024607778,63833328.536131479,20300530.928825259,578556.94953707105,36350554.780277401,1822374.0814440083,48609.585608569389,102932.08167326657,14176237.535090908,137769.56336260866,1892618.1783541115,5143767.8497651629,3451924.9872180806,0]
[368]
[369]
[370,null,"556","System Control & Load Dispatch",null,"F10",null,365699.91924502124,128504.13085500362,103405.7182842984,32804.391741659485,870.34362283158566,57875.43643980709,3083.0096772426741,76.393436679075691,157.21619573444758,23193.555193125303,232.94265749007494,2986.6265375598618,7150.3574160697617,5359.7971875198282,0]
[371]
[372,null,"557","Other Expenses",null,"F10",null,21192058.102478169,7446725.7556682378,5992290.0571960546,1900991.8767302746,50435.812680096504,3353841.625862957,178658.28449049819,4426.9469681404635,9110.5701131498208,1344050.5271931023,13498.866344479093,173072.9480198907,414358.28076655784,310596.55044472817,0]
[373,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[374,null,null,null,null,null,null,21192058.102478169,7446725.7556682378,5992290.0571960546,1900991.8767302746,50435.812680096504,3353841.625862957,178658.28449049819,4426.9469681404635,9110.5701131498208,1344050.5271931023,13498.866344479093,173072.9480198907,414358.28076655784,310596.55044472817,0]
[375]
[376,null,null,null,"Embedded Cost Differentials"]
[377,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,null,null,"Company Owned Hydro","F10",null,19265307.831617702,6769680.5721671814,5447479.9950989308,1728156.5345619135,45850.263920626086,3048915.3544358839,162414.94010323077,4024.4555617511933,8282.2506857341341,1221851.4606939105,12271.569577937438,157337.41408244133,376685.44475225481,282357.57597590465,0]
[379,null,null,null,"Mid-C Contract","F10",null,-7184349.1455355035,-2524524.874415861,-2031454.6017209664,-644457.90490070463,-17098.315132038428,-1136990.5227002131,-60567.193960838275,-1500.785460010216,-3088.5870683836592,-455648.44197303959,-4576.2694882530341,-58673.701261540475,-140472.1781138693,-105295.76933978476,0]
[380,null,null,null,"Mid-C Contract","F10",null,13401297.398073709,4709112.5369241629,3789365.8446799819,1202137.016055349,31894.274825552257,2120880.7958568516,112978.77683748165,2799.4842501216758,5761.2837300613746,849942.02761487418,8536.3262758352848,109446.75768441198,262029.22448848016,196413.04885054371,0]
[381,null,null,null,"Existing QF Contracts","F10",null,8281022.8834600179,2909887.5669054803,2341551.2947356305,742832.86485677131,19708.332099228319,1310549.4103955922,69812.63145992026,1729.8767759960131,3560.0525075730225,525202.08836682269,5274.8260956460736,67630.101622503687,161914.92059838038,121368.91704047212,0]
[382,null,null,null,"Existing QF Contracts","F10",null,-16850130.708820332,-5921005.9602977121,-4764561.8099315511,-1511507.8226198815,-40102.288883674948,-2666690.9603208764,-142053.94451643509,-3519.9334908136975,-7243.9541499980505,-1068675.2061997363,-10733.155846659833,-137612.95775019593,-329462.62970004359,-246960.08511275123,0]
[383,null,null,null,null,null,null,16913148.258795593,5943149.8412832515,4782380.7228620267,1517160.6879534479,40252.266829693282,2676664.0776672387,142585.20992335927,3533.0976370449685,7271.045704986821,1072671.9285028316,10773.296614505929,138127.61437762057,330694.78202520253,247883.68741438456,0]
[384]
[385,null,"Total Other Power Supply",null,null,null,null,261581695.36241451,88789963.752414271,74711405.034473851,23751487.885250643,670115.37266969238,42438935.920247398,2146700.5855351086,56646.023650433905,119470.91368713767,16616153.545979969,162274.66897908377,2206805.3672891827,5895971.2699729931,4015765.022264713,0]
[386]
[387,null,"TOTAL PRODUCTION EXPENSE",null,null,null,null,928754494.47191191,300698671.76565629,256813419.54927003,84375187.973827943,3125737.675654537,163106228.73857665,8133895.0997819863,221370.63665610083,553007.85660898697,58025957.696713053,549263.51573456603,8950960.0538415536,27314131.316804446,16886662.59278575,0]
[388]
[389,null,"Generation - Total -  Unbundled",null,null,null,null,"TRANSMISSION EXPENSE"]
[390]
[391]
[392,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[393,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[394,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[395,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","Sch 25","Cust A","Cust B","Cust C"]
[396,null,"560","Operation Supervision & Eng",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[397]
[398,null,"561","Load Dispatching",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399]
[400,null,"562","Station Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[401]
[402,null,"563","Overhead Line Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[403]
[404,null,"564","Underground Line Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[405]
[406,null,"565","Transm of Electricity by Others",null,"F95",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[407,null,null,"Energy",null,"F96",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[408,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[409]
[410,null,"566","Misc. Transmission Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[411]
[412,null,"567","Rents - Transmission",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[413]
[414,null,"568","Maint Supervision & Engineering",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[415]
[416,null,"569","Maintenance of Structures",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[417]
[418,null,"570","Maint of Station Equipment",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[419]
[420,null,"571","Maintenance of Overhead Lines",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[421]
[422,null,"572","Maint of Underground Lines",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[423]
[424,null,"573","Maint of Misc Transmission Plant",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[425]
[426]
[427,null,"TOTAL TRANSMISSION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[428]
[429]
[430]
[431]
[432]
[433]
[434]
[435]
[436]
[437]
[438]
[439,null,"Generation - Total -  Unbundled",null,null,null,null,"DISTRIBUTION EXPENSE"]
[440]
[441]
[442,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[443,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[444,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[445,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","Sch 25","Cust A","Cust B","Cust C"]
[446,null,"580","Operation Supervision & Eng",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[447]
[448,null,"581","Load Dispatching",null,"F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[449]
[450,null,"582","Station Expense",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[451]
[452,null,"583","Overhead Line Expenses",null,"F132",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[453]
[454,null,"584","Underground Line Expense",null,"F133",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[455]
[456,null,"585","Street Lighting & Signal Systems",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[457]
[458,null,"586","Meter Expenses",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[459]
[460,null,"587","Customer Installation Expenses",null,"F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[461]
[462,null,"588","Misc. Distribution Expenses",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[463]
[464,null,"589","Rents",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[465]
[466,null,"590","Maint Supervision & Engineering",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[467]
[468,null,"591","Maintenance of Structures",null,"F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[469]
[470,null,"592","Maint of Station Equipment",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[471]
[472,null,"593","Maintenance of Overhead Lines",null,"F134",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[473]
[474,null,"594","Maint of Underground Lines",null,"F135",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[475]
[476,null,"595","Maint of Line Transformers",null,"F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[477]
[478,null,"596","Maint of Street Lighting & Signals",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[479]
[480,null,"597","Maintenance of Meters",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[481]
[482,null,"598","Maint of Misc. Distribution Plant",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[483]
[484,null,"TOTAL DISTRIBUTION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[485]
[486]
[487,null,null,null,null,null,null,"CUSTOMER ACCOUNTS EXPENSE"]
[488]
[489]
[490,null,"901","Supervision",null,"F136",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[491]
[492,null,"902","Meter Reading Expense",null,"F47",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[493]
[494,null,"903","Customer Receipts & Collections",null,"F48",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[495]
[496,null,"904","Uncollectible Accounts",null,"F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[497]
[498,null,"905","Misc. Customer Accounts Exp",null,"F136",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[499]
[500,null,"TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[501]
[502,null,"Generation - Total -  Unbundled",null,null,null,null,"CUSTOMER SERVICE EXPENSE"]
[503]
[504,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[505,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[506,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[507,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","Sch 25","Cust A","Cust B","Cust C"]
[508,null,"907","Supervision",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[509]
[510,null,"908","Customer Assistance",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[511]
[512,null,"909","Informational & Instructional Adv",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[513]
[514,null,"910","Misc. Customer Service",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[515]
[516,null,"TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[517]
[518]
[519,null,null,null,null,null,null,"SALES EXPENSE"]
[520]
[521]
[522,null,"911","Supervision",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[523]
[524,null,"912","Demonstration & Selling Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[525]
[526,null,"913","Advertising Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[527]
[528,null,"916","Misc. Sales Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[529]
[530,null,"TOTAL SALES EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[531]
[532]
[533,null,null,null,null,null,null,"ADMINISTRATION & GENERAL EXPENSE"]
[534]
[535]
[536,null,"920","Administrative & General Salaries",null,"F102G",null,14089265.975573506,4950859.3885222664,3983896.6093032286,1263849.8837224992,33531.598304790678,2229758.2650175621,118778.65173614043,2943.1984846528885,6057.0448086053648,893574.62454385113,8974.5468503525462,115065.31296003272,275480.74843276833,206496.10288675441,0]
[537,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[538,null,null,null,"Administrative & General Salaries",null,null,14089265.975573506,4950859.3885222664,3983896.6093032286,1263849.8837224992,33531.598304790678,2229758.2650175621,118778.65173614043,2943.1984846528885,6057.0448086053648,893574.62454385113,8974.5468503525462,115065.31296003272,275480.74843276833,206496.10288675441,0]
[539]
[540,null,"921","Office Supplies & expenses",null,"F102G",null,-3912034.3317731777,-1374658.6893354673,-1106171.2041527834,-350921.34280818701,-9310.4043883470531,-619116.06320915034,-32980.154131457282,-817.21031721215809,-1681.8028193543389,-248110.48462548314,-2491.8782462871982,-31949.106183123935,-76490.155518388696,-57335.836037935762,0]
[541,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[542,null,null,null,"Office Supplies & expenses",null,null,-3912034.3317731777,-1374658.6893354673,-1106171.2041527834,-350921.34280818701,-9310.4043883470531,-619116.06320915034,-32980.154131457282,-817.21031721215809,-1681.8028193543389,-248110.48462548314,-2491.8782462871982,-31949.106183123935,-76490.155518388696,-57335.836037935762,0]
[543]
[544,null,"923","Outside Services",null,"F102G",null,2234669.1715222811,785245.51011054486,631877.55492561671,200456.60132210865,5318.3770633256418,353657.32064540213,18839.23489910056,466.81458996711018,960.69527878783049,141728.01261504038,1423.4342093927908,18250.269959353343,43693.428524798219,32751.917378842707,0]
[545,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[546,null,null,null,"Outside Services",null,null,2234669.1715222811,785245.51011054486,631877.55492561671,200456.60132210865,5318.3770633256418,353657.32064540213,18839.23489910056,466.81458996711018,960.69527878783049,141728.01261504038,1423.4342093927908,18250.269959353343,43693.428524798219,32751.917378842707,0]
[547]
[548,null,"924","Property Insurance",null,"F102G",null,3289830.1671308125,1156020.9451522101,930236.05848156486,295107.74240499787,7829.5962221497102,520646.42816606647,27734.701890796936,687.2340389805604,1414.3141856758007,208648.82255069286,2095.5481297468241,26867.640828311847,64324.492008960398,48216.643070657919,0]
[549,null,null,"System Generation",null,"F10",null,718595.21851244231,252508.81701626186,203190.78789884938,64460.170241304986,1710.2130269012596,113724.42187251685,6058.0708283116073,150.11203293850383,308.9276222995183,45575.011054124472,457.72905885657599,5868.6793089908697,14050.352158814883,10531.926392271469,0]
[550]
[551,null,"925","Injuries & Damages",null,"F102G",null,1597001.6972693424,561174.07820389175,451569.98652968195,143255.89515434881,3800.7671583277602,252740.47206624915,13463.420220105472,333.60808033151585,686.55889217716901,101285.63081337229,1017.2543109828576,13042.517645176355,31225.418242148829,23406.089952548289,0]
[552]
[553,null,"926","Employee Pensions & Benefits",null,"F138G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[554]
[555,null,"927","Franchise Requirements",null,"F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[556]
[557,null,"928","Regulatory Commission Expense",null,"F102",null,565594.59283261979,235629.92313160945,151627.19099433202,46559.877383036153,3629.2266214148026,65761.490762188914,5036.1447078157544,159.52829776405176,215.67702458463188,39180.479701198987,373.99451058205972,3353.5314163151556,7994.0085069827155,6073.519774795016,0]
[558,null,null,null,"Regulatory Expense - CCS ","F103",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[559]
[560,null,"929","Duplicate Charges",null,"F102G",null,-1098422.7964144822,-385977.29815191176,-310591.25875000737,-98531.855806638428,-2614.1796202904056,-173835.69257866882,-9260.182824325062,-229.45668819937919,-472.21736804534328,-69664.57582660015,-699.67071847515183,-8970.6847078470291,-21476.940997244445,-16098.782376228697,0]
[561]
[562,null,"930","Misc General Expenses"]
[563,null,null,null,"Situs","F102G",null,806738.41279755137,283481.65560965147,228114.25612312698,72366.882063006546,1919.9884821445262,127673.9076940641,6801.1563655605232,168.52483856671458,346.82081547821986,51165.261240043474,513.87429935546845,6588.5340021520706,15773.774313880587,11823.776950520596,0]
[564,null,null,null,"Customer","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[565,null,null,null,"Labor","F138G",null,2430593.598093654,853280.89944865042,687052.81204652577,218061.22060722735,5815.5791663827649,385199.19913440914,20500.880369416496,508.65350945852117,1050.1506763596351,154124.3087268387,1546.8971017232598,19895.169882117418,47824.750374509124,35733.077050036591,0]
[566]
[567,null,"931","Rents",null,"F102G",null,1119326.5382513108,393322.71179571206,316502.02417738101,100406.98484002057,2663.929257748794,177143.90545585277,9436.4104770589565,233.82340690597417,481.20398957642243,70990.340653226987,712.98593381621629,9141.4030121689484,21885.66196654395,16405.15328529802,0]
[568]
[569,null,"935","Maintenance of General Plant",null,"F108",null,2172648.3939374103,893753.54664192861,560417.40996857954,176022.39671645913,15592.084266154043,268742.11075286445,20015.238010976649,757.47795491479678,1055.3131497131417,150178.1244341782,1348.9739562836803,14515.805935857023,42704.043293112351,27545.868856388861,0]
[570]
[571,null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,24013806.637733273,8604641.4881453477,6727722.2275460958,2131094.4558401834,69886.775560702517,3702095.7657793565,204423.57254950103,5362.3082290691009,10422.686255858052,1538675.5558804842,15273.689396329928,191669.07405950481,466989.58130688628,345549.45718394942,0]
[572]
[573]
[574,null,"TOTAL O & M EXPENSE",null,null,null,null,952768301.10964513,309303313.25380164,263541141.77681613,86506282.429668128,3195624.4512152397,166808324.504356,8338318.6723314878,226732.94488516994,563430.54286484502,59564633.25259354,564537.20513089595,9142629.1279010586,27781120.898111332,17232212.049969699,0]
[575]
[576,null,"Generation - Total -  Unbundled",null,null,null,null,"DEPRECIATION EXPENSE"]
[577]
[578,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[579,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[580,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[581,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","Sch 25","Cust A","Cust B","Cust C"]
[582,null,"403SP","Steam Depreciation",null,"F10",null,51590938.611888677,18128657.889783934,14587911.51810221,4627863.643060795,122783.3041621992,8164749.1054046843,434934.09385173378,10777.167001288737,22179.19850700373,3272019.5416785562,32862.272344689009,421336.88920136727,1008733.2019845401,756130.78680567304,0]
[583,null,null,null,"Cholla","F10",null,3211732.6132343891,1128578.067105968,908153.10677192674,288102.15498957626,7643.7287816186208,508286.7589980553,27076.305479529663,670.91973256590745,1380.7396627579128,203695.69067556341,2045.8017371699136,26229.827652232663,62797.487505286845,47072.024142137532,0]
[584,null,null,null,"Total 403SP",null,null,54802671.225123063,19257235.956889901,15496064.624874137,4915965.798050371,130427.03294381782,8673035.8644027393,462010.39933126344,11448.086733854645,23559.938169761641,3475715.2323541194,34908.074081858926,447566.71685359994,1071530.689489827,803202.81094781053,0]
[585]
[586,null,"403NP","Nuclear Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[587]
[588,null,"403HP","Hydro Depreciation",null,"F10",null,8641229.899291262,3036461.5338695128,2443403.8335055867,775144.5265049797,20565.602945158884,1367555.5434375468,72849.333567788039,1805.1227643245643,3714.9072770866669,548047.27061318618,5504.2698966934586,70571.86828933208,168957.87787407948,126648.20874598567,0]
[589]
[590,null,"403OP","Other Production Depreciation",null,"F10",null,13402753.367050581,4709624.1531922519,3789777.5360967149,1202267.6208878017,31897.739943391709,2121111.2165803597,112991.05129041214,2799.7883969589816,5761.9096582927059,850034.36861646443,8537.2536954622719,109458.64840506941,262057.69236069857,196434.38792670064,0]
[591,null,null,null,"Simple Cycle Combustion Turbine","F10",null,1084824.6373914138,381199.00995842507,306746.22809200938,97312.059705837994,2581.8168267398614,171683.65658734913,9145.5444182041265,226.61608024292855,466.37145253348751,68802.148368378257,691.00899575356743,8859.6302053355212,21211.062630587359,15899.484070016995,0]
[592,null,null,null,"System Generation","F10",null,33704507.829547673,11843504.076985531,9530324.3400445059,3023396.5612650705,80214.683970082493,5334053.9550871765,284143.68813566986,7040.754042252951,14489.733853381291,2137619.7299020337,21469.016562591878,275260.59542735782,659008.28748205584,493982.40678996011,0]
[593,null,null,null,"Total 403OP",null,null,48192085.833989665,16934327.240136206,13626848.10423323,4322976.2418587105,114694.24074021407,7626848.828254886,406280.28384428611,10067.158519454861,20718.014964207483,3056456.2468868764,30697.279253807719,393578.87403776275,942277.0424733418,706316.27878667775,0]
[594]
[595,null,"403TP","Transmission Depreciation",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[596]
[597,null,"403","Distribution Depreciation"]
[598,null,null,null,"Land Rights","F118",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[599,null,null,null,"Structures","F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[600,null,null,null,"Station Equip","F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[601,null,null,null,"Poles & Towers","F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[602,null,null,null,"OH Conductors","F122",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[603,null,null,null,"UG Conduit","F123",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[604,null,null,null,"UG Conductor","F124",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[605,null,null,null,"Line Transformer","F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[606,null,null,null,"Services","F126",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[607,null,null,null,"Meters","F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[608,null,null,null,"Inst Cust Premises","F128",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[609,null,null,null,"Leased Property","F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[610,null,null,null,"Street Lighting","F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[611,null,null,"Total Distribution Expense",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[612]
[613,null,"403GP","General Depreciation"]
[614,null,null,"Situs",null,"F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[615,null,null,"System Generation",null,"F105G",null,1493536.2103568241,524817.10416727816,422313.96970060718,133974.72721910049,3554.525576149174,236366.08996662646,12591.161079139687,311.99450125488113,642.07856996167573,94723.604531705976,951.34911327413624,12197.527661113932,29202.406552183122,21889.671718429046,0]
[616,null,null,"System Overheads",null,"F102G",null,2906862.4453146541,1021449.0416661357,821947.67702428519,260754.37640807836,6918.1562767399546,460038.20028287004,24506.117113233107,607.23341861648885,1249.6744766014203,184360.1024124276,1851.6062687889473,23739.990257958179,56836.505422972681,42603.76428594633,0]
[617,null,null,"Customer - System",null,"F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[618,null,null,"Energy",null,"F30",null,9343.9801794712221,2867.1733112494148,2517.8423003722301,851.50119457012738,38.352827536411681,1756.8016193225894,89.745782302222068,2.4105629864253131,6.7122565436720123,575.05287638878792,5.2431174272208185,100.05541766293128,337.44140222561361,195.64751088357878,0]
[619,null,null,"Simple Cycle Combustion Turbine",null,"F10",null,2506.5362344405912,880.77749901703578,708.75098978157246,224.8439013030289,5.9654041804149651,396.68282897061323,21.131192708746987,0.52360667047687093,1.0775722676199693,158.97046577720238,1.5966074391024245,20.470575029358734,49.00911651711791,36.736474778300412,0]
[620,null,null,"Cholla",null,"F10",null,60253.054902001364,21172.458740284266,17037.221210842643,5404.8817421604581,143.39861545045241,9535.6101157587618,507.95950879563492,12.586652859753341,25.903084946334531,3821.3914766758689,38.379846404515355,492.0793340913994,1178.0994615717279,883.08511215954104,0]
[621,null,null,"Total General Expense",null,null,null,4472502.2269873908,1571186.5553839644,1264525.4612258887,401210.33046521246,10660.398700056408,708093.38481354841,37716.114676179393,934.74874238802556,1925.4459603207226,283639.12176297541,2848.1749533339225,36550.123245855801,87603.461955470251,65608.905102196804,0]
[622]
[623,null,"403GV0","General Vehicles",null,"F105G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[624]
[625,null,"403MP","Mining Depreciation",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[626]
[627,null,"403EP","Experimental Plant Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[628]
[629]
[630,null,"TOTAL DEPRECIATION EXPENSE",null,null,null,null,116108489.18539138,40799211.286279589,32830842.02383884,10415296.896879274,276347.27532924718,18375533.620908719,978856.13141951698,24255.116760022098,49918.306371376515,7363857.871617157,73957.798185694017,948267.58242655057,2270369.071792718,1701776.2035826708,0]
[631]
[632,null,null,null,null,null,null,"AMORTIZATION EXPENSE"]
[633]
[634]
[635,null,"404CLG","Amort of LT Plant - Cap. Lease Gen"]
[636,null,null,"Division",null,"F10",null,68.178225536830723,23.957302571830205,19.278151325653752,6.1157935811927491,0.16226004078550815,10.789842575797612,0.57477215073282895,1.4242193343088981E-2,2.9310154820253273E-2,4.3240245724482937,4.3428002588281285E-2,0.55680323389847808,1.3330565715961429,0.9992385621435238,0]
[637,null,null,"System Overheads",null,"F102G",null,244226.45740402484,85819.293330150365,69057.746318429403,21907.853846124188,581.24415276648108,38651.123690666027,2058.9354604446094,51.018054495518875,104.99415643850908,15489.420482005848,155.56678310055347,1994.567623539403,4775.2443164453607,3579.449189418558,0]
[638,null,null,"Customer - System",null,"F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[639,null,null,"Total Amort. Cap. Lease General",null,null,null,244294.63562956167,85843.250632722193,69077.024469755052,21913.969639705381,581.40641280726663,38661.913533241823,2059.5102325953421,51.032296688861962,105.02346659332933,15493.744506578296,155.61021110314175,1995.1244267733016,4776.5773730169567,3580.4484279807016,0]
[640]
[641,null,"404CLS","Amort of LT Plant - Cap Lease Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[642]
[643,null,"404IP","Amort of LT Plant - Intangible Plant"]
[644,null,null,null,"Situs","F107G",null,1230.0759579955411,432.23920364594113,347.81765400268705,110.34154363880727,2.9275061581913326,194.67103812896173,10.370076345854802,0.25695857412707118,0.52881571037726716,78.014331210149649,0.78353083359077647,10.04587998528487,24.051092947301164,18.028326814266908,0]
[645,null,null,null,"System Generation","F105G",null,7811282.2830673913,2744824.3431963222,2208726.9170568585,700695.70851269888,18590.377966832461,1236208.5619826475,65852.513503662398,1631.74960417227,3358.1087107895632,495410.02671105159,4975.6118546029193,63793.787559874792,152730.30499173584,114484.27141614156,0]
[646,null,null,null,"System Overheads","F102G",null,2982779.2986359145,1048125.6383507496,843414.0113996804,267564.34836893115,7098.83378219308,472052.75316594279,25146.129268386037,623.09218429258033,1282.3115056057989,189174.92909117049,1899.9636039435391,24359.993919007393,58320.871720539879,43716.422275471399,0]
[647,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[648,null,null,null,"Energy","F30",null,4983.8785546246172,1529.2887296274921,1342.9630632480646,454.17246840686875,20.456575356172859,937.04029194196551,47.868474803353649,1.285742578843619,3.580173630359607,306.72086662875051,2.7965663457114909,53.36741311372429,179.98400421370189,104.35418472961004,0]
[649,null,null,null,"Cholla","F10",null,20208.569116239949,7101.1353118887464,5714.1976111911072,1812.7699322333444,48.095168555633272,3198.1952849236695,170.36704376970795,4.2214995517180967,8.68776335595307,1281.6753258771189,12.87240588876033,165.04091369032091,395.12858615549698,296.18226915836965,0]
[650,null,null,"Total Amort. Intangible Plant",null,null,null,10820484.105332168,3802012.6447922336,3059545.9067849806,970637.34082590917,25760.690999095536,1712591.221763585,91227.248366967367,2260.605989169539,4653.2169690920518,686251.36632593814,6892.0279616145208,88382.23568567152,211650.34039559224,158619.25847231518,0]
[651]
[652,null,"Generation - Total -  Unbundled",null,null,null,null,"AMORTIZATION EXPENSE (continued)"]
[653]
[654]
[655,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[656,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[657,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[658,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","Sch 25","Cust A","Cust B","Cust C"]
[659,null,"404O","Amort of LT Plant - Other Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[660]
[661,null,"404330","Amort of Other Electric Plant",null,"F10",null,70512.259199986991,24777.463997868854,19938.125295395592,6325.1634787373496,167.81489931103394,11159.225257640273,594.44907159564082,14.729764828533291,30.31356738319592,4472.0545165094973,44.914729753245837,575.86500151475695,1378.6928269914415,1033.4467924575695,0]
[662]
[663,null,"405","Amort of Other Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[664]
[665,null,"406","Amort of Plant Acquisition Adj",null,"F10",null,2299921.4673330383,808174.6635453226,650328.36708860775,206309.93013398774,5473.6735688629087,363984.10744520091,19389.340187234571,480.44556680318527,988.74756201361015,145866.46779296163,1464.998460281515,18783.177482842679,44969.275777456241,33708.272721462788,0]
[666]
[667,null,"407","Amort of Prop Losses, Unrec Plant,",null,"F10",null,68326.893516441691,24009.54335313887,19320.188849887516,6129.1295497996543,162.61386155812627,10813.370675618833,576.02548658475632,14.273249565114032,29.374067916625336,4333.4534478980777,43.522700761378381,558.01738711488611,1335.9634062291339,1001.4174803687129,0]
[668]
[669]
[670,null,"TOTAL AMORTIZATION EXPENSE",null,null,null,null,13503539.361011196,4744817.5663212864,3818209.6124886265,1211315.5336281392,32146.199741634871,2137209.8386752871,113846.57334497767,2821.0868670552336,5806.6756329988129,856417.08658988564,8601.0740635138009,110294.41998391715,264110.84977928601,197942.84389458498,0]
[671]
[672]
[673,null,null,null,null,null,null,"TAX OTHER THAN INCOME"]
[674]
[675]
[676,null,"408","Taxes Other Than Income",null,"F101G",null,26300490.413059454,9156820.5637227595,7411817.1551850662,2362029.9022460501,65868.65534562782,4218873.6208406612,223778.72694868888,5587.8088927021872,11854.987946580808,1664533.1495359379,16609.304051982745,219626.58196172933,545729.20122474502,397360.75515692169,0]
[677,null,null,null,"Customer - System","F101G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[678,null,null,"Total Taxes Other Than Income",null,null,null,26300490.413059454,9156820.5637227595,7411817.1551850662,2362029.9022460501,65868.65534562782,4218873.6208406612,223778.72694868888,5587.8088927021872,11854.987946580808,1664533.1495359379,16609.304051982745,219626.58196172933,545729.20122474502,397360.75515692169,0]
[679]
[680]
[681,null,null,null,null,null,null,"DEFERRED  ITC"]
[682]
[683]
[684,null,"41140","Deferred I T C - Federal",null,"F101G",null,-772346.37844869541,-268901.34326104086,-217657.16333139606,-69363.924859796825,-1934.3144029063371,-123892.43360158225,-6571.5386526351094,-164.09290830557993,-348.13636032232131,-48881.071404414659,-487.75272368048053,-6449.6057877680823,-16026.011894072522,-11668.989260774264,0]
[685]
[686,null,"41141","Deferred I T C - Idaho",null,"F101G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[687]
[688,null,"TOTAL DEFERRED ITC",null,null,null,null,-772346.37844869541,-268901.34326104086,-217657.16333139606,-69363.924859796825,-1934.3144029063371,-123892.43360158225,-6571.5386526351094,-164.09290830557993,-348.13636032232131,-48881.071404414659,-487.75272368048053,-6449.6057877680823,-16026.011894072522,-11668.989260774264,0]
[689]
[690]
[691,null,null,null,null,null,null,"DEFERRED INCOME TAXES"]
[692]
[693]
[694,null,"41010","Deferred Income Tax - Federal-DR",null,"F101G",null,308336083.9688794,107350781.29273359,86893082.251741856,27691462.738440294,772216.90267349326,49460331.369474821,2623489.344086091,65509.162942709183,138982.9809839573,19514298.969476636,194720.61883279012,2574811.311652353,6397903.695725359,4658493.330115417,0]
[695]
[696,null,41020,"Deferred Income Tax - State-DR",null,"F101G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[697]
[698,null,41120,"Deferred Income Tax - Federal-CR",null,"F101G",null,-66267660.041093051,-23071853.894890264,-18675080.647266522,-5951455.3573196772,-165965.02921635931,-10630025.466117617,-563840.91585230851,-14079.243932741188,-29870.253318363353,-4194017.4935219404,-41849.39889521648,-553379.02224820526,-1375038.8914155534,-1001204.4270982763,0]
[699]
[700,null,"41111","Deferred Income Tax - State-CR",null,"F101G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[701]
[702,null,"TOTAL DEFERRED INCOME TAXES",null,null,null,null,242068423.92778635,84278927.397843331,68218001.604475334,21740007.381120615,606251.873457134,38830305.903357208,2059648.4282337825,51429.919009967998,109112.72766559395,15320281.475954697,152871.21993757365,2021432.2894041478,5022864.8043098059,3657288.9030171409,0]
[703]
[704,null,"SCHMAF","Additions - Flow Through"]
[705,null,null,null,"S","F101G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[706,null,null,null,"SNP","F104G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[707,null,null,null,"SO","F102G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[708,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[709,null,null,null,"TROJP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[710,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[711]
[712]
[713,null,"SCHMAP","Additions - Permanent"]
[714,null,null,null,"S","F101G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[715,null,null,null,"SE","F30",null,40595.177150268544,12456.512776686859,10938.834656842622,3699.3702012749509,166.62490696148257,7632.472627774242,389.90300290366332,10.472756746724365,29.161581920632305,2498.3329308705138,22.778866894999592,434.69349536876479,1466.0233902549874,849.995955768116,0]
[716,null,null,null,"SNP","F104G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[717,null,null,null,"SO","F102G",null,1627869.428377378,572020.7608219604,460298.18071037141,146024.82424116592,3874.2304857920435,257625.57954309063,13723.648644320238,340.0562416182251,699.82908175166483,103243.33544349307,1036.9163643129193,13294.61063188482,31828.960377190182,23858.49579042631,0]
[718,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[719,null,null,null,"BADDEBT","F80",null,-50097.41173859917,-40611.531871221203,-4532.1518569098407,-1333.0942005106117,0,-2071.7065934212783,-346.92624203360913,0,0,-1202.0009745026266,0,0,0,0,0]
[720]
[721]
[722,null,"SCHMAT","Additions - Temporary"]
[723,null,null,null,"S","F101G",null,1174125.3889820368,408785.362453971,330883.66656745836,105447.4359301209,2940.5558362138722,188341.98729145946,9990.0907054595918,249.45497922896121,529.23888929633711,74309.284769151651,741.48448467986657,9804.7276657839902,24362.835087998763,17739.264321214006,0]
[724,null,null,null,"SGCT","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[725,null,null,null,"CIAC","F104G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[726,null,null,null,"SNP","F104G",null,16439476.79600995,5746757.0889762053,4639503.3135723164,1475629.1575886812,40284.433353008571,2621705.7126043667,139381.4001797704,3467.1489523505938,7261.3376803012497,1041366.774178142,10420.58020583781,135967.62984364902,332567.27352549025,245164.94534983163,0]
[727,null,null,null,"TROJD","F10",null,68307.151654253947,24002.606215041786,19314.606618849542,6127.358644894196,162.56687712374796,10810.246341075339,575.85905408376686,14.269125559010666,29.365580792875683,4332.2013722311976,43.510125637349617,557.85615773963093,1335.5774029426343,1001.1281382828608,0]
[728,null,null,null,"SG","F10",null,469605.99215070636,165015.9234112266,132786.31570169673,42125.081576572353,1117.6337729460174,74319.545398261034,3958.983150121343,98.099052631846916,201.88592803754099,29783.524482192133,299.1284986080513,3835.2147335715399,9181.9836754074331,6882.6727694337096,0]
[729,null,null,null,",SE","F30",null,13262291.505389154,4069495.8165475763,3573676.0899278573,1208570.3140067216,54435.729643488201,2493500.0658268086,127379.84278757531,3421.410191805769,9526.978999453715,816195.96052184782,7441.7700360237222,142012.72800798586,478944.32097956521,277690.47791244945,0]
[730,null,null,null,"SG","F10",null,27307174.6333717,9595530.5366532598,7721407.2486208687,2449536.3736485913,64989.419053657803,4321616.0755713172,230211.38157931599,5704.3734670371923,11739.488816344208,1731885.7038168197,17394.058606234619,223014.35721993187,533924.25969013851,400221.35662818042,0]
[731,null,null,null,"GPS","F102G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[732,null,null,null,"SO","F102G",null,3223580.2686554291,1132741.2418359309,911503.16307307861,289164.92560887075,7671.9254827896139,510161.76140357053,27176.186377483125,673.39466642991056,1385.8330281529993,204447.09704853807,2053.3484283053708,26326.586005806796,63029.139103618523,47245.666592853653,0]
[733,null,null,null,"SNPD","F104G",null,2288551.6191858533,800010.26822437288,645868.65824532229,205423.41704798554,5608.0255060421787,364969.57464399177,19403.386921852973,482.66434797890537,1010.8561429243319,144969.43222610166,1450.6566114509412,18928.153450179754,46296.934005814124,34129.591811835955,0]
[734,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[735,null,null,null,"TAXDEPR","F151G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[736,null,null,null,"SCHMDEXP","F151G",null,120888407.1637753,42478820.459557064,34182411.862842262,10844070.582911037,287723.85355269263,19132011.843416076,1019153.3745724505,25253.643822792779,51973.327599790195,7667010.8699703161,77002.469696534463,987305.56575886335,2363834.9158491422,1771834.3942262726,0]
[737]
[738]
[739,null,"TOTAL SCHEDULE - M ADDITIONS",null,null,null,null,186739887.71296343,64965025.045602076,52624059.788680017,16774485.747205405,468974.99847071618,29980623.158074372,1590997.1307333033,39714.987604179922,84387.303328765745,11818840.515785202,117906.70192452011,1561482.1229707655,3886772.2230875627,2826617.9894965487,0]
[740]
[741,null,"SCHMDF","Deductions - Flow Through"]
[742,null,null,null,"S","F101G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[743,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[744,null,null,null,"DGU","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[745]
[746,null,"SCHMDP","Deductions - Permanent"]
[747,null,null,null,"S","F101G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[748,null,null,null,"SE","F30",null,278738.14884295454,85529.995338112189,75109.181355729059,25400.938588621153,1144.0944806239363,52406.749784222571,2677.1860326013457,71.90895652601435,200.23179925538145,17154.271645779318,156.40624420850062,2984.7304216619586,10066.137769211442,5836.3164264017805,0]
[749,null,null,null,"SNP","F104G",null,82126.824415175564,28709.119898363497,23177.603444159406,7371.8122681746754,201.24926271682634,13097.275989925683,696.30876464898381,17.320863477849141,36.275522152514007,5202.3642404169295,52.058175055596081,679.25456514693997,1661.4089619744291,1224.7724589622364,0]
[750,null,null,null,"IBT","F150G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[751,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[752,null,null,null,"SO","F102G",null,2006233.9171049711,704975.12370701355,567284.94682976464,179965.26627073207,4774.7150157034548,317505.30268779857,16913.426161034924,419.09526265737384,862.48983825816572,127240.10763458112,1277.9260688981331,16384.667160300316,39226.942125548529,29403.908342680079,0]
[753]
[754]
[755,null,"SCHMDT","Deductions - Temporary"]
[756,null,null,null,"S","F101G",null,8821733.2421583813,3071388.6733975825,2486078.1208181973,792274.11277735804,22093.721347122344,1415098.2388889121,75060.054143739049,1874.2676917956703,3976.4103106537168,558319.14870471111,5571.1071308288783,73667.338080941438,183048.96068669329,133283.0881798451,0]
[757,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[758,null,null,null,"SNP","F104G",null,25652029.667163435,8967194.3435680959,7239444.3033336597,2302560.0752320518,62859.511425999677,4090888.8739465186,217489.63527416173,5410.111823495421,11330.533928159366,1624940.4842433657,16260.190996716301,212162.81502156574,518935.34524615231,382553.44312349346,0]
[759,null,null,null,"CN","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[760,null,null,null,"TROJD","F10",null,20831.723089005791,7320.106811320401,5890.4013256698963,1868.6687333055036,49.578237207544937,3296.8152359957908,175.62050330673918,4.3516742415514464,8.955660316820083,1321.1972270331216,13.26934101180124,170.13013601197352,407.31282081356966,305.31538277107558,0]
[761,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[762,null,null,null,"SE","F30",null,24506909.824675802,7519874.4476021444,6603667.0693653384,2233273.4648538972,100589.82017333149,4607648.7789617237,235380.6142330672,6322.3004116399397,17604.560655774956,1508219.0581956028,13751.378269335994,262420.19471776037,885023.92520306597,513134.21203312918,0]
[763,null,null,null,"SG","F10",null,204991978.02848411,72032599.906451806,57963761.037508354,18388402.067539144,487868.4719894224,32441899.958716996,1728171.7024265882,42822.108699305318,88127.060591787376,13001076.856585346,130575.29852531473,1674144.426475954,4008111.1129497094,3004418.0200243611,0]
[764,null,null,null,"GPS","F102G",null,13695125.396043772,4812361.4290156886,3872448.9780994742,1228494.2785069693,32593.567635817482,2167381.8277845029,115455.87489934804,2860.8638933105663,5887.6018329925691,868577.29530176183,8723.4881292845221,111846.41502649496,267774.30424860591,200719.47166951996,0]
[765,null,null,null,"SO","F102G",null,3353374.5579937114,1178349.9539619614,948203.94153081917,300807.86696383054,7980.8280175201289,530702.92301595432,28270.408795980988,700.50824043435625,1441.6322321559646,212678.95835092722,2136.0244834379882,27386.600100865184,65566.945404613842,49147.966895209909,0]
[766,null,null,null,"TAXDEPR","F151G",null,595297268.40386331,209180734.34728795,168326284.43716794,53400038.496991888,1416854.006873508,94212792.249187499,5018671.6344572622,124357.87299758109,255935.04518674302,37755072.920538262,379187.39229144366,4861841.7610543305,11640359.083036534,8725139.1567923613,0]
[767,null,null,null,"SNPD","F104G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[768]
[769]
[770,null,"TOTAL SCHEDULE - M DEDUCTIONS",null,null,null,null,878706349.73383462,307589037.44704008,248111350.02077913,78860457.048725963,2137009.5644589732,139852718.99420005,7438962.4656917397,184860.71051446514,385410.79755824985,55679802.662667781,557704.53965553618,7243688.3327610334,17620181.478452921,13045165.671328735,0]
[771]
[772,null,"TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,null,-691966462.02087116,-242624012.401438,-195487290.23209912,-62085971.301520556,-1668034.5659882571,-109872095.83612567,-5847965.334958436,-145145.72291028523,-301023.49422948412,-43860962.146882579,-439797.8377310161,-5682206.209790268,-13733409.255365359,-10218547.681832187,0]
[773]
[774]
[775]
[776,null,null,null,null,null,null,"INCOME TAXES"]
[777]
[778,null,null,"State Income Taxes Before Credits",null,"F150G",null,-25463262.108618207,-9260799.1561558954,-6583312.73964254,-2305894.5899487585,-10050.558585987885,-4348589.9787012786,-226612.70870098521,-5608.9396792571433,-1468.1432917226009,-1379669.4944136993,-16878.052697513423,-225843.19523014998,-654683.26355629542,-443851.28801689431,0]
[779,null,null,"Renewable Energy Credits",null,"F10",null,-329999.91554284358,-115959.42492031341,-93311.145298892821,-29601.993149276219,-785.37977974023306,-52225.576578115608,-2782.0430893401217,-68.935830514175763,-141.86858838099457,-20929.376387806882,-210.20255475240117,-2695.0689712688195,-6452.3321423628977,-4836.5682520789724,0]
[780,null,"40911","State Income Taxes",null,"",null,-25793262.024161074,-9376758.5810762085,-6676623.8849414326,-2335496.5830980348,-10835.938365728118,-4400815.5552793946,-229394.75179032533,-5677.8755097713192,-1610.0118801035956,-1400598.8708015061,-17088.255252265826,-228538.26420141882,-661135.59569865838,-448687.85626897326,0]
[781]
[782,null,"Calculation of Taxable Income"]
[783]
[784,null,null,"Operating Revenues",null,null,null,1275266333.6626451,414675268.66526359,368668993.11254209,114956997.16677958,5155008.8064007182,211028897.96745211,10802037.414263165,288284.0315061392,924954.58143093775,85392341.57660611,753477.4183665798,11408931.933274904,30768438.834842052,20442702.153853547,0]
[785,null,null,"Operating Deductions"]
[786,null,null,"   O & M Expenses",null,null,null,952768301.10964513,309303313.25380164,263541141.77681613,86506282.429668128,3195624.4512152397,166808324.504356,8338318.6723314878,226732.94488516994,563430.54286484502,59564633.25259354,564537.20513089595,9142629.1279010586,27781120.898111332,17232212.049969699,0]
[787,null,null,"   Depreciation Expense",null,null,null,116108489.18539138,40799211.286279589,32830842.02383884,10415296.896879274,276347.27532924718,18375533.620908719,978856.13141951698,24255.116760022098,49918.306371376515,7363857.871617157,73957.798185694017,948267.58242655057,2270369.071792718,1701776.2035826708,0]
[788,null,null,"   Amortization Expense",null,null,null,13503539.361011196,4744817.5663212864,3818209.6124886265,1211315.5336281392,32146.199741634871,2137209.8386752871,113846.57334497767,2821.0868670552336,5806.6756329988129,856417.08658988564,8601.0740635138009,110294.41998391715,264110.84977928601,197942.84389458498,0]
[789,null,null,"   Taxes Other Than Income",null,null,null,26300490.413059454,9156820.5637227595,7411817.1551850662,2362029.9022460501,65868.65534562782,4218873.6208406612,223778.72694868888,5587.8088927021872,11854.987946580808,1664533.1495359379,16609.304051982745,219626.58196172933,545729.20122474502,397360.75515692169,0]
[790,null,null,"   Interest & Dividends (AFUDC-Equity)",null,"F104G",null,-16454763.46378777,-5752100.8579725716,-4643817.4743384235,-1477001.3090856678,-40321.892863242778,-2624143.5726857483,-139511.00753804547,-3470.3729694424069,-7268.0898207810651,-1042335.1156958954,-10430.270048746766,-136094.06282030325,-332876.51970693766,-245392.91824196404,0]
[791,null,null,"   Misc Revenue & Expense",null,null,null,-2167139.5041468614,-675679.12131098658,-587154.7677357319,-197145.45971307752,-8480.9231616631805,-400306.77513508021,-20532.625171190542,-547.29064719969108,-1487.489158151684,-133822.88135676802,-1234.2492000865439,-22595.432397788474,-74284.964032322168,-43867.525126815439,0]
[792,null,null,"    Total Operating Deductions",null,null,null,1090058917.1011727,357576382.69084179,302371038.32625449,98820777.993622839,3521183.7656068439,188515491.23695984,9494756.4713354371,255379.29378830738,622254.9338368685,68273283.363283873,652040.86218325316,10262128.217055162,30454168.537168819,19240031.409235101,0]
[793,null,null,"Other Deductions"]
[794,null,null,"   Interest Deductions",null,"F101G",null,78593152.504766494,27363116.9503249,22148563.272632219,7058399.8021521168,196833.79258556667,12607163.314202834,668712.83912134881,16697.921201255154,35425.988679098926,4974086.2476753816,49633.202493719793,656305.07945387228,1630790.0599778763,1187424.034266297,0]
[795,null,null,"   Interest on PCRBS",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[796,null,null,"   Schedule M Adjustments",null,null,null,-691966462.02087116,-242624012.401438,-195487290.23209912,-62085971.301520556,-1668034.5659882571,-109872095.83612567,-5847965.334958436,-145145.72291028523,-301023.49422948412,-43860962.146882579,-439797.8377310161,-5682206.209790268,-13733409.255365359,-10218547.681832187,0]
[797]
[798,null,null,"    Income Before State Taxes",null,null,null,-585352197.96416521,-212888243.37734109,-151337898.71844372,-53008151.93051593,-231043.3177799494,-99965852.419836238,-5209397.2311520576,-128938.90639370856,-33749.835314513766,-31715990.181235723,-387994.48404140928,-5191707.5730243986,-15049929.017670002,-10203300.971480038,0]
[799]
[800,null,null,"State Income Taxes",null,null,null,-25793262.024161074,-9376758.5810762085,-6676623.8849414326,-2335496.5830980348,-10835.938365728118,-4400815.5552793946,-229394.75179032533,-5677.8755097713192,-1610.0118801035956,-1400598.8708015061,-17088.255252265826,-228538.26420141882,-661135.59569865838,-448687.85626897326,0]
[801]
[802,null,null,"Adjustments to Calculated Tax:",null,"F10",null,-28994693.872702766,-10188511.780945092,-8198572.0766083924,-2600911.966820416,-69005.612470898748,-4588681.7962268908,-244437.90412307699,-6056.8903459599505,-12464.961645498877,-1838912.1715767488,-18468.970564068637,-236796.12056632238,-566919.52458552597,-424954.09622387117,0]
[803,null,null,null,"Renewable Energy Credits"]
[804]
[805,null,null,0.35]
[806]
[807,null,"40910","Federal Income Tax",null,"",null,-224840321.4517042,-81417531.459637791,-58830018.268334188,-20336341.338416677,-146078.19526587619,-38036444.698821783,-1987438.7718996832,-49198.251155337988,-23713.899847542438,-12449299.130228726,-148286.15064026884,-1973905.3786543654,-5602997.2222754955,-3839068.6865477436,0]
[808]
[809]
[810,null,"TOTAL OPERATING EXPENSES",null,null,null,null,1097176174.6384327,356544219.56268251,309508558.08846116,99296584.837454617,4008909.08389271,187408788.02530003,9470510.8447646201,255239.36619430289,712963.70323527511,70737120.882499799,649480.19355335843,10210761.32063606,29529751.031317338,18843287.698416714,0]
[811]
[812]
[813,null,"Generation - Total -  Unbundled",null,null,null,null,"STEAM PRODUCTION PLANT"]
[814]
[815,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[816,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[817,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[818,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","Sch 25","Cust A","Cust B","Cust C"]
[819,null,"310","Land and Land Rights",null,"F10",null,38939490.398119196,13683036.572382811,11010573.867653035,3492990.3727559573,92673.624906129116,6162538.9641523901,328276.8723934688,8134.3236284695831,16740.278633008464,2469634.7256665304,24803.583203882899,318014.05814410374,761365.42365386244,570707.73094554362,0]
[820,null,null,null,"Cholla","F10",null,1006632.9743668432,353723.06269044778,284636.6659800139,90298.030416235502,2395.7254121928572,159309.09376862092,8486.3546259774193,210.28211475988726,432.75647163808168,63843.047869404545,641.20265776991516,8221.0484515105909,19682.218055677935,14753.485852593825,0]
[821,null,null,null,"Total 310",null,null,39946123.37248604,14036759.635073259,11295210.533633048,3583288.4031721926,95069.350318321973,6321848.057921011,336763.2270194462,8344.605743229471,17173.035104646544,2533477.7735359352,25444.785861652814,326235.10659561434,781047.64170954039,585461.21679813741,0]
[822]
[823,null,"311","Structures and Improvements",null,"F10",null,342518813.56482655,120358469.1227254,96851002.908824891,30724976.265419215,815173.99758093106,54206809.410388283,2887582.8549213335,71550.984614588335,147250.52427495623,21723354.556654733,218176.81238994279,2797309.2811126094,6697108.2295365222,5020048.6163831148,0]
[824,null,null,null,"Cholla","F10",null,23765776.81645992,8351110.6597947525,6720037.6400515763,2131862.250179084,56561.107086233627,3761156.7112819175,200355.85477732657,4964.5878240975126,10217.024459484148,1507281.8649728629,15138.267518273609,194092.19414732061,464680.98450515734,348317.66986183164,0]
[825,null,null,null,"Total 311",null,null,366284590.38128644,128709579.78252015,103571040.54887646,32856838.515598297,871735.10466716473,57967966.121670201,3087938.7096986603,76515.572438685849,157467.54873444038,23230636.421627596,233315.0799082164,2991401.4752599299,7161789.2140416792,5368366.2862449465,0]
[826]
[827,null,"312","Boiler Plant Equipment",null,"F10",null,1477484057.7894373,519176501.57080376,417775045.08266747,132534800.45563674,3516322.4268332338,233825686.51902977,12455834.438083826,308641.26261252339,635177.67054336704,93705538.989583984,941124.25163018843,12066431.693300512,28888546.411357667,21654407.017354082,0]
[828,null,null,null,"Cholla","F10",null,133112127.95956759,46774575.025934026,37638934.218052663,11940561.5406381,316798.78937443579,21066240.640676066,1122193.2438621919,27806.658911737482,57225.559160976285,8442286.4874521606,84789.4440203181,1087110.4775080453,2602678.4290504851,1950927.4449263718,0]
[829,null,null,null,"Total 312",null,null,1610596185.7490048,565951076.59673774,455413979.30072016,144475361.99627483,3833121.2162076696,254891927.15970582,13578027.681946017,336447.92152426089,692403.22970434336,102147825.47703615,1025913.6956505065,13153542.170808557,31491224.840408154,23605334.462280452,0]
[830]
[831,null,"314","Turbogenerator Units",null,"F10",null,333801530.31639409,117295283.02859299,94386094.145233154,29943009.522864409,794427.39227854798,52827217.712326087,2814092.358479151,69729.974571087325,143502.92128864018,21170483.802474558,212624.09821331472,2726116.2944175522,6526663.3165267194,4892285.7491278518,0]
[832,null,null,null,"Cholla","F10",null,26096595.186012786,9170142.2564618215,7379102.4497770779,2340943.7261370779,62108.313408037233,4130030.5428055436,220005.66931395995,5451.4876459308407,11219.054751876831,1655107.8874969592,16622.946613230011,213127.7028537759,510254.37278659554,382478.77596089756,0]
[833,null,null,null,"Total 314",null,null,359898125.5024069,126465425.2850548,101765196.59501024,32283953.249001488,856535.70568658516,56957248.255131632,3034098.0277931108,75181.462217018168,154721.97604051701,22825591.689971518,229247.04482654473,2939243.9972713282,7036917.6893133149,5274764.5250887498,0]
[834]
[835,null,"315","Accessory Electric Equipment",null,"F10",null,135417552.33694637,47584683.369623609,38290818.594142064,12147365.098490771,322285.55953537679,21431095.635162324,1141628.9759790695,28288.254017241681,58216.672451111044,8588501.9628361873,86257.94771104274,1105938.5965845594,2647755.3006232502,1984716.3697897526,0]
[836,null,null,null,"Cholla","F10",null,27227771.684949014,9567628.9530394413,7698955.1820946038,2442413.6883855537,64800.444853345201,4309049.8154965052,229541.98012335142,5687.7864682623958,11705.35309789263,1726849.7807284568,17343.480706583141,222365.88304632728,532371.73142520455,399057.60548348422,0]
[837,null,null,null,"Total 316",null,null,162645324.02189538,57152312.322663054,45989773.776236668,14589778.786876325,387086.00438872201,25740145.450658828,1371170.9561024208,33976.040485504076,69922.02554900368,10315351.743564645,103601.42841762588,1328304.4796308866,3180127.0320484545,2383773.9752732366,0]
[838]
[839,null,"316","Misc Power Plant Equipment",null,"F10",null,11322899.956052763,3978779.707183456,3201675.8588136528,1015698.4627636905,26947.814998306789,1791954.9396502851,95456.980715307,2365.3142789913318,4867.7704371590307,718125.13828035584,7212.4336579084229,92472.739837344052,221391.30311902607,165951.4923172798,0]
[840,null,null,null,"Cholla","F10",null,1653683.0455498986,581091.46678718668,467597.26798047818,148340.38398136167,3935.6653286946648,261710.82616560563,13941.268685669489,345.44861614485342,710.92648286235521,104880.49619502149,1053.3590602697909,13505.427287893452,32333.681814827276,24236.827163883056,0]
[841,null,null,null,"Total 316",null,null,12976583.001602663,4559871.1739706425,3669273.126794131,1164038.8467450521,30883.480327001453,2053665.7658158906,109398.24940097649,2710.7628951361853,5578.6969200213862,823005.63447537739,8265.7927181782143,105978.16712523751,253724.98493385335,190188.31948116285,0]
[842]
[843,null,"S00","Unclassified Steam Plant - Acct 300",null,"F10",null,862464.9592293296,303063.5341879967,243871.55673499958,77365.722268746409,2052.6142820338346,136493.15546059542,7270.9554354732936,180.16591960651465,370.7779321478389,54699.570826592018,549.37086125070107,7043.6458948845357,16863.36909796761,12640.520327035041,0]
[844]
[845]
[846]
[847,null,"Total Steam Production Plant",null,null,null,null,2553209396.9879117,897178088.33020771,721948345.43800581,229030625.51993695,6076483.4758774983,404069293.96636397,21524667.807396103,533356.53122344101,1097637.2899851201,161930588.31103781,1626337.1982439752,20851749.042586438,49921694.771552965,37420529.30549372,0]
[848]
[849]
[850,null,null,null,null,null,null,"NUCLEAR PRODUCTION"]
[851]
[852]
[853,null,"320","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[854]
[855,null,"321","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[856]
[857,null,"322","Reactor Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[858]
[859,null,"323","Turbogenerator Units",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[860]
[861,null,"324","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[862]
[863,null,"325","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[864]
[865,null,"N00","Unclassified Nuclear Plt - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[866]
[867,null,"Total Nuclear Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[868]
[869]
[870,null,null,null,null,null,null,"HYDRAULIC PRODUCTION PLANT"]
[871]
[872]
[873,null,"330","Land and Land Rights",null,"F10",null,9655232.0594408382,3392774.0716029797,2730124.2187016378,866103.59523298976,22978.866572467305,1528030.8798574163,81397.813641122586,2016.9442762728124,4150.8317979734702,612357.68970195844,6150.1665607494888,78853.099980325889,188784.18213114556,141509.69938379832,0]
[874]
[875,null,"331","Structures and Improvements",null,"F10",null,45242751.033817835,15897953.74057696,12792890.896634536,4058411.9664224833,107675.00283547457,7160088.980127356,381416.10627178272,9451.0527741556343,19450.08141314875,2869402.4471157081,28818.619046284744,369492.01724947832,884610.095200237,663090.02815022634,0]
[876]
[877,null,"332","Reservoirs, Dams & Waterways",null,"F10",null,144874984.23950303,50907951.991797283,40965012.619198643,12995725.419822071,344793.67373389046,22927822.788097493,1221359.2481039318,30263.878531149661,62282.468987810164,9188314.6980153956,92282.120002251017,1183176.2868625715,2832671.989916015,2123327.0564345066,0]
[878]
[879,null,"333","Water Wheel, Turbines, & Generators",null,"F10",null,46651750.853934556,16393065.409271758,13191301.262057662,4184803.523080356,111028.33693120294,7383076.3947847495,393294.58874347986,9745.3879185579972,20055.817372748053,2958764.5535182673,29716.120372450252,380999.14654517331,912159.60172955715,683740.71160858846,0]
[880]
[881,null,"334","Accessory Electric Equipment",null,"F10",null,24833059.537358921,8726145.575604504,7021823.6962115653,2227600.7467796728,59101.175215891642,3930064.1953311786,209353.51319540484,5187.5394592140674,10675.8545557534,1574971.4634418592,15818.102706131216,202808.56166497475,485549.05834607646,363960.05484669202,0]
[882]
[883,null,"335","Misc. Power Plant Equipment",null,"F10",null,990225.27210206189,347957.52267278446,279997.20573187567,88826.209766710628,2356.6760761663322,156712.42125223356,8348.0305460375894,206.85460302676631,425.70271965438468,62802.432523204261,630.75131893244793,8087.0487527807045,19361.406019919628,14513.010118735334,0]
[884]
[885,null,"336","Roads, Railroads & Bridges",null,"F10",null,6725055.7539304569,2363132.7192917885,1901584.2884865508,603257.89486604964,16005.224722783203,1064303.0429000019,56695.150527152866,1404.8406736369122,2891.1345780927404,426518.96704720013,4283.7098852074951,54922.708276019926,131491.8318354371,98564.240840535072,0]
[886]
[887,null,"H00","Unclassified Hydro Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[888]
[889,null,"Total Hydraulic Plant",null,null,null,null,278973058.75008768,98028981.03081806,78882734.187022462,25024729.355970334,663938.95608787646,44150098.70235043,2351864.4510289119,58276.498236013853,119931.89142518093,17693132.251363594,177699.58989200665,2278338.869331324,5454628.1651783884,4088704.8013830818,0]
[890]
[891,null,"Generation - Total -  Unbundled"]
[892,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[893,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[894,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[895,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","Sch 25","Cust A","Cust B","Cust C"]
[896,null,"340","Land and Land Rights",null,"F10",null,10925312.562736969,3839070.5638989019,3089253.6026877067,980033.66789908474,26001.581121621715,1729033.0118614533,92105.145736308797,2282.2596602799763,4696.8456593299043,692909.20394272136,6959.1793936615668,89225.692196951743,213617.46501646232,160124.34366248461,0]
[897]
[898,null,"341","Structures and Improvements",null,"F10",null,63128580.561427951,22182896.277100611,17850308.063231893,5662825.1138455411,150242.19207780654,9990688.9762538709,532201.44314846152,13187.340133176776,27139.287584402224,4003764.125892872,40211.491842585405,515563.40064959758,1234323.2536535736,925229.59601355426,0]
[899,null,null,null,"Simple Cycle Combustion Turbine","F10",null,1769164.3111888943,621670.6927865016,500250.87984463444,158699.40370623633,4210.5037353120833,279986.81775804609,14914.826077315271,369.572249457174,760.57244750966424,112204.5916279643,1126.9180398938511,14448.548668014237,34591.632338534306,25929.351909474848,0]
[900,null,null,null,"Total 341",null,null,64897744.872616842,22804566.969887111,18350558.943076529,5821524.5175517779,154452.69581311863,10270675.794011917,547116.26922577678,13556.912382633951,27899.860031911889,4115968.7175208363,41338.409882479253,530011.94931761187,1268914.8859921079,951158.94792302907,0]
[901]
[902,null,"342","Fuel Holders, Producers & Access",null,"F10",null,3554058.713925587,1248868.8184113603,1004949.6179730112,318809.84432582901,8458.4441342511291,562463.06979173119,29962.263680949425,742.43046013384628,1527.9073388197125,225406.82292525083,2263.8557957758026,29025.563070863442,69490.827711226404,52089.248306384572,0]
[903,null,null,null,"Simple Cycle Combustion Turbine","F10",null,952625.97113111452,334745.41832777357,269365.58532595658,85453.438449697802,2267.1920207950648,150761.97981375115,8031.0520545183608,199.00024029179099,409.5385950542742,60417.795785813265,606.80140637566285,7779.9798578644513,18626.244685753398,13961.944567469043,0]
[904,null,null,null,"Total 342",null,null,4506684.6850567013,1583614.236739134,1274315.2032989678,404263.28277552681,10725.636155046193,713225.04960548237,37993.315735467782,941.43070042563727,1937.4459338739866,285824.6187110641,2870.6572021514653,36805.542928727897,88117.072396979798,66051.192873853608,0]
[905]
[906,null,"343","Prime Movers",null,"F10",null,1028343209.0180601,361351871.68847102,290775476.2178297,92245504.300758556,2447394.4536240748,162744941.68525103,8669381.3645752613,214817.30700039852,442089.80840067368,65219962.380838513,655031.59096964926,8398353.284062475,20106707.997221876,15071676.939056778,0]
[907,null,null,null,"Simple Cycle Combustion Turbine","F10",null,21977914.867193714,7722869.7612091172,6214499.7951466385,1971485.6116367059,52306.104106578809,3478210.8172234115,185283.39946330557,4591.1097033088481,9448.4138053109345,1393891.4248447882,13999.439501720455,179490.94415471578,429723.76609986887,322114.28029824159,0]
[908,null,null,null,"Total 343",null,null,1050321123.8852538,369074741.44968015,296989976.01297635,94216989.912395269,2499700.5577306538,166223152.50247443,8854664.7640385665,219408.41670370736,451538.22220598464,66613853.8056833,669031.03047136974,8577844.2282171901,20536431.763321746,15393791.219355021,0]
[909]
[910,null,"344","Generators",null,"F10",null,138080563.4837864,48520444.945913658,39043814.605206497,12386245.273946363,328623.36451484344,21852542.084167894,1164079.3203851127,28844.54775075354,59361.514053944724,8757396.4382346347,87954.226164566237,1127687.0830960956,2699823.8970347419,2023746.183317286,0]
[911,null,null,null,"Simple Cycle Combustion Turbine","F10",null,6620320.6893467316,2326329.6254541967,1871969.284454854,593862.84196369851,15755.961622765331,1047727.7382462616,55812.188293185522,1382.9618842161385,2846.1084581858813,419876.42114209529,4216.99599495864,54067.349806309088,129443.9966942239,97029.215331780593,0]
[912,null,null,null,"Total 344",null,null,144700884.17313313,50846774.571367852,40915783.889661349,12980108.115910063,344379.32613760879,22900269.822414156,1219891.5086782982,30227.50963496968,62207.622512130605,9177272.8593767304,92171.22215952487,1181754.4329024046,2829267.8937289659,2120775.3986490667,0]
[913]
[914,null,"345","Accessory Electric Plant",null,"F10",null,95616488.773425519,33598896.632525131,27036625.334374417,8577089.0000767764,227561.44276242354,15132204.650272852,806088.66636070423,19973.950761783439,41105.999272511828,6064224.2260202058,60905.561698602673,780888.17571674951,1869543.9446940001,1401381.1888893503,0]
[915,null,null,null,"Simple Cycle Combustion Turbine","F10",null,1217679.6034522508,427883.22027672228,344312.44692388288,109229.55304431624,2898.0035863958947,192709.19894962403,10265.569675198722,254.36901893162769,523.48645652811399,77228.125039016435,775.63463340439239,9944.6404730519316,23808.712894760163,17846.642480418013,0]
[916,null,null,null,"Total 345",null,null,96834168.37687777,34026779.852801852,27380937.781298298,8686318.5531210918,230459.44634881945,15324913.849222476,816354.23603590298,20228.319780715068,41629.485729039945,6141452.3510592226,61681.196332007064,790832.81618980144,1893352.6575887601,1419227.8313697684,0]
[917]
[918,null,"346","Misc. Power Plant Equipment",null,"F10",null,5076589.8100351626,1783874.5017847526,1435462.214006444,455385.50072397216,12081.975779534077,803417.87192139891,42797.864281844617,1060.4818918177598,2182.4509529170646,321969.35179802083,3233.6740018373007,41459.888419604606,99260.157539734806,74403.876933283522,0]
[919]
[920,null,"O00","Unclassified Other Prod - Acct 300",null,"F10",null,-308701.14840286796,-108475.20243195162,-87288.682074875644,-27691.429148287156,-734.69000602433391,-48854.847247902078,-2602.4852011638118,-64.48659240056287,-132.71214352726381,-19578.558120670299,-196.6357171411409,-2521.1245435837286,-6035.887430297129,-4524.4077450431614,0]
[921]
[922,null,"Total Other Production Plant",null,null,null,null,1376953807.2173076,483850946.94372779,389348998.96493071,123516932.1212285,3277066.5290803784,217915833.05426341,11608320.618531002,287640.84416214883,591959.22088166093,87329672.349971235,877088.73372589017,11245413.425628709,26922926.008154467,20181008.403021462,0]
[923]
[924,null,"Experimental Plant"]
[925,null,"103","Experimental Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[926]
[927,null,"TOTAL PRODUCTION PLANT",null,null,null,null,4209136262.955307,1479058016.3047535,1190180078.5899589,377572286.99713576,10017488.961045753,666135225.72297788,35484852.876956016,879273.87362160371,1809528.4022919619,266953392.91237265,2681125.5218618722,34375501.337546468,82299248.94488582,61690242.509898268,0]
[928]
[929,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[930,null,"350","Land and Land Rights"]
[931,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[932,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[933,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[934,null,"352","Structures and Improvements"]
[935,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[936,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[937,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[938,null,"353","Station Equipment"]
[939,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[940,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[941,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[942,null,"354","Towers and Fixtures"]
[943,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[944,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[945,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[946,null,"355","Poles and Fixtures"]
[947,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[948,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[949,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[950,null,"356","Overhead Conductors"]
[951,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[952,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[953,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[954,null,"357","Underground Conduit"]
[955,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[956,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[957,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[958,null,"358","Underground Conductors "]
[959,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[960,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[961,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[962,null,"359","Roads and Trails"]
[963,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[964,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[965,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[966]
[967,null,"T00","Unclassified Trans Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[968,null,"TS0","Unclassified Trans Sub - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[969]
[970,null,"TOTAL TRANSMISSION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[971,null,"Generation - Total -  Unbundled",null,null,null,null,"DISTRIBUTION PLANT"]
[972,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[973,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[974,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[975,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","Sch 25","Cust A","Cust B","Cust C"]
[976]
[977,null,"360","Land and Land Rights"]
[978,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[979,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[980,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[981,null,"361","Structures and Improvements"]
[982,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[983,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[984,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[985,null,"362","Station Equipment"]
[986,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[987,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[988,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[989,null,"364","Poles, Towers & Fixtures"]
[990,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[991,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[992,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[993,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[994,null,"365","Overhead Conductors"]
[995,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[996,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[997,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[999,null,"366","Underground Conduit"]
[1000,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1001,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1002,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1003,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1004,null,"367","Underground Conductors "]
[1005,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1006,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1007,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1008,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1009,null,"368","Line Transformers"]
[1010,null,null,null,"Demand Secondary","F21",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1011,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1012,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1013,null,"369","Services"]
[1014,null,null,null,"Customer","F70",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1015,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1016,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1017,null,"370","Meters"]
[1018,null,null,null,"Customer","F60",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1019,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1020,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1021,null,"371","Install on Customers' Premises"]
[1022,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1023,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1024,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1025,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1026,null,"372","Leased Property"]
[1027,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1028,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1029,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1030,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1031]
[1032,null,"373","Street Lights",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1033]
[1034]
[1035,null,"D00","Unclassified Dist Plant - Acct 300",null,"F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1036,null,"DS0","Unclassified Dist Sub  - Acct 300",null,"F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1037,null,"TOTAL DISTRIBUTION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1038]
[1039,null,"Generation - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1040]
[1041,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1042,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1043,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1044,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","Sch 25","Cust A","Cust B","Cust C"]
[1045,null,"389","Land and Land Rights"]
[1046,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1047,null,null,null,"System Generation","F105G",null,349.61135525624746,122.85073356590748,98.856497932112887,31.361198763279635,0.83205381654162225,55.329270543838753,2.9473760720378159,7.3032591817881798E-2,0.15029964286682024,22.173180352403122,0.22269460258625887,2.8552332021188778,6.8357853399573676,5.1239988307789099,0]
[1048,null,null,null,"System Overheads","F102G",null,1171738.792096267,411739.97352331254,331322.17170961341,105108.5229501268,2788.667242341086,185438.63538724883,9878.2686162231457,244.77214379270461,503.73627554570447,74314.449952618466,746.37136556827625,9569.4474824817498,22910.453956509136,17173.321490885053,0]
[1049,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1050,null,null,"Total Land & Land Rights",null,null,null,1172088.4034515233,411862.82425687846,331421.02820754552,105139.88414889008,2789.4992961576277,185493.96465779268,9881.2159922951832,244.84517638452249,503.88657518857127,74336.623132970868,746.59406017086246,9572.3027156838689,22917.289741849094,17178.445489715832,0]
[1051]
[1052,null,"390","Structures and Improvements"]
[1053,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1054,null,null,null,"System Generation","F105G",null,592693.33152601786,208267.86505325258,167590.62948465793,53166.389181020983,1410.5741736378559,93799.269378697194,4996.6630577996511,123.81156819919009,254.80178123108749,37590.015129687949,377.53237683876313,4840.4539881354349,11588.652158527522,8686.6741943316865,0]
[1055,null,null,null,"System Overheads","F102G",null,22369420.769451976,7860441.9154446609,6325202.4420576245,2006604.878311323,53237.864403477055,3540170.2921085455,188583.96482260808,4672.8939197653244,9616.7241201934139,1418721.6566129755,14248.819992378934,182688.32500103858,437378.69568647305,327852.29697090946,0]
[1056,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1057,null,null,"Total Structures and Improvements",null,null,null,22962114.100977995,8068709.7804979132,6492793.0715422826,2059771.2674923439,54648.43857711491,3633969.5614872426,193580.62788040773,4796.7054879645148,9871.5259014245021,1456311.6717426635,14626.352369217697,187528.77898917402,448967.34784500056,336538.97116524115,0]
[1058]
[1059,null,"391","Office Furniture & Equipment"]
[1060,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1061,null,null,null,"System Generation","F105G",null,982274.65003471565,345163.73540416767,277749.07894153288,88113.014857000075,2337.7540779658825,155454.16086468525,8281.003337433518,205.19374582801439,422.28470808432184,62298.185237289159,625.6869507562385,8022.1169942354245,19205.951270082707,14396.483645654425,0]
[1062,null,null,null,"System Overheads","F102G",null,11258378.897549216,3956107.50489815,3183431.8121297034,1009910.7281557459,26794.258793200595,1781743.878001269,94913.040076317935,2351.8360550763978,4840.0325164517226,714033.05990470201,7171.3351888058933,91945.804239556717,220129.75340330301,165005.85418693224,0]
[1063,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1064,null,null,null,"Energy","F30",null,36691.335267476483,11258.630178190971,9886.8998241838854,3343.6196578487716,150.60139539741829,6898.4946430674563,352.40791654580897,9.4656423728957169,26.357253602299469,2258.0803339526938,20.588333416156118,392.8911239413344,1325.0430099786479,768.25595497815789,0]
[1065,null,null,null,"Cholla","F10",null,30443.12870458981,10697.480608600343,8608.1331300767288,2730.8409636208007,72.452799502338578,4817.9101707453865,256.64884092826446,6.3594633266758525,13.087650910808703,1930.7753398442508,19.39159110945327,248.62531078263603,595.24008523333441,446.18274990878615,0]
[1066,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1067,null,null,"Total Office Furniture & Equipment",null,null,null,12307788.011556,4323227.3510891087,3479675.9240254969,1104098.2036342153,29355.067066066233,1948914.443679767,103803.10017122552,2572.8549066039836,5301.7621290491525,780520.10081578814,7837.0020640877419,100609.43766851611,241255.9877685977,180616.7765374736,0]
[1068]
[1069,null,"392","Transportation Equipment"]
[1070,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1071,null,null,null,"System Generation","F105G",null,3768194.9542882144,1324114.6415692286,1065499.0208580601,338018.51445472566,8968.0753958644909,596352.13488682883,31767.52549957185,787.16277331731544,1619.9655628089099,238987.85056111234,2400.2557845917227,30774.38757003381,73677.732257137264,55227.687114933215,0]
[1072,null,null,null,"System Overheads","F102G",null,1621428.3301858993,569757.40859985305,458476.88857991487,145447.03820075339,3858.9010628417759,256606.21544327599,13669.347379782374,338.71071868824941,697.0600219276788,102834.82573772989,1032.8135290348173,13242.006970310558,31703.020633161374,23764.093308625113,0]
[1073,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1074,null,null,null,"Energy","F30",null,166625.81867063552,51128.650861989132,44899.232075085667,15184.330544277836,683.92389151556745,31328.031785068513,1600.384863957474,42.986181836376709,119.69580630895258,10254.586853437435,93.497494313647465,1784.2306554915822,6017.3982413554249,3488.8694159979718,0]
[1075,null,null,null,"Cholla","F10",null,147025.89657908899,51663.765997210299,41573.206998624875,13188.668779326814,349.91271461826688,23268.224805834605,1239.4923764117923,30.71319661127292,63.207156792188428,9324.7306539356287,93.652202985713885,1200.7425250138801,2874.7277607524584,2154.8514109711846,0]
[1076,null,null,null,"Simple Cycle Combustion Turbine","F10",null,18624.017653562703,6544.336150087629,5266.1480669231069,1670.6308608772558,44.324032200348512,2947.4251790589856,157.00858445254886,3.8904922819361549,8.0065568809233039,1181.179318435213,11.863082098348123,152.10007558914984,364.14660145697923,272.95865322027686,0]
[1077,null,null,"Total Transportation Equipment",null,null,null,5721899.0173774008,2003208.8031783688,1615714.4965786084,513509.18283996102,13905.137097040451,910502.03210006701,48433.758704176034,1203.4633627351507,2507.9351047186533,362583.17312465049,3632.0820930242494,47153.467796438978,114637.02549386349,84908.459903747775,0]
[1078]
[1079,null,"393","Stores Equipment"]
[1080,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1081,null,null,null,"System Generation","F105G",null,975858.68986453896,342909.21648884768,275934.89486610232,87537.483773329412,2322.4844819813306,154438.77509212072,8226.9139973694164,203.85347414294608,419.52645521945561,61891.269844386967,621.60012783465595,7969.7186318082831,19080.503037885279,14302.449593510399,0]
[1082,null,null,null,"System Overheads","F102G",null,84933.498584164307,29844.976281550837,24015.891077103432,7618.7923839213126,202.13657418932917,13441.521422991587,716.02640382759773,17.742311399512442,36.513329194565287,5386.6836810461336,54.100736229227664,693.64150072264886,1660.6644943422366,1244.8083876458793,0]
[1083,null,null,null,"Simple Cycle Combustion Turbine","F10",null,22509.245575727109,7909.5752738535166,6364.739460705845,2019.1475874530715,53.570638960021839,3562.2988769466047,189.76274886979843,4.7021028337470279,9.6768354928107918,1427.5896770610127,14.337885262133454,183.83025710179658,440.11262393716544,329.90160724958321,0]
[1084,null,null,"Total Stores Equipment",null,null,null,1083301.4340244306,380663.76804425201,306315.5254039116,97175.423744703803,2578.1916951306816,171442.59539205892,9132.7031500668127,226.29788837620555,465.71661990683168,68705.543202494111,690.03874932601707,8847.1903896327276,21181.280156164681,15877.159588405861,0]
[1085]
[1086,null,"394","Tools, Shop & Garage Equipment"]
[1087,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1088,null,null,null,"System Generation","F105G",null,5349818.0068732584,1879884.7826517681,1512720.5246122964,479894.89854513708,12732.242312780099,846658.79243434919,45101.297043564817,1117.5583084524162,2299.9130999225922,339298.13129779574,3407.7142433667054,43691.309703948769,104602.45913929211,78408.383480583987,0]
[1089,null,null,null,"System Overheads","F102G",null,829727.40926280105,291559.81164560164,234614.65048206475,74429.064760094858,1974.7008991178047,131312.13164140948,6994.9636234860454,173.32715968674435,356.70389824039472,52623.27785501047,528.51777518860706,6776.2823261241692,16223.26727986936,12160.709916906604,0]
[1090,null,null,null,"Energy","F30",null,2929.8748299342255,899.02362337461784,789.4882737242441,266.99456438392434,12.025815754898126,550.85827953160594,28.140460875305173,0.75585004294158076,2.1046782122432579,180.31212781405242,1.6440186607152125,31.373124105424644,105.80727398487321,61.346739469380886,0]
[1091,null,null,null,"Cholla","F10",null,699973.12747943844,245965.15786577793,197925.18460531085,62789.712204134339,1665.8935799409639,110777.30159920115,5901.0784861099164,146.22194312087768,300.9218936822586,44393.95392652911,445.8672039723707,5716.5949678763145,13686.24322765772,10258.995976124566,0]
[1092,null,null,null,"Simple Cycle Combustion Turbine","F10",null,37499.608138993601,13177.073052827036,10603.431149226724,3363.8285676679602,89.24679247902472,5934.6641143551306,316.13803750354367,7.8335372503513625,16.121266160835681,2378.3139818239379,23.886410455783928,306.25471574407203,733.21208741287785,549.60442608632025,0]
[1093,null,null,"Total Tools, Shop & Garage Equipment",null,null,null,6919948.0265844259,2431485.84883935,1956653.2791226229,620744.49864141806,16474.10940007279,1095233.7480688465,58341.617651539629,1445.6967985533313,2975.7648362183245,438873.98918897327,4407.6296516441826,56521.814837798753,135350.98900821697,101439.04053917088,0]
[1094]
[1095,null,"395","Laboratory Equipment"]
[1096,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1097,null,null,null,"System Generation","F105G",null,1296361.891643638,455531.56944396038,366560.73875692335,116287.59289920349,3085.2626590764339,205161.40779495373,10928.895651377332,270.80547429952247,557.31235959822993,82218.342148322437,825.75348863012039,10587.229102640558,25347.150431317768,18999.831433334533,0]
[1098,null,null,null,"System Overheads","F102G",null,1071656.3716810346,376571.78295910417,303022.75454804086,96130.826338837665,2550.4771531942911,169599.65523805455,9034.5302000401844,223.86527549898463,460.71035027325132,67966.985762430879,682.62110544327197,8752.0865889588695,20953.589764382268,15706.486396775192,0]
[1099,null,null,null,"Energy","F30",null,3130.6555029411757,960.63259257223876,843.59092183396126,285.2913693458637,12.849929930717794,588.60791134720444,30.068891610824465,0.80764750499136728,2.2489091888023327,192.66869335874273,1.7566812119484323,33.523085225899933,113.05811469064852,65.550755119333019,0]
[1100,null,null,null,"Cholla","F10",null,103591.15958901732,36401.13444577928,29291.55217567513,9292.4411554328071,246.54067552479438,16394.270977410688,873.31861639200702,21.639831660103269,44.534349517844667,6569.9967405186544,65.985248388792684,846.01633744924595,2025.4689083218343,1518.2601269461225,0]
[1101,null,null,null,"Simple Cycle Combustion Turbine","F10",null,5847.8630268040215,2054.893961065025,1653.5482916246058,524.57104715496155,13.917559246605675,925.4790802667145,49.300033590510253,1.2215981747229849,2.514025106016692,370.88532629163939,3.7249577656838047,47.75878250103225,114.34049766320142,85.70786635330137,0]
[1102,null,null,"Total Laboratory Equipment",null,null,null,2480587.9414434345,871520.01340248098,701372.18469409796,222520.72280997477,5909.0479769728427,392669.42100203282,20916.113393010855,518.33982713832484,1067.3199936841452,157318.87867092236,1579.8414814398172,20266.613896775605,48553.607716375722,36375.836578528477,0]
[1103]
[1104,null,"396","Power Operated Equipment"]
[1105,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1106,null,null,null,"System Generation","F105G",null,7176395.7910520267,2521730.126997292,2029205.7023095817,643744.46488498093,17079.386630853347,1135731.8298822271,60500.143716775528,1499.1240320192717,3085.1678821344494,455144.02139082056,4571.2033795889511,58608.747187686655,140316.6699383932,105179.20281967206,0]
[1107,null,null,null,"System Overheads","F102G",null,266669.71140123234,93705.679672327547,75403.825926566453,23921.081788864522,634.6577357729667,42202.978782401908,2248.1418715508867,55.706371918852369,114.64262182681784,16912.824816828241,169.86263320527135,2177.8589354861965,5214.0666382850031,3908.3836061976604,0]
[1108,null,null,null,"Energy","F30",null,30436.348776520364,9339.3056521719191,8201.4221933786557,2773.6132615626707,124.92749481945273,5722.4679194347354,292.33087815974773,7.8519789632904926,21.863978445665285,1873.1321743557971,17.078519819824329,325.91267644809238,1099.1551793251001,637.28686963542452,0]
[1109,null,null,null,"Cholla","F10",null,403051.20076249109,141629.08307712083,113967.20843208599,36154.914961576134,959.23740694953153,63786.626477454593,3397.8972566917164,84.195989015914932,173.2736955504335,25562.461949238001,256.73458721021746,3291.6698879172968,7880.6693432627453,5907.2276984176551,0]
[1110,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1111,null,null,"Total Power Operated Equipment",null,null,null,7876553.0519922702,2766404.1953989118,2226778.1588616124,706594.07489698427,18798.209268395298,1247443.9030615182,66438.513723177879,1646.8783719173296,3394.9481779573662,499492.44033124263,5014.8791198242652,64404.188687538241,154510.56109926605,115632.10099392281,0]
[1112]
[1113,null,"397","Communication Equipment"]
[1114,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1115,null,null,null,"System Generation","F105G",null,21209639.590740237,7452903.7550315382,5997261.4184859321,1902568.9895432631,50477.655555589532,3356624.0610041218,178806.50409788606,4430.6196796713948,9118.1284815126546,1345165.5868278579,13510.065358705981,173216.53388537758,414702.04328430683,310854.22950447199,0]
[1116,null,null,null,"System Overheads","F102G",null,10543209.191985782,3704802.3867100249,2981209.6261045313,945757.83681383845,25092.19827931124,1668561.5756276117,88883.847814873719,2202.4395998364171,4532.5775390338167,668675.30299657688,6715.7881049720527,86105.100676087983,206146.37867770539,154524.1330413773,0]
[1117,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1118,null,null,null,"Energy","F30",null,49759.927008440391,15268.689781873336,13408.381297783946,4534.5384381805379,204.24207480362469,9355.5763889418849,477.92733833973836,12.837081837705655,35.745088202225503,3062.3555064860047,27.92141415800327,532.82971325697167,1796.9922048060807,1041.8906797703476,0]
[1119,null,null,null,"Cholla","F10",null,167113.51089051733,58722.398723653743,47253.203293891973,14990.588698772986,397.72001807610093,26447.277860340462,1408.8397184694709,34.909429126450561,71.842921082055994,10598.73473955909,106.44756337299536,1364.7956155987395,3267.4913748637186,2449.2609337095255,0]
[1120,null,null,null,"Simple Cycle Combustion Turbine","F10",null,325.74767002738918,114.46521864519677,92.108775599838708,29.220553831601062,0.77525969337343703,51.552618909532569,2.7461948066792385,6.8047551268177076E-2,0.14004052709881337,20.659688903978559,0.20749396960227284,2.6603414019357592,6.3691899986097642,4.774246188674014,0]
[1121,null,null,"Total Communication Equipment",null,null,null,31970047.968295004,11231811.695465734,9039224.7379577383,2867881.1740478869,76172.591187473867,5061040.0434999261,269579.86516437569,6680.8738380232362,13758.434070357853,2027522.6397593836,20360.429935178636,261221.9202317232,625919.27473168052,468874.28840551781,0]
[1122]
[1123,null,"Generation - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1124]
[1125,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1126,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1127,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1128,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","Sch 25","Cust A","Cust B","Cust C"]
[1129,null,"398","Misc. Equipment"]
[1130,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1131,null,null,null,"System Generation","F105G",null,387617.26232157741,136205.71615619349,109603.09073216103,34770.443879991981,922.50556975099937,61344.061204000122,3267.7824301160399,80.971893146742147,166.63856942875026,24583.605011518008,246.90351411786648,3165.6227993046955,7578.8968506190968,5681.023711228534,0]
[1132,null,null,null,"System Overheads","F102G",null,699394.11370089545,245761.69689012787,197761.46202153136,62737.772912339147,1664.5155622735635,110685.66724717007,5896.1971476447879,146.10098916354906,300.67297280820344,44357.231501055401,445.49838516438297,5711.8662331252108,13674.922045323423,10250.509793168398,0]
[1133,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1134,null,null,null,"Energy","F30",null,687.59516090133411,210.98658777250503,185.28037821101211,62.659390285784816,2.8222682533999617,129.27770274638996,6.6041199186067407,0.17738601887827543,0.4939346006209499,42.316397024902464,0.38582510897390448,7.3627747154410912,24.83128932227924,14.397106922539805,0]
[1135,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1136,null,null,"Total Misc. Equipment",null,null,null,1087698.9711833743,382178.39963409386,307549.83313190338,97570.876182616921,2589.8434002779632,172159.00615391659,9170.5836976794344,227.2502683291695,467.80547683757464,68983.152909598313,692.78772439122338,8884.8518071453473,21278.6501852648,15945.930611319471,0]
[1137]
[1138,null,"399","Coal Mine",null,"F30",null,199778012.9806436,61301305.86652799,53832469.901005544,18205434.24049633,819998.70828570554,37561117.421944857,1918800.5236913885,51538.79549645917,143510.71482976995,12294859.235270442,112099.9361423769,2139224.6285543786,7214631.4032367896,4183021.6051616347,0]
[1139,null,"399L","WIDCO Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1140,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1141]
[1142,null,"390L","General Capital Lease"]
[1143,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1144,null,null,null,"System Generation","F105G",null,7065063.1436591959,2482608.6934499778,1997725.1583818845,633757.58879747638,16814.421683988301,1118112.395972694,59561.560984753727,1475.8670305780993,3037.3054288960657,448083.04115480284,4500.2869768655601,57699.50706565797,138139.83538349508,103547.48134812471,0]
[1145,null,null,null,"System Overheads","F102G",null,2650735.5360801327,931448.02135497599,749524.94563290116,237779.01594462621,6308.5897705508369,419503.71866053483,22346.855658096662,553.72940127131358,1139.5642573314667,168115.92708408879,1688.4591644226648,21648.233099022404,51828.577204992849,38849.898847317243,0]
[1146,null,null,"Remove Capital Lease"]
[1147,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1148,null,null,null,"System Generation","F105G",null,-7065063.1436591959,-2482608.6934499778,-1997725.1583818845,-633757.58879747638,-16814.421683988301,-1118112.395972694,-59561.560984753727,-1475.8670305780993,-3037.3054288960657,-448083.04115480284,-4500.2869768655601,-57699.50706565797,-138139.83538349508,-103547.48134812471,0]
[1149,null,null,null,"System Overheads","F102G",null,-2650735.5360801327,-931448.02135497599,-749524.94563290116,-237779.01594462621,-6308.5897705508369,-419503.71866053483,-22346.855658096662,-553.72940127131358,-1139.5642573314667,-168115.92708408879,-1688.4591644226648,-21648.233099022404,-51828.577204992849,-38849.898847317243,0]
[1150]
[1151,null,"392L","General Vehicles Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1152,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1153]
[1154,null,"G00","Unclassified Gen Plant - Acct 300",null,"F102G",null,561644.85176146857,197357.66875146082,158811.32661164415,50381.246391594104,1336.6806753360815,88885.556734528291,4734.9108436471397,117.32564914902626,241.45388691927633,35620.846991591585,357.75519066297102,4586.8848492438201,10981.575930563167,8231.6192551281056,0]
[1155,null,"GV0","Unclassified Gen Veh - Acct 300",null,"F102G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1156]
[1157,null,"TOTAL GENERAL PLANT",null,null,null,null,293921684.75929093,94369736.21508655,80448779.467142999,26650820.795326918,1044555.5239257442,52468871.697782546,2712813.5340629905,71219.327071633961,184067.2676020322,18265128.295140721,172045.32858134457,2908822.0804240494,9060184.9929136317,5564640.2342298068,0]
[1158]
[1159]
[1160]
[1161,null,null,null,null,null,null,"INTANGIBLE PLANT"]
[1162]
[1163,null,"301","Organization"]
[1164,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1165,null,null,null,"System Generation","F105G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1166,null,null,null,"System Overheads","F102G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1167,null,null,"Total Organization",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1168]
[1169,null,"302","Franchise & Consent"]
[1170,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1171,null,null,null,"System Generation","F105G",null,73770885.187183499,25922520.03488059,20859538.025049955,6617472.1115755318,175570.23147792334,11674933.332152415,621920.70865200588,15410.480423241685,31714.466738290372,4678724.2960484866,46990.40151929616,602477.80161992344,1442407.1984407196,1081206.0986051129,0]
[1172,null,null,"Total Franchise & Consent",null,null,null,73770885.187183499,25922520.03488059,20859538.025049955,6617472.1115755318,175570.23147792334,11674933.332152415,621920.70865200588,15410.480423241685,31714.466738290372,4678724.2960484866,46990.40151929616,602477.80161992344,1442407.1984407196,1081206.0986051129,0]
[1173]
[1174,null,"303","Miscellaneous Intangible Plant"]
[1175,null,null,null,"Situs","F107G",null,260450.51003539501,91520.300283184959,73645.277590770347,23363.200566614374,619.85641380648485,41218.731932968731,2195.7112939473113,54.407202461237063,111.96895654064008,16518.388333403524,165.90114123498356,2127.0674781624302,5092.4655378525713,3817.2333044473867,0]
[1176,null,null,null,"System Generation","F105G",null,44038404.164357118,15474755.540184956,12452348.428489797,3950378.4000487365,104808.73034715603,6969489.8111725124,371262.937354027,9199.4689168178156,18932.326764604666,2793019.9156506425,28051.477065801926,359656.26358515065,861062.07094213204,645438.79383477941,0]
[1177,null,null,null,"System Overheads","F102G",null,76820769.439160004,26994225.836231925,21721926.708128382,6891055.9777549533,182828.7709781843,12157606.07251955,647632.56191881956,16047.590598061744,33025.626993715217,4872155.1802469213,48933.109475478486,627385.83348999859,1502040.1415496387,1125906.0292743682,0]
[1178,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1179,null,null,null,"Energy","F30",null,1421287.4146496516,436117.93525109673,382982.14517339558,129519.53109452693,5833.7442981193562,267222.31678798638,13650.986887180448,366.66418046923343,1020.9830892386026,87469.72920224219,797.51633347973552,15219.157485401071,51327.294038859611,29759.410827656247,0]
[1180,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1181,null,null,"Total Miscellaneous Intangible Plant",null,null,null,122540911.52820216,42996619.611951157,34630902.559382342,10994317.109464832,294091.10203726613,19435536.932413019,1034742.1974539743,25668.130897810031,53090.905804099129,7769163.2134332098,77948.004015995131,1004388.3220387127,2419521.972068483,1804921.4672412514,0]
[1182]
[1183,null,"I00","Unclass Intangible Plant - Acct 300",null,"F102G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1184]
[1185,null,"TOTAL INTANGIBLE PLANT",null,null,null,null,196311796.71538568,68919139.646831751,55490440.584432296,17611789.221040364,469661.33351518947,31110470.264565434,1656662.9061059803,41078.611321051714,84805.372542389494,12447887.509481696,124938.4055352913,1606866.1236586361,3861929.1705092024,2886127.565846364,0]
[1186]
[1187]
[1188,null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,4699369744.4299831,1642346892.1666718,1326119298.6415343,421834897.01350307,11531705.818486687,749714567.68532586,39854329.317124985,991571.81201428943,2078401.0424363837,297666408.71699506,2978109.2559785084,38891189.541629151,95221363.108308658,70141010.309974447,0]
[1189]
[1190]
[1191,null,"Generation - Total -  Unbundled",null,null,null,null,"MISC RATE BASE"]
[1192]
[1193,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1194,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1195,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1196,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","Sch 25","Cust A","Cust B","Cust C"]
[1197,null,"105","Plant Held For Future Use"]
[1198,null,null,null,"Production","F10",null,3718998.3132646163,1306827.3213839394,1051588.1236045896,333605.42656604451,8850.9903747137614,588566.30579369864,31352.776377732527,776.88576672508441,1598.8156846229615,235867.68304438752,2368.9186261824975,30372.604616558678,72715.813622550093,54506.647802870822,0]
[1199,null,null,null,"Transmission","F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1200,null,null,null,"Distribution","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1201,null,null,null,"General ","F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1202,null,null,null,"Mining","F30",null,392917.255456549,120565.52419165536,105876.047180426,35805.888493162529,1612.7482555788147,73874.051248781194,3773.8378928138463,101.36491886105178,282.25246291234293,24181.151243180735,220.47470884688761,4207.3612471963133,14189.515291480491,8227.0383216535611,0]
[1203,null,null,"Total Plant Held For Future Use",null,null,null,4111915.5687211654,1427392.8455755948,1157464.1707850157,369411.31505920703,10463.738630292577,662440.35704247979,35126.614270546372,878.25068558613623,1881.0681475353044,260048.83428756826,2589.3933350293851,34579.965863754987,86905.328914030586,62733.686124524385,0]
[1204]
[1205,null,"114","Electric Plant Acquisition Adjust",null,"F10",null,24630737.695214599,8655051.2408520821,6964614.9457838181,2209451.8639981328,58619.6615053243,3898044.8693778608,207647.85190202462,5145.2751325810323,10588.875399724098,1562139.7329283913,15689.228224357517,201156.22391186914,481593.15513615462,360994.77106227749,0]
[1206]
[1207,null,"120","Nuclear Fuel",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1208]
[1209,null,"124","Weatherization",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1210]
[1211,null,"151","Fuel Stock",null,"F30",null,81757985.198417217,25087201.453769792,22030623.949528847,7450467.6513599688,335579.68294158363,15371667.964867178,785257.90938703308,21091.951093497086,58730.922005933782,5031599.3455759203,45876.244252964738,875465.18712439248,2952545.7715660641,1711877.164944073,0]
[1212,null,null,null,"Cholla","F33",null,3693455.2447070177,1101856.4930355444,1004595.1654158441,342408.82655232726,15737.693102171837,711744.49283180374,21983.631604084549,1004.7968321730879,2827.6765077404289,231180.52452152292,2129.44619485359,41367.939899334866,139312.64834634442,77305.909863273031,0]
[1213,null,null,null,"Total Fuel Stock",null,null,85451440.443124235,26189057.946805336,23035219.114944693,7792876.4779122956,351317.37604375544,16083412.457698982,807241.5409911176,22096.747925670174,61558.598513674209,5262779.8700974435,48005.690447818328,916833.1270237274,3091858.4199124086,1789183.0748073459,0]
[1214]
[1215,null,152,"Fuel Stock - Undistributed",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1216]
[1217,null,"25316","DG&T Working Capital Deposit",null,"F30",null,-1038968.5537228973,-318804.49778846512,-279961.95658327121,-94679.456465404131,-4264.497675651568,-195340.91495781904,-9978.9430039808049,-268.03343880872677,-746.34399254372283,-63940.830761657453,-582.98862216413693,-11125.283935189056,-37520.521116560449,-21754.285381382288,0]
[1218]
[1219,null,"25317","DG&T Working Capital Deposit",null,"F30",null,-798243.2504272795,-244938.63423836982,-215095.7711070579,-72742.564543285931,-3276.4287945519413,-150081.12260821721,-7666.8575490406092,-205.93104829902623,-573.41875498560125,-49125.968634291283,-447.91224051092837,-8547.5953805626632,-28827.150375714518,-16713.895152392372,0]
[1220]
[1221,null,"25319","Provo Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1222]
[1223,null,"154","Materials and Supplies",null,"F102G",null,63013637.304793239,22142506.103315555,17817806.579395674,5652514.3551598629,149968.63409998131,9972498.1296239886,531232.42140716547,13163.328888067565,27089.872912474635,3996474.1522654821,40138.275562646573,514624.67312324879,1232075.8225652596,923544.95647382725,0]
[1224,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1225,null,null,null,"Total Materials and Supplies",null,null,63013637.304793239,22142506.103315555,17817806.579395674,5652514.3551598629,149968.63409998131,9972498.1296239886,531232.42140716547,13163.328888067565,27089.872912474635,3996474.1522654821,40138.275562646573,514624.67312324879,1232075.8225652596,923544.95647382725,0]
[1226]
[1227,null,"163","Stores Expense Undistributed",null,"F102G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1228]
[1229,null,"25318","Provo Working Capital Deposit",null,"F102G",null,-95120.977360057354,-33424.777743915409,-26896.513972788165,-8532.640123658779,-226.38215565851718,-15053.785329402359,-801.91128922112989,-19.870440157080409,-40.8929764763527,-6032.797718356479,-60.589932026917381,-776.84139457475624,-1859.8554445799207,-1394.1188392414817,0]
[1230]
[1231,null,"165","Prepayments",null,"F102G",null,8162943.6429565176,2868395.4325778414,2308163.0765923611,732240.79890818894,19427.310670038005,1291862.2649547909,68817.172008068825,1705.2104348025555,3509.2896607408493,517713.22321357304,5199.6122642236332,66665.762899239184,159606.17310190533,119638.31567074335,0]
[1232,null,null,null,"System Energy","F30",null,2592652.7722034571,795548.00962979242,698619.9344015097,236264.08556463005,10641.671185538185,487455.7202673764,24901.556596901024,668.8533889506075,1862.4344445770059,159558.60409555514,1454.7957799115941,27762.14749980918,93629.092756269951,54285.866592636725,0]
[1233,null,null,null,"Total Prepayments",null,null,10755596.415159974,3663943.442207634,3006783.0109938709,968504.88447281905,30068.981855576189,1779317.9852221673,93718.728604969845,2374.063823753163,5371.724105317855,677271.82730912813,6654.4080441352271,94427.910399048356,253235.26585817529,173924.18226338009,0]
[1234]
[1235,null,"182","Misc Regulatory Assets",null,"F102G",null,4578443.9128124015,1608829.8758691882,1294605.9228181948,410700.30311514495,10896.418763873207,724581.61931301362,38598.277295369182,956.42095263299814,1968.2955791784859,290375.75892734824,2916.3662229446818,37391.591770008548,89520.146609885574,67102.915575618565,0]
[1236,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1237,null,null,null,"Total Misc Regulatory Assets",null,null,4578443.9128124015,1608829.8758691882,1294605.9228181948,410700.30311514495,10896.418763873207,724581.61931301362,38598.277295369182,956.42095263299814,1968.2955791784859,290375.75892734824,2916.3662229446818,37391.591770008548,89520.146609885574,67102.915575618565,0]
[1238]
[1239,null,"186","Misc Deferred Debits",null,"F102G",null,15179300.684604615,5333889.1774678286,4292116.0430807285,1361629.3026539653,36125.814785967064,2402266.4642262287,127968.1193286167,3170.9029306759412,6525.6560965875115,962707.20799787249,9668.8745450436727,123967.49318357394,296793.68112792686,222471.94717959798,0]
[1240,null,null,null,"System Energy","F30",null,5106877.0262028649,1567030.4551299086,1376106.4078049415,465381.11220400326,20961.428649638397,960165.75987880968,49049.833693435554,1317.473763764667,3668.5296927500849,314290.51291587466,2865.5835543813332,54684.481772827567,184425.87758284251,106929.56955968901,0]
[1241]
[1242,null,"CWC","Cash Working Capital",null,"F137G",null,11002622.722137148,3571852.3154843557,3043388.1473118737,998979.48699570226,36903.253558507698,1926312.0522541851,96291.379952256626,2618.3249887147053,6506.5280677903274,687855.78455693356,6519.307866803375,105579.60300060491,320817.96978762286,198998.56831179667,0]
[1243]
[1244,null,"OWC","Other Working Capital",null,"F137G",null,4263528.8454764606,1384096.843401663,1179316.3758981428,387105.68983484618,14300.05281577701,746448.11583427701,37313.019483179778,1014.6039174602013,2521.2870423260247,266544.90052501607,2526.2392290098314,40912.216501012284,124317.32895691268,77112.172036838048,0]
[1245,null,null,null,"Cholla","F33",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1246,null,null,null,"Total Other Working Capital",null,null,4263528.8454764606,1384096.843401663,1179316.3758981428,387105.68983484618,14300.05281577701,746448.11583427701,37313.019483179778,1014.6039174602013,2521.2870423260247,266544.90052501607,2526.2392290098314,40912.216501012284,124317.32895691268,77112.172036838048,0]
[1247]
[1248,null,"18222","Nuclear Plant",null,"F10",null,34157.418704920798,12002.653465136222,9658.3899258488873,3064.0240402387349,81.292584377897356,5405.7313419312031,287.96192417626423,7.1353655432631546,14.684442468521054,2166.3444105287613,21.757510645755413,278.95946318300679,667.86383944178442,500.62039140049416,0]
[1249]
[1250,null,"1869","Misc Deferred Debits-Trojan",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1251]
[1252,null,"141","Impact Housing - Notes Receivable",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1253,null,"TOTAL RATE BASE ADDITIONS",null,null,null,null,226195925.25544137,74958484.989803523,62655124.867079683,20443664.154313866,711939.34466720908,38800417.718918473,2006028.0370106152,52248.693447185011,126334.46427582137,14163555.329107283,136503.63374811367,2103986.5253025326,6094003.3333538054,3943634.1644132794,0]
[1254]
[1255,null,"Generation - Total -  Unbundled"]
[1256]
[1257,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1258,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1259,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1260,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","Sch 25","Cust A","Cust B","Cust C"]
[1261]
[1262,null,"235","Customer Service Deposits",null,"F51",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1263]
[1264,null,"2281","Accum Prov for Property Insurance",null,"F102G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1265]
[1266,null,"2282","Accum Prov for Injuries & Damages",null,"F102G",null,-1673120.1730410261,-587921.52346240217,-473093.33189471945,-150083.95326042487,-3981.9245129815849,-264786.9335899867,-14105.132140374806,-349.50896423375104,-719.28259966563257,-106113.2448655489,-1065.740075122362,-13664.167932131984,-32713.726768050685,-24521.702975383054,0]
[1267]
[1268,null," 2283","Accum Prov for Pension & Benefits",null,"F102G",null,-4980591.2774887411,-1750141.3579172301,-1408317.5615474144,-446774.14123890945,-11853.505095768385,-788225.205266795,-41988.554819997516,-1040.4281334452958,-2141.1807111456251,-315880.89745088527,-3172.5250868124435,-40675.880139094566,-97383.143673988772,-72996.896407253924,0]
[1269]
[1270,null," 22844","Accum Hydro Relicensing Obligation",null,"F10",null,-625160.70368019084,-219676.64919635913,-176771.13995711572,-56078.810920589742,-1487.8445497506582,-98937.535029276725,-5270.3771530956064,-130.59388891699695,-268.75966436683308,-39649.172784379727,-398.21336568591965,-5105.6110477286493,-12223.471317750094,-9162.5248051750059,0]
[1271]
[1272,null,254,"Reg Liabilities - Insurance Provision",null,"F30",null,-9125.8627494468838,-2800.2446082692804,-2459.0680648520906,-831.62452010646211,-37.457553786282404,-1715.7924297792395,-87.650837855069767,-2.3542929822716188,-6.5555716921580567,-561.62936166413192,-5.1207268317170147,-97.719814403776539,-329.56447504644819,-191.08049217795906,0]
[1273,null,254,null,"System Overhead","F102G",null,-11466.538518791311,-4029.2531901967563,-3242.291259506022,-1028.5832774254272,-27.289666063875192,-1814.6870871586639,-96.667916391372756,-2.3953198733865784,-4.9295213624563043,-727.23503619779444,-7.3039282051083472,-93.645818420947634,-224.199799944597,-168.05669804490162,0]
[1274]
[1275,null,"22842","Accum Misc Oper Prov - Trojan",null,"F10",null,-2214292.5511568803,-778085.32288593729,-626115.83895520936,-198628.75668321003,-5269.8819429917357,-350432.52967675636,-18667.451110070138,-462.55798509601414,-951.93526937249624,-140435.67908084119,-1410.454758622383,-18083.856591653603,-43295.014112115328,-32453.272105004242,0]
[1276]
[1277,null,"252","Customer Advances for Const",null,"F50",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1278]
[1279,null,"25398","SO2 Emissions",null,"F30",null,-2600623.3596416395,-797993.76134788198,-700767.70032408333,-236990.43178911682,-10674.386854825681,-488954.30445199565,-24978.111404521391,-670.90964363967043,-1868.1601232130106,-160049.13480568069,-1459.2682557837215,-27847.49661654836,-93916.93649630819,-54452.757528042006,0]
[1280]
[1281,null,"25399","Other Deferred Credits",null,"F10",null,-4697070.468775616,-1650514.3326277409,-1328148.9004931501,-421341.46492019831,-11178.74277065507,-743355.3825500852,-39598.350855045093,-981.20162611562182,-2019.2937196213895,-297899.33612360066,-2991.9286820560055,-38360.40035172904,-91839.595506471378,-68841.53854914676,0]
[1282]
[1283,null,"190","Accum Deferred Income Taxes",null,"F104G",null,23785749.913894579,8314797.8874525549,6712748.0339338128,2135040.3387882891,58286.250167656217,3793261.6227160916,201666.46228845546,5016.5062378900602,10506.195802162338,1506720.0718487771,15077.202140271096,196727.18785253409,481180.88524222502,354721.26942385919,0]
[1284,null,null,null," Labor","F138G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1285,null,null,null," IBT","F141",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1286,null,null,null,"Customer - Customer System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1287,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1288,null,null,null,"Total Accum Deferred Income Taxes",null,null,23785749.913894579,8314797.8874525549,6712748.0339338128,2135040.3387882891,58286.250167656217,3793261.6227160916,201666.46228845546,5016.5062378900602,10506.195802162338,1506720.0718487771,15077.202140271096,196727.18785253409,481180.88524222502,354721.26942385919,0]
[1289]
[1290,null,"281","Accum Deferred Income Taxes",null,"F104G",null,-1722300.9353714017,-602065.70029638801,-486062.9687779196,-154596.00751972501,-4220.4455838663516,-274666.05276531546,-14602.45474243187,-363.23989855654946,-760.74250014245263,-109100.00308933358,-1091.7242232418982,-14244.807116780428,-34841.797787986121,-25684.991069714455,0]
[1291]
[1292,null,"282","Accum Deferred Income Taxes ",null,"F104G",null,-595149201.42253327,-208046638.87500283,-167961348.54729289,-53421378.650436312,-1458394.8526647382,-94912148.396358117,-5045947.023708106,-125519.25805237652,-262878.15453710401,-37700020.002492152,-377250.44810240419,-4922360.2019014852,-12039747.35412528,-8875569.6578595042,0]
[1293,null,null,null," Labor","F138G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1294,null,null,null,"Total Accum Deferred Income Taxes ","F42",null,-595149201.42253327,-208046638.87500283,-167961348.54729289,-53421378.650436312,-1458394.8526647382,-94912148.396358117,-5045947.023708106,-125519.25805237652,-262878.15453710401,-37700020.002492152,-377250.44810240419,-4922360.2019014852,-12039747.35412528,-8875569.6578595042,0]
[1295]
[]
[1297,null,"283","Accum Deferred Income Taxes ",null,"F104G",null,-9950330.1271070167,-3478342.4621813092,-2808154.4302587616,-893154.77891339792,-24382.978595959041,-1586841.0935600684,-84363.447972002556,-2098.562935051255,-4395.0733943634668,-630308.57460062101,-6307.2696564923108,-82297.19353799423,-201293.15562242805,-148391.10587856805,0]
[1298,null,null,null," Labor","F138G",null,-293793.13733888627,-103138.62123103741,-83046.133803268312,-26357.713681296307,-702.94649425322143,-46560.18237803485,-2478.0028905959389,-61.482475095573633,-126.93486156148536,-18629.467401115202,-186.9780916942066,-2404.7888475234017,-5780.7210000043469,-4319.1641834061547,0]
[1299,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1300,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1301,null,null,null,"Total Accum Deferred Income Taxes ",null,null,-10244123.264445903,-3581481.0834123464,-2891200.5640620301,-919512.49259469425,-25085.925090212262,-1633401.2759381032,-86841.450862598489,-2160.0454101468285,-4522.0082559249522,-648938.04200173623,-6494.2477481865171,-84701.982385517636,-207073.87662243241,-152710.27006197421,0]
[1302]
[1303,null,"255","Accum Investment Tax Credit",null,"F104G",null,-70947.566222377238,-24801.180365607081,-20022.624361044251,-6368.3472823845414,-173.85483361229643,-11314.450086740486,-601.52590268700283,-14.963114882065055,-31.337629678169243,-4494.2086107460063,-44.971918109261942,-586.7931529775509,-1435.2548414175751,-1058.0541224909521,0]
[1304,null,"TOTAL RATE BASE DEDUCTIONS",null,null,null,null,-600212274.20973074,-209731351.39686063,-169364802.50305611,-53878572.925654814,-1474099.8609515962,-95776490.922514021,-5091118.2891647182,-126680.95009237491,-265666.14430112689,-38017148.51385399,-380314.74473079044,-4969095.3750159387,-12173843.050284566,-8963089.5332500525,0]
[1305]
[1306,null,null,null,null,null,null,"ACCUMULATED DEPRECIATION"]
[1307,null,null,null,null,null,null,"PRODUCTION PLANT"]
[1308]
[1309,null,"108SP","Steam Prod Accumulated Depr",null,"F10",null,-972083829.78841233,-341582759.77487481,-274867511.20793676,-87198867.377233803,-2313500.5439998265,-153841368.1392943,-8195090.2819883442,-203064.91904894094,-417903.62428795401,-61651859.276009709,-619195.62651674077,-7938889.8110029371,-19006694.985655781,-14247124.220562344,0]
[1310,null,null,null,"Cholla","F10",null,-66242324.322715804,-23277041.817453865,-18730753.732604589,-5942137.3716642186,-157652.71333622874,-10483468.081915963,-558451.65990629618,-13837.790336594613,-28477.901357279643,-4201245.1314500328,-42194.876875852431,-540992.96532607474,-1295204.8115200063,-970865.46896879619,0]
[1311,null,null,null,"Total Steam Prod Accumulated Depr",null,null,-1038326154.1111281,-364859801.59232867,-293598264.94054133,-93141004.748898029,-2471153.2573360554,-164324836.22121027,-8753541.9418946411,-216902.70938553556,-446381.52564523363,-65853104.407459743,-661390.50339259324,-8479882.7763290126,-20301899.797175787,-15217989.68953114,0]
[1312]
[1313,null,"108NP","Nuclear Prod Accumulated Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1314]
[1315,null,"108HP","Hydraulic Prod Accum Depr",null,"F10",null,-107943442.56896141,-37930493.114294648,-30522208.580103017,-9682854.1370364036,-256898.84498836164,-17083060.511446763,-910010.25847103074,-22549.008383259748,-46405.417398524572,-6846028.8373258719,-68757.555163128403,-881560.90052628063,-2110567.0372651624,-1582048.3665589546,0]
[1316]
[1317,null,"108OP","Other Production  - Accum Depr",null,"F10",null,-133515937.84649847,-46916470.705478713,-37753115.95343449,-11976784.512049697,-317759.83240844088,-21130147.336343601,-1125597.5371738896,-27891.013387645831,-57399.159019445753,-8467897.0670754649,-85046.661873624282,-1090408.3434931585,-2610573.9326252723,-1956845.7921350151,0]
[1318,null,null,null,"Simple Cycle Combustion Turbine","F10",null,-8350574.4137215428,-2934327.4381648023,-2361217.7632415928,-749071.84803631704,-19873.86052194787,-1321556.5913029667,-70398.981167915816,-1744.4058479026621,-3589.9530528556152,-529613.21117816295,-5319.1288625842462,-68198.12046821689,-163274.82874720142,-122388.28312907564,0]
[1319,null,null,null,"Total Other Production - Accum Depr",null,null,-141866512.26022002,-49850798.143643513,-40114333.716676086,-12725856.360086014,-337633.69293038873,-22451703.92764657,-1195996.5183418053,-29635.419235548492,-60989.112072301366,-8997510.2782536279,-90365.790736208524,-1158606.4639613754,-2773848.7613724736,-2079234.0752640907,0]
[1320]
[1321,null,"108EP","Experimental Plant - Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1322]
[1323]
[1324]
[1325,null,"TOTAL PRODUCTION PLANT DEPRECIATION",null,null,null,null,-1288136108.9403095,-452641092.85026681,-364234807.23732042,-115549715.24602044,-3065685.7952548056,-203859600.66030362,-10859548.718707478,-269087.13700434379,-553776.05511605961,-81696643.523039252,-820513.84929193021,-10520050.14081667,-25186315.595813423,-18879272.131354183,0]
[1326]
[1327]
[1328,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[1329]
[1330,null,"108TP","Transmission Plant Accum Depr",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1331]
[1332]
[1333,null,null,null,null,null,null,"DISTRIBUTION PLANT"]
[1334]
[1335,null,"108360","Land and Land Rights",null,"F118",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1336]
[1337,null,"108361","Structures and Improvements",null,"F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1338]
[1339,null,"108362","Station Equipment",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1340]
[1341,null,"Generation - Total -  Unbundled"]
[1342]
[1343,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1344,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1345,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1346,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","Sch 25","Cust A","Cust B","Cust C"]
[1347]
[1348,null,"108364","Poles, Towers & Fixtures",null,"F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1349]
[1350,null,"108365","Overhead Conductors",null,"F122",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1351]
[1352,null,"108366","Underground Conduit",null,"F123",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1353]
[1354,null,"108367","Underground Conductors ",null,"F124",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1355]
[1356,null,"108368","Line Transformers",null,"F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1357]
[1358,null,"108369","Services",null,"F126",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1359]
[1360,null,"108370","Meters",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1361]
[1362,null,"108371","Install on Customers' Premises",null,"F128",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1363]
[1364,null,"108372","Leased Property",null,"F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1365]
[1366,null,"108373","Street Lights",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1367]
[1368,null,"108D00","Unclassified Dist Plant - Acct 300",null,"F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1369]
[1370,null,"108DS","Unclassified Dist Sub - Acct 300",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1371]
[1372,null,"108D","Unclassified Dist Sub  - Acct 300",null,"F102G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1373]
[1374]
[1375,null,"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1376]
[1377,null,null,null,null,null,null,"GENERAL PLANT"]
[1378,null,"108GP","General Plant Accumulated Depr"]
[1379,null,null,null,"Situs","F107G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1380,null,null,null,"System Generation","F105G",null,-13683957.977775756,-4808437.2843743982,-3869291.2664167117,-1227492.5272231209,-32566.989857804499,-2165614.479277832,-115361.72869701585,-2858.5310586135074,-5882.8009048985814,-867869.0311804607,-8716.3747339793626,-111755.21208659784,-267555.95300533547,-200555.7989589863,0]
[1381,null,null,null,"System Overheads","F102G",null,-15130407.966883665,-5316708.6535868263,-4278291.0835203221,-1357243.4776071794,-36009.453083839311,-2394528.7338415184,-127555.93241265681,-3160.6894126008092,-6504.6368765256775,-959606.3160169723,-9637.7309789708597,-123568.19233456015,-295837.70496181352,-221755.36224987759,0]
[1382,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1383,null,null,null,"Energy","F30",null,-139079.6144840972,-42676.177723894449,-37476.592387992314,-12674.091297169611,-570.85913772144374,-26148.952293074148,-1335.8128511005796,-35.879803296055258,-99.907965822022035,-8559.3217044526955,-78.040699623357852,-1489.2656714082739,-5022.6155483098819,-2912.0974002324133,0]
[1384,null,null,null," Simple Cycle Combustion Turbine","F10",null,-15349.477358930066,-5393.6879481952974,-4340.2353898943284,-1376.8946664018983,-36.530824947193288,-2429.1985163819786,-129.40278284965189,-3.2064522439521816,-6.5988158867111233,-973.50021581887052,-9.7772732749149629,-125.35730528050675,-300.12106508747803,-224.96610266728325,0]
[1385,null,null,null,"Cholla","F10",null,-864675.23029489268,-303840.20639186411,-244496.53545418935,-77563.990285976703,-2057.8745930850741,-136842.9515525219,-7289.5889837073983,-180.62763751730682,-371.72813856075561,-54839.751453529912,-550.77875441307481,-7061.6969084949287,-16906.585481875489,-12672.91465915663,0]
[1386,null,null,"Total General Plant Accumulated Depr",null,null,null,-29833470.266797341,-10477056.010025177,-8433895.7131691091,-2676350.9810798485,-71241.707497397525,-4725564.3154813275,-251672.46572733027,-6238.9343642716303,-12865.672701693746,-1891847.9205712343,-18992.702440261568,-243999.7243063417,-585622.98006242188,-438121.13937092019,0]
[1387]
[1388,null,"108MP","Mining Plant Accumulated Depr.",null,"F30",null,-67196565.270035356,-20619071.835486025,-18106882.851520889,-6123509.9496628661,-275811.61660669744,-12633913.215984017,-645400.37568047608,-17335.391336845332,-48270.712938477438,-4135451.6383581948,-37705.504041067157,-719541.38113211282,-2426685.7135765967,-1406985.0837111189,0]
[1389]
[1390,null,"1081390","Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1391,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1392]
[1393,null,"1081399L "," Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1394,null,null," Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1395]
[1396,null,"TOTAL GENERAL PLANT ACCUM DEPR",null,null,null,null,-97030035.53683269,-31096127.845511202,-26540778.564689998,-8799860.9307427146,-347053.32410409499,-17359477.531465344,-897072.84140780638,-23574.325701116963,-61136.385640171182,-6027299.5589294294,-56698.206481328729,-963541.10543845454,-3012308.6936390186,-1845106.223082039,0]
[1397]
[1398]
[1399,null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,-1385166144.4771423,-483737220.69577801,-390775585.80201042,-124349576.17676315,-3412739.1193589005,-221219078.19176897,-11756621.560115283,-292661.46270546073,-614912.44075623085,-87723943.08196868,-877212.05577325891,-11483591.246255124,-28198624.289452441,-20724378.354436222,0]
[1400]
[1401]
[1402,null,null,null,null,null,null,"ACCUMULATED AMORTIZATION"]
[1403]
[1404,null,"111CLS","Accum Prov for Amort-Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1405]
[1406,null,"111CLG","Accum Prov for Amort-General"]
[1407,null,null,"Division",null,"F108G",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1408,null,null,"System Overheads",null,"F108G",null,-2164520.220647268,-694964.7230757674,-592446.96431850933,-196263.98288909625,-7692.394506304302,-386395.21897612384,-19977.905863372354,-524.47873546210064,-1355.5220432618876,-134509.43423900925,-1266.989173960402,-21421.3667715583,-66721.69709433653,-40979.542960506347,0]
[1409,null,null,"Customer - System",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1410,null,null,"Total Accum Prov for Amort-General",null,null,null,-2164520.220647268,-694964.7230757674,-592446.96431850933,-196263.98288909625,-7692.394506304302,-386395.21897612384,-19977.905863372354,-524.47873546210064,-1355.5220432618876,-134509.43423900925,-1266.989173960402,-21421.3667715583,-66721.69709433653,-40979.542960506347,0]
[1411]
[1412,null,"111CLH","Accum Prov for Amort-Hydro",null,"F10",null,-203477.91223971109,-71500.568866780683,-57535.64210124778,-18252.585774880143,-484.26508726205753,-32202.284870737967,-1715.4074680553965,-42.505825640776422,-87.476156254991267,-12905.051217557515,-129.61087253041785,-1661.7792362574371,-3978.5073012684793,-2982.2274612374217,0]
[1413]
[1414,null,"111IP","Accum Prov for Amort-Intangible"]
[1415,null,null,null,"Situs","F107G",null,-2083.8238646613759,-732.23963280071314,-589.22436720282599,-186.9253198581373,-4.9593743839389415,-329.78463839954634,-17.567543229660458,-0.43530353187936305,-0.89584613871138041,-132.16104591314669,-1.3273491276059879,-17.018334777450033,-40.744021642732363,-30.541087655027688,0]
[1416,null,null,null,"System Generation","F105G",null,-24996901.789092645,-8783718.4790927935,-7068151.9146066355,-2242297.8936119843,-59491.109835623596,-3955993.7657996281,-210734.77477369315,-5221.7655337207752,-10746.291146418556,-1585362.7271763366,-15922.46655069209,-204146.64130691646,-488752.58833910583,-366361.37131909456,0]
[1417,null,null,null,"System Overheads","F102G",null,-53644864.313224636,-18850391.538606785,-15168681.847195242,-4812107.00700243,-127671.52273117824,-8489802.0795075055,-452249.58253608731,-11206.224911206968,-23062.191278103837,-3402284.375247186,-34170.577011925765,-438111.04933367006,-1048892.6389921375,-786233.67887117364,0]
[1418,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1419,null,null,null,"Energy","F30",null,-476415.86186783481,-146186.83023369213,-128375.70141838744,-43414.976027440054,-1955.4724041443769,-89572.980841633529,-4575.8138826591339,-122.90591597011577,-342.23376172791512,-29319.872951597546,-267.32765480941208,-5101.4650207797349,-17204.920535298483,-9975.3612196950871,0]
[1420,null,null,null,"Cholla","F10",null,-38879.023737369898,-13661.789054195402,-10993.476247013845,-3487.5663299215344,-92.529717921720376,-6152.9695489112055,-327.76711209429919,-8.1216923540939074,-16.714283717856731,-2465.7997868010034,-24.765067295338071,-317.5202343171685,-760.18314765826926,-569.82151516816009,0]
[1421,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1422,null,null,"Total Accum Prov for Amort-Intangible",null,null,null,-79159144.811787143,-27794690.876620267,-22376792.163834482,-7101494.3682916341,-189215.59406325186,-12541851.580336077,-667905.50584776362,-16559.453356783833,-34168.326316106875,-5019564.9362078346,-50386.463633850217,-647693.69423046091,-1555651.0750358428,-1163170.7740127863,0]
[1423]
[1424,null,"111390","Accum Prov for Amort-Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1425]
[1426]
[1427,null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,-81527142.944674134,-28561156.168562815,-23026774.770254239,-7316010.9369556103,-197392.25365681821,-12960449.084182939,-689598.81917919137,-17126.437917886709,-35611.324515623746,-5166979.4216644019,-51783.063680341031,-670776.84023827664,-1626351.2794314481,-1207132.5444345302,0]

{"sheet":"Transmission","index":13,"n_rows":1427,"n_cols":22,"rows_kept":1427,"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,"Monthly Wgt Factors"]
[6,"12 Months Ended Dec 2010"]
[7]
[8]
[9,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[10,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile",null,null,null,"Chk Total"]
[11,null,null,null,null,null,null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C",0]
[13]
[14,null,null,null,"Operating Revenues",null,null,277223188.44115472,93859963.313182026,84414004.951140031,24625620.772526275,1007225.1317512729,41539723.444034562,2144790.6694925991,52735.222372914148,195965.55566042333,19674383.424361713,169534.48351422805,2087205.5661356463,3994815.9481244958,3457219.9589192905,0]
[15]
[16,null,null,null,"Operating Expenses"]
[17,null,null,null,"Operation & Maintenance Expenses",null,null,94576557.905669555,32669373.609629553,26784232.747574344,8523095.9198859539,255167.69485427134,15271264.531040248,735683.50578538945,20614.484973521903,43427.782831156379,5994355.5724609895,59308.400662288448,785195.98921580496,2009845.0592145452,1424992.607541502,0]
[18,null,null,null,"Depreciation Expense",null,null,39216109.263205148,13662562.800757341,10994098.8715044,3487763.8510841439,92534.958417737056,6462269.2376279794,327785.67545193085,8122.1523327622344,16715.230344942742,2465939.4393823678,24766.469885116032,319148.03767200519,760226.2012506366,594176.33749378251,0]
[19,null,null,null,"Amortization Expense",null,null,2093888.2993197897,729499.86812664336,587019.71174025745,186225.91577633738,4940.8182745261902,345028.90024538711,17501.812105319761,433.67479015914336,892.49422016682502,131666.54909999826,1322.3826875403736,17040.519804747812,40591.572872991055,31724.07957571507,0]
[20,null,null,null,"Taxes Other Than Income",null,null,11041812.485338401,3856029.7052392531,3107962.2364490218,985696.52454329375,22658.11164882089,1800221.3615580043,92563.902694887234,2159.2115837793954,4435.479139312939,689703.42360761494,7003.843264513047,90264.08881083726,215083.73313358359,168030.86366548014,0]
[21,null,null,null,"Income Taxes - Federal",null,null,-19448422.167289007,-7611533.7701804256,-3318032.1989912032,-1782663.1441974123,66670.464966991975,-4454878.7136552921,-202378.44137428756,-5753.7859272951509,17133.765052468967,-480796.23719208571,-14043.925329314505,-220633.8308305871,-899837.22369601973,-541675.12597567309,0]
[22,null,null,null,"Income Taxes - State",null,null,-2472950.6360633885,-967839.2990757256,-421902.08369273285,-226673.29608408333,8477.4367457358276,-566457.01402318222,-25733.290393233401,-731.61866019114052,2178.632015499024,-61135.312179671157,-1785.7455878497915,-28054.541781728756,-114418.17827307753,-68876.325070554783,0]
[23,null,null,null,"Income Taxes Deferred",null,null,77202868.546431169,26960841.332888857,21730454.153831109,6891857.5924048368,158422.47071819112,12586905.756222911,647194.36427551438,15096.917130932723,31012.273880534016,4822313.6210205574,48969.930578696709,631114.37476225966,1503836.5483598264,1174849.2103569526,0]
[24,null,null,null,"Investment Tax Credit Adj",null,null,-315650.12362995563,-110231.56341368073,-88846.705690302377,-28177.912842374524,-647.72298503242166,-51462.574291276425,-2646.1060960878012,-61.72495722674018,-126.79617051469158,-19716.416233188302,-200.21749103816822,-2580.3617685337717,-6148.5564117807398,-4803.4652789189731,0]
[25,null,null,null,"Misc Revenues & Expense",null,null,-512943.7996583858,-178705.30778705332,-143801.99756992751,-45619.692409538322,-1210.3503907910476,-84526.002182335753,-4287.4123159805295,-106.23714991737496,-218.63397278282994,-32254.30491522661,-323.94358863427226,-4174.4326546589273,-9943.702309990229,-7771.7824115490666,0]
[26]
[27,null,null,null,"Total Operating Expenses",null,null,201381269.77332336,69009997.376184762,59231184.735154964,17991505.758161161,607013.88225045102,31308365.482542444,1585684.0101334525,39773.074116525,115450.22734078339,13510076.335051358,125017.1950813179,1587319.8432301464,3499235.4541407148,2770646.3998967363,0]
[28]
[29,null,null,null,"Operating Revenue For Return",null,null,75841918.667831361,24849965.936997265,25182820.215985067,6634115.0143651143,400211.24950082193,10231357.961492117,559106.65935914661,12962.148256389148,80515.328319639942,6164307.0893103555,44517.288432910151,499885.72290549986,495580.49398378097,686573.5590225542,0]
[30]
[31]
[32,null,null,null,"Rate Base :"]
[33,null,null,null,"Electric Plant In Service",null,null,1991369174.9549105,693776800.7802285,558273791.95000207,177106570.83661908,4698870.069078872,328148804.29657763,16644761.350631895,412438.05741636531,848789.44032199774,125218935.87033728,1257626.588370611,16206140.06762748,38603833.663164318,30171811.984534204,0]
[34,null,null,null,"Plant Held For Future Use ",null,null,217988.79240354162,75945.46277106191,61112.394411166264,19387.273351971973,514.36983983315758,35921.520358951202,1822.0472377658225,45.148236579340384,92.91418618776305,13707.304743655104,137.66824307123721,1774.0335958150679,4225.8346041392497,3302.8208233435244,0]
[35,null,null,null,"Electric Plant Acquisition Adj",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,"Nuclear Fuel",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,"Prepayments",null,null,3373494.6435450073,1175297.1748448552,945747.40713564213,300028.55690280761,7960.1518974700666,555904.98567735543,28197.167978756668,698.69341715493192,1437.897361408887,212127.96593944656,2130.4906342493477,27454.130861334081,65397.079567193759,51112.941327332512,0]
[38,null,null,null,"Fuel Stock",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,"Materials & Supplies",null,null,602211.51200869784,209805.42834925311,168827.8880534888,53558.896630812713,1420.9879120949015,99236.079297917953,5033.5515413791545,124.72562242850998,256.68288692387557,37867.528069789085,380.31955634689666,4900.9100069342012,11674.206817689719,9124.3072636389425,0]
[40,null,null,null,"Misc Deferred Debits",null,null,7618696.2686892217,2654289.7341559152,2135874.8132752725,677584.13411132374,17977.197525864551,1255455.1548584069,63680.450442811125,1577.9283777496187,3247.3456814539659,479069.5445981769,4811.4975005788201,62002.37630540676,147692.68628752872,115433.40556873304,0]
[41,null,null,null,"Cash Working Capital",null,null,5251371.9084431017,1813969.916426369,1487196.9392256977,473245.66972818563,14168.209272707887,847938.34054200491,40848.893016804723,1144.6211375650612,2411.331558851658,332837.13384703308,3293.1042963444479,43598.078125265427,111596.82819932402,79122.843066949237,0]
[42,null,null,null,"Weatherization Loans",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,"Miscellaneous Rate Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44]
[45,null,null,null,"Total Rate Base Additions",null,null,2008432938.0799999,699706108.49677598,563072551.39210331,178630375.36734417,4740910.985526843,330943260.3773123,16784343.460849412,416029.17420784279,856235.61199682392,126294545.34753539,1268379.6686012016,16345869.596522238,38944420.298640192,30429908.302584205,0]
[46]
[47,null,null,null,"Rate Base Deductions :"]
[48,null,null,null,"Accum Provision For Depreciation",null,null,-516852971.33577973,-180067230.33737242,-144897920.15721175,-45967362.484929733,-1219574.5347821712,-85170179.290928513,-4320086.9107531011,-107046.78882483546,-220300.19378927929,-32500116.669521336,-326412.37976227852,-4206246.2254899787,-10019483.788320873,-7831011.5740934415,0]
[49,null,null,null,"Accum Provision For Amortization",null,null,-25237026.596808694,-8792372.3764523938,-7075115.6010381496,-2244507.0509144589,-59549.721682024603,-4158701.1822625962,-210942.39494222793,-5226.9101228913287,-10756.87861012187,-1586924.6586466334,-15938.153687246997,-205383.68899266762,-489234.11728880898,-382373.86216847051,0]
[50,null,null,null,"Accum Deferred Income Taxes",null,null,-239853520.4848066,-83563040.100449875,-67242166.661214337,-21331880.028605487,-565962.81047112145,-39524327.894730285,-2004804.511538964,-49676.751791175739,-102233.78175617834,-15082192.064798215,-151476.81634384257,-1951973.7048619126,-4649699.5817650119,-3634085.7764801518,0]
[51,null,null,null,"Unamortized ITC",null,null,-28995.550020340313,-10101.816202689422,-8128.8091944196831,-2578.7804159321595,-68.418433341632792,-4778.040805983519,-242.35794525359938,-6.0053513555495712,-12.358895413155471,-1823.2645914881239,-18.311815317329522,-235.97131217573224,-562.09552113290283,-439.31953583749817,0]
[52,null,null,null,"Customer Advance For Construction",null,null,-5367859.7442404088,-844690.30944047042,-148724.23414649611,-78669.774731631318,-389184.88070560014,-2997767.1163224489,-11869.974836963171,-15257.547028055606,-32353.156105305436,-849342.75092343846,0,0,0,0,0]
[53,null,null,null,"Customer Service Deposits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,"Misc Rate Base Deductions",null,null,-2773578.6775295855,-966440.29409497604,-777682.80385119142,-246711.80444921661,-6545.5883886108777,-456723.53253764252,-23186.373537937143,-574.53168952488272,-1182.3749589305651,-174431.64007890169,-1751.8905339003545,-22573.325148781965,-53775.652798803247,-41998.86546116809,0]
[55,null,null,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,-790113952.38918543,-274243875.23401284,-220149738.26665634,-69871709.924046472,-2240885.9544628705,-132312477.05758746,-6571132.5235544462,-177788.53480783859,-366838.74411522865,-50194831.048560008,-495597.5521425858,-6386412.9158055168,-15212755.23569463,-11889909.39773907,0]
[57,null,null,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,1218318985.6908145,425462233.26276314,342922813.12544698,108758665.4432977,2500025.0310639725,198630783.31972486,10213210.937294966,238240.63940000421,489396.86788159527,76099714.298975378,772782.11645861575,9959456.6807167213,23731665.06294556,18539998.904845133,0]
[59]
[60]
[61,null,null,null,"Return On Rate Base",null,null,6.2251281937322246E-2,5.8406984202915499E-2,7.3435826524521838E-2,6.0998495957259966E-2,0.16008289698626185,5.1509427644774043E-2,5.4743475170804641E-2,5.4407796625934153E-2,0.16451950064189555,8.1003025387242786E-2,5.760651998130361E-2,5.0192067592439521E-2,2.0882668479477166E-2,3.7032017236917819E-2]
[62]
[63,null,null,null,"Return On Equity",null,null,6.5495837421154626E-2,5.8102957162680116E-2,8.7004577011923073E-2,6.3086633613342546E-2,0.25363355866911541,4.4838425320100392E-2,5.1057747485543849E-2,5.0412211822331375E-2,0.26216548877610329,0.10155688251715567,5.6563602890349562E-2,4.2305040604072468E-2,-1.4059188459316672E-2,1.699725145883843E-2]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[null,"Rocky Mountain Power"]
[null,"Cost Of Service By Rate Schedule"]
[null,"State of Utah"]
[null,"Monthly Wgt Factors"]
[null,"12 Months Ended Dec 2010"]
[]
[]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[null,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[null,null,null,null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C"]
[]
[83,null,null,null,"Total Rate Base",null,null,1218318985.6908145,425462233.26276314,342922813.12544698,108758665.4432977,2500025.0310639725,198630783.31972486,10213210.937294966,238240.63940000421,489396.86788159527,76099714.298975378,772782.11645861575,9959456.6807167213,23731665.06294556,18539998.904845133,0]
[84]
[85]
[86,null,null,null,"Return On Ratebase ($$)",6.3056049553088162E-2,null,76822382.333188102,26827967.663584348,21623357.897322576,6857891.7975203171,157641.70224273062,12524872.515777288,644004.73495821329,15022.513563566074,30859.433152268011,4798547.355812043,48728.587429154824,628003.99398110854,1496425.0481863862,1169059.0896581151,0]
[87,null,null,null,"Operating & Maintenance Expense",null,null,94576557.905669555,32669373.609629553,26784232.747574344,8523095.9198859539,255167.69485427134,15271264.531040248,735683.50578538945,20614.484973521903,43427.782831156379,5994355.5724609895,59308.400662288448,785195.98921580496,2009845.0592145452,1424992.607541502,0]
[88,null,null,null,"        Bad Debt to Produce ROR","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,"Depreciation Expense",null,null,39216109.263205148,13662562.800757341,10994098.8715044,3487763.8510841439,92534.958417737056,6462269.2376279794,327785.67545193085,8122.1523327622344,16715.230344942742,2465939.4393823678,24766.469885116032,319148.03767200519,760226.2012506366,594176.33749378251,0]
[90,null,null,null,"Amortization Expense",null,null,2093888.2993197897,729499.86812664336,587019.71174025745,186225.91577633738,4940.8182745261902,345028.90024538711,17501.812105319761,433.67479015914336,892.49422016682502,131666.54909999826,1322.3826875403736,17040.519804747812,40591.572872991055,31724.07957571507,0]
[91,null,null,null,"Taxes Other Than Income",null,null,11041812.485338401,3856029.7052392531,3107962.2364490218,985696.52454329375,22658.11164882089,1800221.3615580043,92563.902694887234,2159.2115837793954,4435.479139312939,689703.42360761494,7003.843264513047,90264.08881083726,215083.73313358359,168030.86366548014,0]
[92,null,null,null,"Federal Income Taxes",null,null,-19448422.167289007,-7611533.7701804256,-3318032.1989912032,-1782663.1441974123,66670.464966991975,-4454878.7136552921,-202378.44137428756,-5753.7859272951509,17133.765052468967,-480796.23719208571,-14043.925329314505,-220633.8308305871,-899837.22369601973,-541675.12597567309,0]
[93,null,null,null,"        FIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,"State Income Taxes",null,null,-2472950.6360633885,-967839.2990757256,-421902.08369273285,-226673.29608408333,8477.4367457358276,-566457.01402318222,-25733.290393233401,-731.61866019114052,2178.632015499024,-61135.312179671157,-1785.7455878497915,-28054.541781728756,-114418.17827307753,-68876.325070554783,0]
[95,null,null,null,"        SIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,"Deferred Income Taxes",null,null,77202868.546431169,26960841.332888857,21730454.153831109,6891857.5924048368,158422.47071819112,12586905.756222911,647194.36427551438,15096.917130932723,31012.273880534016,4822313.6210205574,48969.930578696709,631114.37476225966,1503836.5483598264,1174849.2103569526,0]
[97,null,null,null,"Investment Tax Credit",null,null,-315650.12362995563,-110231.56341368073,-88846.705690302377,-28177.912842374524,-647.72298503242166,-51462.574291276425,-2646.1060960878012,-61.72495722674018,-126.79617051469158,-19716.416233188302,-200.21749103816822,-2580.3617685337717,-6148.5564117807398,-4803.4652789189731,0]
[98,null,null,null,"Misc Revenue & Expenses",null,null,-512943.7996583858,-178705.30778705332,-143801.99756992751,-45619.692409538322,-1210.3503907910476,-84526.002182335753,-4287.4123159805295,-106.23714991737496,-218.63397278282994,-32254.30491522661,-323.94358863427226,-4174.4326546589273,-9943.702309990229,-7771.7824115490666,0]
[99,null,null,null,"Revenue Credits",null,null,-37536295.139490142,-12968082.963332485,-10594044.475232391,-3371097.55866984,-98360.888298181453,-6064972.5881963689,-319421.91679116117,-7991.6890975663428,-17809.156910292018,-2383816.7210577857,-23528.55650439582,-316322.63353030774,-796335.06430292863,-574510.92756577861,0]
[100]
[101,null,null,null,"Total Revenue Requirements",null,null,240667356.96702135,82869882.076436624,70260498.157245129,21478299.997011639,666294.69619500008,37768265.410123363,1910266.8283005045,46803.898582524722,128500.50358275938,15924806.969805615,150217.22600607685,1899001.2036809472,4199325.4380241726,3365194.5619890727,0]
[102,null,null,null,"Operating Revenues",null,null,239686893.30166459,80891880.350108027,73819960.475885689,21254523.213840086,908864.24347435404,35474750.855698735,1825368.7527030781,44743.533275643313,178156.39874997051,17290566.703331634,146005.92700993663,1770882.9325983617,3198480.8838044493,2882709.0313406223,0]
[103]
[104,null,null,null,"Increase / (Decrease) Required to "]
[105,null,null,null,"Earn Equal Rates of Return",null,null,980463.66535675526,1978001.7263285965,-3559462.3186405599,223776.78317155316,-242569.54727935395,2293514.5544246286,84898.075597426388,2060.3653068814092,-49655.895167211129,-1365759.7335260194,4211.29899614022,128118.27108258544,1000844.5542197232,482485.53064845037,0]
[106]
[107,null,null,null,"Existing Revenues",null,null,239686893.30166459,80891880.349849537,73819960.475907639,21254523.213856436,908864.24345309148,35474750.855838194,1825368.752701438,44743.533275347807,178156.39875013131,17290566.703303926,146005.92700983223,1770882.9326053385,3198480.8838215671,2882709.0313535118,0]
[108,null,null,null,"check",null,null,0,2.5849044322967529E-4,-2.1949410438537598E-5,-1.6350299119949341E-5,2.1262560039758682E-5,-1.3945996761322021E-4,1.6400590538978577E-6,2.9550574254244566E-7,-1.6079866327345371E-7,2.7708709239959717E-5,1.0439543984830379E-7,-6.9767702370882034E-6,-1.7117708921432495E-5,-1.2889504432678223E-5,0]
[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,4.0906019175723785E-3,2.4452413737620277E-2,-4.8218155302348735E-2,1.0528431097700025E-2,-0.26689304703829897,6.4652027120499916E-2,4.6510095821341441E-2,4.6048337179857936E-2,-0.27872080663717685,-7.8988720090073544E-2,2.8843342749069533E-2,7.2347114946834296E-2,0.31291247019238311,0.16737226178595974]
[112]
[113]
[114]
[115]
[116]
[117]
[118]
[119]
[120,null,null,null,null,"Mo Wgt Fac",null,null,"ELECTRIC REVENUES"]
[121,null,"Transmission - Total -  Unbundled"]
[122,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[123,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[124,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[125,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","Sch 25","Cust A","Cust B","Cust C"]
[126,null,"440","Residential Sales",null,"A",null,81037886.277117968,80891880.349849537,0,0,0,0,0,0,0,0,146005.92700983223,0,0,0,0]
[127]
[128,null,"442","Commercial & Industrial Sales",null,"A",null,157517242.84920266,0,73819960.475907639,21254523.213856436,0,35474750.855838194,1825368.752701438,0,0,17290566.703303926,0,1770882.9326053385,3198480.8838215671,2882709.0313535118,0]
[129,null,null,null,"Interruptible Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,"Interruptible Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,157517242.84920266,0,73819960.475907639,21254523.213856436,0,35474750.855838194,1825368.752701438,0,0,17290566.703303926,0,1770882.9326053385,3198480.8838215671,2882709.0313535118,0]
[132]
[133,null,"444","Public Street & Highway Lighting",null,"A",null,1131764.175499968,0,0,0,908864.24345309148,0,0,44743.533275347807,178156.39875013131,0,0,0,0,0,0]
[134]
[135,null,"445","Other Sales to Public Authority",null,"A",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136]
[137,null,"448","Interdepartmental",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[140]
[141,null,"Total Sales to Ultimate Customers",null,null,null,null,239686893.30182061,80891880.349849537,73819960.475907639,21254523.213856436,908864.24345309148,35474750.855838194,1825368.752701438,44743.533275347807,178156.39875013131,17290566.703303926,146005.92700983223,1770882.9326053385,3198480.8838215671,2882709.0313535118,0]
[142]
[143,null,"447","Sales for Resale",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,null,null,null,"Demand","F85",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,null,"Energy","F86",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147]
[148,null,"449","Provision for Rate Refund",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149]
[150,null,"State Specific Revenue Credit",null,null,"F140T",null,4728801.6617658641,1629017.8971727153,1374335.2852010592,422380.76878372097,12997.329730400306,745060.99081573309,37899.415637338199,931.39491202598424,2486.9169057746785,311203.14014013734,2953.2658498162964,37655.24630403988,84914.369405826947,66965.640906620712,0]
[151]
[152,null,"AGA Revenue",null,null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153]
[154,null,"Total Sales from Electricity",null,null,null,null,244415694.96358648,82520898.247022256,75194295.761108696,21676903.982640158,921861.57318349183,36219811.846653931,1863268.1683387763,45674.928187373793,180643.31565590599,17601769.843444064,148959.19285964852,1808538.1789093784,3283395.2532273941,2949674.6722601326,0]
[155]
[156,null,"Other Electric Operating Revenues"]
[157,null,"450","Forfeited Discounts & Interest",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158,null,null,null,"Customers","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160]
[161,null,"451","Misc Electric Revenue",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,"Customer","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165]
[166,null,"453","Water Sales",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167]
[168,null,"454","Rent of Electric Property",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,"Demand","F10",null,2257767.835495891,793362.20246303,638408.95899190649,202528.62152726375,5373.3504823159019,357312.90050281369,19033.96670191046,471.63982024684935,970.62550815177565,143192.98460318136,1438.1475409723853,18438.913924460539,44145.065767666572,33090.45766197105,0]
[170,null,null,null,"System Overhead","F102T",null,312873.77809555834,109002.59414443026,87713.067800713354,27826.061118655296,738.26196912494379,51557.245974536556,2615.1381310147904,64.80011746099666,133.35737195802398,19673.746413142955,197.59173331140425,2546.2253699887519,6065.2330958209131,4740.4548554000903,0]
[171,null,null,null,null,null,null,2570641.6135914493,902364.79660746024,726122.02679261984,230354.68264591903,6111.6124514408457,408870.14647735027,21649.104832925252,536.43993770784596,1103.9828801097997,162866.73101632431,1635.7392742837897,20985.139294449291,50210.298863487486,37830.912517371136,0]
[172]
[173,null,"456","Other Electric Revenue",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,"Demand","F10",null,26009766.884747371,9139631.4611333348,7354550.7821740564,2333154.9642066574,61901.667318413623,4116289.1511163209,219273.66889784703,5433.3495168648979,11181.726837680912,1649601.0309412281,16567.638930133253,212418.58673117487,508556.66011233616,381206.19683131977,0]
[175,null,null,null,"Energy","F30",null,4227084.9793854551,1297068.8084189752,1139036.381064656,385207.14303354255,17350.27879792668,794752.29978696397,40599.727423050696,1090.5047309676143,3036.5302867266296,260145.81896009605,2371.9124501624801,45263.661200643663,152653.73592127813,88508.177310466999,0]
[176,null,null,null,"Customer","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,null,30236851.864132825,10436700.269552309,8493587.1632387117,2718362.1072402,79251.946116340303,4911041.4509032853,259873.39632089774,6523.8542478325126,14218.257124407541,1909746.8499013241,18939.551380295732,257682.24793181854,661210.39603361429,469714.37414178677,0]
[178]
[179,null,"Total Other Electric Operating Revenues",null,null,null,null,32807493.477724276,11339065.06615977,9219709.190031331,2948716.7898861188,85363.558567781147,5319911.5973806353,281522.50115382299,7060.2941855403587,15322.24000451734,2072613.5809176485,20575.290654579523,278667.38722626783,711420.69489710173,507545.28665915789,0]
[180]
[181,null,"Total Electric Operating Revenues",null,null,null,null,277223188.44131076,93859963.313182026,84414004.951140031,24625620.772526279,1007225.1317512729,41539723.444034569,2144790.6694925996,52735.222372914155,195965.55566042333,19674383.424361713,169534.48351422805,2087205.5661356463,3994815.9481244958,3457219.9589192905,0]
[182]
[183,null,"Miscellaneous Revenues"]
[184,null,"41160","Gain on Sale of Utility Plant - CR",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,"41170","Loss on Sale of Utility Plant ",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,null,"4118","Gain from Emission Allowances",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,41181,"Gain from Disposition of NOX Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,"4194","Impact Housing Interest Income",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[189,null,"421","(Gain)/Loss on Sale of Utility Plant",null,"F102T",null,-512943.7996583858,-178705.30778705332,-143801.99756992751,-45619.692409538322,-1210.3503907910476,-84526.002182335753,-4287.4123159805295,-106.23714991737496,-218.63397278282994,-32254.30491522661,-323.94358863427226,-4174.4326546589273,-9943.702309990229,-7771.7824115490666,0]
[190]
[191,null,"Total Miscellaneous Revenues",null,null,null,null,-512943.7996583858,-178705.30778705332,-143801.99756992751,-45619.692409538322,-1210.3503907910476,-84526.002182335753,-4287.4123159805295,-106.23714991737496,-218.63397278282994,-32254.30491522661,-323.94358863427226,-4174.4326546589273,-9943.702309990229,-7771.7824115490666,0]
[192]
[193,null,"Miscellaneous Expenses"]
[194,null,"4311","Interest on Customer Deposits",null,"F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195]
[196,null,"DFA","Divergence Fairness Adjustment"]
[197,null,null,"Production ",null,"F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,"Transmission",null,"F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,"Distribution",null,"F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201]
[202,null,"Net Miscellaneous Revenues And Expense",null,null,null,null,-512943.7996583858,-178705.30778705332,-143801.99756992751,-45619.692409538322,-1210.3503907910476,-84526.002182335753,-4287.4123159805295,-106.23714991737496,-218.63397278282994,-32254.30491522661,-323.94358863427226,-4174.4326546589273,-9943.702309990229,-7771.7824115490666,0]
[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","N","O","P","Q"]
[208,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[209,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C"]
[211,null,"500","Operation Suprvn & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,null,null,null,"Total 500",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214]
[215,null,"501","Fuel Related",null,"F90",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,null,null,null,"SE - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,null,null,null,"Simple Cycle Combustion Turbine","F93",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,"Cholla - Non NPC","F33",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219,null,null,null,"Cholla","F91",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,null,null,null,"Total 501",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221]
[222,null,"502","Steam Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,null,"Total 502",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225]
[226,null,"503","Steam From Other Sources",null,"F94",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,null,null,null,"SE - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,null,null,null,"Total 503",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229]
[230,null,"505","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,"Total 505",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233]
[234,null,"506","Misc. Steam Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[235,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[237,null,null,null,"Total 506",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238]
[239,null,"507","Rents",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242]
[243,null,"510","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246]
[247,null,"511","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250]
[251,null,"512","Maintenance of Boiler Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[254]
[255,null,"513","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258]
[259,null,"514","Maint of Misc. Steam Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[261,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[262]
[263,null,"Total Steam Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[264]
[265]
[266,null,null,null,null,null,null,"NUCLEAR POWER GENERATION"]
[267]
[268]
[269,null,"517","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[270]
[271,null,"518","Nuclear Fuel Expense",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272]
[273,null,"519","Coolants and Water",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274]
[275,null,"520","Steam Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[276]
[277,null,"523","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278]
[279,null,"524","Misc. Nuclear Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[281,null,"528","Maint Supervision & Eng",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282]
[283,null,"529","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284]
[285,null,"530","Maintenance of Reactor Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286]
[287,null,"531","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288]
[289,null,"532","Maintenance of Misc Nuclear",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290]
[291,null,"Total Nuclear Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","N","O","P","Q"]
[298,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[299,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C"]
[301,null,"535","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302]
[303,null,"536","Water For Power",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304]
[305,null,"537","Hydraulic Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306]
[307,null,"538","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308]
[309,null,"539","Misc. Hydro Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310]
[311,null,"540","Rents (Hydro Generation)",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312]
[313,null,"541","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[314]
[315,null,"542","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[316]
[317,null,"543","Maint of Dams & Waterways",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318]
[319,null,"544","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320]
[321,null,"545","Maint of Misc. Hydro Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[322]
[323,null,"Total Hydraulic Power Generation ",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[324]
[325]
[326,null,null,null,null,null,null,"OTHER POWER GENERATION"]
[327]
[328]
[329,null,"546","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[330]
[331,null,"547","Fuel",null,"F92",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[332,null,null,null,"Simple Cycle Combustion Turbine","F93",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,null,null,null,"Total 547",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[334]
[335,null,"548","Generation Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[336,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[337,null,null,null,"Total 548",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338]
[339,null,"549","Miscellaneous Other",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[340]
[341,null,"550","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[342,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[343,null,null,null,"Total 550",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[344]
[345,null,"551","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[346]
[347,null,"552","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[348]
[349,null,"553","Maint of Generation & Elect Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[350,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[351,null,null,null,"Total 553",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[352]
[353,null,"554","Maintenance of Misc. Other",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[354,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[355,null,null,null,"Total 554",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[356]
[357,null,"Total Other Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[358]
[359]
[360,null,null,null,null,null,null,"OTHER POWER SUPPLY"]
[361]
[362]
[363,null,"555","Purchased Power",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[364,null,null,null,"Demand","F87",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[365,null,null,null,"Energy","F89",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,null,null,null,"Seasonal Contracts","F88",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[368]
[369]
[370,null,"556","System Control & Load Dispatch",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[371]
[372,null,"557","Other Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[373,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[374,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[375]
[376,null,null,null,"Embedded Cost Differentials"]
[377,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,null,null,null,"Mid-C Contract","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,null,null,null,"Mid-C Contract","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[381,null,null,null,"Existing QF Contracts","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[382,null,null,null,"Existing QF Contracts","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[383,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[384]
[385,null,"Total Other Power Supply",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386]
[387,null,"TOTAL PRODUCTION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[388]
[389,null,"Transmission - Total -  Unbundled",null,null,null,null,"TRANSMISSION EXPENSE"]
[390]
[391]
[392,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[393,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[394,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[395,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","Sch 25","Cust A","Cust B","Cust C"]
[396,null,"560","Operation Supervision & Eng",null,"F106",null,2300865.6545758494,801602.2520429641,645039.6271256241,204632.13222837774,5429.1593855472211,379150.65055755206,19231.658032351512,476.53838422007613,980.70665681992409,144680.22118814327,1453.0844852887174,18724.875373951876,44603.566978722163,34861.182136286647,0]
[397]
[398,null,"561","Load Dispatching",null,"F106",null,4308147.4139763247,1500922.3429922992,1207774.037561436,383153.78802012745,10165.573518121069,709922.75948769948,36009.41135080118,892.27182975906294,1836.2779413242106,270899.65879825538,2720.759534628161,35060.510055807965,83515.846025753723,65274.17686031176,0]
[399]
[400,null,"562","Station Expense",null,"F10",null,885571.39896591229,311182.95888361346,250405.15948472652,79438.439983420132,2107.6062068682586,140149.96590530549,7465.7527913534286,184.99277421599794,380.71150435056848,56165.035972040911,564.08914581714521,7232.3533636974244,17315.158376648706,12979.17457385415,0]
[401]
[402,null,"563","Overhead Line Expense",null,"F106",null,50100.082883530747,17454.447714975657,14045.382753176387,4455.7520187615028,118.21695658886979,8255.7966739608109,418.75876563777354,10.376360957507002,21.354347522809192,3150.332162470283,31.640114669431899,407.72385226103478,971.2181144044406,759.08304814423775,0]
[403]
[404,null,"564","Underground Line Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[405]
[406,null,"565","Transm of Electricity by Others",null,"F95",null,56303873.295267656,19218039.154087197,16143823.297980268,5139323.3594583226,145691.23387391461,9054516.6486823596,413743.99139764288,12135.22055755745,26299.442799959579,3568842.1775307334,35273.984707944146,472873.30683943233,1231718.3881533651,841593.08919895766,0]
[407,null,null,"Energy",null,"F96",null,2217724.3192968969,682089.41485671361,597612.2873361255,201337.21643922024,9238.099635134151,417151.72836844029,17910.422578267364,586.59828096887918,1615.9676648259749,137692.97811068376,1274.2826912884889,23929.124705892249,80824.749766910114,46461.448862426478,0]
[408,null,null,null,null,null,null,58521597.614564553,19900128.56894391,16741435.585316394,5340660.5758975428,154929.33350904877,9471668.3770508002,431654.41397591023,12721.818838526329,27915.410464785553,3706535.155641417,36548.267399232638,496802.43154532457,1312543.1379202753,888054.53806138411,0]
[409]
[410,null,"566","Misc. Transmission Expense",null,"F106",null,1441031.7063100815,502043.33258058847,403988.19142954639,128161.06411275412,3400.2814539064157,237461.97777125164,12044.783638026134,298.45589618377602,614.21638601815323,90613.194035661218,910.06652695431376,11727.385758880248,27935.205214192629,21833.551506117987,0]
[411]
[412,null,"567","Rents - Transmission",null,"F106",null,546966.29470838467,190558.4590555602,153340.08488818959,48645.551695135815,1290.630414074061,90132.436050451419,4571.7874549234284,113.28363904463815,233.13550932878167,34393.665855061125,345.43009290263166,4451.314087720938,10603.247396304976,8287.2685696870412,0]
[413]
[414,null,"568","Maint Supervision & Engineering",null,"F106",null,556102.66413493862,193741.49335973919,155901.43405538931,49458.113155586034,1312.1887374482897,91637.982628072277,4648.1532923287014,115.17589673274307,237.02973857157474,34968.167867754295,351.20005893223851,4525.6675722637565,10780.36102519035,8425.6967469298415,0]
[415]
[416,null,"569","Maintenance of Structures",null,"F106",null,1946243.6801614494,678054.93725334504,545622.5987163817,173093.11098429159,4592.3877049042057,320713.88262465451,16267.569916588722,403.09168716486545,829.55479348919084,122381.31573296597,1229.1271724663793,15838.895367875213,37729.02175855144,29488.186448770535,0]
[417]
[418,null,"570","Maint of Station Equipment",null,"F106",null,4206241.5764162941,1465419.2058482473,1179205.0929423012,374090.58661810041,9925.1148745097889,693130.09515736054,35157.637056392778,871.16584163808216,1792.8422313490644,264491.74050488323,2656.4021084462615,34231.181274966337,81540.344395707652,63730.167562391252,0]
[419]
[420,null,"571","Maintenance of Overhead Lines",null,"F106",null,8417679.3147494346,2932648.7108272761,2359866.9116776367,748643.30438685429,19862.490695756544,1387116.4455103499,70358.705944134243,1743.407874143317,3587.8992424144631,529310.21971089998,5316.0857914813751,68504.649888231768,163181.41929501051,127539.063905245,0]
[421]
[422,null,"572","Maint of Underground Lines",null,"F106",null,15371.097124356447,5355.161022439901,4309.2332391890122,1367.0595556029473,36.269886532876079,2532.9429655715444,128.47846326437477,3.1835486668955402,6.551680773930654,966.546537575348,9.7074345513605351,125.09286556652206,297.97731073918948,232.89261388254482,0]
[423]
[424,null,"573","Maint of Misc Transmission Plant",null,"F106",null,113973.91060970668,39707.552345435113,31952.186628335301,10136.499843042859,268.93466172768694,18781.314879605467,952.64461403755604,23.60543871702291,48.57953032435671,7166.7681091662089,71.97887495312186,927.54101822694474,2209.4479725910305,1726.8566935440156,0]
[425]
[426]
[427,null,"TOTAL TRANSMISSION EXPENSE",null,null,null,null,83309892.409180805,28538819.422870394,23692885.525818326,7545935.9784995969,213438.18800503406,13550654.627262635,638909.7552957501,17857.368009970312,38484.270027072576,5265722.0221162941,52207.838740323779,698559.62202477467,1793225.951784092,1263191.8387265492,0]
[428]
[429]
[430]
[431]
[432]
[433]
[434]
[435]
[436]
[437]
[438]
[439,null,"Transmission - Total -  Unbundled",null,null,null,null,"DISTRIBUTION EXPENSE"]
[440]
[441]
[442,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[443,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[444,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[445,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","Sch 25","Cust A","Cust B","Cust C"]
[446,null,"580","Operation Supervision & Eng",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[447]
[448,null,"581","Load Dispatching",null,"F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[449]
[450,null,"582","Station Expense",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[451]
[452,null,"583","Overhead Line Expenses",null,"F132",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[453]
[454,null,"584","Underground Line Expense",null,"F133",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[455]
[456,null,"585","Street Lighting & Signal Systems",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[457]
[458,null,"586","Meter Expenses",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[459]
[460,null,"587","Customer Installation Expenses",null,"F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[461]
[462,null,"588","Misc. Distribution Expenses",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[463]
[464,null,"589","Rents",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[465]
[466,null,"590","Maint Supervision & Engineering",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[467]
[468,null,"591","Maintenance of Structures",null,"F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[469]
[470,null,"592","Maint of Station Equipment",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[471]
[472,null,"593","Maintenance of Overhead Lines",null,"F134",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[473]
[474,null,"594","Maint of Underground Lines",null,"F135",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[475]
[476,null,"595","Maint of Line Transformers",null,"F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[477]
[478,null,"596","Maint of Street Lighting & Signals",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[479]
[480,null,"597","Maintenance of Meters",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[481]
[482,null,"598","Maint of Misc. Distribution Plant",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[483]
[484,null,"TOTAL DISTRIBUTION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[485]
[486]
[487,null,null,null,null,null,null,"CUSTOMER ACCOUNTS EXPENSE"]
[488]
[489]
[490,null,"901","Supervision",null,"F136",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[491]
[492,null,"902","Meter Reading Expense",null,"F47",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[493]
[494,null,"903","Customer Receipts & Collections",null,"F48",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[495]
[496,null,"904","Uncollectible Accounts",null,"F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[497]
[498,null,"905","Misc. Customer Accounts Exp",null,"F136",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[499]
[500,null,"TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[501]
[502,null,"Transmission - Total -  Unbundled",null,null,null,null,"CUSTOMER SERVICE EXPENSE"]
[503]
[504,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[505,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[506,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[507,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","Sch 25","Cust A","Cust B","Cust C"]
[508,null,"907","Supervision",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[509]
[510,null,"908","Customer Assistance",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[511]
[512,null,"909","Informational & Instructional Adv",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[513]
[514,null,"910","Misc. Customer Service",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[515]
[516,null,"TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[517]
[518]
[519,null,null,null,null,null,null,"SALES EXPENSE"]
[520]
[521]
[522,null,"911","Supervision",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[523]
[524,null,"912","Demonstration & Selling Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[525]
[526,null,"913","Advertising Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[527]
[528,null,"916","Misc. Sales Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[529]
[530,null,"TOTAL SALES EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[531]
[532]
[533,null,null,null,null,null,null,"ADMINISTRATION & GENERAL EXPENSE"]
[534]
[535]
[536,null,"920","Administrative & General Salaries",null,"F102T",null,5758139.963027643,2006087.5578554508,1614274.3698667625,512111.80277320067,13586.999119828659,948861.3594807341,48129.093696163145,1192.58362983391,2454.3137411832245,362076.31759217224,3636.485175810421,46860.82083021076,111624.76218591126,87243.497080381218,0]
[537,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[538,null,null,null,"Administrative & General Salaries",null,null,5758139.963027643,2006087.5578554508,1614274.3698667625,512111.80277320067,13586.999119828659,948861.3594807341,48129.093696163145,1192.58362983391,2454.3137411832245,362076.31759217224,3636.485175810421,46860.82083021076,111624.76218591126,87243.497080381218,0]
[539]
[540,null,"921","Office Supplies & expenses",null,"F102T",null,-1598808.7144903478,-557011.51589297631,-448220.42303472309,-142193.28087270824,-3772.5746050001771,-263461.43374800653,-13363.554015017035,-331.13351053982234,-681.46627603576178,-100534.33497517099,-1009.7087299947513,-13011.404584218873,-30993.800720660045,-24224.083525296046,0]
[541,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[542,null,null,null,"Office Supplies & expenses",null,null,-1598808.7144903478,-557011.51589297631,-448220.42303472309,-142193.28087270824,-3772.5746050001771,-263461.43374800653,-13363.554015017035,-331.13351053982234,-681.46627603576178,-100534.33497517099,-1009.7087299947513,-13011.404584218873,-30993.800720660045,-24224.083525296046,0]
[543]
[544,null,"923","Outside Services",null,"F102T",null,913286.60293564701,318181.37500463484,256036.70020666014,81224.987874741797,2155.0056702187826,150496.92665014841,7633.6554453998233,189.15320902255152,389.27359765755403,57428.171635364597,576.7753500551363,7432.49732406578,17704.571357217799,13837.509610459758,0]
[545,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[546,null,null,null,"Outside Services",null,null,913286.60293564701,318181.37500463484,256036.70020666014,81224.987874741797,2155.0056702187826,150496.92665014841,7633.6554453998233,189.15320902255152,389.27359765755403,57428.171635364597,576.7753500551363,7432.49732406578,17704.571357217799,13837.509610459758,0]
[547]
[548,null,"924","Property Insurance",null,"F102T",null,1344520.1893251042,468419.53137803538,376931.52568919299,119577.61750171246,3172.5513353702331,221558.22242665896,11238.097473126723,278.46714009487357,573.07991767254509,84544.474813910827,849.11582011767268,10941.956968589631,26064.275504108766,20371.273356513098,0]
[549,null,null,"System Generation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[550]
[551,null,"925","Injuries & Damages",null,"F102T",null,652678.38012372109,227387.6609555351,182976.09776159259,58047.269434643051,1540.0703409802861,107552.31707536461,5455.3760610427444,135.17794924748463,278.19357070101256,41040.923972776043,412.19130989026922,5311.6188260641375,12652.535268852478,9888.9475970312469,0]
[552]
[553,null,"926","Employee Pensions & Benefits",null,"F138T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[554]
[555,null,"927","Franchise Requirements",null,"F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[556]
[557,null,"928","Regulatory Commission Expense",null,"F102",null,482138.94983348734,200861.82776086021,129254.0196787974,39689.789595418348,3093.7203681409587,56058.131561645539,4293.0423158312142,135.98928795885021,183.85305562356925,33399.250234166786,318.81019171780849,2858.7050438339093,6814.4620110560645,5177.3487284366129,0]
[558,null,null,null,"Regulatory Expense - CCS ","F103",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[559]
[560,null,"929","Duplicate Charges",null,"F102T",null,-156378.4019302314,-54480.920652127956,-43840.137241812256,-13907.828889448361,-368.99297742479456,-25768.985123960883,-1307.0802041774259,-32.38794530856147,-66.653756794031864,-9833.1954911487464,-98.758929808507716,-1272.6367058841286,-3031.4827424404389,-2369.3412698953057,0]
[561]
[562,null,"930","Misc General Expenses"]
[563,null,null,null,"Situs","F102T",null,329705.79890340834,114866.72869708143,92431.865877460601,29323.050871521904,777.97907453912796,54330.928838984823,2755.8276439058286,68.286241904194625,140.5317477505267,20732.156967744457,208.22179693259054,2683.207505947862,6391.5312288723117,4995.482410762681,0]
[564,null,null,null,"Customer","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[565,null,null,null,"Labor","F138T",null,346034.64517711225,120592.65670353638,97039.45081976676,30784.759410839044,816.76012299300191,56941.010725793371,2893.2013714089103,71.690204996117501,147.53703709208034,21765.62278993988,218.60133008491749,2816.4493926645819,6710.1391328550526,5236.7661351422803,0]
[566]
[567,null,"931","Rents",null,"F102T",null,457457.39222727023,159374.30987933106,128246.57759626326,40684.89674263756,1079.4237766813374,75382.614156715877,3823.6322551861263,94.745213006232305,194.98379180746625,28765.276477558393,288.90180441613825,3722.8738850151231,8868.0672830861204,6931.0893655655063,0]
[568]
[569,null,"935","Maintenance of General Plant",null,"F108",null,2737890.6913559376,1126274.9750697969,706217.17453605612,221816.87694379824,19648.56462290986,338658.8117335338,25222.458446769353,954.54554333576141,1329.8663774256156,189248.88632738206,1699.9268027429741,18292.278704741544,53814.046921593821,34712.279325851712,0]
[570]
[571,null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,11266665.496488752,4130554.186759158,3091347.2217560168,977159.94138635672,41729.506849237281,1720609.9037776121,96773.750489639395,2757.1169635515917,4943.5128040838008,728633.55034469557,7100.5619219646687,86636.367191030324,216619.10743045318,161800.76881495275,0]
[572]
[573]
[574,null,"TOTAL O & M EXPENSE",null,null,null,null,94576557.905669555,32669373.609629553,26784232.747574344,8523095.9198859539,255167.69485427134,15271264.531040248,735683.50578538945,20614.484973521903,43427.782831156379,5994355.5724609895,59308.400662288448,785195.98921580496,2009845.0592145452,1424992.607541502,0]
[575]
[576,null,"Transmission - Total -  Unbundled",null,null,null,null,"DEPRECIATION EXPENSE"]
[577]
[578,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[579,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[580,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[581,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","Sch 25","Cust A","Cust B","Cust C"]
[582,null,"403SP","Steam Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[583,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[584,null,null,null,"Total 403SP",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[585]
[586,null,"403NP","Nuclear Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[587]
[588,null,"403HP","Hydro Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[589]
[590,null,"403OP","Other Production Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[591,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[592,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[593,null,null,null,"Total 403OP",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[594]
[595,null,"403TP","Transmission Depreciation",null,"F106",null,35665107.189039961,12425423.529283978,9998587.8779413812,3171948.3124677585,84155.957148927409,5877113.4968426088,298104.82145391463,7386.6948811637567,15201.673321050734,2242649.6682007979,22523.87653294194,290249.3181143676,691388.04090797808,540373.92194309074,0]
[596]
[597,null,"403","Distribution Depreciation"]
[598,null,null,null,"Land Rights","F118",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[599,null,null,null,"Structures","F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[600,null,null,null,"Station Equip","F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[601,null,null,null,"Poles & Towers","F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[602,null,null,null,"OH Conductors","F122",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[603,null,null,null,"UG Conduit","F123",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[604,null,null,null,"UG Conductor","F124",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[605,null,null,null,"Line Transformer","F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[606,null,null,null,"Services","F126",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[607,null,null,null,"Meters","F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[608,null,null,null,"Inst Cust Premises","F128",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[609,null,null,null,"Leased Property","F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[610,null,null,null,"Street Lighting","F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[611,null,null,"Total Distribution Expense",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[612]
[613,null,"403GP","General Depreciation"]
[614,null,null,"Situs",null,"F107T",null,964703.64454944374,336094.64007034519,270451.28772701672,85797.866276999514,2276.330143683565,158969.73980151402,8063.4219375829625,199.80232879331533,411.18927747325932,60661.315186675252,609.24717443126463,7850.9388329826161,18701.319452834661,14616.546339111359,0]
[615,null,null,"System Generation",null,"F105T",null,1398293.2601193783,487153.61720448575,392006.61773794302,124360.03411574475,3299.4351329582528,230419.27641022357,11687.556704615641,289.60422331391919,595.99981670303202,87925.767311805685,883.07556685129737,11379.572283979736,27106.6965424923,21186.007068261337,0]
[616,null,null,"System Overheads",null,"F102T",null,1188005.1694963647,413891.01419853274,333053.08809805912,105657.63822364116,2803.2359921678262,195766.72457363276,9929.8753558176104,246.05089949124297,506.36792971571538,74702.688683089087,750.27061089152915,9668.2084406752456,23030.144347331538,17999.86214331906,0]
[617,null,null,"Customer - System",null,"F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[618,null,null,"Energy",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[619,null,null,"Simple Cycle Combustion Turbine",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[620,null,null,"Cholla",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[621,null,null,"Total General Expense",null,null,null,3551002.0741651868,1237139.2714733637,995510.99356301897,315815.53861638543,8379.0012688096431,585155.74078537035,29680.853998016213,735.45745159847752,1513.5570238920068,223289.77118157002,2242.5933521740913,28898.719557637596,68838.160342658492,53802.41555069176,0]
[622]
[623,null,"403GV0","General Vehicles",null,"F105T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[624]
[625,null,"403MP","Mining Depreciation",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[626]
[627,null,"403EP","Experimental Plant Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[628]
[629]
[630,null,"TOTAL DEPRECIATION EXPENSE",null,null,null,null,39216109.263205148,13662562.800757341,10994098.8715044,3487763.8510841439,92534.958417737056,6462269.2376279794,327785.67545193085,8122.1523327622344,16715.230344942742,2465939.4393823678,24766.469885116032,319148.03767200519,760226.2012506366,594176.33749378251,0]
[631]
[632,null,null,null,null,null,null,"AMORTIZATION EXPENSE"]
[633]
[634]
[635,null,"404CLG","Amort of LT Plant - Cap. Lease Gen"]
[636,null,null,"Division",null,"F10",null,297.07381917578459,104.38944862709438,84.000925454811963,26.648422456729946,0.70701766782899778,47.014713525597642,2.5044617490351095,6.2057683909443336E-2,0.12771349744769159,18.841125356851965,0.18922936885629452,2.4261655671031086,5.8085437657439627,4.3539944547740603,0]
[637,null,null,"System Overheads",null,"F102T",null,99812.873633364739,34773.966106306354,27982.189513220965,8877.0594297050611,235.52005246691249,16447.772992241611,834.2803714443927,20.672508814676764,42.543618056922838,6276.3110944700093,63.035639573429243,812.29584864453875,1934.9283542872547,1512.2981041326091,0]
[638,null,null,"Customer - System",null,"F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[639,null,null,"Total Amort. Cap. Lease General",null,null,null,100109.94745254052,34878.355554933449,28066.190438675778,8903.7078521617914,236.2270701347415,16494.787705767209,836.78483319342786,20.734566498586208,42.671331554370532,6295.1522198268613,63.224868942285539,814.72201421164186,1940.7368980529986,1516.6520985873831,0]
[640]
[641,null,"404CLS","Amort of LT Plant - Cap Lease Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[642]
[643,null,"404IP","Amort of LT Plant - Intangible Plant"]
[644,null,null,null,"Situs","F107T",null,5359.8250737782519,1867.3179988377101,1502.6081858246635,476.68686393624,12.647128938764055,883.22460703266222,44.799800773734617,1.1100875773780814,2.2845384817627088,337.02996768272646,3.3849341195039719,43.619259704748522,103.90320538578916,81.208495482568409,0]
[645,null,null,null,"System Generation","F105T",null,767422.26669218682,267363.46645227121,215144.14445300715,68252.248644089632,1810.8218502908942,126460.51328117728,6414.4564764503357,158.94285972616629,327.10129078596856,48256.108768853665,484.65645405145762,6245.4260527678916,14876.909655847676,11627.470452867476,0]
[646,null,null,null,"System Overheads","F102T",null,1219031.6167033606,424700.36758453253,341751.24389765225,108417.03794557284,2876.4464930586742,200879.45143781404,10189.208194941479,252.47686920864348,519.59244947542379,76653.655805251605,769.86499658738853,9920.7074755893864,23631.609371313625,18469.954182362668,0]
[647,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[648,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[649,null,null,null,"Cholla","F10",null,1964.6433979235512,690.36053606846428,555.52476509756661,176.23447057686656,4.6757321031161796,310.92321359586714,16.562799960781508,0.41040714836931219,0.84460986929940196,124.60233838339708,1.2514338397379161,16.04500247414299,38.413742390965574,28.794346414976431,0]
[650,null,null,"Total Amort. Intangible Plant",null,null,null,1993778.3518672492,694621.51257170993,558953.52130158164,177322.20792417557,4704.5912043914486,328534.11253961985,16665.027272126332,412.94022366055714,849.82288861245434,125371.39688017139,1259.1578185980882,16225.797790536168,38650.835974938054,30207.427477127687,0]
[651]
[652,null,"Transmission - Total -  Unbundled",null,null,null,null,"AMORTIZATION EXPENSE (continued)"]
[653]
[654]
[655,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[656,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[657,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[658,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","Sch 25","Cust A","Cust B","Cust C"]
[659,null,"404O","Amort of LT Plant - Other Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[660]
[661,null,"404330","Amort of Other Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[662]
[663,null,"405","Amort of Other Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[664]
[665,null,"406","Amort of Plant Acquisition Adj",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[666]
[667,null,"407","Amort of Prop Losses, Unrec Plant,",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[668]
[669]
[670,null,"TOTAL AMORTIZATION EXPENSE",null,null,null,null,2093888.2993197897,729499.86812664336,587019.71174025745,186225.91577633738,4940.8182745261902,345028.90024538711,17501.812105319761,433.67479015914336,892.49422016682502,131666.54909999826,1322.3826875403736,17040.519804747812,40591.572872991055,31724.07957571507,0]
[671]
[672]
[673,null,null,null,null,null,null,"TAX OTHER THAN INCOME"]
[674]
[675]
[676,null,"408","Taxes Other Than Income",null,"F101T",null,11041812.485338401,3856029.7052392531,3107962.2364490218,985696.52454329375,22658.11164882089,1800221.3615580043,92563.902694887234,2159.2115837793954,4435.479139312939,689703.42360761494,7003.843264513047,90264.08881083726,215083.73313358359,168030.86366548014,0]
[677,null,null,null,"Customer - System","F101T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[678,null,null,"Total Taxes Other Than Income",null,null,null,11041812.485338401,3856029.7052392531,3107962.2364490218,985696.52454329375,22658.11164882089,1800221.3615580043,92563.902694887234,2159.2115837793954,4435.479139312939,689703.42360761494,7003.843264513047,90264.08881083726,215083.73313358359,168030.86366548014,0]
[679]
[680]
[681,null,null,null,null,null,null,"DEFERRED  ITC"]
[682]
[683]
[684,null,"41140","Deferred I T C - Federal",null,"F101T",null,-315650.12362995563,-110231.56341368073,-88846.705690302377,-28177.912842374524,-647.72298503242166,-51462.574291276425,-2646.1060960878012,-61.72495722674018,-126.79617051469158,-19716.416233188302,-200.21749103816822,-2580.3617685337717,-6148.5564117807398,-4803.4652789189731,0]
[685]
[686,null,"41141","Deferred I T C - Idaho",null,"F101T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[687]
[688,null,"TOTAL DEFERRED ITC",null,null,null,null,-315650.12362995563,-110231.56341368073,-88846.705690302377,-28177.912842374524,-647.72298503242166,-51462.574291276425,-2646.1060960878012,-61.72495722674018,-126.79617051469158,-19716.416233188302,-200.21749103816822,-2580.3617685337717,-6148.5564117807398,-4803.4652789189731,0]
[689]
[690]
[691,null,null,null,null,null,null,"DEFERRED INCOME TAXES"]
[692]
[693]
[694,null,"41010","Deferred Income Tax - Federal-DR",null,"F101T",null,96580783.136276513,33728010.616305895,27184796.62218431,8621713.3646768071,198186.49975609005,15746218.218140434,809640.10431194364,18886.242271840467,38796.352449226782,6032714.0016409215,61261.379719008568,789524.03855877486,1881299.4165132099,1469736.2797480635,0]
[695]
[696,null,41020,"Deferred Income Tax - State-DR",null,"F101T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[697]
[698,null,41120,"Deferred Income Tax - Federal-CR",null,"F101T",null,-19377914.589845344,-6767169.2834170377,-5454342.4683532026,-1729855.7722719703,-39764.029037898923,-3159312.4619175224,-162445.7400364292,-3789.3251409077438,-7784.0785686927675,-1210400.3806203639,-12291.449140311857,-158409.66379651515,-377462.86815338343,-294887.06939111103,0]
[699]
[700,null,"41111","Deferred Income Tax - State-CR",null,"F101T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[701]
[702,null,"TOTAL DEFERRED INCOME TAXES",null,null,null,null,77202868.546431169,26960841.332888857,21730454.153831109,6891857.5924048368,158422.47071819112,12586905.756222911,647194.36427551438,15096.917130932723,31012.273880534016,4822313.6210205574,48969.930578696709,631114.37476225966,1503836.5483598264,1174849.2103569526,0]
[703]
[704,null,"SCHMAF","Additions - Flow Through"]
[705,null,null,null,"S","F101T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[706,null,null,null,"SNP","F104T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[707,null,null,null,"SO","F102T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[708,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[709,null,null,null,"TROJP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[710,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[711]
[712]
[713,null,"SCHMAP","Additions - Permanent"]
[714,null,null,null,"S","F101T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[715,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[716,null,null,null,"SNP","F104T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[717,null,null,null,"SO","F102T",null,282822.39205873158,98532.943873357159,79288.26698487594,25153.3804304525,667.35223816083101,46605.195626286462,2363.9552866322597,58.576095246973438,120.54845620304728,17784.091895430633,178.6131359627534,2301.6615653898125,5482.670177716017,4285.1362930171845,0]
[718,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[719,null,null,null,"BADDEBT","F80",null,-14548.851754779844,-11794.045564906377,-1316.1878669577595,-387.14554755015718,0,-601.64689274482146,-100.75128215258545,0,0,-349.07460046814418,0,0,0,0,0]
[720]
[721]
[722,null,"SCHMAT","Additions - Temporary"]
[723,null,null,null,"S","F101T",null,22336.410771093786,7800.3374496831084,6287.0766250152546,1993.9590983883459,45.834946912690476,3641.6561016635474,187.24691765178002,4.3678550909137703,8.9725019469278759,1395.1965766838737,14.168029056846224,182.59463908071984,435.09148700280639,339.90854291697349,0]
[724,null,null,null,"SGCT","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[725,null,null,null,"CIAC","F104T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[726,null,null,null,"SNP","F104T",null,7153523.8425240638,2492230.1183471926,2005467.4025089433,636213.73545471753,16879.586482552579,1178795.6704452555,59792.393611453095,1481.5867977852508,3049.0765977279193,449819.60050044645,4517.7279748279334,58216.740383149925,138675.20048350564,108385.00293650449,0]
[727,null,null,null,"TROJD","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[728,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[729,null,null,null,",SE","F30",null,2020.2247788422346,619.90013435034882,544.3726663295389,184.09968551342561,8.2921122519018802,379.83108854009834,19.403578530898606,0.52117823268027763,1.4512302820658927,124.32989451084997,1.1335935587836901,21.632583774541096,72.956863037998417,42.300169929103916,0]
[730,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[731,null,null,null,"GPS","F102T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[732,null,null,null,"SO","F102T",null,467455.76653383393,162857.65943734228,131049.58681226947,41574.122347400968,1103.0161005524592,77030.207146472749,3907.2031125983681,96.816002809801134,199.24543664549651,29393.982027279915,295.21615943034061,3804.2425266219011,9061.8913584615075,7082.5780659486418,0]
[733,null,null,null,"SNPD","F104T",null,995847.2995117784,346945.18222815625,279182.58763260895,88567.780622833685,2349.8196113643494,164101.00964658035,8323.7429580302087,206.25278450825013,424.46418893608313,62619.716420457255,628.91622404571285,8104.3951167543937,19305.076344307861,15088.355733194872,0]
[734,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[735,null,null,null,"TAXDEPR","F151T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[736,null,null,null,"SCHMDEXP","F151T",null,35107352.928217597,12231106.633522332,9842223.4245396424,3122343.3112263526,82839.871277529179,5785203.3540572273,293442.86338222527,7271.1769178634841,14963.939616186075,2207577.6466492899,22171.633427659872,285710.20953911502,680575.66275770147,531923.20130446972,0]
[737]
[738]
[739,null,"TOTAL SCHEDULE - M ADDITIONS",null,null,null,null,44016810.012641162,15328298.729427507,12342726.529902726,3915643.2433181088,103893.77276932399,7255155.2772192806,367936.05756496929,9119.2976315373544,18767.698027927614,2768365.4893636308,27807.408544542242,358341.4763538863,853608.54947173339,667146.48304598103,0]
[740]
[741,null,"SCHMDF","Deductions - Flow Through"]
[742,null,null,null,"S","F101T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[743,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[744,null,null,null,"DGU","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[745]
[746,null,"SCHMDP","Deductions - Permanent"]
[747,null,null,null,"S","F101T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[748,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[749,null,null,null,"SNP","F104T",null,33564.399346384496,11693.566527035851,9409.6714089116649,2985.1206701119386,79.199174277487913,5530.9200754202293,280.54645811355874,6.951618816391453,14.306295305188392,2110.5576828134172,21.197221009324895,273.15347874417324,650.66530998322571,508.54342584203886,0]
[750,null,null,null,"IBT","F150T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[751,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[752,null,null,null,"SO","F102T",null,285620.12266970397,99507.649699360045,80072.600962181634,25402.202250703198,673.95380804153467,47066.22270934339,2387.3399628604689,59.155540649265554,121.74094348656723,17960.01537136906,180.38000963342444,2324.4300207823139,5536.9057496394607,4327.5256416536013,0]
[753]
[754]
[755,null,"SCHMDT","Deductions - Temporary"]
[756,null,null,null,"S","F101T",null,3755425.8090767255,1311472.5046137392,1057047.6189388731,335244.7954629134,7706.2400202783529,612272.46633857128,31481.866734362738,734.36846711077465,1508.5487873947297,234574.71688310732,2382.0739387854574,30699.678083024712,73152.030393104069,57148.900415460863,0]
[757,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[758,null,null,null,"SNP","F104T",null,11169198.757857723,3891258.9312510472,3131248.9500452369,993356.2563294064,26355.046900571517,1840519.921082645,93357.224097647297,2313.2847231333958,4760.6946307373228,702328.61926087074,7053.7825546665181,90897.068170611383,216521.38317882901,169227.59563231852,0]
[759,null,null,null,"CN","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[760,null,null,null,"TROJD","F10",null,5226.2358618253429,1836.4589701129933,1477.7762990237968,468.80920537135722,12.43812430460456,827.10076082312662,44.059445708449118,1.0917424297071525,2.2467845273343157,331.46025890238735,3.3289951850053674,42.682029431941444,102.18611595507302,76.597130049566161,0]
[761,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[762,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[763,null,null,null,"SG","F10",null,1897432.1015658427,666743.00495192443,536520.02374833182,170205.41347525481,4515.77329511879,300286.39661647554,15996.179444379351,396.36694315673998,815.71540209373734,120339.63875006858,1208.6217493791328,15496.096032653626,37099.591727910578,27809.279429095459,0]
[764,null,null,null,"GPS","F102T",null,5956141.7233641259,2075069.7066734594,1669783.4698455732,529721.48907628725,14054.207239237028,981489.29501178849,49784.080434316194,1233.5922992257229,2538.708779215051,374526.82222035533,3761.5308452229779,48472.19621788292,115463.13699997717,90243.487721585319,0]
[765,null,null,null,"SO","F102T",null,891713.19153487182,310665.37982746377,249988.6698846338,79306.312977056645,2104.1007037545928,146941.92857753931,7453.3352820622449,184.68508260648071,380.07828104748654,56071.618754043782,563.15091729485164,7256.9288639659335,17286.358716918559,13510.643666484377,0]
[766,null,null,null,"TAXDEPR","F151T",null,182417712.47139356,63552797.547647737,51140166.745349646,16223687.543428378,430435.7509029315,30059901.245950524,1524728.3379265266,37781.015932573064,77752.590459497034,11470567.582469994,115203.74834005852,1484549.4891173486,3536269.3341706619,2763871.5396976611,0]
[767,null,null,null,"SNPD","F104T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[768]
[769]
[770,null,"TOTAL SCHEDULE - M DEDUCTIONS",null,null,null,null,206412034.81267077,71921044.750161886,57875715.526482411,18360377.942875482,485936.71016851539,33994835.49712313,1725512.9697859769,42710.512349701545,87894.630363304459,12978811.031651525,130377.81457123521,1680011.7220144456,4002081.592362979,3126724.1127601508,0]
[771]
[772,null,"TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,null,-162395224.80002961,-56592746.020734377,-45532988.996579684,-14444734.699557373,-382042.93739919143,-26739680.219903849,-1357576.9122210075,-33591.214718164192,-69126.932335376841,-10210445.542287894,-102570.40602669297,-1321670.2456605593,-3148473.0428912453,-2459577.6297141695,0]
[773]
[774]
[775]
[776,null,null,null,null,null,null,"INCOME TAXES"]
[777]
[778,null,null,"State Income Taxes Before Credits",null,"F150T",null,-2472950.6360633867,-967839.2990757256,-421902.08369273285,-226673.29608408333,8477.4367457358276,-566457.01402318222,-25733.290393233401,-731.61866019114052,2178.632015499024,-61135.312179671157,-1785.7455878497915,-28054.541781728756,-114418.17827307753,-68876.325070554783,0]
[779,null,null,"Renewable Energy Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[780,null,"40911","State Income Taxes",null,"",null,-2472950.6360633885,-967839.2990757256,-421902.08369273285,-226673.29608408333,8477.4367457358276,-566457.01402318222,-25733.290393233401,-731.61866019114052,2178.632015499024,-61135.312179671157,-1785.7455878497915,-28054.541781728756,-114418.17827307753,-68876.325070554783,0]
[781]
[782,null,"Calculation of Taxable Income"]
[783]
[784,null,null,"Operating Revenues",null,null,null,277223188.44115472,93859963.313182026,84414004.951140031,24625620.772526275,1007225.1317512729,41539723.444034562,2144790.6694925991,52735.222372914148,195965.55566042333,19674383.424361713,169534.48351422805,2087205.5661356463,3994815.9481244958,3457219.9589192905,0]
[785,null,null,"Operating Deductions"]
[786,null,null,"   O & M Expenses",null,null,null,94576557.905669555,32669373.609629553,26784232.747574344,8523095.9198859539,255167.69485427134,15271264.531040248,735683.50578538945,20614.484973521903,43427.782831156379,5994355.5724609895,59308.400662288448,785195.98921580496,2009845.0592145452,1424992.607541502,0]
[787,null,null,"   Depreciation Expense",null,null,null,39216109.263205148,13662562.800757341,10994098.8715044,3487763.8510841439,92534.958417737056,6462269.2376279794,327785.67545193085,8122.1523327622344,16715.230344942742,2465939.4393823678,24766.469885116032,319148.03767200519,760226.2012506366,594176.33749378251,0]
[788,null,null,"   Amortization Expense",null,null,null,2093888.2993197897,729499.86812664336,587019.71174025745,186225.91577633738,4940.8182745261902,345028.90024538711,17501.812105319761,433.67479015914336,892.49422016682502,131666.54909999826,1322.3826875403736,17040.519804747812,40591.572872991055,31724.07957571507,0]
[789,null,null,"   Taxes Other Than Income",null,null,null,11041812.485338401,3856029.7052392531,3107962.2364490218,985696.52454329375,22658.11164882089,1800221.3615580043,92563.902694887234,2159.2115837793954,4435.479139312939,689703.42360761494,7003.843264513047,90264.08881083726,215083.73313358359,168030.86366548014,0]
[790,null,null,"   Interest & Dividends (AFUDC-Equity)",null,"F104T",null,-7004818.8601815244,-2440422.4996265708,-1963778.4389654312,-622988.34411199531,-16528.699470068437,-1154291.2732813014,-58549.449989268702,-1450.788083270048,-2985.6934467651909,-440468.90604240639,-4423.8150064064648,-57006.550895941626,-135792.4683233551,-106131.93293874209,0]
[791,null,null,"   Misc Revenue & Expense",null,null,null,-512943.7996583858,-178705.30778705332,-143801.99756992751,-45619.692409538322,-1210.3503907910476,-84526.002182335753,-4287.4123159805295,-106.23714991737496,-218.63397278282994,-32254.30491522661,-323.94358863427226,-4174.4326546589273,-9943.702309990229,-7771.7824115490666,0]
[792,null,null,"    Total Operating Deductions",null,null,null,139410605.29369301,48298338.176339164,39365733.130732656,12514174.174768196,357562.53333449602,22639966.755007982,1110698.033732278,29772.498447035257,62266.659116030867,8808941.7735933382,87653.337904417174,1150467.6519527945,2880010.3958384115,2105020.1729261884,0]
[793,null,null,"Other Deductions"]
[794,null,null,"   Interest Deductions",null,"F101T",null,33457229.461734399,11683957.758815344,9417276.9046162013,2986708.4634039034,68655.181530277972,5454758.3791644303,280473.13214643719,6542.5162319017763,13439.717757730168,2089834.9555223924,21221.986111970677,273504.58409872197,651714.18392514135,509141.69840994937,0]
[795,null,null,"   Interest on PCRBS",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[796,null,null,"   Schedule M Adjustments",null,null,null,-162395224.80002961,-56592746.020734377,-45532988.996579684,-14444734.699557373,-382042.93739919143,-26739680.219903849,-1357576.9122210075,-33591.214718164192,-69126.932335376841,-10210445.542287894,-102570.40602669297,-1321670.2456605593,-3148473.0428912453,-2459577.6297141695,0]
[797]
[798,null,null,"    Income Before State Taxes",null,null,null,-58039871.114302292,-22715078.642706864,-9901994.0807885081,-5319996.5652031973,198964.47948730749,-13294681.910041701,-603957.40860712365,-17171.007024187078,51132.246451285449,-1434838.8470419105,-41911.246528852775,-658436.91557642946,-2685381.6745303022,-1616519.542131017,0]
[799]
[800,null,null,"State Income Taxes",null,null,null,-2472950.6360633885,-967839.2990757256,-421902.08369273285,-226673.29608408333,8477.4367457358276,-566457.01402318222,-25733.290393233401,-731.61866019114052,2178.632015499024,-61135.312179671157,-1785.7455878497915,-28054.541781728756,-114418.17827307753,-68876.325070554783,0]
[801]
[802,null,null,"Adjustments to Calculated Tax:",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[803,null,null,null,"Renewable Energy Credits"]
[804]
[805,null,null,0.35]
[806]
[807,null,"40910","Federal Income Tax",null,"",null,-19448422.167383615,-7611533.7702708971,-3318032.1989835212,-1782663.1441916898,66670.464959550081,-4454878.7136064814,-202378.44137486158,-5753.7859273985778,17133.765052525247,-480796.23720178375,-14043.925329351043,-220633.83082814523,-899837.22369002854,-541675.12597116176,0]
[808]
[809]
[810,null,"TOTAL OPERATING EXPENSES",null,null,null,null,201381269.7732287,69009997.376094297,59231184.735162653,17991505.758166879,607013.88224300893,31308365.482591253,1585684.0101328786,39773.074116421572,115450.22734083966,13510076.335041659,125017.19508128136,1587319.8432325884,3499235.4541467065,2770646.399901248,0]
[811]
[812]
[813,null,"Transmission - Total -  Unbundled",null,null,null,null,"STEAM PRODUCTION PLANT"]
[814]
[815,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[816,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[817,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[818,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","Sch 25","Cust A","Cust B","Cust C"]
[819,null,"310","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[820,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[821,null,null,null,"Total 310",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[822]
[823,null,"311","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[824,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[825,null,null,null,"Total 311",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[826]
[827,null,"312","Boiler Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[828,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[829,null,null,null,"Total 312",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[830]
[831,null,"314","Turbogenerator Units",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[832,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[833,null,null,null,"Total 314",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[834]
[835,null,"315","Accessory Electric Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[836,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[837,null,null,null,"Total 316",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[838]
[839,null,"316","Misc Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[840,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[841,null,null,null,"Total 316",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[842]
[843,null,"S00","Unclassified Steam Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[844]
[845]
[846]
[847,null,"Total Steam Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[848]
[849]
[850,null,null,null,null,null,null,"NUCLEAR PRODUCTION"]
[851]
[852]
[853,null,"320","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[854]
[855,null,"321","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[856]
[857,null,"322","Reactor Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[858]
[859,null,"323","Turbogenerator Units",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[860]
[861,null,"324","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[862]
[863,null,"325","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[864]
[865,null,"N00","Unclassified Nuclear Plt - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[866]
[867,null,"Total Nuclear Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[868]
[869]
[870,null,null,null,null,null,null,"HYDRAULIC PRODUCTION PLANT"]
[871]
[872]
[873,null,"330","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[874]
[875,null,"331","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[876]
[877,null,"332","Reservoirs, Dams & Waterways",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[878]
[879,null,"333","Water Wheel, Turbines, & Generators",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[880]
[881,null,"334","Accessory Electric Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[882]
[883,null,"335","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[884]
[885,null,"336","Roads, Railroads & Bridges",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[886]
[887,null,"H00","Unclassified Hydro Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[888]
[889,null,"Total Hydraulic Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[890]
[891,null,"Transmission - Total -  Unbundled"]
[892,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[893,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[894,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[895,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","Sch 25","Cust A","Cust B","Cust C"]
[896,null,"340","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[897]
[898,null,"341","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[899,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[900,null,null,null,"Total 341",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[901]
[902,null,"342","Fuel Holders, Producers & Access",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[903,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[904,null,null,null,"Total 342",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[905]
[906,null,"343","Prime Movers",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[907,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[908,null,null,null,"Total 343",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[909]
[910,null,"344","Generators",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[911,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[912,null,null,null,"Total 344",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[913]
[914,null,"345","Accessory Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[915,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[916,null,null,null,"Total 345",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[917]
[918,null,"346","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[919]
[920,null,"O00","Unclassified Other Prod - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[921]
[922,null,"Total Other Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[923]
[924,null,"Experimental Plant"]
[925,null,"103","Experimental Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[926]
[927,null,"TOTAL PRODUCTION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[928]
[929,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[930,null,"350","Land and Land Rights"]
[931,null,null,null,"Demand","F10",null,57873512.009186998,20336305.721971907,16364379.000410253,5191429.5287087401,137735.4477191311,9159025.1721985172,487898.9252956275,12089.574655080389,24880.107741506203,3670475.2294619302,36864.130879589531,472645.8981595207,1131573.3857508269,848209.88623436366,0]
[932,null,null,null,"Direct Assigned","A",1,833810.56,0,0,0,0,788386.56,0,0,0,0,0,0,0,45424,0]
[933,null,null,null,null,null,null,58707322.569187,20336305.721971907,16364379.000410253,5191429.5287087401,137735.4477191311,9947411.7321985178,487898.9252956275,12089.574655080389,24880.107741506203,3670475.2294619302,36864.130879589531,472645.8981595207,1131573.3857508269,893633.88623436366,0]
[934,null,"352","Structures and Improvements"]
[935,null,null,null,"Demand","F10",null,43245572.009347789,15196160.436298396,12228166.32137618,3879258.9514800753,102921.83791493248,6844016.6989842262,364579.01680143538,9033.8490469641965,18591.484317814306,2742736.6222223691,27546.460741180545,353181.30029046343,845560.1991042241,633818.83076952328,0]
[936,null,null,null,"Direct Assigned","A",1,167751,0,0,0,0,167751,0,0,0,0,0,0,0,0,0]
[937,null,null,null,null,null,null,43413323.009347789,15196160.436298396,12228166.32137618,3879258.9514800753,102921.83791493248,7011767.6989842262,364579.01680143538,9033.8490469641965,18591.484317814306,2742736.6222223691,27546.460741180545,353181.30029046343,845560.1991042241,633818.83076952328,0]
[938,null,"353","Station Equipment"]
[939,null,null,null,"Demand","F10",null,589683912.95548797,207210378.58023602,166739682.92293543,52896435.20917955,1403411.9400046109,93323000.711318076,4971292.3478608262,123182.91116398148,253508.0173713413,37399150.6748669,375615.44461529847,4815876.434539238,11529810.421733402,8642567.3396632578,0]
[940,null,null,null,"Direct Assigned","A",1,3346921,0,0,0,0,3346921,0,0,0,0,0,0,0,0,0]
[941,null,null,null,null,null,null,593030833.95548797,207210378.58023602,166739682.92293543,52896435.20917955,1403411.9400046109,96669921.711318076,4971292.3478608262,123182.91116398148,253508.0173713413,37399150.6748669,375615.44461529847,4815876.434539238,11529810.421733402,8642567.3396632578,0]
[942,null,"354","Towers and Fixtures"]
[943,null,null,null,"Demand","F10",null,223914026.88431275,78681661.922199786,63314180.7405999,20085767.231039584,532901.8003712754,35436491.366140023,1887692.8197848129,46774.858659136771,96261.742553862321,14201158.019880954,142628.21982410378,1828678.4864628743,4378084.9774308149,3281744.6993656061,0]
[944,null,null,null,"Direct Assigned","A",1,39770.18,0,0,0,0,4877,0,0,0,0,0,34893.18,0,0,0]
[945,null,null,null,null,null,null,223953797.06431276,78681661.922199786,63314180.7405999,20085767.231039584,532901.8003712754,35441368.366140023,1887692.8197848129,46774.858659136771,96261.742553862321,14201158.019880954,142628.21982410378,1863571.6664628743,4378084.9774308149,3281744.6993656061,0]
[946,null,"355","Poles and Fixtures"]
[947,null,null,null,"Demand","F10",null,478273461.72154313,168061605.3632817,135237139.09408355,42902579.881186791,1138261.8247176402,75691253.615414977,4032053.6955545028,99909.656771969501,205612.1158786109,30333235.934934471,304649.48258779431,3906000.8980508642,9351454.6051586308,7009705.5539215803,0]
[948,null,null,null,"Direct Assigned","A",1,6463481.7699999996,0,0,0,0,5923207.7699999996,0,0,0,0,0,0,0,540274,0]
[949,null,null,null,null,null,null,484736943.49154311,168061605.3632817,135237139.09408355,42902579.881186791,1138261.8247176402,81614461.385414973,4032053.6955545028,99909.656771969501,205612.1158786109,30333235.934934471,304649.48258779431,3906000.8980508642,9351454.6051586308,7549979.5539215803,0]
[950,null,"356","Overhead Conductors"]
[951,null,null,null,"Demand","F10",null,310439624.92303115,109086089.67167704,87780255.64059858,27847375.76407763,738827.47467866167,49129977.435386181,2617141.3157902174,64849.754077588463,133459.52314232627,19688816.419894427,197743.08774550678,2535322.4688136913,6069879.0387838772,4549887.3283654014,0]
[952,null,null,null,"Direct Assigned","A",1,4870257.330000001,0,0,0,0,4271533.3000000007,0,0,0,0,0,40799.03,0,557925,0]
[953,null,null,null,null,null,null,315309882.25303113,109086089.67167704,87780255.64059858,27847375.76407763,738827.47467866167,53401510.735386178,2617141.3157902174,64849.754077588463,133459.52314232627,19688816.419894427,197743.08774550678,2576121.4988136911,6069879.0387838772,5107812.3283654014,0]
[954,null,"357","Underground Conduit"]
[955,null,null,null,"Demand","F10",null,1348530.0340995025,473863.0523123481,381311.86107968201,120967.23347744018,3209.4196733715621,213417.50481329698,11368.695825157094,281.70321716912622,579.7397008795075,85526.969325136859,858.98342689501749,11013.279945078664,26367.169426842749,19764.421876204538,0]
[956,null,null,null,"Direct Assigned","A",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[957,null,null,null,null,null,null,1348530.0340995025,473863.0523123481,381311.86107968201,120967.23347744018,3209.4196733715621,213417.50481329698,11368.695825157094,281.70321716912622,579.7397008795075,85526.969325136859,858.98342689501749,11013.279945078664,26367.169426842749,19764.421876204538,0]
[958,null,"358","Underground Conductors "]
[959,null,null,null,"Demand","F10",null,3126807.6286006463,1098736.0825609243,884139.6231089693,280484.12633282633,7441.612470114801,494846.58498743805,26360.350852014173,653.17919970092066,1344.2299937525504,198309.54696942191,1991.7064241364062,25536.255683902367,61136.989480187098,45827.340537257856,0]
[960,null,null,null,"Direct Assigned","A",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[961,null,null,null,null,null,null,3126807.6286006463,1098736.0825609243,884139.6231089693,280484.12633282633,7441.612470114801,494846.58498743805,26360.350852014173,653.17919970092066,1344.2299937525504,198309.54696942191,1991.7064241364062,25536.255683902367,61136.989480187098,45827.340537257856,0]
[962,null,"359","Roads and Trails"]
[963,null,null,null,"Demand","F10",null,4780200.1502329977,1679725.4614843945,1351654.7422215047,428798.44943776989,11376.586369510167,756511.43302278058,40299.170294459553,998.56712641345291,2055.0315789524152,303171.61744936404,3044.8804271779713,39039.310298474658,93464.990818374761,70059.909703820624,0]
[964,null,null,null,"Direct Assigned","A",1,23913.29,0,0,0,0,23913.29,0,0,0,0,0,0,0,0,0]
[965,null,null,null,null,null,null,4804113.4402329978,1679725.4614843945,1351654.7422215047,428798.44943776989,11376.586369510167,780424.72302278061,40299.170294459553,998.56712641345291,2055.0315789524152,303171.61744936404,3044.8804271779713,39039.310298474658,93464.990818374761,70059.909703820624,0]
[966]
[967,null,"T00","Unclassified Trans Plant - Acct 300",null,"F10",null,115472333.60234219,40576087.350530721,32651086.231479615,10358218.494100459,274817.14891203982,18274578.014005236,973482.09068455279,24121.767441040334,49642.124720776555,7323528.9420189373,73553.290116774544,943048.43326928292,2257775.8798223468,1692393.8352403969,0]
[968,null,"TS0","Unclassified Trans Sub - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[969]
[970,null,"TOTAL TRANSMISSION PLANT",null,null,null,null,1843903887.0481851,642400613.64255321,516931996.17789376,163991314.86902085,4350905.0928312875,303849708.45627075,15412168.428743608,381895.82135904464,785934.11699982244,115946109.97702391,1164495.6867884574,15006034.975513389,35745107.657509528,27937602.14567741,0]
[971,null,"Transmission - Total -  Unbundled",null,null,null,null,"DISTRIBUTION PLANT"]
[972,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[973,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[974,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[975,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","Sch 25","Cust A","Cust B","Cust C"]
[976]
[977,null,"360","Land and Land Rights"]
[978,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[979,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[980,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[981,null,"361","Structures and Improvements"]
[982,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[983,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[984,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[985,null,"362","Station Equipment"]
[986,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[987,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[988,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[989,null,"364","Poles, Towers & Fixtures"]
[990,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[991,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[992,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[993,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[994,null,"365","Overhead Conductors"]
[995,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[996,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[997,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[999,null,"366","Underground Conduit"]
[1000,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1001,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1002,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1003,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1004,null,"367","Underground Conductors "]
[1005,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1006,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1007,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1008,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1009,null,"368","Line Transformers"]
[1010,null,null,null,"Demand Secondary","F21",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1011,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1012,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1013,null,"369","Services"]
[1014,null,null,null,"Customer","F70",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1015,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1016,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1017,null,"370","Meters"]
[1018,null,null,null,"Customer","F60",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1019,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1020,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1021,null,"371","Install on Customers' Premises"]
[1022,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1023,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1024,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1025,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1026,null,"372","Leased Property"]
[1027,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1028,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1029,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1030,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1031]
[1032,null,"373","Street Lights",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1033]
[1034]
[1035,null,"D00","Unclassified Dist Plant - Acct 300",null,"F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1036,null,"DS0","Unclassified Dist Sub  - Acct 300",null,"F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1037,null,"TOTAL DISTRIBUTION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1038]
[1039,null,"Transmission - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1040]
[1041,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1042,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1043,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1044,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","Sch 25","Cust A","Cust B","Cust C"]
[1045,null,"389","Land and Land Rights"]
[1046,null,null,null,"Situs","F107T",null,1015685.2276690948,353856.19505733612,284743.79598379973,90332.016298929244,2396.6271023233048,167370.79545108124,8489.5486740810902,210.36125960116323,432.91935017056198,63867.076769322957,641.44399014681687,8265.8364991647886,19689.625942105908,15388.985291031837,0]
[1047,null,null,null,"System Generation","F105T",null,300.50159597683205,104.69222989985427,84.244569879193165,26.725716123614948,0.70906837038700921,49.518482481412775,2.5117259325893326,6.2237682029614987E-2,0.12808393005189059,18.895773982654706,0.18977822805518285,2.4455382360762368,5.825391428964755,4.5529998019481601,0]
[1048,null,null,null,"System Overheads","F102T",null,478877.74825860746,166836.98185243562,134251.69938156757,42589.959352036873,1129.967591248701,78912.390833726182,4002.6731137024117,99.181639719061792,204.11387104942779,30112.205118254689,302.42957686847404,3897.1967518695142,9283.3128594854752,7255.6363166434521,0]
[1049,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1050,null,null,"Total Land & Land Rights",null,null,null,1494863.4775236791,520797.86913967162,419079.73993524653,132948.70136708973,3527.3037619423926,246332.70476728884,12494.733513716092,309.60513700225465,637.1613051500417,93998.177661560301,944.06334524334602,12165.478789270379,28978.764193020346,22649.174607477238,0]
[1051]
[1052,null,"390","Structures and Improvements"]
[1053,null,null,null,"Situs","F107T",null,9359796.880407881,3260874.5508797509,2623986.2712987666,832432.43213844206,22085.526366575123,1542364.3137249527,78233.343393296716,1938.5323402725614,3989.4615701891125,588551.30469716189,5911.0689949785929,76171.778983527576,181444.89498213126,141813.40103783546,0]
[1054,null,null,null,"System Generation","F105T",null,242227.74727915064,84390.110887223986,67907.700509887582,21543.013740081537,571.56446529816651,39915.762913550279,2024.6471984815839,50.168430769572403,103.24564745912947,15231.469071023888,152.97606828011652,1971.2947476506758,4695.7202948306312,3670.0733046134965,0]
[1055,null,null,null,"System Overheads","F102T",null,9641852.0853867196,3359140.2132237596,2703059.4600729849,857517.58123706328,22751.068337836194,1588843.0875934707,80590.88618924834,1996.9495413699701,4109.6830253459311,606287.15527255251,6089.1976230167356,78467.197036858823,186912.69280941901,146086.91342379333,0]
[1056,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1057,null,null,"Total Structures and Improvements",null,null,null,19243876.713073753,6704404.8749907343,5394953.4318816392,1711493.0271155869,45408.159169709485,3171123.1642319737,160848.87678102666,3985.6503124121036,8202.3902429941736,1210069.9290407384,12153.242686275444,156610.27076803707,373053.30808638089,291570.38776624226,0]
[1058]
[1059,null,"391","Office Furniture & Equipment"]
[1060,null,null,null,"Situs","F107T",null,754290.68493000674,262788.53375573776,211462.75150135838,67084.364908599848,1779.8363600127304,124296.61129147241,6304.6968782000567,156.22314302182153,321.50416710204831,47430.384698383052,476.36335893398467,6138.5587824122003,14622.346602372074,11428.509482400346,0]
[1061,null,null,null,"System Generation","F105T",null,1016386.8192160052,354100.62365441618,284940.4847165441,90394.413759603296,2398.2825889546752,167486.40797757002,8495.4128881353681,210.50656808602943,433.21839218505562,63911.193391251254,641.88707198855661,8271.5461824977483,19703.226686457099,15399.615338315771,0]
[1062,null,null,null,"System Overheads","F102T",null,4601185.1548033841,1603014.2285021706,1289926.1417926874,409215.69111715211,10857.030056562062,758211.30247652368,38458.751063857024,952.96365296547731,1961.180524209497,289326.09976625198,2905.8240532596719,37445.306041587763,89196.546450082766,69714.089306073947,0]
[1063,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1064,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1065,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1066,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1067,null,null,"Total Office Furniture & Equipment",null,null,null,6371862.6589493956,2219903.3859123243,1786329.3780105899,566694.46978535526,15035.149005529467,1049994.3217455661,53258.860830192447,1319.6933640733282,2715.9030834966006,400667.67785588629,4024.0744841822134,51855.411006497714,123522.11973891195,96542.214126790059,0]
[1068]
[1069,null,"392","Transportation Equipment"]
[1070,null,null,null,"Situs","F107T",null,7933065.4714671923,2763813.321688551,2224007.1181477453,705543.19384323584,18718.988122979466,1307258.8260164689,66308.087998139585,1643.0382165802496,3381.340453921619,498837.32447798114,5010.0336516577763,64560.771721375204,153786.90902681314,120196.51810174285,0]
[1071,null,null,null,"System Generation","F105T",null,3730338.6046855547,1299618.6111309412,1045787.3617407107,331765.19502237299,8802.1666135179676,614707.90611075808,31179.828447400949,772.60031577042525,1589.996310532902,234566.59164746728,2355.8512165028501,30358.193811300553,72314.699242219533,56519.603076059364,0]
[1072,null,null,null,"System Overheads","F102T",null,662661.29700547201,230865.62527668296,185774.77354269454,58935.120302123592,1563.6261912646812,109197.36289655384,5538.8177184265242,137.2455376228302,282.44862706249228,41668.657547607829,418.49590295068987,5392.8616722544621,12846.059693406625,10040.202096820929,0]
[1073,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1074,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1075,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1076,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1077,null,null,"Total Transportation Equipment",null,null,null,12326065.37315822,4294297.5580961751,3455569.2534311507,1096243.5091677324,29084.780927762113,2031164.0950237808,103026.73416396705,2552.8840699735051,5253.7853915170135,775072.57367305621,7784.3807711113168,100311.82720493023,238947.6679624393,186756.32327462314,0]
[1078]
[1079,null,"393","Stores Equipment"]
[1080,null,null,null,"Situs","F107T",null,923910.64903233631,321882.70335467462,259015.11431751671,82169.858863334521,2180.074339249335,152247.62164666079,7722.4559457876358,191.35358336893168,393.80192494544411,58096.219913683301,583.48484068679909,7518.9577998141131,17910.524430017293,13998.47807259679,0]
[1081,null,null,null,"System Generation","F105T",null,923976.99191651877,321905.81665781856,259033.71331272111,82175.759201679539,2180.2308829795643,152258.55403102128,7723.0104691075612,191.36732381951816,393.83020252350303,58100.391605819561,583.52673875047924,7519.4977106236793,17911.810523915174,13999.4832557392,0]
[1082,null,null,null,"System Overheads","F102T",null,34711.458584507345,12093.180372222339,9731.2358319611103,3087.1336484937769,81.905712654419219,5719.9654738397194,290.13380245551014,7.1891821910099818,14.795196075031528,2182.6835025252199,21.921611038254014,282.48834726632901,672.90102958602563,525.92487419859924,0]
[1083,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1084,null,null,"Total Stores Equipment",null,null,null,1882599.0995333623,655881.70038471557,527780.06346219894,167432.75171350784,4442.2109348833183,310226.14115152176,15735.600217350706,389.91008937945981,802.42732354397867,118379.29502202808,1188.9331904755322,15320.943857704122,36495.235983518498,28523.886202534588,0]
[1085]
[1086,null,"394","Tools, Shop & Garage Equipment"]
[1087,null,null,null,"Situs","F107T",null,3111633.6122806654,1084066.9928625505,872335.58422909339,276739.41741368681,7342.2604213769282,512753.930698507,26008.417064395657,644.45868490068563,1326.2833451746314,195661.94070736304,1965.1153977268734,25323.056773645458,60320.757086614401,47145.397595629969,0]
[1088,null,null,null,"System Generation","F105T",null,4834553.1083596013,1684317.6617353493,1355350.0301651366,429970.74121536611,11407.688810938247,796667.09464072774,40409.344167620919,1001.2971083739923,2060.649828332434,304000.45811985258,3053.2048236239584,39344.498129541244,93720.514690658252,73249.924924079853,0]
[1089,null,null,null,"System Overheads","F102T",null,339101.16836310562,118139.99643554806,95065.824796764733,30158.647022817251,800.14853853254067,55879.155018895988,2834.3583187312593,70.232141775649808,144.53637155552079,21322.945103883554,214.15533136920163,2759.6687812401374,6573.6657181902901,5137.8347838014233,0]
[1090,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1091,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1092,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1093,null,null,"Total Tools, Shop & Garage Equipment",null,null,null,8285287.8890033718,2886524.6510334481,2322751.4391909945,736868.80565187021,19550.097770847715,1365300.1803581307,69252.119550747841,1715.9879350503277,3531.4695450625863,520985.34393109923,5232.4755527200341,67427.223684426834,160614.93749546295,125533.15730351125,0]
[1094]
[1095,null,"395","Laboratory Equipment"]
[1096,null,null,null,"Situs","F107T",null,1833479.2312884384,638768.75120974809,514009.48044960387,163064.17706259509,4326.3069084277049,302131.87021339638,15325.03452143454,379.73674327383759,781.49077660821479,115290.59951810996,1157.9121187653361,14921.197175649062,35543.019877857878,27779.654712968386,0]
[1097,null,null,null,"System Generation","F105T",null,1339149.6424020054,466548.4779770266,375425.91167046624,119099.97706846046,3159.8789069843879,220673.23100801912,11193.208054369774,277.35483188686413,570.79080917645706,84206.770648007019,845.72411474106798,10898.25045246819,25960.164449680004,20289.902410719162,0]
[1098,null,null,null,"System Overheads","F102T",null,437975.07912108168,152586.83576937232,122784.77935673192,38952.197893518896,1033.4529991862332,72172.19999199186,3660.7904210302386,90.710179500460683,186.67977192021587,27540.213482744104,276.5979800464541,3564.3231742492922,8490.3917522248867,6635.9063485648003,0]
[1099,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1100,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1101,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1102,null,null,"Total Laboratory Equipment",null,null,null,3610603.9528115257,1257904.064956147,1012220.171476802,321116.35202457447,8519.6388145983256,594977.30121340742,30179.032996834554,747.80175466116236,1538.9613577048876,227037.58364886109,2280.2342135528584,29383.770802366547,69993.576079762759,54705.463472252348,0]
[1103]
[1104,null,"396","Power Operated Equipment"]
[1105,null,null,null,"Situs","F107T",null,8931343.7188920211,3111605.0711589311,2503870.9281906821,794327.08521102997,21074.541436409778,1471761.1932867346,74652.141392751466,1849.7942703653946,3806.8403611678473,561609.83679633343,5640.4844693530131,72684.946957066175,173139.0909257702,135321.76443542563,0]
[1106,null,null,null,"System Generation","F105T",null,6968497.1713514067,2427765.8344811318,1953593.77375864,619757.36469669186,16442.977340185495,1148311.3890947292,58245.797329502951,1443.263919331323,2970.2088648174254,438184.51985451905,4400.8719524024864,56710.934346727532,135088.21330148724,105582.02241123999,0]
[1107,null,null,null,"System Overheads","F102T",null,108985.20368702036,37969.528790667908,30553.620116271039,9692.8191211278026,257.1632291118006,17959.245380929689,910.94678375792842,22.572214403575241,46.453174933605304,6853.0743393532421,68.828316111673885,886.94198750183591,2112.7391000322482,1651.2711328180105,0]
[1108,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1109,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1110,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1111,null,null,"Total Power Operated Equipment",null,null,null,16008826.093930447,5577340.4344307305,4488018.3220655937,1423777.2690288497,37774.682005707073,2638031.8277623933,133808.88550601233,3315.6304041002932,6823.5024009188783,1006647.4309902057,10110.184737867174,130282.82329129554,310340.04332728969,242555.05797948362,0]
[1112]
[1113,null,"397","Communication Equipment"]
[1114,null,null,null,"Situs","F107T",null,8406068.6246365476,2928603.6439961237,2356611.8953727111,747610.68422073638,19835.093925730576,1385203.1653060198,70261.658634428619,1741.0031533396179,3582.9503741216377,528580.13048976765,5308.7531974931171,68410.159918799181,162956.33957638833,127363.14647088791,0]
[1115,null,null,null,"System Generation","F105T",null,20383353.82047715,7101389.1203026799,5714401.8477489129,1812834.7241632426,48096.88757067985,3358893.1392882005,170373.13301984427,4221.6504363384538,8688.0738735451396,1281721.1354508493,12872.86597363108,165883.54875589642,395142.70882114797,308834.98507218179,0]
[1116,null,null,null,"System Overheads","F102T",null,4308902.5568958027,1501185.4284374071,1207985.7392339078,383220.94818023621,10167.355365427347,710047.19653538836,36015.72317103461,892.42822941064082,1836.5998087424625,270947.14277212473,2721.2364362057419,35066.655550234645,83530.484893399233,65285.618282283744,0]
[1117,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1118,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1119,null,null,null,"Cholla","F10",null,173117.17112049655,60832.038620197789,48950.804976981024,15529.135227507943,412.00836521491743,27397.41330681169,1459.4531903731975,36.163572793117083,74.42392417275434,10979.501093547531,110.27176046750395,1413.8267748135572,3384.8781014936276,2537.2522061218874,0]
[1120,null,null,null,"Simple Cycle Combustion Turbine","F10",null,337.45036432858831,118.57745515578188,95.417842532572351,30.270320998851123,0.80311139587319047,53.404679860494241,2.8448536192239473,7.0492203260222611E-2,0.14507157299479295,21.401901499331299,0.21494832375127881,2.755915875764106,6.5980072407828789,4.9457640499069715,0]
[1121,null,null,"Total Communication Equipment",null,null,null,33271779.623494327,11592128.808811566,9328045.7051750459,2959225.7621127223,78512.148338448562,5481594.3191162813,278112.8128692999,6891.3158840850892,14182.193052154989,2092249.3117077884,21013.342316121198,270776.9469156196,645021.00939966983,504025.94779552525,0]
[1122]
[1123,null,"Transmission - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1124]
[1125,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1126,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1127,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1128,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","Sch 25","Cust A","Cust B","Cust C"]
[1129,null,"398","Misc. Equipment"]
[1130,null,null,null,"Situs","F107T",null,93187.449184963625,32465.723924492446,26124.774975676628,8287.8139302566051,219.88659500896199,15355.995215110044,778.90212845248709,19.300299596318347,39.719638374370604,5859.6992541595364,58.85143114071267,758.37690433367925,1806.490797509869,1411.914090851966,0]
[1131,null,null,null,"System Generation","F105T",null,401357.37008298875,139829.53376383634,112519.13288704256,35695.528012389048,947.0492674837634,66138.110962887091,3354.7233298255724,83.12618872544499,171.07206751568694,25237.663469666099,253.47249908486444,3266.3214039789113,7780.5369919351015,6081.0992386182488,0]
[1132,null,null,null,"System Overheads","F102T",null,285835.27367496496,99582.606500946233,80132.917792907174,25421.337139726413,674.46148179345482,47101.676601860141,2389.1382906117074,59.200101144228178,121.83264811202476,17973.544233850927,180.51588570559633,2326.1809599351845,5541.076572153419,4330.7854662184527,0]
[1133,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1134,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1135,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1136,null,null,"Total Misc. Equipment",null,null,null,780380.09294291725,271877.86418927502,218776.82565562637,69404.679082372066,1841.3973442861802,128595.78277985728,6522.7637488897672,161.62658946599151,332.62435400208227,49070.906957676561,492.83981593117346,6350.8792682477751,15128.104361598389,11823.798795688668,0]
[1137]
[1138,null,"399","Coal Mine",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1139,null,"399L","WIDCO Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1140,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1141]
[1142,null,"390L","General Capital Lease"]
[1143,null,null,null,"Situs","F107T",null,2960945.9982635626,1031568.6948802818,830090.83944586955,263337.71023647621,6986.695518098174,487922.70825319563,24748.902995538767,613.2493737603852,1262.0551944032095,186186.58638454537,1869.9504177038259,24096.732765002474,57399.593449220418,44862.279349466633,0]
[1144,null,null,null,"System Generation","F105T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1145,null,null,null,"System Overheads","F102T",null,1083328.7020191427,377422.61288237188,303707.40708619589,96348.025256278634,2556.2397259061822,178517.498977551,9054.9429048277234,224.3710788644901,461.75128368810101,68120.551026473157,684.16342616151951,8816.3317549598287,21000.93250746121,16413.874108403037,0]
[1146,null,null,"Remove Capital Lease"]
[1147,null,null,null,"Situs","F107T",null,-2960945.9982635626,-1031568.6948802818,-830090.83944586955,-263337.71023647621,-6986.695518098174,-487922.70825319563,-24748.902995538767,-613.2493737603852,-1262.0551944032095,-186186.58638454537,-1869.9504177038259,-24096.732765002474,-57399.593449220418,-44862.279349466633,0]
[1148,null,null,null,"System Generation","F105T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1149,null,null,null,"System Overheads","F102T",null,-1083328.7020191427,-377422.61288237188,-303707.40708619589,-96348.025256278634,-2556.2397259061822,-178517.498977551,-9054.9429048277234,-224.3710788644901,-461.75128368810101,-68120.551026473157,-684.16342616151951,-8816.3317549598287,-21000.93250746121,-16413.874108403037,0]
[1150]
[1151,null,"392L","General Vehicles Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1152,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1153]
[1154,null,"G00","Unclassified Gen Plant - Acct 300",null,"F102T",null,229538.54881888599,79969.30081422416,64350.32816741545,20414.474256679288,541.62282973217464,37824.759537627346,1918.5852365382052,47.540337243435125,97.837082480578061,14433.562406512539,144.96235510364727,1868.0276754114675,4449.7330889704745,3477.8150309472226,0]
[1155,null,"GV0","Unclassified Gen Veh - Acct 300",null,"F102T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1156]
[1157,null,"TOTAL GENERAL PLANT",null,null,null,null,103505683.5232399,36061030.512759015,29017874.658452306,9205619.8013063408,244237.19090344675,17055164.597687829,865159.00541457557,21437.64587744695,44118.255139025809,6508611.792895413,65368.733468583938,842353.60326380713,2006544.4997170249,1568163.2263550756,0]
[1158]
[1159]
[1160]
[1161,null,null,null,null,null,null,"INTANGIBLE PLANT"]
[1162]
[1163,null,"301","Organization"]
[1164,null,null,null,"Situs","F107T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1165,null,null,null,"System Generation","F105T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1166,null,null,null,"System Overheads","F102T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1167,null,null,"Total Organization",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1168]
[1169,null,"302","Franchise & Consent"]
[1170,null,null,null,"Situs","F107T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1171,null,null,null,"System Generation","F105T",null,7147531.398702221,2490139.85425572,2003785.3923016107,635680.13515997247,16865.429365501612,1177813.7390633733,59742.244994602217,1480.3441726925626,3046.5192996367596,449442.33126208652,4513.9389007407099,58167.948400611414,138558.89188510837,108294.62964056415,0]
[1172,null,null,"Total Franchise & Consent",null,null,null,7147531.398702221,2490139.85425572,2003785.3923016107,635680.13515997247,16865.429365501612,1177813.7390633733,59742.244994602217,1480.3441726925626,3046.5192996367596,449442.33126208652,4513.9389007407099,58167.948400611414,138558.89188510837,108294.62964056415,0]
[1173]
[1174,null,"303","Miscellaneous Intangible Plant"]
[1175,null,null,null,"Situs","F107T",null,1134864.2050047326,395377.14889418054,318155.20483720559,100931.43925979952,2677.8437227178479,187009.83291497035,9485.6995498204542,235.04473348395078,483.71745574165709,71361.143520941012,716.71006341562531,9235.7373246939678,21999.977042994356,17194.705684767709,0]
[1176,null,null,null,"System Generation","F105T",null,4281340.2323999517,1491582.9462831477,1200258.7381027632,380769.63720536913,10102.318863871269,705505.30890161998,35785.345009568839,886.71972332968778,1824.8518150876591,269214.00237925194,2703.8297762281095,34842.348194359765,82996.173824739031,64868.012320615191,0]
[1177,null,null,null,"System Overheads","F102T",null,31395868.547378615,10938056.675483273,8801721.7784145102,2792254.9546667393,74082.193392047237,5173602.3617390972,262420.62691971991,6502.4815503675045,13381.979612683412,1974196.6232556785,19827.689373184985,255505.45493061951,608626.46318492154,475689.2648557715,0]
[1178,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1179,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1180,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1181,null,null,"Total Miscellaneous Intangible Plant",null,null,null,36812072.984783299,12825016.770660602,10320135.721354479,3273956.0311319078,86862.355978636348,6066117.5035556871,307691.67147910921,7624.2460071811429,15690.548883512729,2314771.7691558716,23248.229212828719,299583.54044967325,713622.61405265494,557751.98286115436,0]
[1182]
[1183,null,"I00","Unclass Intangible Plant - Acct 300",null,"F102T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1184]
[1185,null,"TOTAL INTANGIBLE PLANT",null,null,null,null,43959604.383485518,15315156.624916323,12323921.113656089,3909636.1662918804,103727.78534413796,7243931.24261906,367433.91647371143,9104.590179873705,18737.068183149488,2764214.1004179581,27762.168113569431,357751.48885028466,852181.50593776326,666046.61250171857,0]
[1186]
[1187]
[1188,null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,1991369174.9549105,693776800.7802285,558273791.95000207,177106570.83661908,4698870.069078872,328148804.29657763,16644761.350631895,412438.05741636531,848789.44032199774,125218935.87033728,1257626.588370611,16206140.06762748,38603833.663164318,30171811.984534204,0]
[1189]
[1190]
[1191,null,"Transmission - Total -  Unbundled",null,null,null,null,"MISC RATE BASE"]
[1192]
[1193,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1194,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1195,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1196,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","Sch 25","Cust A","Cust B","Cust C"]
[1197,null,"105","Plant Held For Future Use"]
[1198,null,null,null,"Production","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1199,null,null,null,"Transmission","F106",null,217988.79240354162,75945.46277106191,61112.394411166264,19387.273351971973,514.36983983315758,35921.520358951202,1822.0472377658225,45.148236579340384,92.91418618776305,13707.304743655104,137.66824307123721,1774.0335958150679,4225.8346041392497,3302.8208233435244,0]
[1200,null,null,null,"Distribution","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1201,null,null,null,"General ","F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1202,null,null,null,"Mining","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1203,null,null,"Total Plant Held For Future Use",null,null,null,217988.79240354162,75945.46277106191,61112.394411166264,19387.273351971973,514.36983983315758,35921.520358951202,1822.0472377658225,45.148236579340384,92.91418618776305,13707.304743655104,137.66824307123721,1774.0335958150679,4225.8346041392497,3302.8208233435244,0]
[1204]
[1205,null,"114","Electric Plant Acquisition Adjust",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1206]
[1207,null,"120","Nuclear Fuel",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1208]
[1209,null,"124","Weatherization",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1210]
[1211,null,"151","Fuel Stock",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1212,null,null,null,"Cholla","F33",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1213,null,null,null,"Total Fuel Stock",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1214]
[1215,null,152,"Fuel Stock - Undistributed",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1216]
[1217,null,"25316","DG&T Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1218]
[1219,null,"25317","DG&T Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1220]
[1221,null,"25319","Provo Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1222]
[1223,null,"154","Materials and Supplies",null,"F102T",null,603121.94268862111,210122.61474468827,169083.12410568225,53639.867621408499,1423.1361788835188,99386.105608186845,5041.1613257503641,124.91418413974773,257.07094323068259,37924.776658765062,380.89452807255839,4908.3192622222186,11691.85602538278,9138.1015022083029,0]
[1224,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1225,null,null,null,"Total Materials and Supplies",null,null,603121.94268862111,210122.61474468827,169083.12410568225,53639.867621408499,1423.1361788835188,99386.105608186845,5041.1613257503641,124.91418413974773,257.07094323068259,37924.776658765062,380.89452807255839,4908.3192622222186,11691.85602538278,9138.1015022083029,0]
[1226]
[1227,null,"163","Stores Expense Undistributed",null,"F102T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1228]
[1229,null,"25318","Provo Working Capital Deposit",null,"F102T",null,-910.43067992322074,-317.1863954351544,-255.23605219343466,-80.970990595782624,-2.1482667886172089,-150.02631026889631,-7.6097843712097788,-0.18856171123775389,-0.38805630680700764,-57.248588975980553,-0.5749717256617336,-7.4092552880177687,-17.649207693060575,-13.794238569360333,0]
[1230]
[1231,null,"165","Prepayments",null,"F102T",null,3373494.6435450073,1175297.1748448552,945747.40713564213,300028.55690280761,7960.1518974700666,555904.98567735543,28197.167978756668,698.69341715493192,1437.897361408887,212127.96593944656,2130.4906342493477,27454.130861334081,65397.079567193759,51112.941327332512,0]
[1232,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1233,null,null,null,"Total Prepayments",null,null,3373494.6435450073,1175297.1748448552,945747.40713564213,300028.55690280761,7960.1518974700666,555904.98567735543,28197.167978756668,698.69341715493192,1437.897361408887,212127.96593944656,2130.4906342493477,27454.130861334081,65397.079567193759,51112.941327332512,0]
[1234]
[1235,null,"182","Misc Regulatory Assets",null,"F102T",null,-1718.7094028429201,-598.78390778112475,-481.83416104382303,-152.85689065993856,-4.055494186249236,-283.21939914714517,-14.365737272285612,-0.35596645990424003,-0.73257199921903704,-108.07378347663453,-1.0854305913185833,-13.987178829094043,-33.318142593073588,-26.040738803109605,0]
[1236,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1237,null,null,null,"Total Misc Regulatory Assets",null,null,-1718.7094028429201,-598.78390778112475,-481.83416104382303,-152.85689065993856,-4.055494186249236,-283.21939914714517,-14.365737272285612,-0.35596645990424003,-0.73257199921903704,-108.07378347663453,-1.0854305913185833,-13.987178829094043,-33.318142593073588,-26.040738803109605,0]
[1238]
[1239,null,"186","Misc Deferred Debits",null,"F102T",null,7620414.9780920651,2654888.5180636966,2136356.6474363161,677736.99100198364,17981.253020050801,1255738.3742575541,63694.816180083413,1578.2843442095229,3248.078253453185,479177.61838165356,4812.5829311701391,62016.363484235852,147726.0044301218,115459.44630753616,0]
[1240,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1241]
[1242,null,"CWC","Cash Working Capital",null,"F137T",null,1270178.0118280833,438754.81343417102,359716.44827238092,114466.51548619973,3426.9421779551162,205095.47872829309,9880.3449121633039,276.8557676273636,583.24193728426292,80505.135858435213,796.52112644092119,10545.305333191123,26992.534491917599,19137.874302023822,0]
[1243]
[1244,null,"OWC","Other Working Capital",null,"F137T",null,3981193.8966150186,1375215.102992198,1127480.4909533167,358779.15424198587,10741.267094752771,642842.86181371182,30968.548104641417,867.76536993769753,1828.0896215673949,252331.99798859787,2496.5831699035266,33052.772792074305,84604.293707406425,59984.968764925412,0]
[1245,null,null,null,"Cholla","F33",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1246,null,null,null,"Total Other Working Capital",null,null,3981193.8966150186,1375215.102992198,1127480.4909533167,358779.15424198587,10741.267094752771,642842.86181371182,30968.548104641417,867.76536993769753,1828.0896215673949,252331.99798859787,2496.5831699035266,33052.772792074305,84604.293707406425,59984.968764925412,0]
[1247]
[1248,null,"18222","Nuclear Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1249]
[1250,null,"1869","Misc Deferred Debits-Trojan",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1251]
[1252,null,"141","Impact Housing - Notes Receivable",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1253,null,"TOTAL RATE BASE ADDITIONS",null,null,null,null,17063763.125089571,5929307.7165474538,4798759.4421012672,1523804.5307251015,42040.916447970565,2794456.0807346366,139582.11021751747,3591.1167914774619,7446.1716748261497,1075609.4771981006,10753.080230590749,139729.52889475552,340586.63547587552,258096.31804999724,0]
[1254]
[1255,null,"Transmission - Total -  Unbundled"]
[1256]
[1257,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1258,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1259,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1260,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","Sch 25","Cust A","Cust B","Cust C"]
[1261]
[1262,null,"235","Customer Service Deposits",null,"F51",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1263]
[1264,null,"2281","Accum Prov for Property Insurance",null,"F102T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1265]
[1266,null,"2282","Accum Prov for Injuries & Damages",null,"F102T",null,-683787.22837923432,-238225.72217414164,-191697.35440651522,-60813.997660184854,-1613.4752767026712,-112678.62248598988,-5715.3976447629957,-141.62098526444959,-291.45321257080559,-42997.072536932756,-431.83773499352907,-5564.7884561349756,-13255.597683225158,-10360.288121815373,0]
[1267]
[1268,null," 2283","Accum Prov for Pension & Benefits",null,"F102T",null,-2035517.0896862452,-709157.0426632422,-570650.08638285426,-181032.82189528077,-4803.0386693520595,-335424.89855533332,-17013.756761504461,-421.58133963290828,-867.6061359584312,-127994.8971302893,-1285.5067381621523,-16565.419084822835,-39459.63670916322,-30840.797620649202,0]
[1269]
[1270,null," 22844","Accum Hydro Relicensing Obligation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1271]
[1272,null,254,"Reg Liabilities - Insurance Provision",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1273,null,254,null,"System Overhead","F102T",null,-4686.2578786657077,-1632.6528503399325,-1313.7759819472315,-416.78180556794666,-11.057769015958778,-772.23010384937004,-39.169826710515096,-0.97058329029194501,-1.9974413925655699,-294.67553878325873,-2.9595507256187248,-38.137643792328056,-90.84572876079659,-71.003054489893515,0]
[1274]
[1275,null,"22842","Accum Misc Oper Prov - Trojan",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1276]
[1277,null,"252","Customer Advances for Const",null,"F50",null,-5367859.7442404088,-844690.30944047042,-148724.23414649611,-78669.774731631318,-389184.88070560014,-2997767.1163224489,-11869.974836963171,-15257.547028055606,-32353.156105305436,-849342.75092343846,0,0,0,0,0]
[1278]
[1279,null,"25398","SO2 Emissions",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1280]
[1281,null,"25399","Other Deferred Credits",null,"F10",null,-49588.101585440294,-17424.876407252272,-14021.587079874696,-4448.2030881830333,-118.01667354018805,-7847.7813924699658,-418.04930495916864,-10.358781337232903,-21.318169008762752,-3144.994872896385,-31.586510019054433,-404.97996403182566,-969.57267765407357,-726.77666421362994,0]
[1282]
[1283,null,"190","Accum Deferred Income Taxes",null,"F104T",null,2068806.0051341446,720755.35757124412,579983.10996715177,183993.62683792133,4881.5927154251931,340908.84653888264,17292.017988308329,428.47633304372863,881.79589728854489,130088.26296355984,1306.5312941752602,16836.33755269627,40105.00193177945,31345.047542667515,0]
[1284,null,null,null," Labor","F138T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1285,null,null,null," IBT","F141",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1286,null,null,null,"Customer - Customer System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1287,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1288,null,null,null,"Total Accum Deferred Income Taxes",null,null,2068806.0051341446,720755.35757124412,579983.10996715177,183993.62683792133,4881.5927154251931,340908.84653888264,17292.017988308329,428.47633304372863,881.79589728854489,130088.26296355984,1306.5312941752602,16836.33755269627,40105.00193177945,31345.047542667515,0]
[1289]
[1290,null,"281","Accum Deferred Income Taxes",null,"F104T",null,-703886.90663626103,-245228.53173439007,-197332.4304758028,-62601.667103790773,-1660.9044963091856,-115990.22471883752,-5883.4057041030792,-145.7840318930447,-300.0206809563731,-44261.001166790047,-444.5319033288784,-5728.3657963293981,-13645.255128003688,-10664.783695726053,0]
[1291]
[1292,null,"282","Accum Deferred Income Taxes ",null,"F104T",null,-239716075.39096868,-83515150.86731869,-67203630.775114283,-21319654.918382253,-565638.46223125781,-39501688.682049252,-2003655.5759506926,-49648.282487702956,-102175.19248749544,-15073548.595017171,-151390.00633114867,-1950855.1077645582,-4647034.8803971168,-3632004.0454370058,0]
[1293,null,null,null," Labor","F138T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1294,null,null,null,"Total Accum Deferred Income Taxes ","F42",null,-239716075.39096868,-83515150.86731869,-67203630.775114283,-21319654.918382253,-565638.46223125781,-39501688.682049252,-2003655.5759506926,-49648.282487702956,-102175.19248749544,-15073548.595017171,-151390.00633114867,-1950855.1077645582,-4647034.8803971168,-3632004.0454370058,0]
[1295]
[]
[1297,null,"283","Accum Deferred Income Taxes ",null,"F104T",null,-1460537.9470456745,-508839.66290547285,-409457.11615800497,-129896.02376657868,-3446.3122135214062,-240675.20377355214,-12207.837946256883,-302.49619455293873,-622.53124089109588,-91839.855477998644,-922.38640520667366,-11886.136169344958,-28313.373531563142,-22129.011262729873,0]
[1298,null,null,null," Labor","F138T",null,-41826.245290149462,-14576.396062571252,-11729.449433398584,-3721.0461907851686,-98.72424545823344,-6882.6307275303798,-349.7099262196939,-8.6654100705261996,-17.833244123971301,-2630.8760998163416,-26.422998333605733,-340.43268437640535,-811.07464010771218,-632.98362735760134,0]
[1299,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1300,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1301,null,null,null,"Total Accum Deferred Income Taxes ",null,null,-1502364.192335824,-523416.05896804412,-421186.56559140357,-133617.06995736386,-3545.0364589796395,-247557.83450108251,-12557.547872476576,-311.16160462346494,-640.3644850150672,-94470.731577814993,-948.80940354027939,-12226.568853721363,-29124.448171670854,-22761.994890087473,0]
[1302]
[1303,null,"255","Accum Investment Tax Credit",null,"F104T",null,-28995.550020340313,-10101.816202689422,-8128.8091944196831,-2578.7804159321595,-68.418433341632792,-4778.040805983519,-242.35794525359938,-6.0053513555495712,-12.358895413155471,-1823.2645914881239,-18.311815317329522,-235.97131217573224,-562.09552113290283,-439.31953583749817,0]
[1304,null,"TOTAL RATE BASE DEDUCTIONS",null,null,null,null,-248023954.45659694,-85384272.520188004,-68176702.508406445,-21659840.388202269,-961761.69799867412,-42983596.584396362,-2040103.2178591178,-65514.835860111772,-135781.67171582748,-16107789.720392045,-153247.01869306026,-1974783.0013228701,-4704037.3300849469,-3676523.9614771572,0]
[1305]
[1306,null,null,null,null,null,null,"ACCUMULATED DEPRECIATION"]
[1307,null,null,null,null,null,null,"PRODUCTION PLANT"]
[1308]
[1309,null,"108SP","Steam Prod Accumulated Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1310,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1311,null,null,null,"Total Steam Prod Accumulated Depr",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1312]
[1313,null,"108NP","Nuclear Prod Accumulated Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1314]
[1315,null,"108HP","Hydraulic Prod Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1316]
[1317,null,"108OP","Other Production  - Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1318,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1319,null,null,null,"Total Other Production - Accum Depr",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1320]
[1321,null,"108EP","Experimental Plant - Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1322]
[1323]
[1324]
[1325,null,"TOTAL PRODUCTION PLANT DEPRECIATION",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1326]
[1327]
[1328,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[1329]
[1330,null,"108TP","Transmission Plant Accum Depr",null,"F106",null,-485345796.63428581,-169090395.53348011,-136064994.0883579,-43165208.292729743,-1145229.7016092734,-79978235.223466635,-4056735.9375141235,-100521.25436186945,-206870.77173419652,-30518921.028758932,-306514.39630419534,-3949834.9402428358,-9408699.5931143742,-7353635.8726116177,0]
[1331]
[1332]
[1333,null,null,null,null,null,null,"DISTRIBUTION PLANT"]
[1334]
[1335,null,"108360","Land and Land Rights",null,"F118",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1336]
[1337,null,"108361","Structures and Improvements",null,"F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1338]
[1339,null,"108362","Station Equipment",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1340]
[1341,null,"Transmission - Total -  Unbundled"]
[1342]
[1343,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1344,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1345,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1346,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","Sch 25","Cust A","Cust B","Cust C"]
[1347]
[1348,null,"108364","Poles, Towers & Fixtures",null,"F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1349]
[1350,null,"108365","Overhead Conductors",null,"F122",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1351]
[1352,null,"108366","Underground Conduit",null,"F123",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1353]
[1354,null,"108367","Underground Conductors ",null,"F124",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1355]
[1356,null,"108368","Line Transformers",null,"F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1357]
[1358,null,"108369","Services",null,"F126",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1359]
[1360,null,"108370","Meters",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1361]
[1362,null,"108371","Install on Customers' Premises",null,"F128",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1363]
[1364,null,"108372","Leased Property",null,"F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1365]
[1366,null,"108373","Street Lights",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1367]
[1368,null,"108D00","Unclassified Dist Plant - Acct 300",null,"F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1369]
[1370,null,"108DS","Unclassified Dist Sub - Acct 300",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1371]
[1372,null,"108D","Unclassified Dist Sub  - Acct 300",null,"F102T",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1373]
[1374]
[1375,null,"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1376]
[1377,null,null,null,null,null,null,"GENERAL PLANT"]
[1378,null,"108GP","General Plant Accumulated Depr"]
[1379,null,null,null,"Situs","F107T",null,-13594786.274015483,-4736309.2545716213,-3811250.7140970137,-1209079.763917682,-32078.475050159243,-2240231.6492198869,-113631.26748613609,-2815.65221852593,-5794.5570922213974,-854850.73029728001,-8585.6264472901203,-110636.91537582545,-263542.5318851326,-205979.13635670731,0]
[1380,null,null,null,"System Generation","F105T",null,-11728744.30279021,-4086195.9185034987,-3288112.3835621071,-1043119.5538375915,-27675.332579952599,-1932733.8924731181,-98034.059107954992,-2429.1713198754337,-4999.1869760016589,-737512.56037575088,-7407.149715329484,-95450.716527462893,-227368.26508988309,-177706.11272168258,0]
[1381,null,null,null,"System Overheads","F102T",null,-6183644.1246882128,-2154329.6308171782,-1733562.9711947404,-549954.87444471987,-14591.025542785866,-1018978.5257688679,-51685.6466448867,-1280.7109245646514,-2635.6779868597187,-388832.35008937394,-3905.2072954635719,-50323.653343854756,-119873.39823148295,-93690.452403433999,0]
[1382,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1383,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1384,null,null,null," Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1385,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1386,null,null,"Total General Plant Accumulated Depr",null,null,null,-31507174.701493904,-10976834.8038923,-8832926.0688538607,-2802154.1921999934,-74344.833172897706,-5191944.0674618725,-263350.97323897778,-6525.5344629660158,-13429.422055082774,-1981195.640762405,-19897.983458083178,-256411.28524714313,-610784.19520649861,-477375.70148182393,0]
[1387]
[1388,null,"108MP","Mining Plant Accumulated Depr.",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1389]
[1390,null,"1081390","Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1391,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1392]
[1393,null,"1081399L "," Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1394,null,null," Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1395]
[1396,null,"TOTAL GENERAL PLANT ACCUM DEPR",null,null,null,null,-31507174.701493904,-10976834.8038923,-8832926.0688538607,-2802154.1921999934,-74344.833172897706,-5191944.0674618725,-263350.97323897778,-6525.5344629660158,-13429.422055082774,-1981195.640762405,-19897.983458083178,-256411.28524714313,-610784.19520649861,-477375.70148182393,0]
[1397]
[1398]
[1399,null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,-516852971.33577973,-180067230.33737242,-144897920.15721175,-45967362.484929733,-1219574.5347821712,-85170179.290928513,-4320086.9107531011,-107046.78882483546,-220300.19378927929,-32500116.669521336,-326412.37976227852,-4206246.2254899787,-10019483.788320873,-7831011.5740934415,0]
[1400]
[1401]
[1402,null,null,null,null,null,null,"ACCUMULATED AMORTIZATION"]
[1403]
[1404,null,"111CLS","Accum Prov for Amort-Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1405]
[1406,null,"111CLG","Accum Prov for Amort-General"]
[1407,null,null,"Division",null,"F108T",null,-2878.1025882732356,-1002.7212199537692,-806.8776256322983,-255.97355889012925,-6.7913149052724728,-474.23978762489998,-24.056808167374797,-0.59610005930265486,-1.2267622412948882,-180.97994051690927,-1.8176578771718612,-23.422675965909725,-55.794432938789662,-43.604703500113423,0]
[1408,null,null,"System Overheads",null,"F108T",null,-884617.43889983662,-308197.72760713438,-248002.98001909224,-78676.373460098999,-2087.3875805340376,-145762.97177955694,-7394.1325496307927,-183.21810693507271,-377.05927386153388,-55626.235188637409,-558.67774229152496,-7199.2248329046479,-17149.051104809008,-13402.399654350009,0]
[1409,null,null,"Customer - System",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1410,null,null,"Total Accum Prov for Amort-General",null,null,null,-887495.54148810985,-309200.44882708817,-248809.85764472454,-78932.347018989123,-2094.1788954393101,-146237.21156718183,-7418.1893577981673,-183.81420699437535,-378.28603610282875,-55807.21512915432,-560.49540016869685,-7222.6475088705574,-17204.845537747799,-13446.004357850123,0]
[1411]
[1412,null,"111CLH","Accum Prov for Amort-Hydro",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1413]
[1414,null,"111IP","Accum Prov for Amort-Intangible"]
[1415,null,null,null,"Situs","F107T",null,-9079.8713092074177,-3163.3508350415618,-2545.5101178949467,-807.53668631943776,-21.425009513226804,-1496.2364738759481,-75.893601023231923,-1.8805562132716389,-3.8701478368798892,-570.94936714945823,-5.7342853119599697,-73.893692288510522,-176.01838129617744,-137.57215544280643,0]
[1416,null,null,null,"System Generation","F105T",null,-2416339.7683632257,-841832.462564182,-677412.39046012738,-214902.05566980052,-5701.6339506786881,-398179.17805022374,-20196.842011490462,-500.45453399355154,-1029.9256244099886,-151941.32323946763,-1526.010795811542,-19664.625326447367,-46842.097228578619,-36610.768908014135,0]
[1417,null,null,null,"System Overheads","F102T",null,-21924111.415648151,-7638176.1142260833,-6146347.8428154029,-1949865.1115393499,-51732.483826393378,-3612788.5561713148,-183251.46997191606,-4540.7608256901303,-9344.7968017721723,-1378605.170910862,-13845.913205954799,-178422.52246506119,-425011.15614118642,-332179.51674716343,0]
[1418,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1419,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1420,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1421,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1422,null,null,"Total Accum Prov for Amort-Intangible",null,null,null,-24349531.055320583,-8483171.927625306,-6826305.7433934249,-2165574.7038954697,-57455.542786585291,-4012463.9706954146,-203524.20558442976,-5043.0959158969536,-10378.592574019041,-1531117.4435174791,-15377.6582870783,-198161.04148379707,-472029.2717510612,-368927.85781062039,0]
[1423]
[1424,null,"111390","Accum Prov for Amort-Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1425]
[1426]
[1427,null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,-25237026.596808694,-8792372.3764523938,-7075115.6010381496,-2244507.0509144589,-59549.721682024603,-4158701.1822625962,-210942.39494222793,-5226.9101228913287,-10756.87861012187,-1586924.6586466334,-15938.153687246997,-205383.68899266762,-489234.11728880898,-382373.86216847051,0]

{"sheet":"Distribution","index":14,"n_rows":1427,"n_cols":22,"rows_kept":1427,"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,"Monthly Wgt Factors"]
[6,"12 Months Ended Dec 2010"]
[7]
[8]
[9,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[10,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile",null,null,null,"Chk Total"]
[11,null,null,null,null,null,null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C",0]
[13]
[14,null,null,null,"Operating Revenues",null,null,311955018.29743868,173650878.96004078,77173179.27471976,19350505.019903321,7747896.3340710877,724014.92587436328,2732700.6857233327,146250.74704188132,135744.42840833776,29837419.935473319,205802.95018030884,61113.611417660286,107215.54625656696,82295.878479104329,0]
[15]
[16,null,null,null,"Operating Expenses"]
[17,null,null,null,"Operation & Maintenance Expenses",null,null,109580169.40527683,62341838.806674808,25494585.94917142,7094055.3256981447,3348316.5090858145,764352.66418180102,821338.31670531677,57560.291998318091,21581.588678520297,9348479.6869064942,66849.61976775169,47249.021494194531,101592.3178816814,72369.307032580939,0]
[18,null,null,null,"Depreciation Expense",null,null,62514801.872402221,36235394.712573148,14483311.947678093,4004011.3869266347,1714838.3834459886,109565.55557590506,615642.16682337585,26610.262490515732,14651.256752397709,5240453.1569721876,44608.987668530011,8571.3518318130955,8571.3518318130955,8571.3518318130955,0]
[19,null,null,null,"Amortization Expense",null,null,1898189.1739955419,1118800.7142034706,439725.80155816814,120796.90011084737,32233.571890195151,2562.9126987786749,19360.321553960621,900.96246655167238,488.42970338072496,161332.37265305329,1383.7329300708584,198.9182325857897,203.1855505082388,201.35044397098579,0]
[20,null,null,null,"Taxes Other Than Income",null,null,14042718.350910587,8334010.0556761744,3269715.4018584541,895554.89893317525,170179.84694872552,3309.5897236841065,148179.30340141227,6799.6816167568522,3632.0106851743617,1196679.3346692654,10457.051978298276,1402.4775838038368,1400.5766953223037,1398.1211403382283,0]
[21,null,null,null,"Income Taxes - Federal",null,null,-27722404.988177784,-18242302.922857989,-4842381.5370152509,-2009753.3412644668,-944218.76675270475,-163875.75659854594,-308936.96433528111,-11667.364400924464,15549.77261047317,-1162181.9196822585,-21989.512759406422,-8474.9387119230596,-11954.708501323723,-10217.027935056109,0]
[22,null,null,null,"Income Taxes - State",null,null,-3814565.0677295178,-2510115.9698782931,-666305.0865737315,-276539.31517086166,-129923.21284804386,-22549.080313690705,-42509.304397759275,-1605.4134082172809,2139.6274759021039,-159914.64503352394,-3025.7269260718704,-1166.139993097697,-1644.9515640341597,-1405.8490911451831,0]
[23,null,null,null,"Income Taxes Deferred",null,null,61906684.882277325,36740104.118731424,14414391.571447741,3948013.0226667109,750230.11179924337,14590.17570486626,653241.71663328714,29976.087010324794,16011.553842890644,5275506.3959322162,46099.437832570955,6182.7586130695181,6174.3786326923582,6163.5534302770147,0]
[24,null,null,null,"Investment Tax Credit Adj",null,null,-452601.40975877206,-268607.87248490448,-105383.99784220873,-28864.027579620761,-5484.9521806816492,-106.66916028871574,-4775.867459607859,-219.15596458967627,-117.06089343180807,-38569.366725593987,-337.03420869305239,-45.202311669487571,-45.141045411414382,-45.061902070377371,0]
[25,null,null,null,"Misc Revenues & Expense",null,null,-1178243.7782849921,-694517.24113665137,-272934.66005787102,-74974.973647392544,-20011.416828636276,-1554.3396194989391,-12017.74830865627,-559.30716127107678,-303.13787214538922,-100147.23209117322,-858.93196131053833,-121.59653346185161,-121.59653346185161,-121.59653346185161,0]
[26]
[27,null,null,null,"Total Operating Expenses",null,null,216774748.44091141,123054604.40150119,52214725.390224814,13672299.876673173,4916160.074559899,706295.05219301081,1889521.9406160484,107796.04464746465,73634.040983161802,19761637.783600669,143187.62432173989,53796.650205314676,104175.41294778626,76914.148417246746,0]
[28]
[29,null,null,null,"Operating Revenue For Return",null,null,95180269.856527269,50596274.558539584,24958453.884494945,5678205.1432301477,2831736.2595111886,17719.873681352474,843178.74510728428,38454.702394416672,62110.387425175955,10075782.15187265,62615.325858568947,7316.96121234561,3040.1333087806997,5381.7300618575828,0]
[30]
[31]
[32,null,null,null,"Rate Base :"]
[33,null,null,null,"Electric Plant In Service",null,null,2516577457.0371614,1483399670.5776637,582953396.74571323,160136919.03183174,42741817.442586184,3319869.8937365511,25668367.646237262,1194608.2971581675,647463.58052126097,213901631.65737915,1834568.4066408696,259714.58589781239,259714.58589781239,259714.58589781239,0]
[34,null,null,null,"Plant Held For Future Use ",null,null,2776807.7749999999,1379457.0085875669,896225.45119064557,259568.61146180899,1993.9419058116273,0,26089.480270544827,490.5007964812927,381.96487549100959,210214.35950646829,2386.4564051813245,0,0,0,0]
[35,null,null,null,"Electric Plant Acquisition Adj",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,"Nuclear Fuel",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,"Prepayments",null,null,3690822.0328689842,2175559.576920182,854961.66026139562,234857.41215145664,62685.311394185119,4868.9337639093137,37645.325237893099,1752.0170545397825,949.57254019176571,313708.9433826328,2690.5849756785301,380.89839563993826,380.89839563993826,380.89839563993826,0]
[38,null,null,null,"Fuel Stock",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,"Materials & Supplies",null,null,11586607.171308365,6829739.8170557572,2683983.3554039146,737288.4825209853,196788.16048764647,15285.056381243205,118180.06706450465,5500.1116790791102,2980.9955359215696,984827.29883221409,8446.5603858927734,1195.7553204024189,1195.7553204024189,1195.7553204024189,0]
[40,null,null,null,"Misc Deferred Debits",null,null,306532.82277114998,180686.14858185576,71006.894601557593,19505.547776182608,5206.1858515057229,404.37821093658289,3126.5467981232814,145.50978846677418,78.864585877821895,26054.382218175848,223.46041075821836,31.634649236596552,31.634649236596552,31.634649236596552,0]
[41,null,null,null,"Cash Working Capital",null,null,6369036.1787772113,3623442.352445283,1481800.4129257961,412321.8212641573,194611.38908713564,44425.828121453989,47737.957355815437,3345.5285220668275,1254.3685580610659,543353.83551254228,3885.4443203462311,2746.2152042799789,5904.7649915670363,4206.2604687061958,0]
[42,null,null,null,"Weatherization Loans",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,"Miscellaneous Rate Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44]
[45,null,null,null,"Total Rate Base Additions",null,null,2541307263.0178871,1497588555.4812543,588941374.52009654,161800460.90700635,43203102.431312464,3384854.0902140941,25901147.022964146,1205841.9649988012,653109.34661680425,215979790.47683117,1852200.9131387267,264069.08946737129,267227.63925465837,265529.1347317975,0]
[46]
[47,null,null,null,"Rate Base Deductions :"]
[48,null,null,null,"Accum Provision For Depreciation",null,null,-747949250.52994025,-434839668.34673595,-172117912.68889633,-47605280.22110609,-21120996.327062789,-1056593.8103443165,-7013988.1937087644,-330069.60170054744,-170325.42407861675,-62926746.362535931,-519696.44093889417,-82657.704277353827,-82657.704277353827,-82657.704277353827,0]
[49,null,null,null,"Accum Provision For Amortization",null,null,-32724727.951490086,-19289631.053174943,-7580530.1615315331,-2082366.7062790133,-555800.23736191029,-43170.472978319565,-333782.83105614758,-15534.285036121813,-8419.3989228534538,-2781504.9700908954,-23856.111341950473,-3377.2412387997924,-3377.2412387997924,-3377.2412387997924,0]
[50,null,null,null,"Accum Deferred Income Taxes",null,null,-294024706.95831525,-174331459.42866892,-68302552.892199516,-18707858.784863107,-3573164.4563583215,-376328.59136288986,-3102262.5711611877,-143815.38556791202,-79367.913165623599,-25100942.235015739,-218633.74696676186,-29440.317661760753,-29440.317661760753,-29440.317661760753,0]
[51,null,null,null,"Unamortized ITC",null,null,-41575.864647282484,-24651.604289167044,-9658.1829511889337,-2645.3221876287175,-504.51909777338693,-53.17277803834876,-438.78859326068294,-20.334133140857599,-11.226077867243353,-3549.3148081777699,-30.920555826655608,-4.1597250709493965,-4.1597250709493965,-4.1597250709493965,0]
[52,null,null,null,"Customer Advance For Construction",null,null,-2709015.9050000003,-426292.71108077629,-75057.161505402721,-39702.540890608543,-196411.24806739728,-1512893.2543956921,-5990.4602872281857,-7700.0777851242146,-16327.776551960324,-428640.67443581094,0,0,0,0,0]
[53,null,null,null,"Customer Service Deposits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,"Misc Rate Base Deductions",null,null,-4200618.7682567462,-2405887.5019003046,-988121.03954538319,-274981.90536631562,-67038.89809426885,-51802.546469852787,-42323.577602126126,-1915.6660046331078,-1131.6173879913335,-350680.61326857284,-3035.1000341963231,-2810.4316504194821,-6166.5675322686375,-4723.3034004141155,0]
[55,null,null,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,-1081649895.9776495,-631317590.64585018,-249073832.12662935,-68712835.480692759,-25513915.686042465,-3040841.8483291091,-10498786.422408715,-499055.35022747942,-275583.35618491267,-91592064.170155123,-765252.31983762945,-118289.8545534048,-121645.99043525396,-120202.72630339942,0]
[57,null,null,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,1459657367.0402377,866270964.83540416,339867542.39346719,93087625.426313594,17689186.745269999,344012.24188498501,15402360.600555431,706786.61477132188,377525.99043189158,124387726.30667605,1086948.5933010974,145779.2349139665,145581.64881940442,145326.40842839808,0]
[59]
[60]
[61,null,null,null,"Return On Rate Base",null,null,6.5207268504063581E-2,5.8406984202915499E-2,7.3435826524521838E-2,6.0998495957259966E-2,0.16008289698626185,5.1509427644774043E-2,5.4743475170804641E-2,5.4407796625934153E-2,0.16451950064189555,8.1003025387242786E-2,5.760651998130361E-2,5.0192067592439521E-2,2.0882668479477166E-2,3.7032017236917819E-2]
[62]
[63,null,null,null,"Return On Equity",null,null,7.1180426972580271E-2,5.8102957162680116E-2,8.7004577011923073E-2,6.3086633613342546E-2,0.25363355866911541,4.4838425320100392E-2,5.1057747485543849E-2,5.0412211822331375E-2,0.26216548877610329,0.10155688251715567,5.6563602890349562E-2,4.2305040604072468E-2,-1.4059188459316672E-2,1.699725145883843E-2]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[null,"Rocky Mountain Power"]
[null,"Cost Of Service By Rate Schedule"]
[null,"State of Utah"]
[null,"Monthly Wgt Factors"]
[null,"12 Months Ended Dec 2010"]
[]
[]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[null,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[null,null,null,null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C"]
[]
[83,null,null,null,"Total Rate Base",null,null,1459657367.0402377,866270964.83540416,339867542.39346719,93087625.426313594,17689186.745269999,344012.24188498501,15402360.600555431,706786.61477132188,377525.99043189158,124387726.30667605,1086948.5933010974,145779.2349139665,145581.64881940442,145326.40842839808,0]
[84]
[85]
[86,null,null,null,"Return On Ratebase ($$)",6.3056049553088162E-2,null,92040227.266619414,54623624.885062739,21430704.59464876,5869737.9216609392,1115410.2359635753,21692.052971168567,971212.01326315606,44567.171804479905,23805.297560252042,7843398.6337897321,68538.684360853469,9192.262660546352,9179.8036619766444,9163.7092112333976,0]
[87,null,null,null,"Operating & Maintenance Expense",null,null,109580169.40527683,62341838.806674808,25494585.94917142,7094055.3256981447,3348316.5090858145,764352.66418180102,821338.31670531677,57560.291998318091,21581.588678520297,9348479.6869064942,66849.61976775169,47249.021494194531,101592.3178816814,72369.307032580939,0]
[88,null,null,null,"        Bad Debt to Produce ROR","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,"Depreciation Expense",null,null,62514801.872402221,36235394.712573148,14483311.947678093,4004011.3869266347,1714838.3834459886,109565.55557590506,615642.16682337585,26610.262490515732,14651.256752397709,5240453.1569721876,44608.987668530011,8571.3518318130955,8571.3518318130955,8571.3518318130955,0]
[90,null,null,null,"Amortization Expense",null,null,1898189.1739955419,1118800.7142034706,439725.80155816814,120796.90011084737,32233.571890195151,2562.9126987786749,19360.321553960621,900.96246655167238,488.42970338072496,161332.37265305329,1383.7329300708584,198.9182325857897,203.1855505082388,201.35044397098579,0]
[91,null,null,null,"Taxes Other Than Income",null,null,14042718.350910587,8334010.0556761744,3269715.4018584541,895554.89893317525,170179.84694872552,3309.5897236841065,148179.30340141227,6799.6816167568522,3632.0106851743617,1196679.3346692654,10457.051978298276,1402.4775838038368,1400.5766953223037,1398.1211403382283,0]
[92,null,null,null,"Federal Income Taxes",null,null,-27722404.988177784,-18242302.922857989,-4842381.5370152509,-2009753.3412644668,-944218.76675270475,-163875.75659854594,-308936.96433528111,-11667.364400924464,15549.77261047317,-1162181.9196822585,-21989.512759406422,-8474.9387119230596,-11954.708501323723,-10217.027935056109,0]
[93,null,null,null,"        FIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,"State Income Taxes",null,null,-3814565.0677295178,-2510115.9698782931,-666305.0865737315,-276539.31517086166,-129923.21284804386,-22549.080313690705,-42509.304397759275,-1605.4134082172809,2139.6274759021039,-159914.64503352394,-3025.7269260718704,-1166.139993097697,-1644.9515640341597,-1405.8490911451831,0]
[95,null,null,null,"        SIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,"Deferred Income Taxes",null,null,61906684.882277325,36740104.118731424,14414391.571447741,3948013.0226667109,750230.11179924337,14590.17570486626,653241.71663328714,29976.087010324794,16011.553842890644,5275506.3959322162,46099.437832570955,6182.7586130695181,6174.3786326923582,6163.5534302770147,0]
[97,null,null,null,"Investment Tax Credit",null,null,-452601.40975877206,-268607.87248490448,-105383.99784220873,-28864.027579620761,-5484.9521806816492,-106.66916028871574,-4775.867459607859,-219.15596458967627,-117.06089343180807,-38569.366725593987,-337.03420869305239,-45.202311669487571,-45.141045411414382,-45.061902070377371,0]
[98,null,null,null,"Misc Revenue & Expenses",null,null,-1178243.7782849921,-694517.24113665137,-272934.66005787102,-74974.973647392544,-20011.416828636276,-1554.3396194989391,-12017.74830865627,-559.30716127107678,-303.13787214538922,-100147.23209117322,-858.93196131053833,-121.59653346185161,-121.59653346185161,-121.59653346185161,0]
[99,null,null,null,"Revenue Credits",null,null,-13856725.525452841,-5051310.136162295,-5044992.1190269683,-1332094.5644235378,-111171.79487565561,-739386.55493991741,-85990.350314977259,-8055.4228233007589,-2239.9793691540531,-1469931.0753147777,-6999.3149404046744,-1104.6381630201536,-1955.0779338566817,-1494.4971646380054,0]
[100]
[101,null,null,null,"Total Revenue Requirements",null,null,294958250.18207806,172626919.15040165,68600437.865846604,18209943.233910572,5920398.5156478193,-11399.44977573806,2774743.6035642275,144307.79362864379,95199.359174259778,26135105.342075624,204726.99374218879,61884.27470284087,111400.13867590623,84583.360463842138,0]
[102,null,null,null,"Operating Revenues",null,null,298098292.77198589,168599568.8239409,72128187.155724555,18018410.455489345,7636724.5391989136,-15371.629064650391,2646710.3354096347,138195.32421858353,133504.44903918574,28367488.860167757,198803.63524000498,60008.973254680372,105260.46832289652,80801.381314521845,0]
[103]
[104,null,null,null,"Increase / (Decrease) Required to "]
[105,null,null,null,"Earn Equal Rates of Return",null,null,-3140042.589907825,4027350.3264607489,-3527749.2898779511,191532.77842122689,-1716326.0235510943,3972.1792889123317,128033.26815459272,6112.4694100602646,-38305.089864925962,-2232383.5180921331,5923.358502183808,1875.3014481604987,6139.6703530097147,3781.9791493202938,0]
[106]
[107,null,null,null,"Existing Revenues",null,null,298098292.77198583,168599568.8238785,72128187.155692786,18018410.455479782,7636724.5391954323,-15371.629065554123,2646710.3354083556,138195.32421858056,133504.4490391837,28367488.86015854,198803.63523990416,60008.973254640136,105260.46832271028,80801.381314466329,0]
[108,null,null,null,"check",null,null,0,6.2406063079833984E-5,3.1769275665283203E-5,9.5628201961517334E-6,3.4812837839126587E-6,9.0373214334249496E-7,1.2791715562343597E-6,2.9685907065868378E-9,2.0372681319713593E-9,9.2163681983947754E-6,1.0081566870212555E-7,4.0236045606434345E-8,1.8623541109263897E-7,5.551555659621954E-8,0]
[109,null,null,null,"Percent Increase / (Decrease) "]
[110,null,null,null,"Over Existing Rates To "]
[111,null,null,null,"Equal Authorized RoE & RoR",null,null,-1.0533581258412745E-2,2.3887073701047101E-2,-4.8909440663787988E-2,1.0629837681546303E-2,-0.22474635751781588,-0.25840978024986844,4.8374492078612268E-2,4.423065284316207E-2,-0.28691995016348387,-7.8695140380488957E-2,2.9795021077134019E-2,3.1250350513462463E-2,5.832835869765042E-2,4.6805872471429949E-2]
[112]
[113]
[114]
[115]
[116]
[117]
[118]
[119]
[120,null,null,null,null,"Mo Wgt Fac",null,null,"ELECTRIC REVENUES"]
[121,null,"Distribution - Total -  Unbundled"]
[122,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[123,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[124,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[125,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","Sch 25","Cust A","Cust B","Cust C"]
[126,null,"440","Residential Sales",null,"A",null,168798372.45918092,168599568.8238785,0,0,0,0,0,0,0,0,198803.63523990416,0,0,0,0]
[127]
[128,null,"442","Commercial & Industrial Sales",null,"A",null,121391496.00061874,0,72128187.155692786,18018410.455479782,0,-15371.629065554123,2646710.3354083556,0,0,28367488.86015854,0,60008.973254640136,105260.46832271028,80801.381314466329,0]
[129,null,null,null,"Interruptible Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,"Interruptible Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,121391496.00061874,0,72128187.155692786,18018410.455479782,0,-15371.629065554123,2646710.3354083556,0,0,28367488.86015854,0,60008.973254640136,105260.46832271028,80801.381314466329,0]
[132]
[133,null,"444","Public Street & Highway Lighting",null,"A",null,7908424.3124566823,0,0,0,7636724.5391954323,0,0,138195.32421858056,133504.4490391837,0,0,0,0,0,0]
[134]
[135,null,"445","Other Sales to Public Authority",null,"A",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136]
[137,null,"448","Interdepartmental",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[140]
[141,null,"Total Sales to Ultimate Customers",null,null,null,null,298098292.77225631,168599568.8238785,72128187.155692786,18018410.455479782,7636724.5391954323,-15371.629065554123,2646710.3354083556,138195.32421858056,133504.4490391837,28367488.86015854,198803.63523990416,60008.973254640136,105260.46832271028,80801.381314466329,0]
[142]
[143,null,"447","Sales for Resale",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,null,null,null,"Demand","F85",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,null,"Energy","F86",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147]
[148,null,"449","Provision for Rate Refund",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149]
[150,null,"State Specific Revenue Credit",null,null,"F140D",null,5214369.8792548068,3000113.5951017761,1243510.0045846931,329969.1442794475,101843.63138394973,12292.130668070538,48303.761588934707,2572.6672249399776,1645.2723861309125,466113.63351399248,3575.0186146603942,1063.5737118066897,1914.0134826432179,1453.4327134245416,0]
[151]
[152,null,"AGA Revenue",null,null,"A",1,4669470.53,38597.89,2554756.5900000003,642241.85,0,726570.82000000007,0,4661.6400000000003,0,702583.53999999992,58.2,0,0,0,0]
[153]
[154,null,"Total Sales from Electricity",null,null,null,null,307982133.1815111,171638280.30898026,75926453.750277489,18990621.44975923,7738568.1705793822,723491.32160251646,2695014.0969972904,145429.63144352054,135149.72142531461,29536186.03367253,202436.85385456457,61072.546966446826,107174.4818053535,82254.814027890869,0]
[155]
[156,null,"Other Electric Operating Revenues"]
[157,null,"450","Forfeited Discounts & Interest",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158,null,null,null,"Customers","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160]
[161,null,"451","Misc Electric Revenue",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,"Customer","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165]
[166,null,"453","Water Sales",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167]
[168,null,"454","Rent of Electric Property",null,"A",1,3574979.5775000015,1778052.742936312,1154552.567587991,334563.71882990812,2570.093778068594,-1.3128590686461517,33628.066455164422,632.23158182290354,492.33407807866763,267413.10930540023,3076.0258063245224,0,0,0,0]
[169,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,"System Overhead","F102D",null,397905.53869803128,234545.90812420656,92172.956854284057,25319.851314182346,6758.0697136372819,524.91713091551844,4058.5222708781243,188.88401653787815,102.37290494447284,33820.792495384929,290.0705194197584,41.064451213463741,41.064451213463741,41.064451213463741,0]
[171,null,null,null,null,null,null,3972885.1161980326,2012598.6510605186,1246725.5244422751,359883.57014409045,9328.1634917058764,523.60427184687228,37686.588726042544,821.11559836078163,594.70698302314042,301233.90180078516,3366.0963257442809,41.064451213463741,41.064451213463741,41.064451213463741,0]
[172]
[173,null,"456","Other Electric Revenue",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,"Customer","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178]
[179,null,"Total Other Electric Operating Revenues",null,null,null,null,3972885.1161980326,2012598.6510605186,1246725.5244422751,359883.57014409045,9328.1634917058764,523.60427184687228,37686.588726042544,821.11559836078163,594.70698302314042,301233.90180078516,3366.0963257442809,41.064451213463741,41.064451213463741,41.064451213463741,0]
[180]
[181,null,"Total Electric Operating Revenues",null,null,null,null,311955018.29770911,173650878.96004078,77173179.27471976,19350505.019903321,7747896.3340710877,724014.92587436328,2732700.6857233332,146250.74704188132,135744.42840833776,29837419.935473315,205802.95018030886,61113.611417660286,107215.54625656696,82295.878479104329,0]
[182]
[183,null,"Miscellaneous Revenues"]
[184,null,"41160","Gain on Sale of Utility Plant - CR",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,"41170","Loss on Sale of Utility Plant ",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,null,"4118","Gain from Emission Allowances",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,41181,"Gain from Disposition of NOX Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,"4194","Impact Housing Interest Income",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[189,null,"421","(Gain)/Loss on Sale of Utility Plant",null,"F102D",null,-1178243.7782849921,-694517.24113665137,-272934.66005787102,-74974.973647392544,-20011.416828636276,-1554.3396194989391,-12017.74830865627,-559.30716127107678,-303.13787214538922,-100147.23209117322,-858.93196131053833,-121.59653346185161,-121.59653346185161,-121.59653346185161,0]
[190]
[191,null,"Total Miscellaneous Revenues",null,null,null,null,-1178243.7782849921,-694517.24113665137,-272934.66005787102,-74974.973647392544,-20011.416828636276,-1554.3396194989391,-12017.74830865627,-559.30716127107678,-303.13787214538922,-100147.23209117322,-858.93196131053833,-121.59653346185161,-121.59653346185161,-121.59653346185161,0]
[192]
[193,null,"Miscellaneous Expenses"]
[194,null,"4311","Interest on Customer Deposits",null,"F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195]
[196,null,"DFA","Divergence Fairness Adjustment"]
[197,null,null,"Production ",null,"F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,"Transmission",null,"F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,"Distribution",null,"F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201]
[202,null,"Net Miscellaneous Revenues And Expense",null,null,null,null,-1178243.7782849921,-694517.24113665137,-272934.66005787102,-74974.973647392544,-20011.416828636276,-1554.3396194989391,-12017.74830865627,-559.30716127107678,-303.13787214538922,-100147.23209117322,-858.93196131053833,-121.59653346185161,-121.59653346185161,-121.59653346185161,0]
[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","N","O","P","Q"]
[208,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[209,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C"]
[211,null,"500","Operation Suprvn & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,null,null,null,"Total 500",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214]
[215,null,"501","Fuel Related",null,"F90",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,null,null,null,"SE - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,null,null,null,"Simple Cycle Combustion Turbine","F93",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,"Cholla - Non NPC","F33",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219,null,null,null,"Cholla","F91",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,null,null,null,"Total 501",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221]
[222,null,"502","Steam Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,null,"Total 502",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225]
[226,null,"503","Steam From Other Sources",null,"F94",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,null,null,null,"SE - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,null,null,null,"Total 503",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229]
[230,null,"505","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,"Total 505",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233]
[234,null,"506","Misc. Steam Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[235,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[237,null,null,null,"Total 506",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238]
[239,null,"507","Rents",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242]
[243,null,"510","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246]
[247,null,"511","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250]
[251,null,"512","Maintenance of Boiler Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[254]
[255,null,"513","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258]
[259,null,"514","Maint of Misc. Steam Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[261,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[262]
[263,null,"Total Steam Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[264]
[265]
[266,null,null,null,null,null,null,"NUCLEAR POWER GENERATION"]
[267]
[268]
[269,null,"517","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[270]
[271,null,"518","Nuclear Fuel Expense",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272]
[273,null,"519","Coolants and Water",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274]
[275,null,"520","Steam Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[276]
[277,null,"523","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278]
[279,null,"524","Misc. Nuclear Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[281,null,"528","Maint Supervision & Eng",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282]
[283,null,"529","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284]
[285,null,"530","Maintenance of Reactor Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286]
[287,null,"531","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288]
[289,null,"532","Maintenance of Misc Nuclear",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290]
[291,null,"Total Nuclear Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","N","O","P","Q"]
[298,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[299,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C"]
[301,null,"535","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302]
[303,null,"536","Water For Power",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304]
[305,null,"537","Hydraulic Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306]
[307,null,"538","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308]
[309,null,"539","Misc. Hydro Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310]
[311,null,"540","Rents (Hydro Generation)",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312]
[313,null,"541","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[314]
[315,null,"542","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[316]
[317,null,"543","Maint of Dams & Waterways",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318]
[319,null,"544","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320]
[321,null,"545","Maint of Misc. Hydro Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[322]
[323,null,"Total Hydraulic Power Generation ",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[324]
[325]
[326,null,null,null,null,null,null,"OTHER POWER GENERATION"]
[327]
[328]
[329,null,"546","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[330]
[331,null,"547","Fuel",null,"F92",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[332,null,null,null,"Simple Cycle Combustion Turbine","F93",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,null,null,null,"Total 547",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[334]
[335,null,"548","Generation Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[336,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[337,null,null,null,"Total 548",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338]
[339,null,"549","Miscellaneous Other",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[340]
[341,null,"550","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[342,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[343,null,null,null,"Total 550",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[344]
[345,null,"551","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[346]
[347,null,"552","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[348]
[349,null,"553","Maint of Generation & Elect Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[350,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[351,null,null,null,"Total 553",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[352]
[353,null,"554","Maintenance of Misc. Other",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[354,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[355,null,null,null,"Total 554",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[356]
[357,null,"Total Other Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[358]
[359]
[360,null,null,null,null,null,null,"OTHER POWER SUPPLY"]
[361]
[362]
[363,null,"555","Purchased Power",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[364,null,null,null,"Demand","F87",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[365,null,null,null,"Energy","F89",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,null,null,null,"Seasonal Contracts","F88",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[368]
[369]
[370,null,"556","System Control & Load Dispatch",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[371]
[372,null,"557","Other Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[373,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[374,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[375]
[376,null,null,null,"Embedded Cost Differentials"]
[377,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,null,null,null,"Mid-C Contract","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,null,null,null,"Mid-C Contract","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[381,null,null,null,"Existing QF Contracts","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[382,null,null,null,"Existing QF Contracts","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[383,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[384]
[385,null,"Total Other Power Supply",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386]
[387,null,"TOTAL PRODUCTION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[388]
[389,null,"Distribution - Total -  Unbundled",null,null,null,null,"TRANSMISSION EXPENSE"]
[390]
[391]
[392,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[393,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[394,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[395,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","Sch 25","Cust A","Cust B","Cust C"]
[396,null,"560","Operation Supervision & Eng",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[397]
[398,null,"561","Load Dispatching",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399]
[400,null,"562","Station Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[401]
[402,null,"563","Overhead Line Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[403]
[404,null,"564","Underground Line Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[405]
[406,null,"565","Transm of Electricity by Others",null,"F95",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[407,null,null,"Energy",null,"F96",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[408,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[409]
[410,null,"566","Misc. Transmission Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[411]
[412,null,"567","Rents - Transmission",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[413]
[414,null,"568","Maint Supervision & Engineering",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[415]
[416,null,"569","Maintenance of Structures",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[417]
[418,null,"570","Maint of Station Equipment",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[419]
[420,null,"571","Maintenance of Overhead Lines",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[421]
[422,null,"572","Maint of Underground Lines",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[423]
[424,null,"573","Maint of Misc Transmission Plant",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[425]
[426]
[427,null,"TOTAL TRANSMISSION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[428]
[429]
[430]
[431]
[432]
[433]
[434]
[435]
[436]
[437]
[438]
[439,null,"Distribution - Total -  Unbundled",null,null,null,null,"DISTRIBUTION EXPENSE"]
[440]
[441]
[442,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[443,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[444,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[445,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","Sch 25","Cust A","Cust B","Cust C"]
[446,null,"580","Operation Supervision & Eng",null,"F131",null,8142275.2900245441,4670609.687847144,1886180.4677725828,522256.93385984871,269198.77405553492,19925.564113039152,58018.444628255325,4385.1383891241867,1446.5771851300649,700719.33575443842,4858.0148170879047,1558.7838674526486,1558.7838674526486,1558.7838674526486,0]
[447]
[448,null,"581","Load Dispatching",null,"F20",null,6507002.4820182901,3232535.6690262165,2100160.2227743305,608257.29971028771,4672.4822103022734,0,61136.50156248299,1149.4097390791553,895.07326190910237,492603.54691439687,5592.2768192851681,0,0,0,0]
[449]
[450,null,"582","Station Expense",null,"F120",null,1737753.4662711888,863277.68880045356,560866.65356841439,162440.57596063093,1247.8283479192346,0,16327.05194127205,306.96019615334927,239.0373551796703,131554.20234025494,1493.4677609107916,0,0,0,0]
[451]
[452,null,"583","Overhead Line Expenses",null,"F132",null,1575526.2928847305,911388.11864978564,390322.60073956888,113046.88497914576,18327.899120728409,0,11362.446555846056,213.62208169056115,166.35269997604883,129659.02257925442,1039.3454787347141,0,0,0,0]
[453]
[454,null,"584","Underground Line Expense",null,"F133",null,264.20999999999998,163.47279178275437,58.461990264846506,16.932009257469733,0.70028286081649849,0,1.7018518494037347,3.1996025944914713E-2,2.4916082000128969E-2,22.728490119237208,0.15567175752690496,0,0,0,0]
[455]
[456,null,"585","Street Lighting & Signal Systems",null,"F130",null,99136.514325959681,0,0,0,99136.514325959681,0,0,0,0,0,0,0,0,0,0]
[457]
[458,null,"586","Meter Expenses",null,"F127",null,1955983.3946322608,1344858.5274720616,210005.20942053053,25504.026772912675,0,78119.72103610741,21565.454771954028,4052.4359510393674,790.96763526495022,252363.29371973261,389.7583447639015,6111.3331692977745,6111.3331692977745,6111.3331692977745,0]
[459]
[460,null,"587","Customer Installation Expenses",null,"F20",null,5167134.82,2566918.8936803006,1667712.7517108726,483010.03135276958,3710.3636569068667,0,48547.78323344158,912.73287533784048,710.76724357218438,391170.73441278108,4440.7618340180034,0,0,0,0]
[461]
[462,null,"588","Misc. Distribution Expenses",null,"F131",null,2975735.4733085888,1706955.1734676864,689337.30770428712,190867.83840041896,98383.352661836165,7282.1423797225179,21203.845072397336,1602.624744937209,528.67667713768049,256090.01292210401,1775.4456225249587,569.68455184546053,569.68455184546053,569.68455184546053,0]
[463]
[464,null,"589","Rents",null,"F131",null,548872.73441455758,314846.92170658079,127147.87870339202,35205.465443523935,18146.754064914785,1343.1870662584058,3911.0372979656536,295.60323284249768,97.514115755432655,47235.658851265849,327.47994651424239,105.07799518130214,105.07799518130214,105.07799518130214,0]
[465]
[466,null,"590","Maint Supervision & Engineering",null,"F131",null,2556894.4182018442,1466697.6262871874,592311.6251888019,164002.78687327844,84535.687906875202,6257.1654538100502,18219.35907822783,1377.0519260053734,454.26431782387561,220044.80252733221,1525.5478999306192,489.50024752365579,489.50024752365579,489.50024752365579,0]
[467]
[468,null,"591","Maintenance of Structures",null,"F119",null,720016.85736081575,357688.53326102917,232388.22602802163,67305.262386857983,517.02238725636084,0,6764.9139287557246,127.18519632329877,99.04219937343413,54507.87190480408,618.80006839409214,0,0,0,0]
[469]
[470,null,"592","Maint of Station Equipment",null,"F120",null,4765549.0797942523,2367419.9334486565,1538099.4005642936,445470.86356933578,3421.9970499772166,0,44774.686895856597,841.7959789491631,655.52696059773427,360769.24608351337,4095.6292430724561,0,0,0,0]
[471]
[472,null,"593","Maintenance of Overhead Lines",null,"F134",null,37210471.488604344,22532440.835911058,8393564.0104162544,2334736.0682470012,376228.38054185704,0,233244.12899373626,19930.006772232653,6448.9217463955683,3292543.8337836675,21335.30219214355,0,0,0,0]
[473]
[474,null,"594","Maint of Underground Lines",null,"F135",null,12375763.5399999,8026595.6103105266,2421476.4665346015,657502.13466371165,26926.863766082985,0,65438.604117085226,8307.2934886184557,2339.3706121348373,1161191.3978510564,5985.7986560834543,0,0,0,0]
[475]
[476,null,"595","Maint of Line Transformers",null,"F125",null,418444.54024017294,245764.81123189771,101872.97550004808,26919.53311708484,1599.0071539498099,0,11226.558065922778,44.185394522772334,269.50329036060737,30151.429247625318,596.53723876100298,0,0,0,0]
[477]
[478,null,"596","Maint of Street Lighting & Signals",null,"F130",null,2021110.66,0,0,0,2021110.66,0,0,0,0,0,0,0,0,0,0]
[479]
[480,null,"597","Maintenance of Meters",null,"F127",null,2782678.5025992757,1913262.1083101805,298763.77442265372,36283.287079767499,0,111136.97025894125,30680.080187478132,5765.1953667212938,1125.2695912162217,359024.47546650778,554.48945536017357,8694.2841534828294,8694.2841534828294,8694.2841534828294,0]
[481]
[482,null,"598","Maint of Misc. Distribution Plant",null,"F131",null,1437694.6288074655,824697.05607972771,333045.9154089865,92215.745835522699,47532.86001215889,3518.2888665495889,10244.409976655874,774.29093024466636,255.42445755486705,123727.13884409261,857.78748082261291,275.23697171649496,275.23697171649496,275.23697171649496,0]
[483]
[484,null,"TOTAL DISTRIBUTION EXPENSE",null,null,null,null,92998308.393488184,53346120.668282278,21543313.948447902,5965041.6702613551,3074697.1475451202,227583.03917442838,662667.00815918285,50085.564259847779,16522.31426546428,8003378.7316929465,55486.598530165182,17803.900956500165,17803.900956500165,17803.900956500165,0]
[485]
[486]
[487,null,null,null,null,null,null,"CUSTOMER ACCOUNTS EXPENSE"]
[488]
[489]
[490,null,"901","Supervision",null,"F136",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[491]
[492,null,"902","Meter Reading Expense",null,"F47",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[493]
[494,null,"903","Customer Receipts & Collections",null,"F48",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[495]
[496,null,"904","Uncollectible Accounts",null,"F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[497]
[498,null,"905","Misc. Customer Accounts Exp",null,"F136",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[499]
[500,null,"TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[501]
[502,null,"Distribution - Total -  Unbundled",null,null,null,null,"CUSTOMER SERVICE EXPENSE"]
[503]
[504,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[505,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[506,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[507,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","Sch 25","Cust A","Cust B","Cust C"]
[508,null,"907","Supervision",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[509]
[510,null,"908","Customer Assistance",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[511]
[512,null,"909","Informational & Instructional Adv",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[513]
[514,null,"910","Misc. Customer Service",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[515]
[516,null,"TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[517]
[518]
[519,null,null,null,null,null,null,"SALES EXPENSE"]
[520]
[521]
[522,null,"911","Supervision",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[523]
[524,null,"912","Demonstration & Selling Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[525]
[526,null,"913","Advertising Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[527]
[528,null,"916","Misc. Sales Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[529]
[530,null,"TOTAL SALES EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[531]
[532]
[533,null,null,null,null,null,null,"ADMINISTRATION & GENERAL EXPENSE"]
[534]
[535]
[536,null,"920","Administrative & General Salaries",null,"F102D",null,8256427.1950353468,4866761.1430022605,1912562.7406661073,525379.74125390302,140228.03188965929,10891.881749150076,84213.187277004734,3919.2898293239045,2124.2087737304873,701771.86231241853,6018.8810963821134,852.07572846917446,852.07572846917446,852.07572846917446,0]
[537,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[538,null,null,null,"Administrative & General Salaries",null,null,8256427.1950353468,4866761.1430022605,1912562.7406661073,525379.74125390302,140228.03188965929,10891.881749150076,84213.187277004734,3919.2898293239045,2124.2087737304873,701771.86231241853,6018.8810963821134,852.07572846917446,852.07572846917446,852.07572846917446,0]
[539]
[540,null,"921","Office Supplies & expenses",null,"F102D",null,-2292484.6972696343,-1351307.9183097421,-531043.35712928826,-145877.26490270306,-38935.802332101346,-3024.2466438039087,-23382.685825283137,-1088.2324455416096,-589.80912597536565,-194854.41066966797,-1671.2062593416235,-236.58787539542956,-236.58787539542956,-236.58787539542956,0]
[541,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[542,null,null,null,"Office Supplies & expenses",null,null,-2292484.6972696343,-1351307.9183097421,-531043.35712928826,-145877.26490270306,-38935.802332101346,-3024.2466438039087,-23382.685825283137,-1088.2324455416096,-589.80912597536565,-194854.41066966797,-1671.2062593416235,-236.58787539542956,-236.58787539542956,-236.58787539542956,0]
[543]
[544,null,"923","Outside Services",null,"F102D",null,1309534.7445105382,771906.86230813374,303347.59827647742,83329.388000616556,22241.276471772297,1727.5387097446785,13356.878475416432,621.63040793148514,336.91633536923456,111306.57543623421,954.64221177042862,135.14595902395456,135.14595902395456,135.14595902395456,0]
[545,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[546,null,null,null,"Outside Services",null,null,1309534.7445105382,771906.86230813374,303347.59827647742,83329.388000616556,22241.276471772297,1727.5387097446785,13356.878475416432,621.63040793148514,336.91633536923456,111306.57543623421,954.64221177042862,135.14595902395456,135.14595902395456,135.14595902395456,0]
[547]
[548,null,"924","Property Insurance",null,"F102D",null,1927867.8751637999,1136384.085035143,446581.57576712413,122675.66848216274,32743.111698493176,2543.2439998860104,19663.69890769626,915.15043697753094,496.00072262231868,163863.06050872806,1405.4029952717424,198.95886989838365,198.95886989838365,198.95886989838365,0]
[549,null,null,"System Generation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[550]
[551,null,"925","Injuries & Damages",null,"F102D",null,935856.29419672326,551641.64116525056,216786.7331252897,59551.174628120258,15894.682187189645,1234.5819626094185,9545.4655513636953,444.24688414372611,240.77656159542616,79545.013711275315,682.23308036409821,96.581779840513832,96.581779840513832,96.581779840513832,0]
[552]
[553,null,"926","Employee Pensions & Benefits",null,"F138D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[554]
[555,null,"927","Franchise Requirements",null,"F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[556]
[557,null,"928","Regulatory Commission Expense",null,"F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[558,null,null,null,"Regulatory Expense - CCS ","F103",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[559]
[560,null,"929","Duplicate Charges",null,"F102D",null,-929567.72767603409,-547934.83791184356,-215330.0161052568,-59151.015409919404,-15787.876508925601,-1226.2860833753357,-9481.3239780656058,-441.26172915799765,-239.1586428683685,-79010.504178973832,-677.64875675043186,-95.932790299085411,-95.932790299085411,-95.932790299085411,0]
[561]
[562,null,"930","Misc General Expenses"]
[563,null,null,null,"Situs","F102D",null,472755.42829904065,278666.2674107565,109511.58367339321,30082.760827283571,8029.3281475781978,623.6591324148294,4821.9696581963562,224.41493131608291,121.63024088983531,40182.811462955367,344.63559641295228,48.789072614590786,48.789072614590786,48.789072614590786,0]
[564,null,null,null,"Customer","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[565,null,null,null,"Labor","F138D",null,2056950.5433236333,1179917.5037523021,476498.25138490787,131935.68696623034,68006.612995999472,5033.7158187907735,14656.968347298684,1107.8000277280144,365.44302678617612,177019.93202849847,1227.2609143694413,393.78935357406408,393.78935357406408,393.78935357406408,0]
[566]
[567,null,"931","Rents",null,"F102D",null,655934.67300319811,386641.49801253009,151944.19889650014,41738.972638080457,11140.463795130932,865.30925844222509,6690.3453702485776,311.36931651843014,168.75849014029447,55752.504825032971,478.17206044940247,67.693446708215902,67.693446708215902,67.693446708215902,0]
[568]
[569,null,"935","Maintenance of General Plant",null,"F108",null,4188586.6832020446,1723041.8939277406,1080412.6921682642,339348.5429530149,30059.533195898406,518100.22710351396,38586.804762257962,1460.320079230748,2034.5080307659803,289524.10977704643,2600.6482986583856,27984.606993259982,82327.903380746866,53104.892531646394,0]
[570]
[571,null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,16581861.011788659,8995718.1383925304,3951272.0007235189,1129013.6554367894,273619.36154069449,536769.6250073727,158671.30854613395,7474.7277384703157,5059.2744130560186,1345100.9552135475,11363.021237586507,29445.120537694365,83788.416925181242,54565.406076080777,0]
[572]
[573]
[574,null,"TOTAL O & M EXPENSE",null,null,null,null,109580169.40527683,62341838.806674808,25494585.94917142,7094055.3256981447,3348316.5090858145,764352.66418180102,821338.31670531677,57560.291998318091,21581.588678520297,9348479.6869064942,66849.61976775169,47249.021494194531,101592.3178816814,72369.307032580939,0]
[575]
[576,null,"Distribution - Total -  Unbundled",null,null,null,null,"DEPRECIATION EXPENSE"]
[577]
[578,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[579,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[580,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[581,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","Sch 25","Cust A","Cust B","Cust C"]
[582,null,"403SP","Steam Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[583,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[584,null,null,null,"Total 403SP",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[585]
[586,null,"403NP","Nuclear Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[587]
[588,null,"403HP","Hydro Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[589]
[590,null,"403OP","Other Production Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[591,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[592,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[593,null,null,null,"Total 403OP",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[594]
[595,null,"403TP","Transmission Depreciation",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[596]
[597,null,"403","Distribution Depreciation"]
[598,null,null,null,"Land Rights","F118",null,130918.66,65037.509876567805,42254.5039610366,12237.928421473351,94.008740819916667,0,1230.0454600665207,23.12573004959393,18.00856728959203,9911.0145495559536,112.5146931406716,0,0,0,0]
[599,null,null,null,"Structures","F119",null,592018.56000000006,294101.79529114842,191076.28040591913,55340.321704054455,425.11067076015206,0,5562.306717798052,104.57532488423979,81.435343704613047,44817.939335516909,508.795206214166,0,0,0,0]
[600,null,null,null,"Station Equip","F120",null,9512249.4499999993,4725476.2426742809,3070115.3071945067,889179.79985663807,6830.4594101363755,0,89372.280857386999,1680.2624846992653,1308.4611796035015,720111.57689786621,8175.0594448818229,0,0,0,0]
[601,null,null,null,"Poles & Towers","F121",null,10962430.216116723,5400998.3589344565,3473363.086475377,1005970.1297941972,146932.99596678995,0,101110.98451472304,1900.9584676729785,1480.3224982041033,821424.55755980092,9248.821905500974,0,0,0,0]
[602,null,null,null,"OH Conductors","F122",null,6301225.3799999999,4501468.1408278216,871193.10291842173,252318.63672161676,55625.928286529663,0,25360.778630231038,476.80068704006788,371.29626774466067,592090.89503693732,2319.8006236571391,0,0,0,0]
[603,null,null,null,"UG Conduit","F123",null,3668164.17,2200772.2344506173,873371.54954344837,252949.56766075778,2539.0637577430743,0,25424.194080181227,477.9929426307209,372.2247061111305,309931.74149811303,2325.6013603966881,0,0,0,0]
[604,null,null,null,"UG Conductor","F124",null,10560089.6,6604412.0266941739,2273279.5686517935,658396.85797310132,35364.403660613229,0,66176.074755499722,1244.1573016778357,968.85548858579614,914194.39891933149,6053.2565552223805,0,0,0,0]
[605,null,null,null,"Line Transformer","F125",null,8436867.1999999993,4955220.7649942795,2054008.7942584741,542763.74561964569,32239.902095463709,0,226354.91781280021,890.8858162046298,5433.8466680206211,607926.69037192641,12027.652363184277,0,0,0,0]
[606,null,null,null,"Services","F126",null,3845205.16,3019996.7760656574,301040.0927081824,11176.419880657915,0,0,0,12277.157890597404,2396.2956260936394,498318.41782881209,0,0,0,0,0]
[607,null,null,null,"Meters","F127",null,2592867.5299999998,1782755.4251714442,278384.61723736499,33808.345758563359,0,103556.1389135732,28587.342613098124,5371.9421257306321,1048.5131440213231,334534.83902033285,516.66683851110315,8101.2330591197751,8101.2330591197751,8101.2330591197751,0]
[608,null,null,null,"Inst Cust Premises","F128",null,272304.84000000003,0,0,0,272304.84000000003,0,0,0,0,0,0,0,0,0,0]
[609,null,null,null,"Leased Property","F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[610,null,null,null,"Street Lighting","F130",null,1085113.1599999999,0,0,0,1085113.1599999999,0,0,0,0,0,0,0,0,0,0]
[611,null,null,"Total Distribution Expense",null,null,null,57959453.92611672,33550239.274980448,13428086.903354522,3714141.7533907057,1637469.8725888561,103556.1389135732,569178.9254417849,24447.858771187366,13479.259489378981,4853262.0710181938,41288.168990709222,8101.2330591197751,8101.2330591197751,8101.2330591197751,0]
[612]
[613,null,"403GP","General Depreciation"]
[614,null,null,"Situs",null,"F107D",null,2851902.345405221,1681057.3375613373,660629.83866921358,181474.58712060741,48437.010778481817,3762.2306080474605,29088.585248320684,1353.7855530649804,733.73577224481176,242403.25419106512,2079.0180437621857,294.32061969192932,294.32061969192932,294.32061969192932,0]
[615,null,null,"System Generation",null,"F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[616,null,null,"System Overheads",null,"F102D",null,1703445.6008802773,1004098.1000313634,394595.20565435803,108395.04641532156,28931.500078650759,2247.1860542843974,17374.656133270306,808.61816626338407,438.26149077391534,144787.83176292892,1241.8006340586012,175.79815300139143,175.79815300139143,175.79815300139143,0]
[617,null,null,"Customer - System",null,"F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[618,null,null,"Energy",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[619,null,null,"Simple Cycle Combustion Turbine",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[620,null,null,"Cholla",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[621,null,null,"Total General Expense",null,null,null,4555347.9462854983,2685155.4375927006,1055225.0443235715,289869.63353592897,77368.510857132584,6009.4166623318579,46463.241381590989,2162.4037193283643,1171.9972630187272,387191.08595399407,3320.8186778207869,470.11877269332075,470.11877269332075,470.11877269332075,0]
[622]
[623,null,"403GV0","General Vehicles",null,"F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[624]
[625,null,"403MP","Mining Depreciation",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[626]
[627,null,"403EP","Experimental Plant Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[628]
[629]
[630,null,"TOTAL DEPRECIATION EXPENSE",null,null,null,null,62514801.872402221,36235394.712573148,14483311.947678093,4004011.3869266347,1714838.3834459886,109565.55557590506,615642.16682337585,26610.262490515732,14651.256752397709,5240453.1569721876,44608.987668530011,8571.3518318130955,8571.3518318130955,8571.3518318130955,0]
[631]
[632,null,null,null,null,null,null,"AMORTIZATION EXPENSE"]
[633]
[634]
[635,null,"404CLG","Amort of LT Plant - Cap. Lease Gen"]
[636,null,null,"Division",null,"F10",null,374.79795528738759,131.70111054404879,105.97828913386152,33.620513164463397,0.89199639668538599,59.315285832675706,3.1597100856551927,7.8293984652237233E-2,0.16112748622143666,23.770574191470462,0.23873790266821057,3.06092908578001,7.3282470082291118,5.4931404709761127,0]
[637,null,null,"System Overheads",null,"F102D",null,143118.7379210259,84361.515713285597,33152.786207998506,9107.0488143766452,2430.7437673846639,188.80229095470651,1459.7700427418731,67.937838082898381,36.821505427902693,12164.668914301656,104.33261819699736,14.770069424820372,14.770069424820372,14.770069424820372,0]
[638,null,null,"Customer - System",null,"F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[639,null,null,"Total Amort. Cap. Lease General",null,null,null,143493.53587631328,84493.216823829644,33258.764497132368,9140.6693275411089,2431.6357637813494,248.11757678738221,1462.9297528275283,68.016132067550615,36.982632914124132,12188.439488493126,104.57135609966556,17.830998510600381,22.098316433049483,20.263209895796486,0]
[640]
[641,null,"404CLS","Amort of LT Plant - Cap Lease Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[642]
[643,null,"404IP","Amort of LT Plant - Intangible Plant"]
[644,null,null,null,"Situs","F107D",null,6762.1289682262068,3985.9452192980161,1566.4155459379695,430.29333193762847,114.84871291163296,8.9206029865690279,68.971774320848283,3.2099530055423759,1.7397565973863955,574.76093800988724,4.9295475217934577,0.69786189964449696,0.69786189964449696,0.69786189964449696,0]
[645,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[646,null,null,null,"System Overheads","F102D",null,1747933.5091510024,1030321.5521603429,404900.6215150978,111225.93745136863,29687.08741350217,2305.8745190047234,17828.420026812244,829.73638147857935,449.70731386921443,148569.17222655026,1274.2320264493994,180.38937217554482,180.38937217554482,180.38937217554482,0]
[647,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[648,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[649,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[650,null,null,"Total Amort. Intangible Plant",null,null,null,1754695.6381192286,1034307.4973796409,406467.03706103575,111656.23078330627,29801.936126413802,2314.7951219912925,17897.391801133093,832.94633448412173,451.44707046660085,149143.93316456015,1279.1615739711929,181.08723407518931,181.08723407518931,181.08723407518931,0]
[651]
[652,null,"Distribution - Total -  Unbundled",null,null,null,null,"AMORTIZATION EXPENSE (continued)"]
[653]
[654]
[655,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[656,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[657,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[658,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","Sch 25","Cust A","Cust B","Cust C"]
[659,null,"404O","Amort of LT Plant - Other Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[660]
[661,null,"404330","Amort of Other Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[662]
[663,null,"405","Amort of Other Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[664]
[665,null,"406","Amort of Plant Acquisition Adj",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[666]
[667,null,"407","Amort of Prop Losses, Unrec Plant,",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[668]
[669]
[670,null,"TOTAL AMORTIZATION EXPENSE",null,null,null,null,1898189.1739955419,1118800.7142034706,439725.80155816814,120796.90011084737,32233.571890195151,2562.9126987786749,19360.321553960621,900.96246655167238,488.42970338072496,161332.37265305329,1383.7329300708584,198.9182325857897,203.1855505082388,201.35044397098579,0]
[671]
[672]
[673,null,null,null,null,null,null,"TAX OTHER THAN INCOME"]
[674]
[675]
[676,null,"408","Taxes Other Than Income",null,"F101D",null,14042718.350910587,8334010.0556761744,3269715.4018584541,895554.89893317525,170179.84694872552,3309.5897236841065,148179.30340141227,6799.6816167568522,3632.0106851743617,1196679.3346692654,10457.051978298276,1402.4775838038368,1400.5766953223037,1398.1211403382283,0]
[677,null,null,null,"Customer - System","F101D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[678,null,null,"Total Taxes Other Than Income",null,null,null,14042718.350910587,8334010.0556761744,3269715.4018584541,895554.89893317525,170179.84694872552,3309.5897236841065,148179.30340141227,6799.6816167568522,3632.0106851743617,1196679.3346692654,10457.051978298276,1402.4775838038368,1400.5766953223037,1398.1211403382283,0]
[679]
[680]
[681,null,null,null,null,null,null,"DEFERRED  ITC"]
[682]
[683]
[684,null,"41140","Deferred I T C - Federal",null,"F101D",null,-452601.40975877206,-268607.87248490448,-105383.99784220873,-28864.027579620761,-5484.9521806816492,-106.66916028871574,-4775.867459607859,-219.15596458967627,-117.06089343180807,-38569.366725593987,-337.03420869305239,-45.202311669487571,-45.141045411414382,-45.061902070377371,0]
[685]
[686,null,"41141","Deferred I T C - Idaho",null,"F101D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[687]
[688,null,"TOTAL DEFERRED ITC",null,null,null,null,-452601.40975877206,-268607.87248490448,-105383.99784220873,-28864.027579620761,-5484.9521806816492,-106.66916028871574,-4775.867459607859,-219.15596458967627,-117.06089343180807,-38569.366725593987,-337.03420869305239,-45.202311669487571,-45.141045411414382,-45.061902070377371,0]
[689]
[690]
[691,null,null,null,null,null,null,"DEFERRED INCOME TAXES"]
[692]
[693]
[694,null,"41010","Deferred Income Tax - Federal-DR",null,"F101D",null,105588348.98162106,62664103.928141087,24585257.803708978,6733750.6056742081,1279596.202119635,24885.076094094289,1114172.3139656417,51127.362777839939,27309.385700689465,8997929.8915411979,78627.429961372967,10545.343775835094,10531.050839713489,10512.587320747782,0]
[695]
[696,null,41020,"Deferred Income Tax - State-DR",null,"F101D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[697]
[698,null,41120,"Deferred Income Tax - Federal-CR",null,"F101D",null,-43681664.099343732,-25923999.809409659,-10170866.232261237,-2785737.5830074972,-529366.09032039158,-10294.900389228029,-460930.59733235452,-21151.275767515144,-11297.831857798821,-3722423.4956089822,-32527.992128802009,-4362.5851627655757,-4356.6722070211308,-4349.0338904707669,0]
[699]
[700,null,"41111","Deferred Income Tax - State-CR",null,"F101D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[701]
[702,null,"TOTAL DEFERRED INCOME TAXES",null,null,null,null,61906684.882277325,36740104.118731424,14414391.571447741,3948013.0226667109,750230.11179924337,14590.17570486626,653241.71663328714,29976.087010324794,16011.553842890644,5275506.3959322162,46099.437832570955,6182.7586130695181,6174.3786326923582,6163.5534302770147,0]
[703]
[704,null,"SCHMAF","Additions - Flow Through"]
[705,null,null,null,"S","F101D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[706,null,null,null,"SNP","F104D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[707,null,null,null,"SO","F102D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[708,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[709,null,null,null,"TROJP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[710,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[711]
[712]
[713,null,"SCHMAP","Additions - Permanent"]
[714,null,null,null,"S","F101D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[715,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[716,null,null,null,"SNP","F104D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[717,null,null,null,"SO","F102D",null,1325876.9523283844,781539.79676271055,307133.19427754544,84369.288760599069,22518.834256137714,1749.0973562230304,13523.564303920019,629.3879824096681,341.12084906611182,112695.61470754549,966.55557373492672,136.83249949748517,136.83249949748517,136.83249949748517,0]
[718,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[719,null,null,null,"BADDEBT","F80",null,-31381.339612745069,-25439.323701880512,-2838.9689539317869,-835.05874635379223,0,-1297.7302804652677,-217.31682025085206,0,0,-752.94110986285841,0,0,0,0,0]
[720]
[721]
[722,null,"SCHMAT","Additions - Temporary"]
[723,null,null,null,"S","F101D",null,168337.30604573028,99904.075996766143,39195.76456145283,10735.478369306707,2040.0335791656405,39.673758618500592,1776.3017190122014,81.511289817993202,43.538784941301138,14345.212256269346,125.35407427670584,16.812221989181591,16.78943505875413,16.759999054945105,0]
[724,null,null,null,"SGCT","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[725,null,null,null,"CIAC","F104D",null,22188405.339438114,13156185.514742427,5154425.0487990249,1411768.1364048708,269254.15353003901,28377.501277438176,234174.78501499427,10852.016961839441,5991.1866705283683,1894215.2210000029,16501.829410477541,2219.9818754913376,2219.9818754913376,2219.9818754913376,0]
[726,null,null,null,"SNP","F104D",null,9027083.0514483992,5352434.1864600964,2097015.1881655254,574360.70874654513,109542.78005472252,11545.041516287012,95271.165302182038,4415.0112138131735,2437.4414846055702,770638.44182133197,6713.5687450437936,903.1726460824591,903.1726460824591,903.1726460824591,0]
[727,null,null,null,"TROJD","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[728,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[729,null,null,null,",SE","F30",null,12008.920246550671,3684.9024683805915,3235.9408729260476,1094.3526997093818,49.291205489323332,2257.8483826203865,115.34163401796447,3.0980650747599063,8.6266186313664264,739.06022888131974,6.7384752340472014,128.59161811893478,433.68102343737434,251.44695402917813,0]
[730,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[731,null,null,null,"GPS","F102D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[732,null,null,null,"SO","F102D",null,2779548.2757633543,1638408.1424127561,643869.35686955508,176870.49366842164,47208.141614445922,3666.7810931431377,28350.594508128866,1319.4393930905935,715.12055940301764,236253.37252929897,2026.2724030962559,286.85357067163704,286.85357067163704,286.85357067163704,0]
[733,null,null,null,"SNPD","F104D",null,1256666.8507924515,745116.28782383259,291927.02200220525,79957.175420429019,15249.530734773834,1607.1936950012498,13262.768780266224,614.61694842674001,339.3180163506629,107281.14256441113,934.60082779000686,125.73132632165382,125.73132632165382,125.73132632165382,0]
[734,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[735,null,null,null,"TAXDEPR","F151D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[736,null,null,null,"SCHMDEXP","F151D",null,75725272.599807844,43892567.203073472,17543889.007671155,4850129.0044335388,2077213.7183783955,132718.67325868545,745738.12137789442,32233.476243908848,17747.323486197893,6347852.5400786577,54035.646765636877,10382.628346766729,10382.628346766729,10382.628346766729,0]
[737]
[738]
[739,null,"TOTAL SCHEDULE - M ADDITIONS",null,null,null,null,112451817.95625809,65644400.786038563,26077851.554265458,7188449.5797570664,2543076.4833531696,180664.08005755168,1131995.3258201652,50148.558098381218,27623.676469724291,9483267.6640765369,81310.566275290155,14200.604104939419,14505.670723327432,14323.407217915425,0]
[740]
[741,null,"SCHMDF","Deductions - Flow Through"]
[742,null,null,null,"S","F101D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[743,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[744,null,null,null,"DGU","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[745]
[746,null,"SCHMDP","Deductions - Permanent"]
[747,null,null,null,"S","F101D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[748,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[749,null,null,null,"SNP","F104D",null,48127.003047491773,28535.975013759591,11180.029670302594,3062.1474758415234,584.01652886958459,61.551250284399821,507.92882226784479,23.538196882746551,12.994978897294319,4108.5828530289955,35.792729679209721,4.8151758926652857,4.8151758926652857,4.8151758926652857,0]
[750,null,null,null,"IBT","F150D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[751,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[752,null,null,null,"SO","F102D",null,1697825.5637059254,1000785.3622216228,393293.35033038846,108037.42760433345,28836.048773444556,2239.7720992063855,17317.333367395011,805.95035923044566,436.81557088720837,144310.14524539001,1237.7036639393696,175.21815669593872,175.21815669593872,175.21815669593872,0]
[753]
[754]
[755,null,"SCHMDT","Deductions - Temporary"]
[756,null,null,null,"S","F101D",null,4776062.5345367603,2834476.3595423503,1112061.4142632391,304586.76828323916,57879.790139941346,1125.6230516757855,50397.195306801099,2312.6366138693434,1235.2814978571173,407002.06280201045,3556.5431796910857,476.99601146659739,476.34950115199058,475.51434346614428,0]
[757,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[758,null,null,null,"SNP","F104D",null,14091423.02831628,8355236.5612200052,3273474.7143489928,896586.38030282781,170998.05603330844,18021.997023653312,148719.83397320015,6891.9040994775532,3804.8856835136085,1202979.1045120051,10479.989679602575,1409.867146565098,1409.867146565098,1409.867146565098,0]
[759,null,null,null,"CN","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[760,null,null,null,"TROJD","F10",null,7265.8203840733959,2553.15323922274,2054.4915002740604,651.7661220591682,17.292211737353608,1149.884109052123,61.254032003755583,1.5178045173708503,3.1236119549385815,460.81554092012692,4.6281648423816444,59.339066907689585,142.06514667639581,106.48983390529149,0]
[761,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[762,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[763,null,null,null,"SG","F10",null,211321.27372158453,74256.665592999692,59753.439768446922,18956.15908480595,502.93181177598257,33443.570266304203,1781.5304231838791,44.144276477608969,90.848055971283131,13402.495783049966,134.60691811613961,1725.8350107126209,4131.8648356497042,3097.1818940905509,0]
[764,null,null,null,"GPS","F102D",null,7517520.4956832174,4431211.6822290402,1741398.4599637683,478361.02464124659,127678.36243184128,9917.1157634659103,76676.551056171695,3568.5340552850471,1934.1032890390175,638966.98094784096,5480.2229746954254,775.81944360787213,775.81944360787213,775.81944360787213,0]
[765,null,null,null,"SO","F102D",null,1341277.8205035208,790617.85740961169,310700.73335345322,85349.289425027382,22780.404228545398,1769.4141871034262,13680.648738291473,636.69870708218332,345.08317544868595,114004.6428967594,977.78270529407621,138.42189230134565,138.42189230134565,138.42189230134565,0]
[766,null,null,null,"TAXDEPR","F151D",null,257238258.26889634,149102765.17509365,59596476.799049728,16475856.667739559,7056281.4846740104,450844.46944479703,2533267.5457209931,109496.90905379454,60287.542398834594,21563613.772474781,183558.74044699082,35269.720933065626,35269.720933065626,35269.720933065626,0]
[767,null,null,null,"SNPD","F104D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[768]
[769]
[770,null,"TOTAL SCHEDULE - M DEDUCTIONS",null,null,null,null,286929081.80879521,166620438.79156226,66500393.432248592,18371447.630678941,7465558.386833474,518573.39719554258,2842409.8214403079,123781.83316661684,68150.678262403744,24088848.603055786,205466.01046285109,40036.032837215454,42524.142231606638,41453.048819590535,0]
[771]
[772,null,"TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,null,-174477263.85253713,-100976038.0055237,-40422541.877983138,-11182998.050921874,-4922481.9034803044,-337909.3171379909,-1710414.4956201427,-73633.275068235613,-40527.001792679454,-14605580.938979249,-124155.44418756093,-25835.428732276036,-28018.471508279206,-27129.64160167511,0]
[773]
[774]
[775]
[776,null,null,null,null,null,null,"INCOME TAXES"]
[777]
[778,null,null,"State Income Taxes Before Credits",null,"F150D",null,-3814565.0677295146,-2510115.9698782931,-666305.0865737315,-276539.31517086166,-129923.21284804386,-22549.080313690705,-42509.304397759275,-1605.4134082172809,2139.6274759021039,-159914.64503352394,-3025.7269260718704,-1166.139993097697,-1644.9515640341597,-1405.8490911451831,0]
[779,null,null,"Renewable Energy Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[780,null,"40911","State Income Taxes",null,"",null,-3814565.0677295178,-2510115.9698782931,-666305.0865737315,-276539.31517086166,-129923.21284804386,-22549.080313690705,-42509.304397759275,-1605.4134082172809,2139.6274759021039,-159914.64503352394,-3025.7269260718704,-1166.139993097697,-1644.9515640341597,-1405.8490911451831,0]
[781]
[782,null,"Calculation of Taxable Income"]
[783]
[784,null,null,"Operating Revenues",null,null,null,311955018.29743868,173650878.96004078,77173179.27471976,19350505.019903321,7747896.3340710877,724014.92587436328,2732700.6857233327,146250.74704188132,135744.42840833776,29837419.935473319,205802.95018030884,61113.611417660286,107215.54625656696,82295.878479104329,0]
[785,null,null,"Operating Deductions"]
[786,null,null,"   O & M Expenses",null,null,null,109580169.40527683,62341838.806674808,25494585.94917142,7094055.3256981447,3348316.5090858145,764352.66418180102,821338.31670531677,57560.291998318091,21581.588678520297,9348479.6869064942,66849.61976775169,47249.021494194531,101592.3178816814,72369.307032580939,0]
[787,null,null,"   Depreciation Expense",null,null,null,62514801.872402221,36235394.712573148,14483311.947678093,4004011.3869266347,1714838.3834459886,109565.55557590506,615642.16682337585,26610.262490515732,14651.256752397709,5240453.1569721876,44608.987668530011,8571.3518318130955,8571.3518318130955,8571.3518318130955,0]
[788,null,null,"   Amortization Expense",null,null,null,1898189.1739955419,1118800.7142034706,439725.80155816814,120796.90011084737,32233.571890195151,2562.9126987786749,19360.321553960621,900.96246655167238,488.42970338072496,161332.37265305329,1383.7329300708584,198.9182325857897,203.1855505082388,201.35044397098579,0]
[789,null,null,"   Taxes Other Than Income",null,null,null,14042718.350910587,8334010.0556761744,3269715.4018584541,895554.89893317525,170179.84694872552,3309.5897236841065,148179.30340141227,6799.6816167568522,3632.0106851743617,1196679.3346692654,10457.051978298276,1402.4775838038368,1400.5766953223037,1398.1211403382283,0]
[790,null,null,"   Interest & Dividends (AFUDC-Equity)",null,"F104D",null,-8908564.4665030725,-5282160.8853087947,-2069483.0084687453,-566819.79901292827,-108104.56848526324,-11393.464093563973,-94020.328943044398,-4357.0455477617315,-2405.4397722034519,-760520.55799234903,-6625.4248049624957,-891.31469115228435,-891.31469115228435,-891.31469115228435,0]
[791,null,null,"   Misc Revenue & Expense",null,null,null,-1178243.7782849921,-694517.24113665137,-272934.66005787102,-74974.973647392544,-20011.416828636276,-1554.3396194989391,-12017.74830865627,-559.30716127107678,-303.13787214538922,-100147.23209117322,-858.93196131053833,-121.59653346185161,-121.59653346185161,-121.59653346185161,0]
[792,null,null,"    Total Operating Deductions",null,null,null,177949070.5577971,102053366.16268216,41344921.431739517,11472623.739008483,5137452.3260568241,866842.91846710595,1498482.0312323649,86954.845863109527,37644.708175124259,15086276.761117481,115815.03557837779,56408.85791778312,110754.52073471091,81527.219224089116,0]
[793,null,null,"Other Deductions"]
[794,null,null,"   Interest Deductions",null,"F101D",null,42550120.349967621,25252456.255655587,9907396.8716461807,2713574.9487661519,515653.22239321232,10028.21800827781,448990.50422780955,20603.366378540613,11005.169220424925,3625996.6509400676,31685.376653132567,4249.5753662335219,4243.8155815793025,4236.3751304154011,0]
[795,null,null,"   Interest on PCRBS",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[796,null,null,"   Schedule M Adjustments",null,null,null,-174477263.85253713,-100976038.0055237,-40422541.877983138,-11182998.050921874,-4922481.9034803044,-337909.3171379909,-1710414.4956201427,-73633.275068235613,-40527.001792679454,-14605580.938979249,-124155.44418756093,-25835.428732276036,-28018.471508279206,-27129.64160167511,0]
[797]
[798,null,null,"    Income Before State Taxes",null,null,null,-83021436.462863177,-54630981.463820666,-14501680.906649075,-6018691.7187931873,-2827691.1178592532,-490765.52773901139,-925186.34535698453,-34940.740268004432,46567.549220109126,-3480434.4155634791,-65852.906238762458,-25380.250598632392,-35801.261568002461,-30597.357477075297,0]
[799]
[800,null,null,"State Income Taxes",null,null,null,-3814565.0677295178,-2510115.9698782931,-666305.0865737315,-276539.31517086166,-129923.21284804386,-22549.080313690705,-42509.304397759275,-1605.4134082172809,2139.6274759021039,-159914.64503352394,-3025.7269260718704,-1166.139993097697,-1644.9515640341597,-1405.8490911451831,0]
[801]
[802,null,null,"Adjustments to Calculated Tax:",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[803,null,null,null,"Renewable Energy Credits"]
[804]
[805,null,null,0.35]
[806]
[807,null,"40910","Federal Income Tax",null,"",null,-27722404.988296781,-18242302.92287983,-4842381.5370263699,-2009753.3412678137,-944218.76675392315,-163875.75659886224,-308936.96433572884,-11667.364400925502,15549.772610472457,-1162181.9196854841,-21989.512759441706,-8474.9387119371422,-11954.708501388906,-10217.027935075539,0]
[808]
[809]
[810,null,"TOTAL OPERATING EXPENSES",null,null,null,null,216774748.44079241,123054604.40147938,52214725.390213691,13672299.876669828,4916160.0745586818,706295.05219269451,1889521.9406156004,107796.04464746358,73634.040983161103,19761637.783597447,143187.62432170464,53796.650205300597,104175.41294772108,76914.148417227305,0]
[811]
[812]
[813,null,"Distribution - Total -  Unbundled",null,null,null,null,"STEAM PRODUCTION PLANT"]
[814]
[815,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[816,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[817,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[818,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","Sch 25","Cust A","Cust B","Cust C"]
[819,null,"310","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[820,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[821,null,null,null,"Total 310",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[822]
[823,null,"311","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[824,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[825,null,null,null,"Total 311",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[826]
[827,null,"312","Boiler Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[828,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[829,null,null,null,"Total 312",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[830]
[831,null,"314","Turbogenerator Units",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[832,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[833,null,null,null,"Total 314",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[834]
[835,null,"315","Accessory Electric Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[836,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[837,null,null,null,"Total 316",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[838]
[839,null,"316","Misc Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[840,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[841,null,null,null,"Total 316",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[842]
[843,null,"S00","Unclassified Steam Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[844]
[845]
[846]
[847,null,"Total Steam Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[848]
[849]
[850,null,null,null,null,null,null,"NUCLEAR PRODUCTION"]
[851]
[852]
[853,null,"320","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[854]
[855,null,"321","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[856]
[857,null,"322","Reactor Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[858]
[859,null,"323","Turbogenerator Units",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[860]
[861,null,"324","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[862]
[863,null,"325","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[864]
[865,null,"N00","Unclassified Nuclear Plt - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[866]
[867,null,"Total Nuclear Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[868]
[869]
[870,null,null,null,null,null,null,"HYDRAULIC PRODUCTION PLANT"]
[871]
[872]
[873,null,"330","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[874]
[875,null,"331","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[876]
[877,null,"332","Reservoirs, Dams & Waterways",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[878]
[879,null,"333","Water Wheel, Turbines, & Generators",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[880]
[881,null,"334","Accessory Electric Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[882]
[883,null,"335","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[884]
[885,null,"336","Roads, Railroads & Bridges",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[886]
[887,null,"H00","Unclassified Hydro Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[888]
[889,null,"Total Hydraulic Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[890]
[891,null,"Distribution - Total -  Unbundled"]
[892,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[893,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[894,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[895,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","Sch 25","Cust A","Cust B","Cust C"]
[896,null,"340","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[897]
[898,null,"341","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[899,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[900,null,null,null,"Total 341",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[901]
[902,null,"342","Fuel Holders, Producers & Access",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[903,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[904,null,null,null,"Total 342",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[905]
[906,null,"343","Prime Movers",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[907,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[908,null,null,null,"Total 343",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[909]
[910,null,"344","Generators",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[911,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[912,null,null,null,"Total 344",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[913]
[914,null,"345","Accessory Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[915,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[916,null,null,null,"Total 345",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[917]
[918,null,"346","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[919]
[920,null,"O00","Unclassified Other Prod - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[921]
[922,null,"Total Other Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[923]
[924,null,"Experimental Plant"]
[925,null,"103","Experimental Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[926]
[927,null,"TOTAL PRODUCTION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[928]
[929,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[930,null,"350","Land and Land Rights"]
[931,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[932,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[933,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[934,null,"352","Structures and Improvements"]
[935,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[936,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[937,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[938,null,"353","Station Equipment"]
[939,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[940,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[941,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[942,null,"354","Towers and Fixtures"]
[943,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[944,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[945,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[946,null,"355","Poles and Fixtures"]
[947,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[948,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[949,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[950,null,"356","Overhead Conductors"]
[951,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[952,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[953,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[954,null,"357","Underground Conduit"]
[955,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[956,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[957,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[958,null,"358","Underground Conductors "]
[959,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[960,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[961,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[962,null,"359","Roads and Trails"]
[963,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[964,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[965,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[966]
[967,null,"T00","Unclassified Trans Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[968,null,"TS0","Unclassified Trans Sub - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[969]
[970,null,"TOTAL TRANSMISSION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[971,null,"Distribution - Total -  Unbundled",null,null,null,null,"DISTRIBUTION PLANT"]
[972,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[973,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[974,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[975,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","Sch 25","Cust A","Cust B","Cust C"]
[976]
[977,null,"360","Land and Land Rights"]
[978,null,null,null,"Demand Primary","F20",null,31295185.634999901,15546759.681357333,10100642.22606219,2925390.7864459488,22472.128841464499,0,294033.72301756387,5528.0432510303535,4304.8214543913718,2369158.3778778249,26895.846692155021,0,0,0,0]
[979,null,null,null,"Assigned","A",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[980,null,null,null,null,null,null,31295185.634999901,15546759.681357333,10100642.22606219,2925390.7864459488,22472.128841464499,0,294033.72301756387,5528.0432510303535,4304.8214543913718,2369158.3778778249,26895.846692155021,0,0,0,0]
[981,null,"361","Structures and Improvements"]
[982,null,null,null,"Demand Primary","F20",null,37959194.704999998,18857292.768907029,12251476.932472285,3548324.6447569821,27257.352746774966,0,356645.37900606648,6705.1869431584864,5221.4918186889317,2873647.8895421191,32623.058806896443,0,0,0,0]
[983,null,null,null,"Assigned","A",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[984,null,null,null,null,null,null,37959194.704999998,18857292.768907029,12251476.932472285,3548324.6447569821,27257.352746774966,0,356645.37900606648,6705.1869431584864,5221.4918186889317,2873647.8895421191,32623.058806896443,0,0,0,0]
[985,null,"362","Station Equipment"]
[986,null,null,null,"Demand Primary","F20",null,402049925.71499896,199729557.37984636,129763168.81534608,37582558.61126928,288699.92454252194,0,3777457.5896653417,71018.891031609688,55304.134193048078,30436628.845798183,345531.52330655477,0,0,0,0]
[987,null,null,null,"Assigned","A",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[988,null,null,null,null,null,null,402049925.71499896,199729557.37984636,129763168.81534608,37582558.61126928,288699.92454252194,0,3777457.5896653417,71018.891031609688,55304.134193048078,30436628.845798183,345531.52330655477,0,0,0,0]
[989,null,"364","Poles, Towers & Fixtures"]
[990,null,null,null,"Demand Primary","F20",1,310759986.95741057,154378724.32382575,100298987.93513153,29049017.738516282,223147.3731176281,0,2919743.5348581634,54893.256382187283,42746.711095540311,23525651.363638416,267074.72084508167,0,0,0,0]
[991,null,null,null,"Demand Secondary","F22",1,1778169.8715884418,1583855.9632071161,0,0,0,0,0,0,0,194313.9083813258,0,0,0,0,0]
[992,null,null,null,"Assigned","A",1,4019781,0,0,0,4019781,0,0,0,0,0,0,0,0,0,0]
[993,null,null,null,null,null,null,316557937.82899904,155962580.28703287,100298987.93513153,29049017.738516282,4242928.3731176285,0,2919743.5348581634,54893.256382187283,42746.711095540311,23719965.27201974,267074.72084508167,0,0,0,0]
[994,null,"365","Overhead Conductors"]
[995,null,null,null,"Demand Primary","F20",1,85587343.259539634,42517909.078442357,27623646.123286143,8000477.4001988377,61457.689606289146,0,804135.35408590082,15118.316944903394,11773.00035172091,6479270.4439774817,73555.852646005005,0,0,0,0]
[996,null,null,null,"Demand Secondary","F22",1,112508543.88545936,100213894.62951051,0,0,0,0,0,0,0,12294649.255948866,0,0,0,0,0]
[997,null,null,null,"Assigned","A",1,1702320,0,0,0,1702320,0,0,0,0,0,0,0,0,0,0]
[998,null,null,null,null,null,null,199798207.144999,142731803.70795286,27623646.123286143,8000477.4001988377,1763777.6896062891,0,804135.35408590082,15118.316944903394,11773.00035172091,18773919.699926347,73555.852646005005,0,0,0,0]
[999,null,"366","Underground Conduit"]
[1000,null,null,null,"Demand Primary","F20",1,117921644.31365611,58580878.437882915,38059666.870584615,11023001.934582612,84675.975887172201,0,1107932.0795950075,20829.91159092099,16220.757732486822,8927093.6052981876,101344.74050218998,0,0,0,0]
[1001,null,null,null,"Demand Secondary","F22",1,41903145.121343888,37324075.352984451,0,0,0,0,0,0,0,4579069.7683594376,0,0,0,0,0]
[1002,null,null,null,"Assigned","A",1,25971,0,0,0,25971,0,0,0,0,0,0,0,0,0,0]
[1003,null,null,null,null,null,null,159850760.435,95904953.790867358,38059666.870584615,11023001.934582612,110646.9758871722,0,1107932.0795950075,20829.91159092099,16220.757732486822,13506163.373657625,101344.74050218998,0,0,0,0]
[1004,null,"367","Underground Conductors "]
[1005,null,null,null,"Demand Primary","F20",1,298953778.46990138,148513659.7019361,96488488.474624678,27945404.744011693,214669.69091580788,0,2808818.3760560532,52807.78445334718,41122.703486676444,22631878.817426942,256928.17699008889,0,0,0,0]
[1006,null,null,null,"Demand Secondary","F22",1,147978857.55009764,131808102.08527997,0,0,0,0,0,0,0,16170755.464817675,0,0,0,0,0]
[1007,null,null,null,"Assigned","A",1,1286359,0,0,0,1286359,0,0,0,0,0,0,0,0,0,0]
[1008,null,null,null,null,null,null,448218995.01999903,280321761.78721607,96488488.474624678,27945404.744011693,1501028.6909158078,0,2808818.3760560532,52807.78445334718,41122.703486676444,38802634.282244615,256928.17699008889,0,0,0,0]
[1009,null,"368","Line Transformers"]
[1010,null,null,null,"Demand Secondary","F21",null,399123260.37,234416854.11116138,97169087.453823477,25676549.200910304,1525174.5148188502,0,10708182.392420283,42145.175827940075,257059.23147528642,28759215.592155673,568992.69740681048,0,0,0,0]
[1011,null,null,null,"Assigned","A",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1012,null,null,null,null,null,null,399123260.37,234416854.11116138,97169087.453823477,25676549.200910304,1525174.5148188502,0,10708182.392420283,42145.175827940075,257059.23147528642,28759215.592155673,568992.69740681048,0,0,0,0]
[1013,null,"369","Services"]
[1014,null,null,null,"Customer","F70",null,210397760.31,165244904.07883331,16471984.883458426,611539.20618752693,0,0,0,671768.19328775106,131117.90185227746,27266446.046380743,0,0,0,0,0]
[1015,null,null,null,"Assigned","A",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1016,null,null,null,null,null,null,210397760.31,165244904.07883331,16471984.883458426,611539.20618752693,0,0,0,671768.19328775106,131117.90185227746,27266446.046380743,0,0,0,0,0]
[1017,null,"370","Meters"]
[1018,null,null,null,"Customer","F60",null,76491399.938499898,52592528.018320851,8212540.3042975739,997369.77178982878,0,3054978.2995373392,843346.53880193003,158476.03814365985,30931.868794742852,9869010.9960480556,15242.03196740758,238992.02359949632,238992.02359949632,238992.02359949632,0]
[1019,null,null,null,"Assigned","A",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1020,null,null,null,null,null,null,76491399.938499898,52592528.018320851,8212540.3042975739,997369.77178982878,0,3054978.2995373392,843346.53880193003,158476.03814365985,30931.868794742852,9869010.9960480556,15242.03196740758,238992.02359949632,238992.02359949632,238992.02359949632,0]
[1021,null,"371","Install on Customers' Premises"]
[1022,null,null,null,"Demand Primary","F20",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1023,null,null,null,"Demand Secondary","F22",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1024,null,null,null,"Assigned","A",1,4471624.9800000004,0,0,0,4471624.9800000004,0,0,0,0,0,0,0,0,0,0]
[1025,null,null,null,null,null,null,4471624.9800000004,0,0,0,4471624.9800000004,0,0,0,0,0,0,0,0,0,0]
[1026,null,"372","Leased Property"]
[1027,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1028,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1029,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1030,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1031]
[1032,null,"373","Street Lights",null,"A",1,25377847.814999901,0,0,0,25377847.814999901,0,0,0,0,0,0,0,0,0,0]
[1033]
[1034]
[1035,null,"D00","Unclassified Dist Plant - Acct 300",null,"F22",1,4188266.9350000001,3730583.7122170595,0,0,0,0,0,0,0,457683.22278294095,0,0,0,0,0]
[1036,null,"DS0","Unclassified Dist Sub  - Acct 300",null,"F20",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1037,null,"TOTAL DISTRIBUTION PLANT",null,null,null,null,2315780366.8324957,1365039579.3237126,536439690.01908702,147359634.03866926,39331458.445476413,3054978.2995373392,23620294.967506312,1099290.7978565085,595802.62225485954,196834473.59843385,1688188.6491631896,238992.02359949632,238992.02359949632,238992.02359949632,0]
[1038]
[1039,null,"Distribution - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1040]
[1041,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1042,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1043,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1044,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","Sch 25","Cust A","Cust B","Cust C"]
[1045,null,"389","Land and Land Rights"]
[1046,null,null,null,"Situs","F107D",null,3002616.5023309048,1769895.98232857,695542.06816241308,191064.95386138468,50996.755944805838,3961.0527785069153,30625.826384548513,1425.3289032842069,772.51142264471343,255213.51122890128,2188.8876724343349,309.87454780387213,309.87454780387213,309.87454780387213,0]
[1047,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1048,null,null,null,"System Overheads","F102D",null,686648.6902379375,404745.91316602571,159058.95732550457,43693.392152293374,11662.11390921931,905.82720111400158,7003.619529193933,325.94912598349475,176.66057458255466,58363.105338397814,500.56237690968538,70.86317957102635,70.86317957102635,70.86317957102635,0]
[1049,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1050,null,null,"Total Land & Land Rights",null,null,null,3689265.1925688423,2174641.8954945956,854601.02548791771,234758.34601367806,62658.86985402515,4866.8799796209169,37629.445913742442,1751.2780292677016,949.17199722726809,313576.61656729912,2689.4500493440205,380.7377273748985,380.7377273748985,380.7377273748985,0]
[1051]
[1052,null,"390","Structures and Improvements"]
[1053,null,null,null,"Situs","F107D",null,27669872.324592017,16310040.200212963,6409596.4994185865,1760711.9906736428,469948.03527714987,36502.105602621537,282224.75472233625,13134.767208469304,7118.888615071126,2351857.2104471461,20171.154851814874,2855.5725207390819,2855.5725207390819,2855.5725207390819,0]
[1054,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1055,null,null,null,"System Overheads","F102D",null,12641814.425604805,7451733.0281279748,2928417.1801775997,804434.29524793115,214709.91199229928,16677.086173688189,128942.87814767555,6001.0139412682138,3252.4786429279966,1074516.7907250831,9215.7995308184545,1304.6542991799756,1304.6542991799756,1304.6542991799756,0]
[1056,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1057,null,null,"Total Structures and Improvements",null,null,null,40311686.750196822,23761773.228340939,9338013.6795961857,2565146.2859215741,684657.94726944913,53179.19177630973,411167.63287001179,19135.781149737519,10371.367257999122,3426374.0011722292,29386.954382633328,4160.2268199190576,4160.2268199190576,4160.2268199190576,0]
[1058]
[1059,null,"391","Office Furniture & Equipment"]
[1060,null,null,null,"Situs","F107D",null,2229869.6450699931,1314399.398944912,516538.87316630885,141892.89258933387,37872.341669370173,2941.6448442403589,22744.030267293292,1058.5093544936799,573.6995618614776,189532.3166509193,1625.5602983065626,230.12590765129124,230.12590765129124,230.12590765129124,0]
[1061,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1062,null,null,null,"System Overheads","F102D",null,6597503.7920989841,3888906.7071898212,1528280.8939148949,419817.76782321272,112052.70152529261,8703.4293945353074,67292.644782099611,3131.8061554334026,1697.4019280789923,560768.28553379199,4809.536851660434,680.87233338788212,680.87233338788212,680.87233338788212,0]
[1063,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1064,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1065,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1066,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1067,null,null,"Total Office Furniture & Equipment",null,null,null,8827373.4371689782,5203306.1061347332,2044819.7670812039,561710.6604125466,149925.04319466278,11645.074238775665,90036.675049392899,4190.3155099270825,2271.1014899404699,750300.60218471126,6435.0971499669968,910.99824103917331,910.99824103917331,910.99824103917331,0]
[1068]
[1069,null,"392","Transportation Equipment"]
[1070,null,null,null,"Situs","F107D",null,23452101.743532807,13823870.154852422,5432569.672746866,1492323.3566797927,398312.97406087938,30938.021122888626,239204.70556018053,11132.609985947322,6033.7430597084285,1993359.2008896621,17096.427851923341,2420.2922408459949,2420.2922408459949,2420.2922408459949,0]
[1071,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1072,null,null,null,"System Overheads","F102D",null,950170.50450725702,560079.1700002359,220102.55298965517,60462.028188813463,16137.796247604032,1253.4652740408505,9691.4663874551534,451.04177708708215,244.45931327631578,80761.679199853141,692.66804549035953,98.059027915218962,98.059027915218962,98.059027915218962,0]
[1073,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1074,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1075,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1076,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1077,null,null,"Total Transportation Equipment",null,null,null,24402272.248040065,14383949.324852658,5652672.2257365212,1552785.3848686062,414450.77030848339,32191.486396929475,248896.17194763568,11583.651763034404,6278.2023729847442,2074120.8800895154,17789.095897413699,2518.3512687612138,2518.3512687612138,2518.3512687612138,0]
[1078]
[1079,null,"393","Stores Equipment"]
[1080,null,null,null,"Situs","F107D",null,2731308.1709676632,1609972.9534371665,632694.76223453612,173800.83978824678,46388.826577341461,3603.1427294066762,27858.559287147975,1296.540026618258,702.70937337399266,232153.1064722114,1991.1056841288957,281.87511916177164,281.87511916177164,281.87511916177164,0]
[1081,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1082,null,null,null,"System Overheads","F102D",null,49771.73748409174,29338.011743498428,11529.390183144587,3167.1159865459649,845.32844852307676,65.658894134310444,507.65743472795072,23.626425801523098,12.805243593874581,4230.4503000690884,36.283269118781391,5.1365183113871602,5.1365183113871602,5.1365183113871602,0]
[1083,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1084,null,null,"Total Stores Equipment",null,null,null,2781079.9084517551,1639310.965180665,644224.15241768071,176967.95577479276,47234.155025864537,3668.8016235409864,28366.216721875924,1320.1664524197811,715.51461696786725,236383.55677228048,2027.3889532476771,287.01163747315877,287.01163747315877,287.01163747315877,0]
[1085]
[1086,null,"394","Tools, Shop & Garage Equipment"]
[1087,null,null,null,"Situs","F107D",null,9198757.8227192331,5422219.0879872926,2130849.2228602972,585342.89597606717,156232.67484090052,12135.004654843102,93824.689171397782,4366.6100512187522,2366.6510480697693,781867.17519804486,6705.8339232560575,949.32566928199651,949.32566928199651,949.32566928199651,0]
[1088,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1089,null,null,null,"System Overheads","F102D",null,486227.17167668196,286607.20307821163,112632.25001335502,30940.005841717913,8258.133660585705,641.43106116294416,4959.3775734131514,230.80990889609475,125.09624316954279,41327.86975698443,354.4564086887213,50.179376832274173,50.179376832274173,50.179376832274173,0]
[1090,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1091,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1092,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1093,null,null,"Total Tools, Shop & Garage Equipment",null,null,null,9684984.9943959154,5708826.2910655038,2243481.4728736524,616282.90181778511,164490.80850148623,12776.435716006046,98784.066744810931,4597.4199601148466,2491.7472912393123,823195.04495502927,7060.2903319447787,999.50504611427073,999.50504611427073,999.50504611427073,0]
[1094]
[1095,null,"395","Laboratory Equipment"]
[1096,null,null,null,"Situs","F107D",null,5420217.6487115612,3194953.9451188212,1255568.0655017521,344903.73118438519,92057.549268944422,7150.3530873404434,55284.664074497276,2572.9535792541078,1394.5104356815732,460702.44957312505,3951.3029998888105,559.37462929055812,559.37462929055812,559.37462929055812,0]
[1097,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1098,null,null,null,"System Overheads","F102D",null,627999.55840283143,370175.11042733712,145473.16026455708,39961.382533553908,10666.010857015399,828.45724513323512,6405.4152204545053,298.10863996331568,161.57136014719683,53378.102806591109,457.80754572389048,64.810500784912648,64.810500784912648,64.810500784912648,0]
[1099,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1100,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1101,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1102,null,null,"Total Laboratory Equipment",null,null,null,6048217.2071143929,3565129.0555461585,1401041.2257663091,384865.11371793912,102723.56012595982,7978.8103324736785,61690.079294951778,2871.0622192174233,1556.0817958287701,514080.55237971619,4409.1105456127007,624.18513007547074,624.18513007547074,624.18513007547074,0]
[1103]
[1104,null,"396","Power Operated Equipment"]
[1105,null,null,null,"Situs","F107D",null,26403258.911107875,15563433.369154522,6116191.4267117949,1680113.8079820832,448435.73922678013,34831.188728328489,269305.66150227556,12533.511368396174,6793.0150547173707,2244198.8210477773,19247.802007932492,2724.8561077569279,2724.8561077569279,2724.8561077569279,0]
[1106,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1107,null,null,null,"System Overheads","F102D",null,156270.6716675309,92113.93920117378,36199.37014280264,9943.943440284831,2654.1175998245071,206.15232672147565,1593.9159915264966,74.18100343166013,40.205227272218963,13282.544336717325,113.92029135607378,16.127368806636529,16.127368806636529,16.127368806636529,0]
[1108,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1109,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1110,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1111,null,null,"Total Power Operated Equipment",null,null,null,26559529.582775407,15655547.308355696,6152390.7968545975,1690057.751422368,451089.85682660463,35037.341055049961,270899.57749380206,12607.692371827834,6833.2202819895901,2257481.3653844944,19361.722299288565,2740.9834765635646,2740.9834765635646,2740.9834765635646,0]
[1112]
[1113,null,"397","Communication Equipment"]
[1114,null,null,null,"Situs","F107D",null,24850415.940363448,14648108.17428725,5756482.6158914324,1581302.0315434542,422062.09013167047,32782.67771832196,253467.10896399195,11796.383611073328,6393.5005207959093,2112211.7668758063,18115.789700250119,2564.6003731347041,2564.6003731347041,2564.6003731347041,0]
[1115,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1116,null,null,null,"System Overheads","F102D",null,6178408.3888099566,3641870.4073767071,1431199.4040427376,393149.54568069952,104934.74091243072,8150.5585865687262,63017.991975213248,2932.8634029781069,1589.5773071301173,525146.41729645501,4504.0190603870178,637.62105621677006,637.62105621677006,637.62105621677006,0]
[1117,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1118,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1119,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1120,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1121,null,null,"Total Communication Equipment",null,null,null,31028824.329173405,18289978.581663959,7187682.0199341699,1974451.5772241536,526996.83104410116,40933.236304890685,316485.10093920521,14729.247014051434,7983.0778279260267,2637358.1841722615,22619.808760637137,3202.2214293514744,3202.2214293514744,3202.2214293514744,0]
[1122]
[1123,null,"Distribution - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1124]
[1125,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1126,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1127,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1128,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","Sch 25","Cust A","Cust B","Cust C"]
[1129,null,"398","Misc. Equipment"]
[1130,null,null,null,"Situs","F107D",null,275485.12581503636,162385.04550708004,63814.840825868589,17529.895280495246,4678.868485771507,363.42007785539022,2809.8692018069137,130.7715826993695,70.876652511442899,23415.419916600054,200.82684397672716,28.430480123704932,28.430480123704932,28.430480123704932,0]
[1131,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1132,null,null,null,"System Overheads","F102D",null,409850.77508075535,241587.04237006718,94940.014989040545,26079.960384573707,6960.9488705458998,540.6752910824863,4180.3602529499967,194.5543679329503,105.44616839476097,34836.102215200175,298.77851814092753,42.297217608917016,42.297217608917016,42.297217608917016,0]
[1133,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1134,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1135,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1136,null,null,"Total Misc. Equipment",null,null,null,685335.90089579171,403972.08787714725,158754.85581490913,43609.855665068957,11639.817356317406,904.09536893787651,6990.2294547569109,325.3259506323198,176.32282090620387,58251.52213180023,499.60536211765469,70.727697732621948,70.727697732621948,70.727697732621948,0]
[1137]
[1138,null,"399","Coal Mine",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1139,null,"399L","WIDCO Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1140,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1141]
[1142,null,"390L","General Capital Lease"]
[1143,null,null,null,"Situs","F107D",null,8753288.001736436,5159636.3552959803,2027658.2224945207,556996.39527354843,148666.76833109462,11547.340705492561,89281.024875146759,4155.1474781946172,2252.0408323177544,744003.55955772812,6381.0893550323681,903.35251246021892,903.35251246021892,903.35251246021892,0]
[1144,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1145,null,null,null,"System Overheads","F102D",null,1553353.0990813556,915625.89064154134,359826.97966350929,98844.237343004541,26382.313168686389,2049.1839714935554,15843.755700881446,737.36991301020737,399.64577944248833,132030.4135699973,1132.3841878832577,160.30838063532752,160.30838063532752,160.30838063532752,0]
[1146,null,null,"Remove Capital Lease"]
[1147,null,null,null,"Situs","F107D",null,-8753288.001736436,-5159636.3552959803,-2027658.2224945207,-556996.39527354843,-148666.76833109462,-11547.340705492561,-89281.024875146759,-4155.1474781946172,-2252.0408323177544,-744003.55955772812,-6381.0893550323681,-903.35251246021892,-903.35251246021892,-903.35251246021892,0]
[1148,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1149,null,null,null,"System Overheads","F102D",null,-1553353.0990813556,-915625.89064154134,-359826.97966350929,-98844.237343004541,-26382.313168686389,-2049.1839714935554,-15843.755700881446,-737.36991301020737,-399.64577944248833,-132030.4135699973,-1132.3841878832577,-160.30838063532752,-160.30838063532752,-160.30838063532752,0]
[1150]
[1151,null,"392L","General Vehicles Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1152,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1153]
[1154,null,"G00","Unclassified Gen Plant - Acct 300",null,"F102D",null,329128.56042851636,194005.23387512501,76241.091539348199,20943.378271557962,5589.9542474400832,434.18651624651648,3357.0168358347591,156.23588617158271,84.678004084858429,27974.953007641274,239.93255482635846,33.966563413260765,33.966563413260765,33.966563413260765,0]
[1155,null,"GV0","Unclassified Gen Veh - Acct 300",null,"F102D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1156]
[1157,null,"TOTAL GENERAL PLANT",null,null,null,null,154347698.11120993,90980440.078387201,35753922.313102499,9821579.2111100685,2621457.6137543945,203615.53930878156,1574302.2132660204,73268.176306401918,39710.48575709424,13119097.278816979,112518.45628703291,15928.915037818166,15928.915037818166,15928.915037818166,0]
[1158]
[1159]
[1160]
[1161,null,null,null,null,null,null,"INTANGIBLE PLANT"]
[1162]
[1163,null,"301","Organization"]
[1164,null,null,null,"Situs","F107D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1165,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1166,null,null,null,"System Overheads","F102D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1167,null,null,"Total Organization",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1168]
[1169,null,"302","Franchise & Consent"]
[1170,null,null,null,"Situs","F107D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1171,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1172,null,null,"Total Franchise & Consent",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1173]
[1174,null,"303","Miscellaneous Intangible Plant"]
[1175,null,null,null,"Situs","F107D",null,1431781.4499598723,843965.33286530245,331665.475790394,91108.290540535134,24317.527434230113,1888.8066078953418,14603.759778529229,679.66038361201061,368.36789645503546,121697.18339754739,1043.7592556373477,147.76200324479288,147.76200324479288,147.76200324479288,0]
[1176,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1177,null,null,null,"System Overheads","F102D",null,45017610.643495783,26535685.842698492,10428118.937733263,2864597.4915118855,764583.85592115275,59387.248282534725,459166.70568640094,21369.662611645086,11582.104612852136,3826363.5967307938,32817.5419350097,4645.8852572531059,4645.8852572531059,4645.8852572531059,0]
[1178,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1179,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1180,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1181,null,null,"Total Miscellaneous Intangible Plant",null,null,null,46449392.093455657,27379651.175563794,10759784.413523657,2955705.7820524205,788901.38335538283,61276.054890430067,473770.46546493017,22049.322995257098,11950.472509307172,3948060.7801283412,33861.301190647049,4793.647260497899,4793.647260497899,4793.647260497899,0]
[1182]
[1183,null,"I00","Unclass Intangible Plant - Acct 300",null,"F102D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1184]
[1185,null,"TOTAL INTANGIBLE PLANT",null,null,null,null,46449392.093455657,27379651.175563794,10759784.413523657,2955705.7820524205,788901.38335538283,61276.054890430067,473770.46546493017,22049.322995257098,11950.472509307172,3948060.7801283412,33861.301190647049,4793.647260497899,4793.647260497899,4793.647260497899,0]
[1186]
[1187]
[1188,null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,2516577457.0371614,1483399670.5776637,582953396.74571323,160136919.03183174,42741817.442586184,3319869.8937365511,25668367.646237262,1194608.2971581675,647463.58052126097,213901631.65737915,1834568.4066408696,259714.58589781239,259714.58589781239,259714.58589781239,0]
[1189]
[1190]
[1191,null,"Distribution - Total -  Unbundled",null,null,null,null,"MISC RATE BASE"]
[1192]
[1193,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1194,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1195,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1196,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","Sch 25","Cust A","Cust B","Cust C"]
[1197,null,"105","Plant Held For Future Use"]
[1198,null,null,null,"Production","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1199,null,null,null,"Transmission","F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1200,null,null,null,"Distribution","F20",null,2776807.7749999999,1379457.0085875669,896225.45119064557,259568.61146180899,1993.9419058116273,0,26089.480270544827,490.5007964812927,381.96487549100959,210214.35950646829,2386.4564051813245,0,0,0,0]
[1201,null,null,null,"General ","F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1202,null,null,null,"Mining","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1203,null,null,"Total Plant Held For Future Use",null,null,null,2776807.7749999999,1379457.0085875669,896225.45119064557,259568.61146180899,1993.9419058116273,0,26089.480270544827,490.5007964812927,381.96487549100959,210214.35950646829,2386.4564051813245,0,0,0,0]
[1204]
[1205,null,"114","Electric Plant Acquisition Adjust",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1206]
[1207,null,"120","Nuclear Fuel",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1208]
[1209,null,"124","Weatherization",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1210]
[1211,null,"151","Fuel Stock",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1212,null,null,null,"Cholla","F33",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1213,null,null,null,"Total Fuel Stock",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1214]
[1215,null,152,"Fuel Stock - Undistributed",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1216]
[1217,null,"25316","DG&T Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1218]
[1219,null,"25317","DG&T Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1220]
[1221,null,"25319","Provo Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1222]
[1223,null,"154","Materials and Supplies",null,"F102D",null,11604123.944791807,6840065.1006834321,2688041.0340474402,738403.12420593447,197085.66721938597,15308.164515173463,118358.73312562332,5508.4268147345792,2985.5022411879045,986316.17270692973,8459.3299984986352,1197.5630778226391,1197.5630778226391,1197.5630778226391,0]
[1224,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1225,null,null,null,"Total Materials and Supplies",null,null,11604123.944791807,6840065.1006834321,2688041.0340474402,738403.12420593447,197085.66721938597,15308.164515173463,118358.73312562332,5508.4268147345792,2985.5022411879045,986316.17270692973,8459.3299984986352,1197.5630778226391,1197.5630778226391,1197.5630778226391,0]
[1226]
[1227,null,"163","Stores Expense Undistributed",null,"F102D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1228]
[1229,null,"25318","Provo Working Capital Deposit",null,"F102D",null,-17516.773483442114,-10325.28362767492,-4057.6786435256658,-1114.6416849491336,-297.50673173949588,-23.108133930257754,-178.66606111866355,-8.3151356554693656,-4.5067052663349978,-1488.8738747156524,-12.769612605861033,-1.8077574202202553,-1.8077574202202553,-1.8077574202202553,0]
[1230]
[1231,null,"165","Prepayments",null,"F102D",null,3690822.0328689842,2175559.576920182,854961.66026139562,234857.41215145664,62685.311394185119,4868.9337639093137,37645.325237893099,1752.0170545397825,949.57254019176571,313708.9433826328,2690.5849756785301,380.89839563993826,380.89839563993826,380.89839563993826,0]
[1232,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1233,null,null,null,"Total Prepayments",null,null,3690822.0328689842,2175559.576920182,854961.66026139562,234857.41215145664,62685.311394185119,4868.9337639093137,37645.325237893099,1752.0170545397825,949.57254019176571,313708.9433826328,2690.5849756785301,380.89839563993826,380.89839563993826,380.89839563993826,0]
[1234]
[1235,null,"182","Misc Regulatory Assets",null,"F102D",null,305114.37129213981,179850.04061672627,70678.316951187371,19415.287709277192,5182.0947217066041,402.50698923119734,3112.0790002219019,144.83645576199157,78.49964750851899,25933.818042835777,222.42636896368973,31.488262906441239,31.488262906441239,31.488262906441239,0]
[1236,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1237,null,null,null,"Total Misc Regulatory Assets",null,null,305114.37129213981,179850.04061672627,70678.316951187371,19415.287709277192,5182.0947217066041,402.50698923119734,3112.0790002219019,144.83645576199157,78.49964750851899,25933.818042835777,222.42636896368973,31.488262906441239,31.488262906441239,31.488262906441239,0]
[1238]
[1239,null,"186","Misc Deferred Debits",null,"F102D",null,1418.4514790101543,836.10796512948025,328.57765037022654,90.260066905414121,24.091129799118733,1.8712217053855449,14.467797901379676,0.67333270478262208,0.36493836930290485,120.56417534006958,1.0340417945286464,0.14638633015531374,0.14638633015531374,0.14638633015531374,0]
[1240,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1241]
[1242,null,"CWC","Cash Working Capital",null,"F137D",null,1366674.7545167401,777522.22605280636,317966.35452100262,88476.467716701751,41759.924883624459,9532.9428249138618,10243.663141338209,717.88717213759924,269.16377816694313,116593.46075616141,833.74289510114534,589.28586442416031,1267.0509349937868,902.58397536786765,0]
[1243]
[1244,null,"OWC","Other Working Capital",null,"F137D",null,5002361.424260471,2845920.1263924767,1163834.0584047935,323845.35354745557,152851.46420351119,34892.885296540124,37494.294214477231,2627.641349929228,985.20477989412279,426760.37475638092,3051.7014252450858,2156.9293398558189,4637.7140565732498,3303.6764933383279,0]
[1245,null,null,null,"Cholla","F33",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1246,null,null,null,"Total Other Working Capital",null,null,5002361.424260471,2845920.1263924767,1163834.0584047935,323845.35354745557,152851.46420351119,34892.885296540124,37494.294214477231,2627.641349929228,985.20477989412279,426760.37475638092,3051.7014252450858,2156.9293398558189,4637.7140565732498,3303.6764933383279,0]
[1247]
[1248,null,"18222","Nuclear Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1249]
[1250,null,"1869","Misc Deferred Debits-Trojan",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1251]
[1252,null,"141","Impact Housing - Notes Receivable",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1253,null,"TOTAL RATE BASE ADDITIONS",null,null,null,null,24729805.980725709,14188884.903590646,5987977.7743833084,1663541.8751745909,461284.98872628465,64984.19647754309,232779.37672688134,11233.667840633787,5645.766095543233,2078158.8194520334,17632.506497857077,4354.5035695589322,7513.0533568459905,5814.548833985149,0]
[1254]
[1255,null,"Distribution - Total -  Unbundled"]
[1256]
[1257,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1258,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1259,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1260,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","Sch 25","Cust A","Cust B","Cust C"]
[1261]
[1262,null,"235","Customer Service Deposits",null,"F51",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1263]
[1264,null,"2281","Accum Prov for Property Insurance",null,"F102D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1265]
[1266,null,"2282","Accum Prov for Injuries & Damages",null,"F102D",null,-980462.35490247887,-577934.738392064,-227119.51844495162,-62389.584036736793,-16652.276235482102,-1293.4262940648744,-10000.434565825786,-465.42118580236553,-252.25278288030543,-83336.396781996489,-714.75060510256901,-101.18519252401103,-101.18519252401103,-101.18519252401103,0]
[1267]
[1268,null," 2283","Accum Prov for Pension & Benefits",null,"F102D",null,-2918667.966245133,-1720412.4147050553,-676095.78244361514,-185723.07181900353,-49570.965137566069,-3850.3078392660905,-29769.575414967811,-1385.47890086846,-750.91319223792743,-248078.13425340538,-2127.6897420245045,-301.21093237440203,-301.21093237440203,-301.21093237440203,0]
[1269]
[1270,null," 22844","Accum Hydro Relicensing Obligation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1271]
[1272,null,254,"Reg Liabilities - Insurance Provision",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1273,null,254,null,"System Overhead","F102D",null,-6719.4870636697751,-3960.8098963239772,-1556.5377482030472,-427.57990732269297,-114.1244782989217,-8.8643497706178866,-68.536839135273311,-3.1897110802055284,-1.7287857130501518,-571.1365023955201,-4.8984618539633376,-0.69346119083547564,-0.69346119083547564,-0.69346119083547564,0]
[1274]
[1275,null,"22842","Accum Misc Oper Prov - Trojan",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1276]
[1277,null,"252","Customer Advances for Const",null,"F50",null,-2709015.9050000003,-426292.71108077629,-75057.161505402721,-39702.540890608543,-196411.24806739728,-1512893.2543956921,-5990.4602872281857,-7700.0777851242146,-16327.776551960324,-428640.67443581094,0,0,0,0,0]
[1278]
[1279,null,"25398","SO2 Emissions",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1280]
[1281,null,"25399","Other Deferred Credits",null,"F10",null,-294768.96004546521,-103579.53890686153,-83349.200908613435,-26441.669603252612,-701.53224292176787,-46649.947986751205,-2485.030782197256,-61.576206882076889,-126.72262716005055,-18694.945730775471,-187.76122521528615,-2407.3420643302334,-5763.4779461793887,-4320.2138143248667,0]
[1282]
[1283,null,"190","Accum Deferred Income Taxes",null,"F104D",null,11487499.680497617,6811290.6080973083,2668576.4567309436,730908.13728114252,139399.69796528452,14691.751474292601,121238.22000218005,5618.364162489298,3101.7891511638963,980683.21779551054,8543.4152288335372,1149.3408694895891,1149.3408694895891,1149.3408694895891,0]
[1284,null,null,null," Labor","F138D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1285,null,null,null," IBT","F141",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1286,null,null,null,"Customer - Customer System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1287,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1288,null,null,null,"Total Accum Deferred Income Taxes",null,null,11487499.680497617,6811290.6080973083,2668576.4567309436,730908.13728114252,139399.69796528452,14691.751474292601,121238.22000218005,5618.364162489298,3101.7891511638963,980683.21779551054,8543.4152288335372,1149.3408694895891,1149.3408694895891,1149.3408694895891,0]
[1289]
[1290,null,"281","Accum Deferred Income Taxes",null,"F104D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1291]
[1292,null,"282","Accum Deferred Income Taxes ",null,"F104D",null,-303337759.77627271,-179858253.90298539,-70466161.19178015,-19300286.67086814,-3680974.3869735394,-387948.90997625864,-3201404.2287338828,-148357.95830750986,-81905.531976619415,-25895822.294672787,-225596.56221384084,-30349.379261543796,-30349.379261543796,-30349.379261543796,0]
[1293,null,null,null," Labor","F138D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1294,null,null,null,"Total Accum Deferred Income Taxes ","F42",null,-303337759.77627271,-179858253.90298539,-70466161.19178015,-19300286.67086814,-3680974.3869735394,-387948.90997625864,-3201404.2287338828,-148357.95830750986,-81905.531976619415,-25895822.294672787,-225596.56221384084,-30349.379261543796,-30349.379261543796,-30349.379261543796,0]
[1295]
[]
[1297,null,"283","Accum Deferred Income Taxes ",null,"F104D",null,-1925817.0817540791,-1141875.9666330374,-447372.38452890265,-122532.78912893127,-23369.604091364392,-2462.9925342337629,-20324.930710382694,-941.88831134471388,-519.99814558881951,-164406.2280869059,-1432.2572745867396,-192.68076960026997,-192.68076960026997,-192.68076960026997,0]
[1298,null,null,null," Labor","F138D",null,-248629.7807860398,-142620.16714778618,-57595.772621413489,-15947.462147177297,-8220.1632587021686,-608.44032669008084,-1771.6317191022695,-133.90311154673665,-44.17219457927348,-21396.930051555686,-148.34270716782143,-47.598500106276703,-47.598500106276703,-47.598500106276703,0]
[1299,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1300,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1301,null,null,null,"Total Accum Deferred Income Taxes ",null,null,-2174446.8625401189,-1284496.1337808236,-504968.15715031617,-138480.25127610855,-31589.767350066562,-3071.4328609238437,-22096.562429484962,-1075.7914228914506,-564.17034016809293,-185803.15813846159,-1580.599981754561,-240.27926970654667,-240.27926970654667,-240.27926970654667,0]
[1302]
[1303,null,"255","Accum Investment Tax Credit",null,"F104D",null,-41575.864647282484,-24651.604289167044,-9658.1829511889337,-2645.3221876287175,-504.51909777338693,-53.17277803834876,-438.78859326068294,-20.334133140857599,-11.226077867243353,-3549.3148081777699,-30.920555826655608,-4.1597250709493965,-4.1597250709493965,-4.1597250709493965,0]
[1304,null,"TOTAL RATE BASE DEDUCTIONS",null,null,null,null,-300975917.49621922,-177188291.24593917,-69375389.276201487,-19025188.55330766,-3837119.121617761,-1941077.5650064731,-3151015.3976438027,-153451.46349081022,-96838.533183442516,-25883812.8375283,-221699.76755678482,-32254.909037251182,-35611.044919100343,-34167.780787245822,0]
[1305]
[1306,null,null,null,null,null,null,"ACCUMULATED DEPRECIATION"]
[1307,null,null,null,null,null,null,"PRODUCTION PLANT"]
[1308]
[1309,null,"108SP","Steam Prod Accumulated Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1310,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1311,null,null,null,"Total Steam Prod Accumulated Depr",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1312]
[1313,null,"108NP","Nuclear Prod Accumulated Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1314]
[1315,null,"108HP","Hydraulic Prod Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1316]
[1317,null,"108OP","Other Production  - Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1318,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1319,null,null,null,"Total Other Production - Accum Depr",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1320]
[1321,null,"108EP","Experimental Plant - Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1322]
[1323]
[1324]
[1325,null,"TOTAL PRODUCTION PLANT DEPRECIATION",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1326]
[1327]
[1328,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[1329]
[1330,null,"108TP","Transmission Plant Accum Depr",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1331]
[1332]
[1333,null,null,null,null,null,null,"DISTRIBUTION PLANT"]
[1334]
[1335,null,"108360","Land and Land Rights",null,"F118",null,-2101066.605,-1043763.6626743223,-678127.37453449506,-196402.12266714324,-1508.7125541525343,0,-19740.55828846421,-371.13654480917234,-289.01303554479688,-159058.31675745177,-1805.7079436169577,0,0,0,0]
[1336]
[1337,null,"108361","Structures and Improvements",null,"F119",null,-6879531.9649999999,-3417600.1199512081,-2220395.5545005607,-643080.36578519747,-4939.9843953491199,0,-64636.600015083866,-1215.2140809426439,-946.31670009914376,-520805.37181827443,-5912.4377532844937,0,0,0,0]
[1338]
[1339,null,"108362","Station Equipment",null,"F120",null,-86976183.219999909,-43207854.214188531,-28071899.593116302,-8130302.4688712098,-62454.973690034378,0,-817184.19134197361,-15363.644371930932,-11964.042773652383,-6584410.6360259373,-74749.455620345645,0,0,0,0]
[1340]
[1341,null,"Distribution - Total -  Unbundled"]
[1342]
[1343,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1344,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1345,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1346,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","Sch 25","Cust A","Cust B","Cust C"]
[1347]
[1348,null,"108364","Poles, Towers & Fixtures",null,"F121",null,-139388420.82305738,-68674246.246329084,-44164166.706130698,-12791013.034776723,-1868268.0638186552,0,-1285636.5040893585,-24170.881240329363,-18822.451889377313,-10444497.218801739,-117599.71598142164,0,0,0,0]
[1349]
[1350,null,"108365","Overhead Conductors",null,"F122",null,-53951866.869999997,-38542123.985015914,-7459262.519938129,-2160383.207436481,-476276.04099998332,0,-217142.10647354528,-4082.4261376777281,-3179.0843206893528,-5069555.081359745,-19862.418317830892,0,0,0,0]
[1351]
[1352,null,"108366","Underground Conduit",null,"F123",null,-59296972.530000001,-35576142.365243427,-14118312.698572975,-4089005.5269950833,-41044.72616742496,0,-410989.71259236056,-7726.8990904264037,-6017.1238664214507,-5010139.4348957594,-37594.042576118678,0,0,0,0]
[1353]
[1354,null,"108367","Underground Conductors ",null,"F124",null,-167343973.79499999,-104659012.8483846,-36024281.135377362,-10433504.896337338,-560413.79037706857,0,-1048681.1891956206,-19715.952683662232,-15353.290893766978,-14487085.747481951,-95924.944268611696,0,0,0,0]
[1355]
[1356,null,"108368","Line Transformers",null,"F125",null,-89844415.129999906,-52768272.975891076,-21873192.313851867,-5779905.0433038846,-343323.54403011058,0,-2410459.3234192701,-9487.0658986451235,-57865.172488955555,-6473826.9127173508,-128082.77839874648,0,0,0,0]
[1357]
[1358,null,"108369","Services",null,"F126",null,-54693382.489999898,-42955793.493194409,-4281930.4172871886,-158971.02546321932,0,0,0,-174627.68941061239,-34084.400645361973,-7087975.4639991177,0,0,0,0,0]
[1359]
[1360,null,"108370","Meters",null,"F127",null,-24951323.458500002,-17155564.928088866,-2678912.2661273056,-325339.78726584656,0,-996527.08372105844,-275097.75339674682,-51694.52894473444,-10089.906369788523,-3219249.298298534,-4971.9167133737528,-77958.663191247178,-77958.663191247178,-77958.663191247178,0]
[1361]
[1362,null,"108371","Install on Customers' Premises",null,"F128",null,-3676604.2,0,0,0,-3676604.2,0,0,0,0,0,0,0,0,0,0]
[1363]
[1364,null,"108372","Leased Property",null,"F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1365]
[1366,null,"108373","Street Lights",null,"F130",null,-13312830.4599999,0,0,0,-13312830.4599999,0,0,0,0,0,0,0,0,0,0]
[1367]
[1368,null,"108D00","Unclassified Dist Plant - Acct 300",null,"F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1369]
[1370,null,"108DS","Unclassified Dist Sub - Acct 300",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1371]
[1372,null,"108D","Unclassified Dist Sub  - Acct 300",null,"F102D",null,3523413.5,2076880.4117646173,816182.25666811713,224204.7351999431,59842.02718284139,4648.0883666527252,35937.806259376383,1672.5489571755888,906.5017704850485,299479.71382567624,2568.5452567957577,363.62158277322163,363.62158277322163,363.62158277322163,0]
[1373]
[1374]
[1375,null,"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,null,-698893158.04655695,-405923494.4271968,-160754298.32276881,-44483702.743702181,-20287822.468849838,-991878.99535440572,-6513630.1325530475,-306782.88944659487,-157704.30121317241,-58757123.768330187,-483934.87231655448,-77595.041608473955,-77595.041608473955,-77595.041608473955,0]
[1376]
[1377,null,null,null,null,null,null,"GENERAL PLANT"]
[1378,null,"108GP","General Plant Accumulated Depr"]
[1379,null,null,null,"Situs","F107D",null,-40189547.410961747,-23689778.044930533,-9309720.6729636025,-2557374.2153965854,-682583.51982611907,-53018.065515707844,-409921.84667146363,-19077.802140328677,-10339.943320030312,-3415992.5190211912,-29297.915608030115,-4147.6218560533252,-4147.6218560533252,-4147.6218560533252,0]
[1380,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1381,null,null,null,"System Overheads","F102D",null,-8866545.0724215414,-5226395.8746086396,-2053893.6931639125,-564203.262007321,-150590.33838683376,-11696.749474202961,-90436.214484253331,-4208.910113623906,-2281.179545414017,-753630.0751845513,-6463.6530143096024,-915.04081282654738,-915.04081282654738,-915.04081282654738,0]
[1382,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1383,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1384,null,null,null," Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1385,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1386,null,null,"Total General Plant Accumulated Depr",null,null,null,-49056092.48338329,-28916173.919539172,-11363614.366127515,-3121577.4774039062,-833173.85821295285,-64714.814989910803,-500358.06115571695,-23286.712253952581,-12621.122865444329,-4169622.5942057427,-35761.568622339721,-5062.6626688798724,-5062.6626688798724,-5062.6626688798724,0]
[1387]
[1388,null,"108MP","Mining Plant Accumulated Depr.",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1389]
[1390,null,"1081390","Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1391,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1392]
[1393,null,"1081399L "," Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1394,null,null," Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1395]
[1396,null,"TOTAL GENERAL PLANT ACCUM DEPR",null,null,null,null,-49056092.48338329,-28916173.919539172,-11363614.366127515,-3121577.4774039062,-833173.85821295285,-64714.814989910803,-500358.06115571695,-23286.712253952581,-12621.122865444329,-4169622.5942057427,-35761.568622339721,-5062.6626688798724,-5062.6626688798724,-5062.6626688798724,0]
[1397]
[1398]
[1399,null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,-747949250.52994025,-434839668.34673595,-172117912.68889633,-47605280.22110609,-21120996.327062789,-1056593.8103443165,-7013988.1937087644,-330069.60170054744,-170325.42407861675,-62926746.362535931,-519696.44093889417,-82657.704277353827,-82657.704277353827,-82657.704277353827,0]
[1400]
[1401]
[1402,null,null,null,null,null,null,"ACCUMULATED AMORTIZATION"]
[1403]
[1404,null,"111CLS","Accum Prov for Amort-Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1405]
[1406,null,"111CLG","Accum Prov for Amort-General"]
[1407,null,null,"Division",null,"F108D",null,-8508.3824117267504,-5015.2764546987974,-1970.9269881035689,-541.41236207474617,-144.50726591260482,-11.224261162358538,-86.783058160310006,-4.0388918672147591,-2.1890316649448458,-723.18730963122664,-6.2025547914388097,-0.87807788651315577,-0.87807788651315577,-0.87807788651315577,0]
[1408,null,null,"System Overheads",null,"F108D",null,-1268426.8751075626,-747675.77823797904,-293825.15260947321,-80713.578367677328,-21543.096074200006,-1673.309193524158,-12937.590008042422,-602.11668236346475,-326.34012670264872,-107812.528267264,-924.67484547294657,-130.90356495446912,-130.90356495446912,-130.90356495446912,0]
[1409,null,null,"Customer - System",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1410,null,null,"Total Accum Prov for Amort-General",null,null,null,-1276935.2575192894,-752691.0546926778,-295796.07959757675,-81254.990729752069,-21687.603340112611,-1684.5334546865165,-13024.373066202732,-606.15557423067946,-328.52915836759354,-108535.71557689524,-930.87740026438541,-131.78164284098227,-131.78164284098227,-131.78164284098227,0]
[1411]
[1412,null,"111CLH","Accum Prov for Amort-Hydro",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1413]
[1414,null,"111IP","Accum Prov for Amort-Intangible"]
[1415,null,null,null,"Situs","F107D",null,-11455.459826131204,-6752.434853487508,-2653.6036863293857,-728.94320718000677,-194.56074011957185,-15.112046755936566,-116.84240179120977,-5.4378566087013622,-2.9472540234372953,-973.6801628509694,-8.3509548342321036,-1.1822207167489376,-1.1822207167489376,-1.1822207167489376,0]
[1416,null,null,null,"System Generation","F105D",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1417,null,null,null,"System Overheads","F102D",null,-31436337.234144665,-18530187.563628778,-7282080.4782476276,-2000382.7723420814,-533918.07328167814,-41470.827476877108,-320641.61558815365,-14922.691605282433,-8087.9225104624229,-2671995.5743511496,-22916.882986851855,-3244.2773752420612,-3244.2773752420612,-3244.2773752420612,0]
[1418,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1419,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1420,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1421,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1422,null,null,"Total Accum Prov for Amort-Intangible",null,null,null,-31447792.693970796,-18536939.998482265,-7284734.0819339566,-2001111.7155492613,-534112.63402179768,-41485.939523633046,-320758.45798994484,-14928.129461891134,-8090.8697644858603,-2672969.2545140004,-22925.233941686089,-3245.45959595881,-3245.45959595881,-3245.45959595881,0]
[1423]
[1424,null,"111390","Accum Prov for Amort-Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1425]
[1426]
[1427,null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,-32724727.951490086,-19289631.053174943,-7580530.1615315331,-2082366.7062790133,-555800.23736191029,-43170.472978319565,-333782.83105614758,-15534.285036121813,-8419.3989228534538,-2781504.9700908954,-23856.111341950473,-3377.2412387997924,-3377.2412387997924,-3377.2412387997924,0]

{"sheet":"Retail","index":15,"n_rows":1427,"n_cols":22,"rows_kept":1427,"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,"Monthly Wgt Factors"]
[6,"12 Months Ended Dec 2010"]
[7]
[8]
[9,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[10,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile",null,null,null,"Chk Total"]
[11,null,null,null,null,null,null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C",0]
[13]
[14,null,null,null,"Operating Revenues",null,null,50599536.57891687,47231885.420131959,1415561.5964204981,-298232.66199771327,552175.61630831182,-1462930.3233767999,147750.16220534264,133062.73701094583,27524.833234353428,3216992.2279586983,884.42623972690967,2782.6305689277151,-373245.79850879899,5325.7127299729946,0]
[15]
[16,null,null,null,"Operating Expenses"]
[17,null,null,null,"Operation & Maintenance Expenses",null,null,45094126.039890237,38751597.459943123,1193226.3169163151,173952.85928998556,404289.95545914269,251025.69198882318,146530.59529412072,106894.70421556559,20846.518614635741,4044495.7445828263,426.44412314965365,-71.221628369034704,694.60144071343484,216.36965020883963,0]
[18,null,null,null,"Depreciation Expense",null,null,824228.53375964495,719072.06037271384,15130.329241497187,286.67575145435177,9297.6698505024269,1204.71568138721,2877.6555734737085,2091.6324334768865,408.25162439059972,73825.967179413448,10.916822218368367,7.5530763723335905,7.5530763723335905,7.5530763723335905,0]
[19,null,null,null,"Amortization Expense",null,null,2803705.6856172346,2446004.1620245418,51467.509776865889,975.15968127784299,31627.065498374657,4097.9753394979289,9788.667781002976,7114.9220219433282,1388.7136316979052,251127.29716230929,37.134793651098562,25.69263535735374,25.69263535735374,25.69263535735374,0]
[20,null,null,null,"Taxes Other Than Income",null,null,335005.64544176712,817631.90647200402,-3400.5599036954409,-70091.61186717746,12416.434924236741,-243756.09242140947,-2006.9515862035535,3007.8790671777797,551.78293198391236,-121691.95051240321,16.289489798351909,-0.41336416002459447,-57662.582273372092,-8.485515012787296,0]
[21,null,null,null,"Income Taxes - Federal",null,null,-940005.83209064603,-452501.65300726128,90524.796770636327,-40663.693083378363,5792.6719439890285,-202350.59027744559,-3815.0064195299774,-1647.6698676545539,331.80688829571648,-304036.08847812173,264.13130878135513,2430.354801185078,-38748.384122461714,4413.4915740499591,0]
[22,null,null,null,"Income Taxes - State",null,null,-151798.24753648878,-73072.906138238672,14618.532185556,-6566.6372899249063,935.43829187548056,-32676.887684949008,-616.07201694422326,-266.07643262525914,53.582331576183918,-49097.72243057115,42.653639404052768,392.46947963751086,-6257.3407579885697,712.71928716235118,0]
[23,null,null,null,"Income Taxes Deferred",null,null,1457239.3799329735,3556612.9365655417,-14792.078500502348,-304891.15155399079,54010.188115226949,-1060313.406082001,-8730.028657212999,13083.95809565375,2400.19781338761,-529347.20629462937,70.857570122056558,-1.7980906902223008,-250826.17794866126,-36.911099272192814,0]
[24,null,null,null,"Investment Tax Credit Adj",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,"Misc Revenues & Expense",null,null,807187.0748305677,654324.2203154373,73034.001686095609,21482.537453193581,0.37502044337823465,33384.441959045049,5589.9130019736176,1.6484606556624249E-2,2.2286647218160177E-2,19369.707799096101,3.8646136439072318E-2,0.34653191156717422,0.82604833684630652,0.62759764445962762,0]
[26]
[27,null,null,null,"Total Operating Expenses",null,null,50229688.279845305,46419668.186547853,1419808.848172768,-225515.86161856021,518369.7991037913,-1249384.1514970516,149618.77297068026,130279.36601814411,25980.876122614885,3384645.7490079198,868.46639326137608,2782.9834412445621,-352765.81190170365,5331.057206510317,0]
[28]
[29,null,null,null,"Operating Revenue For Return",null,null,369848.29907156527,812217.23358410597,-4247.25175226992,-72716.80037915305,33805.817204520514,-213546.17187974835,-1868.6107653376239,2783.3709928017197,1543.9571117385422,-167653.52104922151,15.959846465533587,-0.35287231684696962,-20479.986607095343,-5.3444765373224072,0]
[30]
[31]
[32,null,null,null,"Rate Base :"]
[33,null,null,null,"Electric Plant In Service",null,null,69840481.330062121,60930114.343838863,1282058.8388130548,24291.287728055915,787832.14971353521,102080.81813204022,243836.31738251253,177233.14582820999,34592.942106920309,6255596.4411336035,925.02999726032158,640.00512935448307,640.00512935448307,640.00512935448307,0]
[34,null,null,null,"Plant Held For Future Use ",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,"Electric Plant Acquisition Adj",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,"Nuclear Fuel",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,"Prepayments",null,null,28381.553593006247,11823.916593655989,7608.6569813374554,2336.376040323114,182.11470046237096,3299.9135742717222,252.71389213812185,8.0051347554720955,10.822679547504723,1966.077643829871,18.767055732295699,168.28030682065861,401.13958609045721,304.76940404120933,0]
[38,null,null,null,"Fuel Stock",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,"Materials & Supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,"Misc Deferred Debits",null,null,102897.18855561988,42867.55378687755,27585.149963624172,8470.5203036242783,660.25598672105423,11963.821083873259,916.21302282651209,29.0225782618868,39.237573603125874,7128.0052154016894,68.03987195386344,610.09945788837149,1454.329675498959,1104.9400354651445,0]
[41,null,null,null,"Cash Working Capital",null,null,797470.3171088188,685305.41400263843,21101.696670916517,3076.2818584677057,7149.6948116637113,4439.2819148042354,2591.3308574153898,1890.3870892770487,368.66175864063655,71525.17605340833,7.5414817844903999,-1.2595240122897122,12.283729164636307,3.8264046499566557,0]
[42,null,null,null,"Weatherization Loans",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,"Miscellaneous Rate Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44]
[45,null,null,null,"Total Rate Base Additions",null,null,70769230.389319569,61670111.228222042,1338354.3424289329,38174.465930471015,795824.21521238226,121783.83470498944,247596.57515489255,179160.56063050439,35011.664118711575,6336215.7000462441,1019.3784067309712,1417.1253700512236,2507.7581201085359,2053.5409735107937,0]
[46]
[47,null,null,null,"Rate Base Deductions :"]
[48,null,null,null,"Accum Provision For Depreciation",null,null,-3376308.0984437559,-2945552.9884737157,-61978.748681714809,-1174.3170997099091,-38086.27914119498,-4934.9071826430536,-11787.812990328182,-8568.0066084377941,-1672.3314095247683,-302415.16843189462,-44.718853758945755,-30.939856944470499,-30.939856944470499,-30.939856944470499,0]
[49,null,null,null,"Accum Provision For Amortization",null,null,-45776743.752983071,-39930583.030580059,-839972.04325124191,-15915.028209648481,-517534.6684307477,-65328.199967106164,-159713.17410171422,-116424.10913017261,-22724.036455876008,-4106714.5003799009,-606.21890356119945,-409.58119101633889,-409.58119101633889,-409.58119101633889,0]
[50,null,null,null,"Accum Deferred Income Taxes",null,null,-1188986.7880723947,-1036180.1130920564,-22730.892470657644,-788.61722358901375,-13116.612343693465,-2261.6004798630197,-4134.1087202073222,-2986.0048107153184,-582.81813520470314,-106153.14419776776,-15.574648927809044,-11.566572443565926,-12.867688634015094,-12.867688634015094,0]
[51,null,null,null,"Unamortized ITC",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,"Customer Advance For Construction",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,"Customer Service Deposits",null,null,-14610438.07,-3809804.1220868137,-437853.0586898406,-1201727.6267169546,-15626.4359491455,-4176190.878991832,-105091.98589019181,0,-596.66337595557627,-3883103.2476386037,0,0,-980444.05066066096,0,0]
[54,null,null,null,"Misc Rate Base Deductions",null,null,-119025.68111298156,-41824.706257593061,-33655.834748815774,-10676.96454133479,-283.2739004256145,-18836.928529217595,-1003.4383586118843,-24.864049333290097,-51.169726309802058,-7548.890658746991,-75.81669289198679,-972.0681880298448,-2327.2528017123677,-1744.4726599585535,0]
[55,null,null,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,-65071502.3906122,-47763944.960490242,-1396190.5778422705,-1230282.5537912368,-584647.26976520731,-4267552.5151506625,-281730.52006105345,-128002.98459865901,-25627.019102870861,-8405934.951306913,-742.32909913994104,-1424.15580843422,-983224.69219896814,-2197.8613965533782,0]
[57,null,null,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,5697727.998707369,13906166.267731801,-57836.235413337592,-1192108.0878607659,211176.94544717495,-4145768.6804456729,-34133.944906160905,51157.576031845383,9384.6450158407133,-2069719.251260669,277.04930759103013,-7.0304383829964081,-980716.93407885963,-144.32042304258448,0]
[59]
[60]
[61,null,null,null,"Return On Rate Base",null,null,6.4911540030600262E-2,5.8406984202915499E-2,7.3435826524521838E-2,6.0998495957259966E-2,0.16008289698626185,5.1509427644774043E-2,5.4743475170804641E-2,5.4407796625934153E-2,0.16451950064189555,8.1003025387242786E-2,5.760651998130361E-2,5.0192067592439521E-2,2.0882668479477166E-2,3.7032017236917819E-2]
[62]
[63,null,null,null,"Return On Equity",null,null,7.0611718369766194E-2,5.8102957162680116E-2,8.7004577011923073E-2,6.3086633613342546E-2,0.25363355866911541,4.4838425320100392E-2,5.1057747485543849E-2,5.0412211822331375E-2,0.26216548877610329,0.10155688251715567,5.6563602890349562E-2,4.2305040604072468E-2,-1.4059188459316672E-2,1.699725145883843E-2]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[null,"Rocky Mountain Power"]
[null,"Cost Of Service By Rate Schedule"]
[null,"State of Utah"]
[null,"Monthly Wgt Factors"]
[null,"12 Months Ended Dec 2010"]
[]
[]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[null,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[null,null,null,null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C"]
[]
[83,null,null,null,"Total Rate Base",null,null,5697727.998707369,13906166.267731801,-57836.235413337592,-1192108.0878607659,211176.94544717495,-4145768.6804456729,-34133.944906160905,51157.576031845383,9384.6450158407133,-2069719.251260669,277.04930759103013,-7.0304383829964081,-980716.93407885963,-144.32042304258448,0]
[84]
[85]
[86,null,null,null,"Return On Ratebase ($$)",6.3056049553088162E-2,null,359276.21902650967,876867.90927157947,-3646.9245261874876,-75169.626660785623,13315.983936586859,-261415.79534982328,-2152.3517214452631,3225.7946492799178,591.7586411569938,-130508.31966847327,17.469634868108759,-0.4433116710581545,-61840.135592829269,-9.1002757468958535,0]
[87,null,null,null,"Operating & Maintenance Expense",null,null,45094126.039890237,38751597.459943123,1193226.3169163151,173952.85928998556,404289.95545914269,251025.69198882318,146530.59529412072,106894.70421556559,20846.518614635741,4044495.7445828263,426.44412314965365,-71.221628369034704,694.60144071343484,216.36965020883963,0]
[88,null,null,null,"        Bad Debt to Produce ROR","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,"Depreciation Expense",null,null,824228.53375964495,719072.06037271384,15130.329241497187,286.67575145435177,9297.6698505024269,1204.71568138721,2877.6555734737085,2091.6324334768865,408.25162439059972,73825.967179413448,10.916822218368367,7.5530763723335905,7.5530763723335905,7.5530763723335905,0]
[90,null,null,null,"Amortization Expense",null,null,2803705.6856172346,2446004.1620245418,51467.509776865889,975.15968127784299,31627.065498374657,4097.9753394979289,9788.667781002976,7114.9220219433282,1388.7136316979052,251127.29716230929,37.134793651098562,25.69263535735374,25.69263535735374,25.69263535735374,0]
[91,null,null,null,"Taxes Other Than Income",null,null,335005.64544176712,817631.90647200402,-3400.5599036954409,-70091.61186717746,12416.434924236741,-243756.09242140947,-2006.9515862035535,3007.8790671777797,551.78293198391236,-121691.95051240321,16.289489798351909,-0.41336416002459447,-57662.582273372092,-8.485515012787296,0]
[92,null,null,null,"Federal Income Taxes",null,null,-940005.83209064603,-452501.65300726128,90524.796770636327,-40663.693083378363,5792.6719439890285,-202350.59027744559,-3815.0064195299774,-1647.6698676545539,331.80688829571648,-304036.08847812173,264.13130878135513,2430.354801185078,-38748.384122461714,4413.4915740499591,0]
[93,null,null,null,"        FIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,"State Income Taxes",null,null,-151798.24753648878,-73072.906138238672,14618.532185556,-6566.6372899249063,935.43829187548056,-32676.887684949008,-616.07201694422326,-266.07643262525914,53.582331576183918,-49097.72243057115,42.653639404052768,392.46947963751086,-6257.3407579885697,712.71928716235118,0]
[95,null,null,null,"        SIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,"Deferred Income Taxes",null,null,1457239.3799329735,3556612.9365655417,-14792.078500502348,-304891.15155399079,54010.188115226949,-1060313.406082001,-8730.028657212999,13083.95809565375,2400.19781338761,-529347.20629462937,70.857570122056558,-1.7980906902223008,-250826.17794866126,-36.911099272192814,0]
[97,null,null,null,"Investment Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,"Misc Revenue & Expenses",null,null,807187.0748305677,654324.2203154373,73034.001686095609,21482.537453193581,0.37502044337823465,33384.441959045049,5589.9130019736176,1.6484606556624249E-2,2.2286647218160177E-2,19369.707799096101,3.8646136439072318E-2,0.34653191156717422,0.82604833684630652,0.62759764445962762,0]
[99,null,null,null,"Revenue Credits",null,null,-7532159.8028062219,-5434489.1227633804,-705452.814423259,-118075.63265556542,-75172.03807740302,-1366.0139982781002,-94056.145447643241,-16201.641655428048,-3938.5162400592521,-1088090.717686736,-1828.6186925394541,-124.09528278644927,6848.1932667328701,-212.63915194104896,0]
[100]
[101,null,null,null,"Total Revenue Requirements",null,null,43056804.69606559,41862046.973056056,710709.10922332143,-418761.12093491119,456513.74496297509,-1512165.9608451531,53410.27580159175,117303.51901199596,22634.118523712626,2166046.7116527106,-942.68266440996922,2658.4448467870548,-407757.75422780006,5109.317778822372,0]
[102,null,null,null,"Operating Revenues",null,null,43067376.776110649,41797396.297190227,710108.78199772525,-416308.29465076141,477003.57822899945,-1464296.3373683812,53694.016757278267,116861.09535499659,23586.316994200035,2128901.5102587184,-944.19245280069174,2658.5352862679802,-366397.60524050699,5113.0735782598713,0]
[103]
[104,null,null,null,"Increase / (Decrease) Required to "]
[105,null,null,null,"Earn Equal Rates of Return",null,null,-10572.080045059323,64650.675865828991,600.32722559617832,-2452.8262841497781,-20489.833266024361,-47869.623476771871,-283.74095568651683,442.42365699936636,-952.19847048740849,37145.201393992174,1.5097883907225196,-9.043948092539722E-2,-41360.148987293069,-3.7557994374992631,0]
[106]
[107,null,null,null,"Existing Revenues",null,null,43067376.776110649,41797396.297368579,710108.7819972391,-416308.29465327866,477003.57823090878,-1464296.3373750781,53694.016757699399,116861.09535551778,23586.316994294175,2128901.5102719623,-944.19245281254439,2658.5352861412657,-366397.60524206614,5113.0735780319455,0]
[108,null,null,null,"check",null,null,0,-1.783519983291626E-4,4.8615038394927979E-7,2.5172485038638115E-6,-1.9093276932835579E-6,6.6969078034162521E-6,-4.2113242670893669E-7,-5.2119139581918716E-7,-9.4139977591112256E-8,-1.3243872672319412E-5,1.1852648640342522E-8,1.2671443982981145E-7,1.559150405228138E-6,2.2792573872720823E-7,0]
[109,null,null,null,"Percent Increase / (Decrease) "]
[110,null,null,null,"Over Existing Rates To "]
[111,null,null,null,"Equal Authorized RoE & RoR",null,null,-2.4547768720670319E-4,1.5467632339074475E-3,8.4540177620069537E-4,5.8918506204461013E-3,-4.2955303065055003E-2,3.2691213011284144E-2,-5.2844054667567798E-3,3.7858934631188755E-3,-4.0370799337503913E-2,1.7448060051048091E-2,-1.5990261161537434E-3,-3.4018536972915533E-5,0.11288324048943459,-7.345482868926158E-4]
[112]
[113]
[114]
[115]
[116]
[117]
[118]
[119]
[120,null,null,null,null,"Mo Wgt Fac",null,null,"ELECTRIC REVENUES"]
[121,null,"Retail - Total -  Unbundled"]
[122,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[123,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[124,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[125,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","Sch 25","Cust A","Cust B","Cust C"]
[126,null,"440","Residential Sales",null,"A",null,41796452.104737423,41797396.297368579,0,0,0,0,0,0,0,0,-944.19245281254439,0,0,0,0]
[127]
[128,null,"442","Commercial & Industrial Sales",null,"A",null,653473.68061860022,0,710108.7819972391,-416308.29465327866,0,-1464296.3373750781,53694.016757699399,0,0,2128901.5102719623,0,2658.5352861412657,-366397.60524206614,5113.0735780319455,0]
[129,null,null,null,"Interruptible Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,"Interruptible Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,653473.68061860022,0,710108.7819972391,-416308.29465327866,0,-1464296.3373750781,53694.016757699399,0,0,2128901.5102719623,0,2658.5352861412657,-366397.60524206614,5113.0735780319455,0]
[132]
[133,null,"444","Public Street & Highway Lighting",null,"A",null,617450.99057819601,0,0,0,477003.57823090878,0,0,116861.09535551778,23586.316994294175,0,0,0,0,0,0]
[134]
[135,null,"445","Other Sales to Public Authority",null,"A",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136]
[137,null,"448","Interdepartmental",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[140]
[141,null,"Total Sales to Ultimate Customers",null,null,null,null,43067376.775934219,41797396.297368579,710108.7819972391,-416308.29465327866,477003.57823090878,-1464296.3373750781,53694.016757699399,116861.09535551778,23586.316994294175,2128901.5102719623,-944.19245281254439,2658.5352861412657,-366397.60524206614,5113.0735780319455,0]
[142]
[143,null,"447","Sales for Resale",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,null,null,null,"Demand","F85",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,null,"Energy","F86",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147]
[148,null,"449","Provision for Rate Refund",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149]
[150,null,"State Specific Revenue Credit",null,null,"F140R",null,854505.69247018744,798892.79664739326,23920.600810924301,-5078.9231193615124,8980.783313396425,-25519.14567836433,2490.8771637041132,2255.055443307303,448.84230967171976,54966.117314238982,14.964476673918785,47.000297471997413,-7003.1704695986573,89.893962793405805,0]
[151]
[152,null,"AGA Revenue",null,null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153]
[154,null,"Total Sales from Electricity",null,null,null,null,43921882.468404405,42596289.094015971,734029.38280816341,-421387.21777264017,485984.36154430523,-1489815.4830534426,56184.893921403513,119116.15079882508,24035.159303965895,2183867.6275862013,-929.22797613862565,2705.535583613263,-373400.77571166481,5202.9675408253515,0]
[155]
[156,null,"Other Electric Operating Revenues"]
[157,null,"450","Forfeited Discounts & Interest",null,"A",1,2957255.09,2102015.5198925631,124430.06076103196,3562.3332882925488,53956.048989634677,2770.7316775615641,55280.371759299393,12130.747998319046,2367.7188669112747,600649.48250989465,31.912420180842609,20.053945437032315,20.053945437032315,20.053945437032315,0]
[158,null,null,null,"Customers","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159,null,null,null,null,null,null,2957255.09,2102015.5198925631,124430.06076103196,3562.3332882925488,53956.048989634677,2770.7316775615641,55280.371759299393,12130.747998319046,2367.7188669112747,600649.48250989465,31.912420180842609,20.053945437032315,20.053945437032315,20.053945437032315,0]
[160]
[161,null,"451","Misc Electric Revenue",null,"A",1,3686861.29999999,2508761.9473171011,554122.69086149835,118802.56144273306,11880.882190435745,23006.00093945918,36118.514332395018,1747.1937094421517,1105.45963138401,429538.71666036878,1775.1482010018096,0.72823805699811528,0.72823805699811528,0.72823805699811528,0]
[162,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,"Customer","F40",null,24045.213366570588,20864.226532025161,434.66721008929414,8.2356799443040192,293.41342065994479,4.7365058333527514,81.859392090635097,65.96710344811089,12.875673903309455,2278.8260037715299,0.31675692093477165,2.969596133763475E-2,2.969596133763475E-2,2.969596133763475E-2,0]
[164,null,null,null,null,null,null,3710906.5133665605,2529626.1738491263,554557.35807158763,118810.79712267737,12174.295611095689,23010.737445292532,36200.373724485653,1813.1608128902626,1118.3353052873194,431817.54266414029,1775.4649579227444,0.75793401833575003,0.75793401833575003,0.75793401833575003,0]
[165]
[166,null,"453","Water Sales",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167]
[168,null,"454","Rent of Electric Property",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,"System Overhead","F102R",null,9492.5069694746289,3954.6323742976465,2544.7947797151337,781.42536395702416,60.910163276221475,1103.6905537883308,84.52280015408715,2.6774009114366288,3.619758188938424,657.57519846208231,6.2768377619481113,56.283105859083797,134.16532341041938,101.9333096922751,0]
[171,null,null,null,null,null,null,9492.5069694746289,3954.6323742976465,2544.7947797151337,781.42536395702416,60.910163276221475,1103.6905537883308,84.52280015408715,2.6774009114366288,3.619758188938424,657.57519846208231,6.2768377619481113,56.283105859083797,134.16532341041938,101.9333096922751,0]
[172]
[173,null,"456","Other Electric Revenue",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,"Customer","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178]
[179,null,"Total Other Electric Operating Revenues",null,null,null,null,6677654.1103360346,4635596.3261159873,681532.21361233469,123154.55577492694,66191.25476400659,26885.15967664243,91565.268283939135,13946.586212120745,3489.6739303875324,1033124.6003724971,1813.6542158655352,77.094985314451861,154.97720286578743,122.74518914764317,0]
[180]
[181,null,"Total Electric Operating Revenues",null,null,null,null,50599536.57874044,47231885.420131959,1415561.5964204981,-298232.66199771327,552175.61630831182,-1462930.3233768002,147750.16220534264,133062.73701094583,27524.833234353428,3216992.2279586983,884.42623972690956,2782.6305689277151,-373245.79850879905,5325.7127299729946,0]
[182]
[183,null,"Miscellaneous Revenues"]
[184,null,"41160","Gain on Sale of Utility Plant - CR",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,"41170","Loss on Sale of Utility Plant ",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,null,"4118","Gain from Emission Allowances",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,41181,"Gain from Disposition of NOX Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,"4194","Impact Housing Interest Income",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[189,null,"421","(Gain)/Loss on Sale of Utility Plant",null,"F102R",null,58.444830566610712,24.348448709314074,15.668158075155779,4.8111919373653143,0.37502044337823465,6.7953605534932606,0.52040211820824456,1.6484606556624249E-2,2.2286647218160177E-2,4.0486534466088315,3.8646136439072318E-2,0.34653191156717422,0.82604833684630652,0.62759764445962762,0]
[190]
[191,null,"Total Miscellaneous Revenues",null,null,null,null,58.444830566610712,24.348448709314074,15.668158075155779,4.8111919373653143,0.37502044337823465,6.7953605534932606,0.52040211820824456,1.6484606556624249E-2,2.2286647218160177E-2,4.0486534466088315,3.8646136439072318E-2,0.34653191156717422,0.82604833684630652,0.62759764445962762,0]
[192]
[193,null,"Miscellaneous Expenses"]
[194,null,"4311","Interest on Customer Deposits",null,"F80",null,807128.63000000105,654299.87186672795,73018.333528020448,21477.726261256215,0,33377.646598491556,5589.3925998554096,0,0,19365.659145649493,0,0,0,0,0]
[195]
[196,null,"DFA","Divergence Fairness Adjustment"]
[197,null,null,"Production ",null,"F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,"Transmission",null,"F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,"Distribution",null,"F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201]
[202,null,"Net Miscellaneous Revenues And Expense",null,null,null,null,807187.0748305677,654324.2203154373,73034.001686095609,21482.537453193581,0.37502044337823465,33384.441959045049,5589.9130019736176,1.6484606556624249E-2,2.2286647218160177E-2,19369.707799096101,3.8646136439072318E-2,0.34653191156717422,0.82604833684630652,0.62759764445962762,0]
[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","N","O","P","Q"]
[208,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[209,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C"]
[211,null,"500","Operation Suprvn & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,null,null,null,"Total 500",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214]
[215,null,"501","Fuel Related",null,"F90",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,null,null,null,"SE - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,null,null,null,"Simple Cycle Combustion Turbine","F93",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,"Cholla - Non NPC","F33",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219,null,null,null,"Cholla","F91",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,null,null,null,"Total 501",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221]
[222,null,"502","Steam Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,null,"Total 502",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225]
[226,null,"503","Steam From Other Sources",null,"F94",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,null,null,null,"SE - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,null,null,null,"Total 503",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229]
[230,null,"505","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,"Total 505",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233]
[234,null,"506","Misc. Steam Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[235,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[237,null,null,null,"Total 506",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238]
[239,null,"507","Rents",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242]
[243,null,"510","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246]
[247,null,"511","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250]
[251,null,"512","Maintenance of Boiler Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[254]
[255,null,"513","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258]
[259,null,"514","Maint of Misc. Steam Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[261,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[262]
[263,null,"Total Steam Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[264]
[265]
[266,null,null,null,null,null,null,"NUCLEAR POWER GENERATION"]
[267]
[268]
[269,null,"517","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[270]
[271,null,"518","Nuclear Fuel Expense",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272]
[273,null,"519","Coolants and Water",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274]
[275,null,"520","Steam Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[276]
[277,null,"523","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278]
[279,null,"524","Misc. Nuclear Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[281,null,"528","Maint Supervision & Eng",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282]
[283,null,"529","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284]
[285,null,"530","Maintenance of Reactor Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286]
[287,null,"531","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288]
[289,null,"532","Maintenance of Misc Nuclear",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290]
[291,null,"Total Nuclear Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","N","O","P","Q"]
[298,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[299,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C"]
[301,null,"535","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302]
[303,null,"536","Water For Power",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304]
[305,null,"537","Hydraulic Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306]
[307,null,"538","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308]
[309,null,"539","Misc. Hydro Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310]
[311,null,"540","Rents (Hydro Generation)",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312]
[313,null,"541","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[314]
[315,null,"542","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[316]
[317,null,"543","Maint of Dams & Waterways",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318]
[319,null,"544","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320]
[321,null,"545","Maint of Misc. Hydro Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[322]
[323,null,"Total Hydraulic Power Generation ",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[324]
[325]
[326,null,null,null,null,null,null,"OTHER POWER GENERATION"]
[327]
[328]
[329,null,"546","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[330]
[331,null,"547","Fuel",null,"F92",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[332,null,null,null,"Simple Cycle Combustion Turbine","F93",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,null,null,null,"Total 547",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[334]
[335,null,"548","Generation Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[336,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[337,null,null,null,"Total 548",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338]
[339,null,"549","Miscellaneous Other",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[340]
[341,null,"550","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[342,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[343,null,null,null,"Total 550",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[344]
[345,null,"551","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[346]
[347,null,"552","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[348]
[349,null,"553","Maint of Generation & Elect Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[350,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[351,null,null,null,"Total 553",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[352]
[353,null,"554","Maintenance of Misc. Other",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[354,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[355,null,null,null,"Total 554",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[356]
[357,null,"Total Other Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[358]
[359]
[360,null,null,null,null,null,null,"OTHER POWER SUPPLY"]
[361]
[362]
[363,null,"555","Purchased Power",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[364,null,null,null,"Demand","F87",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[365,null,null,null,"Energy","F89",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,null,null,null,"Seasonal Contracts","F88",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[368]
[369]
[370,null,"556","System Control & Load Dispatch",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[371]
[372,null,"557","Other Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[373,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[374,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[375]
[376,null,null,null,"Embedded Cost Differentials"]
[377,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,null,null,null,"Mid-C Contract","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,null,null,null,"Mid-C Contract","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[381,null,null,null,"Existing QF Contracts","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[382,null,null,null,"Existing QF Contracts","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[383,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[384]
[385,null,"Total Other Power Supply",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386]
[387,null,"TOTAL PRODUCTION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[388]
[389,null,"Retail - Total -  Unbundled",null,null,null,null,"TRANSMISSION EXPENSE"]
[390]
[391]
[392,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[393,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[394,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[395,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","Sch 25","Cust A","Cust B","Cust C"]
[396,null,"560","Operation Supervision & Eng",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[397]
[398,null,"561","Load Dispatching",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399]
[400,null,"562","Station Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[401]
[402,null,"563","Overhead Line Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[403]
[404,null,"564","Underground Line Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[405]
[406,null,"565","Transm of Electricity by Others",null,"F95",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[407,null,null,"Energy",null,"F96",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[408,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[409]
[410,null,"566","Misc. Transmission Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[411]
[412,null,"567","Rents - Transmission",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[413]
[414,null,"568","Maint Supervision & Engineering",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[415]
[416,null,"569","Maintenance of Structures",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[417]
[418,null,"570","Maint of Station Equipment",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[419]
[420,null,"571","Maintenance of Overhead Lines",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[421]
[422,null,"572","Maint of Underground Lines",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[423]
[424,null,"573","Maint of Misc Transmission Plant",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[425]
[426]
[427,null,"TOTAL TRANSMISSION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[428]
[429]
[430]
[431]
[432]
[433]
[434]
[435]
[436]
[437]
[438]
[439,null,"Retail - Total -  Unbundled",null,null,null,null,"DISTRIBUTION EXPENSE"]
[440]
[441]
[442,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[443,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[444,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[445,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","Sch 25","Cust A","Cust B","Cust C"]
[446,null,"580","Operation Supervision & Eng",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[447]
[448,null,"581","Load Dispatching",null,"F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[449]
[450,null,"582","Station Expense",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[451]
[452,null,"583","Overhead Line Expenses",null,"F132",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[453]
[454,null,"584","Underground Line Expense",null,"F133",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[455]
[456,null,"585","Street Lighting & Signal Systems",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[457]
[458,null,"586","Meter Expenses",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[459]
[460,null,"587","Customer Installation Expenses",null,"F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[461]
[462,null,"588","Misc. Distribution Expenses",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[463]
[464,null,"589","Rents",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[465]
[466,null,"590","Maint Supervision & Engineering",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[467]
[468,null,"591","Maintenance of Structures",null,"F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[469]
[470,null,"592","Maint of Station Equipment",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[471]
[472,null,"593","Maintenance of Overhead Lines",null,"F134",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[473]
[474,null,"594","Maint of Underground Lines",null,"F135",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[475]
[476,null,"595","Maint of Line Transformers",null,"F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[477]
[478,null,"596","Maint of Street Lighting & Signals",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[479]
[480,null,"597","Maintenance of Meters",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[481]
[482,null,"598","Maint of Misc. Distribution Plant",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[483]
[484,null,"TOTAL DISTRIBUTION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[485]
[486]
[487,null,null,null,null,null,null,"CUSTOMER ACCOUNTS EXPENSE"]
[488]
[489]
[490,null,"901","Supervision",null,"F136",null,1204320.3861260221,1031590.3902583795,34557.910965799936,5662.7322541542826,10132.961055402711,8148.8976653873515,3901.7147063984639,2771.517158789215,540.95373737405771,106919.82356817233,13.472467117077597,14.534524968914708,32.7388820391145,32.7388820391145,0]
[491]
[492,null,"902","Meter Reading Expense",null,"F47",null,5332459.8312565917,4280293.495923467,184585.88363282799,55383.407150224491,0,40918.016934480831,40986.78165607313,15021.788867874346,2932.0016310743913,710601.32725818455,48.087155971237557,192.45015926495648,748.29544357437817,748.29544357437817,0]
[493]
[494,null,"903","Customer Receipts & Collections",null,"F48",null,27381929.061318617,23928377.263850324,503488.10108009761,9539.6357489428283,309396.18449677026,40089.015981190998,50045.704528887203,69602.718174863243,13585.285015711173,2456687.8507586508,363.27630422478603,251.34179298552306,251.34179298552306,251.34179298552306,0]
[495]
[496,null,"904","Uncollectible Accounts",null,"F80",null,4057896.1622852632,3289538.7926354827,367104.8261536939,107980.78488451698,0,167808.47439166228,28101.065849267281,0,0,97362.218370639981,0,0,0,0,0]
[497]
[498,null,"905","Misc. Customer Accounts Exp",null,"F136",null,79601.820616044526,68184.906724638044,2284.1701105913098,374.28893696789919,669.75711574239494,538.61671499662748,257.89117059852987,183.18863838043728,35.755354522017228,7067.0667988527903,0.89048804874830734,0.96068675963930827,2.1639379730426072,2.1639379730426072,0]
[499]
[500,null,"TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,null,38056207.261602536,32597984.849392291,1092020.8919430107,178940.84897480649,320198.90266791533,257503.02168771811,123293.15791122461,87579.212839907239,17093.995738681642,3378638.2867545006,425.72641536184949,459.28716397903355,1034.5400565720583,1034.5400565720583,0]
[501]
[502,null,"Retail - Total -  Unbundled",null,null,null,null,"CUSTOMER SERVICE EXPENSE"]
[503]
[504,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[505,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[506,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[507,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","Sch 25","Cust A","Cust B","Cust C"]
[508,null,"907","Supervision",null,"F40",null,127384.94419608354,110532.94857310446,2302.7476386660624,43.630373086250486,1554.4238118141438,25.092708559820842,433.66860316108318,349.47561759620896,68.211788211466825,12072.595027441101,1.6780912725481048,0.15732105680138431,0.15732105680138431,0.15732105680138431,0]
[509]
[510,null,"908","Customer Assistance",null,"F40",null,4237503.9502760386,3676916.5239277063,76601.691643526792,1451.379356263737,51708.44234799363,834.71757448581855,14426.135133968848,11625.426532428659,2269.0885789183394,401599.02288073831,55.822282933220961,5.2333390249894478,5.2333390249894478,5.2333390249894478,0]
[511]
[512,null,"909","Informational & Instructional Adv",null,"F40",null,1922278.6626641767,1667976.7762536572,34749.182324830683,658.39598044393733,23456.741650629945,378.65682288753044,6544.1949029762864,5273.6964094633722,1029.3372254356402,182179.23609962352,25.32292232476696,2.3740239679468949,2.3740239679468949,2.3740239679468949,0]
[513]
[514,null,"910","Misc. Customer Service",null,"F40",null,43524.007235576297,37766.133853778389,786.78689635983949,14.907324298653212,531.10478368942859,8.5735032174346042,148.17289076777382,119.40641341021637,23.306132309462971,4124.8808220044248,0.57335862687128047,5.3752371269182371E-2,5.3752371269182371E-2,5.3752371269182371E-2,0]
[515]
[516,null,"TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,null,6330691.5643718755,5493192.3826082461,114440.40850338337,2168.3130340925782,77250.712594127152,1247.0406091506045,21552.171530873991,17368.004972898456,3389.9437248749095,599975.7348298073,83.396655157407309,7.8184364210069104,7.8184364210069104,7.8184364210069104,0]
[517]
[518]
[519,null,null,null,null,null,null,"SALES EXPENSE"]
[520]
[521]
[522,null,"911","Supervision",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[523]
[524,null,"912","Demonstration & Selling Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[525]
[526,null,"913","Advertising Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[527]
[528,null,"916","Misc. Sales Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[529]
[530,null,"TOTAL SALES EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[531]
[532]
[533,null,null,null,null,null,null,"ADMINISTRATION & GENERAL EXPENSE"]
[534]
[535]
[536,null,"920","Administrative & General Salaries",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[537,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[538,null,null,null,"Administrative & General Salaries",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[539]
[540,null,"921","Office Supplies & expenses",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[541,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[542,null,null,null,"Office Supplies & expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[543]
[544,null,"923","Outside Services",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[545,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[546,null,null,null,"Outside Services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[547]
[548,null,"924","Property Insurance",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[549,null,null,"System Generation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[550]
[551,null,"925","Injuries & Damages",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[552]
[553,null,"926","Employee Pensions & Benefits",null,"F138R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[554]
[555,null,"927","Franchise Requirements",null,"F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[556]
[557,null,"928","Regulatory Commission Expense",null,"F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[558,null,null,null,"Regulatory Expense - CCS ","F103",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[559]
[560,null,"929","Duplicate Charges",null,"F102R",null,-375353.06265022274,-156374.22001603208,-100626.36956222751,-30899.150723517196,-2408.5119353375853,-43642.172812173216,-3342.2036985204581,-105.86988614092715,-143.13261255856193,-26001.862886093961,-248.19895158172216,-2225.5486593383071,-5305.1701942912268,-4030.6507124099253,0]
[561]
[562,null,"930","Misc General Expenses"]
[563,null,null,null,"Situs","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[564,null,null,null,"Customer","F42",null,772.78662735821297,674.19319958291635,14.186012284750189,0.26878369049086248,8.7173819296034925,1.1295267395053092,2.6980547921334188,1.9610890763107365,0.38277174716002321,69.218327018843567,1.0235479455097637E-2,7.0816723479956555E-3,7.0816723479956555E-3,7.0816723479956555E-3,0]
[565,null,null,null,"Labor","F138R",null,830582.49890711124,712774.85042849532,22575.707433137868,3388.9752232092774,7437.2101535699094,4841.817721429562,2710.3942574298776,1963.8074461129127,383.30232742339592,74449.156477239463,9.5268812047687046,8.7406362484314695,19.504960805250057,19.504960805250057,0]
[566]
[567,null,"931","Rents",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[568]
[569,null,"935","Maintenance of General Plant",null,"F108",null,251224.99103157903,103345.4043305402,64801.492586725952,20353.603997703929,1802.9245969382648,31074.855255958624,2314.3772383205896,87.587753711597912,122.02666446719545,17365.211080354245,155.98288752789523,1678.4737126484524,4937.9010995339977,3185.1498271481018,0]
[570]
[571,null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,707227.21391582582,660420.22794258641,-13234.983530078935,-7156.3027189134991,6840.3401971001922,-7724.3703080455234,1685.2658520221426,1947.4864027598942,362.5791510791895,65881.722998518584,-82.678947369603122,-538.32722876907519,-347.75705227963044,-825.98884278422565,0]
[572]
[573]
[574,null,"TOTAL O & M EXPENSE",null,null,null,null,45094126.039890237,38751597.459943123,1193226.3169163151,173952.85928998556,404289.95545914269,251025.69198882318,146530.59529412072,106894.70421556559,20846.518614635741,4044495.7445828263,426.44412314965365,-71.221628369034704,694.60144071343484,216.36965020883963,0]
[575]
[576,null,"Retail - Total -  Unbundled",null,null,null,null,"DEPRECIATION EXPENSE"]
[577]
[578,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[579,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[580,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[581,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","Sch 25","Cust A","Cust B","Cust C"]
[582,null,"403SP","Steam Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[583,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[584,null,null,null,"Total 403SP",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[585]
[586,null,"403NP","Nuclear Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[587]
[588,null,"403HP","Hydro Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[589]
[590,null,"403OP","Other Production Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[591,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[592,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[593,null,null,null,"Total 403OP",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[594]
[595,null,"403TP","Transmission Depreciation",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[596]
[597,null,"403","Distribution Depreciation"]
[598,null,null,null,"Land Rights","F118",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[599,null,null,null,"Structures","F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[600,null,null,null,"Station Equip","F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[601,null,null,null,"Poles & Towers","F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[602,null,null,null,"OH Conductors","F122",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[603,null,null,null,"UG Conduit","F123",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[604,null,null,null,"UG Conductor","F124",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[605,null,null,null,"Line Transformer","F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[606,null,null,null,"Services","F126",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[607,null,null,null,"Meters","F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[608,null,null,null,"Inst Cust Premises","F128",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[609,null,null,null,"Leased Property","F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[610,null,null,null,"Street Lighting","F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[611,null,null,"Total Distribution Expense",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[612]
[613,null,"403GP","General Depreciation"]
[614,null,null,"Situs",null,"F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[615,null,null,"System Generation",null,"F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[616,null,null,"System Overheads",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[617,null,null,"Customer - System",null,"F42",null,824228.53375964495,719072.06037271384,15130.329241497187,286.67575145435177,9297.6698505024269,1204.71568138721,2877.6555734737085,2091.6324334768865,408.25162439059972,73825.967179413448,10.916822218368367,7.5530763723335905,7.5530763723335905,7.5530763723335905,0]
[618,null,null,"Energy",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[619,null,null,"Simple Cycle Combustion Turbine",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[620,null,null,"Cholla",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[621,null,null,"Total General Expense",null,null,null,824228.53375964495,719072.06037271384,15130.329241497187,286.67575145435177,9297.6698505024269,1204.71568138721,2877.6555734737085,2091.6324334768865,408.25162439059972,73825.967179413448,10.916822218368367,7.5530763723335905,7.5530763723335905,7.5530763723335905,0]
[622]
[623,null,"403GV0","General Vehicles",null,"F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[624]
[625,null,"403MP","Mining Depreciation",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[626]
[627,null,"403EP","Experimental Plant Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[628]
[629]
[630,null,"TOTAL DEPRECIATION EXPENSE",null,null,null,null,824228.53375964495,719072.06037271384,15130.329241497187,286.67575145435177,9297.6698505024269,1204.71568138721,2877.6555734737085,2091.6324334768865,408.25162439059972,73825.967179413448,10.916822218368367,7.5530763723335905,7.5530763723335905,7.5530763723335905,0]
[631]
[632,null,null,null,null,null,null,"AMORTIZATION EXPENSE"]
[633]
[634]
[635,null,"404CLG","Amort of LT Plant - Cap. Lease Gen"]
[636,null,null,"Division",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[637,null,null,"System Overheads",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[638,null,null,"Customer - System",null,"F42",null,133141.33040746287,116154.93380234881,2444.0699177533188,46.308019415549524,1501.8942961591736,194.6031252412333,464.84060647488684,337.8707646121369,65.946715244661604,11925.439470105915,1.7634432374542943,1.2200822899136863,1.2200822899136863,1.2200822899136863,0]
[639,null,null,"Total Amort. Cap. Lease General",null,null,null,133141.33040746287,116154.93380234881,2444.0699177533188,46.308019415549524,1501.8942961591736,194.6031252412333,464.84060647488684,337.8707646121369,65.946715244661604,11925.439470105915,1.7634432374542943,1.2200822899136863,1.2200822899136863,1.2200822899136863,0]
[640]
[641,null,"404CLS","Amort of LT Plant - Cap Lease Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[642]
[643,null,"404IP","Amort of LT Plant - Intangible Plant"]
[644,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[645,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[646,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[647,null,null,null,"Customer - System","F42",null,2670564.3552097715,2329849.2282221927,49023.439859112572,928.85166186229344,30125.171202215482,3903.3722142566953,9323.827174528089,6777.0512573311917,1322.7669164532435,239201.85769220337,35.371350413644265,24.472553067440053,24.472553067440053,24.472553067440053,0]
[648,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[649,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[650,null,null,"Total Amort. Intangible Plant",null,null,null,2670564.3552097715,2329849.2282221927,49023.439859112572,928.85166186229344,30125.171202215482,3903.3722142566953,9323.827174528089,6777.0512573311917,1322.7669164532435,239201.85769220337,35.371350413644265,24.472553067440053,24.472553067440053,24.472553067440053,0]
[651]
[652,null,"Retail - Total -  Unbundled",null,null,null,null,"AMORTIZATION EXPENSE (continued)"]
[653]
[654]
[655,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[656,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[657,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[658,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","Sch 25","Cust A","Cust B","Cust C"]
[659,null,"404O","Amort of LT Plant - Other Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[660]
[661,null,"404330","Amort of Other Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[662]
[663,null,"405","Amort of Other Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[664]
[665,null,"406","Amort of Plant Acquisition Adj",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[666]
[667,null,"407","Amort of Prop Losses, Unrec Plant,",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[668]
[669]
[670,null,"TOTAL AMORTIZATION EXPENSE",null,null,null,null,2803705.6856172346,2446004.1620245418,51467.509776865889,975.15968127784299,31627.065498374657,4097.9753394979289,9788.667781002976,7114.9220219433282,1388.7136316979052,251127.29716230929,37.134793651098562,25.69263535735374,25.69263535735374,25.69263535735374,0]
[671]
[672]
[673,null,null,null,null,null,null,"TAX OTHER THAN INCOME"]
[674]
[675]
[676,null,"408","Taxes Other Than Income",null,"F101R",null,335005.64544176712,817631.90647200402,-3400.5599036954409,-70091.61186717746,12416.434924236741,-243756.09242140947,-2006.9515862035535,3007.8790671777797,551.78293198391236,-121691.95051240321,16.289489798351909,-0.41336416002459447,-57662.582273372092,-8.485515012787296,0]
[677,null,null,null,"Customer - System","F101R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[678,null,null,"Total Taxes Other Than Income",null,null,null,335005.64544176712,817631.90647200402,-3400.5599036954409,-70091.61186717746,12416.434924236741,-243756.09242140947,-2006.9515862035535,3007.8790671777797,551.78293198391236,-121691.95051240321,16.289489798351909,-0.41336416002459447,-57662.582273372092,-8.485515012787296,0]
[679]
[680]
[681,null,null,null,null,null,null,"DEFERRED  ITC"]
[682]
[683]
[684,null,"41140","Deferred I T C - Federal",null,"F101R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[685]
[686,null,"41141","Deferred I T C - Idaho",null,"F101R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[687]
[688,null,"TOTAL DEFERRED ITC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[689]
[690]
[691,null,null,null,null,null,null,"DEFERRED INCOME TAXES"]
[692]
[693]
[694,null,"41010","Deferred Income Tax - Federal-DR",null,"F101R",null,2497931.2872177153,6096578.8140991461,-25355.886066628835,-522630.08888600155,92581.727188669058,-1817539.4295413815,-14964.605006874459,22427.906312333038,4114.3063357567416,-907382.11347641714,121.46071797225885,-3.0822025908795929,-429954.45098389912,-63.271272371084521,0]
[695]
[696,null,41020,"Deferred Income Tax - State-DR",null,"F101R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[697]
[698,null,41120,"Deferred Income Tax - Federal-CR",null,"F101R",null,-1040691.9072847419,-2539965.8775336044,10563.807566126487,217738.93733201077,-38571.539073442109,757226.02345938049,6234.5763496614609,-9343.9482166792877,-1714.1085223691318,378034.90718178777,-50.603147850202298,1.2841119006572921,179128.27303523786,26.360173098891703,0]
[699]
[700,null,"41111","Deferred Income Tax - State-CR",null,"F101R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[701]
[702,null,"TOTAL DEFERRED INCOME TAXES",null,null,null,null,1457239.3799329735,3556612.9365655417,-14792.078500502348,-304891.15155399079,54010.188115226949,-1060313.406082001,-8730.028657212999,13083.95809565375,2400.19781338761,-529347.20629462937,70.857570122056558,-1.7980906902223008,-250826.17794866126,-36.911099272192814,0]
[703]
[704,null,"SCHMAF","Additions - Flow Through"]
[705,null,null,null,"S","F101R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[706,null,null,null,"SNP","F104R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[707,null,null,null,"SO","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[708,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[709,null,null,null,"TROJP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[710,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[711]
[712]
[713,null,"SCHMAP","Additions - Permanent"]
[714,null,null,null,"S","F101R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[715,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[716,null,null,null,"SNP","F104R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[717,null,null,null,"SO","F102R",null,496724.52746040636,206938.26232832807,133164.18818575481,40890.477711033127,3187.3110199667126,57753.991706931047,4422.9146316331835,140.10321054618376,189.41494398722449,34409.638125747784,328.45477820300943,2945.1860558817943,7020.6118454187017,5333.9729169746315,0]
[718,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[719,null,null,null,"BADDEBT","F80",null,-360.84674525834237,-292.52088255877993,-32.644645498170767,-9.6021468311982954,0,-14.922299484592491,-2.498875709103376,0,0,-8.6578951764975312,0,0,0,0,0]
[720]
[721]
[722,null,"SCHMAT","Additions - Temporary"]
[723,null,null,null,"S","F101R",null,33959.059405418222,82882.21664752395,-344.71005892750009,-7105.0898502925256,1258.6368526406193,-24709.218294084385,-203.44190931412768,304.90454509179199,55.933473423792464,-12335.744883231413,1.6512430738793122,-4.1902153761722474E-2,-5845.1762933996288,-0.86016493251873216,0]
[724,null,null,null,"SGCT","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[725,null,null,null,"CIAC","F104R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[726,null,null,null,"SNP","F104R",null,5878.8310698624091,5130.4725326063399,108.01685140298297,2.0466053019358523,65.988402828389923,9.0417684849521507,20.555825343092739,14.845546235192037,2.8976020205463491,524.71798112010219,7.7889907870505898E-2,5.6688203667411508E-2,5.6688203667411508E-2,5.6688203667411508E-2,0]
[727,null,null,null,"TROJD","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[728,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[729,null,null,null,",SE","F30",null,4849.1194987311483,1487.9383028194607,1306.6506947744829,441.89210234567651,19.903450164297254,911.70366632153036,46.574159462227506,1.2509773946305678,3.4833693416767955,298.4274433527433,2.7209500086838094,51.924412019725139,175.11741803630426,101.53255268971093,0]
[730,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[731,null,null,null,"GPS","F102R",null,1469.5055011793893,612.20434684538725,393.95177061123104,120.97003191976668,9.4293130676622674,170.85890435553119,13.084711994516612,0.41448011372243349,0.56036351500077497,101.79717272650471,0.97169774548016774,8.7130126898356259,20.769716730588293,15.779978864162052,0]
[732,null,null,null,"SO","F102R",null,1086304.3795207746,452560.58082535543,291221.45741644409,89424.82716787637,6970.4428279126041,126304.24039418214,9672.6279234773956,306.39665002926989,414.23821821724994,75251.650617764841,718.30933306367535,6440.9312086223281,15353.623533723465,11665.053404105569,0]
[733,null,null,null,"SNPD","F104R",null,818.39638394812914,714.21684323521447,15.037105088262493,0.28490942477661152,9.1862939444066658,1.2587112207587521,2.861591518779623,2.0666593770486212,0.40337730197636479,73.046374906517755,1.0843111188219066E-2,7.8916063997413795E-3,7.8916063997413795E-3,7.8916063997413795E-3,0]
[734,null,null,null,"BADDEBT","F80",null,423788.92077969114,343545.03886783257,38338.821859127063,11277.040727770232,0,17525.182857335447,2934.7523674221702,0,0,10168.084100203636,0,0,0,0,0]
[735,null,null,null,"TAXDEPR","F151R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[736,null,null,null,"SCHMDEXP","F151R",null,870747.34503506229,759655.9228572154,15984.27314381468,302.85550577359777,9822.4230364953637,1272.7088885228052,3040.0681945552215,2209.6825257087421,431.29302551909666,77992.646800148068,11.532959092673245,7.9793660722432778,7.9793660722432778,7.9793660722432778,0]
[737]
[738]
[739,null,"TOTAL SCHEDULE - M ADDITIONS",null,null,null,null,2924179.2379098153,1853234.3326692029,480155.04232259199,135345.70276432176,21343.321197020057,179224.84630378525,19947.498620383354,2979.6645944965812,1098.2243733265636,186475.6058375623,1063.7296942064602,9454.7567329422309,16732.990166391741,17123.522633583867,0]
[740]
[741,null,"SCHMDF","Deductions - Flow Through"]
[742,null,null,null,"S","F101R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[743,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[744,null,null,null,"DGU","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[745]
[746,null,"SCHMDP","Deductions - Permanent"]
[747,null,null,null,"S","F101R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[748,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[749,null,null,null,"SNP","F104R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[750,null,null,null,"IBT","F150R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[751,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[752,null,null,null,"SO","F102R",null,685570.29919283232,285612.48453789135,183790.82829477452,56436.305212903622,4399.0696025240386,79711.025297129352,6104.4275844719859,193.36794271686074,261.42711430988459,47491.566453533669,453.32740405475835,4064.8930622222665,9689.7227684495465,7361.8539178503634,0]
[753]
[754]
[755,null,"SCHMDT","Deductions - Temporary"]
[756,null,null,null,"S","F101R",null,113938.61730118505,278084.41485188535,-1156.5628781150183,-23838.826148814067,4222.948019912079,-82903.773435253926,-682.58338876919549,1023.0083778781789,187.66664137177705,-41388.593794541404,5.54021094694835,-0.14058909596272756,-19611.594561578451,-2.8860046414157887,0]
[757,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[758,null,null,null,"SNP","F104R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[759,null,null,null,"CN","F40",null,23244.708156351648,20169.621672777183,420.19641454744379,7.9615004390276525,283.64519908479366,4.5788196635513785,79.134156557270629,63.770948678834408,12.447021269309174,2202.9600897789483,0.30621155534721906,2.8707333313801695E-2,2.8707333313801695E-2,2.8707333313801695E-2,0]
[760,null,null,null,"TROJD","F10",null,152.7441480499231,53.673115457245459,43.190106181683404,13.701613276864096,0.36352180622447333,24.173191643755498,1.2876997281057283,3.1907719384354293E-2,6.5665461252176871E-2,9.6873957083079816,9.7294601093327798E-2,1.2474427857809363,2.9865340250137189,2.2386596552119302,0]
[761,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[762,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[763,null,null,null,"SG","F10",null,5041.3187767228283,1771.480532736259,1425.4889371683714,452.22158207641098,11.998032859947315,797.83590064055034,42.500514101257295,1.0531138960700055,2.1672877620461559,319.73237931102369,3.2112071436297347,41.171834202050356,98.570519721006391,73.886935104205051,0]
[764,null,null,null,"GPS","F102R",null,9149.3921498435629,3811.6887896178864,2452.8109861137305,753.18007283725444,58.708513095355059,1063.7967105170678,81.467650927139857,2.5806239552793371,3.488918919386176,633.80657797650076,6.0499560684745184,54.248704643765592,129.31580253139941,98.248842640322195,0]
[765,null,null,null,"SO","F102R",null,124396.01599313111,51824.087531569225,33348.654168457324,10240.308738758424,798.20659278087714,14463.482431145336,1107.6420205498118,35.086411594968581,47.435677320063405,8617.2952169138971,82.25578481348235,737.5706079652399,1758.1900935501592,1335.8007177122811,0]
[766,null,null,null,"TAXDEPR","F151R",null,4732939.8558468018,4129103.3668052382,86882.381968165355,1646.1685493635168,53389.697637889105,6917.7984380044418,16524.26505179095,12010.710746725283,2344.2896055524443,423928.37441099453,62.687301955960613,43.371777040780117,43.371777040780117,43.371777040780117,0]
[767,null,null,null,"SNPD","F104R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[768]
[769]
[770,null,"TOTAL SCHEDULE - M DEDUCTIONS",null,null,null,null,5694432.9515649183,4770430.8178371731,307206.98799729341,45711.021120841055,63164.637119952415,20078.917353490127,23258.141289357325,13329.610073164858,2858.9879319661632,441814.82872967544,613.4753711396944,4942.3915470972343,-7889.4083589272332,8912.5435526950623,0]
[771]
[772,null,"TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,null,-2770253.713655103,-2917196.4851679699,172948.05432529858,89634.681643480697,-41821.315922932357,159145.92895029511,-3310.642668973971,-10349.945478668276,-1760.7635586395995,-255339.22289211315,450.25432306676578,4512.3651858449966,24622.398525318975,8210.9790808888047,0]
[773]
[774]
[775]
[776,null,null,null,null,null,null,"INCOME TAXES"]
[777]
[778,null,null,"State Income Taxes Before Credits",null,"F150R",null,-151798.24753648863,-73072.906138238672,14618.532185556,-6566.6372899249063,935.43829187548056,-32676.887684949008,-616.07201694422326,-266.07643262525914,53.582331576183918,-49097.72243057115,42.653639404052768,392.46947963751086,-6257.3407579885697,712.71928716235118,0]
[779,null,null,"Renewable Energy Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[780,null,"40911","State Income Taxes",null,"",null,-151798.24753648878,-73072.906138238672,14618.532185556,-6566.6372899249063,935.43829187548056,-32676.887684949008,-616.07201694422326,-266.07643262525914,53.582331576183918,-49097.72243057115,42.653639404052768,392.46947963751086,-6257.3407579885697,712.71928716235118,0]
[781]
[782,null,"Calculation of Taxable Income"]
[783]
[784,null,null,"Operating Revenues",null,null,null,50599536.57891687,47231885.420131959,1415561.5964204981,-298232.66199771327,552175.61630831182,-1462930.3233767999,147750.16220534264,133062.73701094583,27524.833234353428,3216992.2279586983,884.42623972690967,2782.6305689277151,-373245.79850879899,5325.7127299729946,0]
[785,null,null,"Operating Deductions"]
[786,null,null,"   O & M Expenses",null,null,null,45094126.039890237,38751597.459943123,1193226.3169163151,173952.85928998556,404289.95545914269,251025.69198882318,146530.59529412072,106894.70421556559,20846.518614635741,4044495.7445828263,426.44412314965365,-71.221628369034704,694.60144071343484,216.36965020883963,0]
[787,null,null,"   Depreciation Expense",null,null,null,824228.53375964495,719072.06037271384,15130.329241497187,286.67575145435177,9297.6698505024269,1204.71568138721,2877.6555734737085,2091.6324334768865,408.25162439059972,73825.967179413448,10.916822218368367,7.5530763723335905,7.5530763723335905,7.5530763723335905,0]
[788,null,null,"   Amortization Expense",null,null,null,2803705.6856172346,2446004.1620245418,51467.509776865889,975.15968127784299,31627.065498374657,4097.9753394979289,9788.667781002976,7114.9220219433282,1388.7136316979052,251127.29716230929,37.134793651098562,25.69263535735374,25.69263535735374,25.69263535735374,0]
[789,null,null,"   Taxes Other Than Income",null,null,null,335005.64544176712,817631.90647200402,-3400.5599036954409,-70091.61186717746,12416.434924236741,-243756.09242140947,-2006.9515862035535,3007.8790671777797,551.78293198391236,-121691.95051240321,16.289489798351909,-0.41336416002459447,-57662.582273372092,-8.485515012787296,0]
[790,null,null,"   Interest & Dividends (AFUDC-Equity)",null,"F104R",null,-212524.33570790317,-185470.5899697378,-3904.8935607900571,-73.986380469403329,-2385.5323122692339,-326.86699414448111,-743.10914432700474,-536.67809371651026,-104.75057664429599,-18968.964926245408,-2.8157810169762998,-2.0493228473008185,-2.0493228473008185,-2.0493228473008185,0]
[791,null,null,"   Misc Revenue & Expense",null,null,null,807187.0748305677,654324.2203154373,73034.001686095609,21482.537453193581,0.37502044337823465,33384.441959045049,5589.9130019736176,1.6484606556624249E-2,2.2286647218160177E-2,19369.707799096101,3.8646136439072318E-2,0.34653191156717422,0.82604833684630652,0.62759764445962762,0]
[792,null,null,"    Total Operating Deductions",null,null,null,49651728.643831559,43203159.219158076,1325552.7041562884,126531.63392826446,455245.9684404307,45629.865553199408,162036.77092004046,118572.47612905364,23090.538512711079,4248157.8012849959,488.00809393693527,-40.092071735105613,-56935.958395439426,239.70812172289845,0]
[793,null,null,"Other Deductions"]
[794,null,null,"   Interest Deductions",null,"F101R",null,1015083.4172745086,2477464.4875008324,-10303.862083093956,-212380.996751831,37622.402382623863,-738592.82863821369,-6081.1610256344838,9114.0200286267045,1671.9291504875214,-368732.53529216425,49.35794723209689,-1.2525135317742269,-174720.43190717368,-25.711523652551492,0]
[795,null,null,"   Interest on PCRBS",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[796,null,null,"   Schedule M Adjustments",null,null,null,-2770253.713655103,-2917196.4851679699,172948.05432529858,89634.681643480697,-41821.315922932357,159145.92895029511,-3310.642668973971,-10349.945478668276,-1760.7635586395995,-255339.22289211315,450.25432306676578,4512.3651858449966,24622.398525318975,8210.9790808888047,0]
[797]
[798,null,null,"    Income Before State Taxes",null,null,null,-2837529.1958443001,-1365934.7716949191,273260.80867260223,-122748.61753066606,17485.929562324891,-610821.43134149048,-11516.090358037312,-4973.7046254027937,1001.6020125152281,-917772.26092624653,797.31452162464325,7336.340340039591,-116967.0096808669,13322.695212791452,0]
[799]
[800,null,null,"State Income Taxes",null,null,null,-151798.24753648878,-73072.906138238672,14618.532185556,-6566.6372899249063,935.43829187548056,-32676.887684949008,-616.07201694422326,-266.07643262525914,53.582331576183918,-49097.72243057115,42.653639404052768,392.46947963751086,-6257.3407579885697,712.71928716235118,0]
[801]
[802,null,null,"Adjustments to Calculated Tax:",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[803,null,null,null,"Renewable Energy Credits"]
[804]
[805,null,null,0.35]
[806]
[807,null,"40910","Federal Income Tax",null,"",null,-940005.83190773393,-452501.6529448381,90524.796770466186,-40663.693084259401,5792.6719446572924,-202350.59027978953,-3815.006419382581,-1647.669867472137,331.80688832866542,-304036.08847348636,264.13130877720664,2430.3548011407279,-38748.384123007418,4413.4915739701846,0]
[808]
[809]
[810,null,"TOTAL OPERATING EXPENSES",null,null,null,null,50229688.280028202,46419668.186610274,1419808.8481725981,-225515.86161944125,518369.79910445958,-1249384.1514993957,149618.77297082765,130279.36601832649,25980.876122647835,3384645.749012555,868.46639325722754,2782.9834412002115,-352765.81190224941,5331.0572064305425,0]
[811]
[812]
[813,null,"Retail - Total -  Unbundled",null,null,null,null,"STEAM PRODUCTION PLANT"]
[814]
[815,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[816,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[817,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[818,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","Sch 25","Cust A","Cust B","Cust C"]
[819,null,"310","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[820,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[821,null,null,null,"Total 310",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[822]
[823,null,"311","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[824,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[825,null,null,null,"Total 311",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[826]
[827,null,"312","Boiler Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[828,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[829,null,null,null,"Total 312",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[830]
[831,null,"314","Turbogenerator Units",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[832,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[833,null,null,null,"Total 314",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[834]
[835,null,"315","Accessory Electric Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[836,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[837,null,null,null,"Total 316",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[838]
[839,null,"316","Misc Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[840,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[841,null,null,null,"Total 316",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[842]
[843,null,"S00","Unclassified Steam Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[844]
[845]
[846]
[847,null,"Total Steam Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[848]
[849]
[850,null,null,null,null,null,null,"NUCLEAR PRODUCTION"]
[851]
[852]
[853,null,"320","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[854]
[855,null,"321","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[856]
[857,null,"322","Reactor Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[858]
[859,null,"323","Turbogenerator Units",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[860]
[861,null,"324","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[862]
[863,null,"325","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[864]
[865,null,"N00","Unclassified Nuclear Plt - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[866]
[867,null,"Total Nuclear Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[868]
[869]
[870,null,null,null,null,null,null,"HYDRAULIC PRODUCTION PLANT"]
[871]
[872]
[873,null,"330","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[874]
[875,null,"331","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[876]
[877,null,"332","Reservoirs, Dams & Waterways",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[878]
[879,null,"333","Water Wheel, Turbines, & Generators",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[880]
[881,null,"334","Accessory Electric Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[882]
[883,null,"335","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[884]
[885,null,"336","Roads, Railroads & Bridges",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[886]
[887,null,"H00","Unclassified Hydro Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[888]
[889,null,"Total Hydraulic Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[890]
[891,null,"Retail - Total -  Unbundled"]
[892,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[893,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[894,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[895,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","Sch 25","Cust A","Cust B","Cust C"]
[896,null,"340","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[897]
[898,null,"341","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[899,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[900,null,null,null,"Total 341",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[901]
[902,null,"342","Fuel Holders, Producers & Access",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[903,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[904,null,null,null,"Total 342",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[905]
[906,null,"343","Prime Movers",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[907,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[908,null,null,null,"Total 343",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[909]
[910,null,"344","Generators",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[911,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[912,null,null,null,"Total 344",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[913]
[914,null,"345","Accessory Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[915,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[916,null,null,null,"Total 345",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[917]
[918,null,"346","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[919]
[920,null,"O00","Unclassified Other Prod - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[921]
[922,null,"Total Other Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[923]
[924,null,"Experimental Plant"]
[925,null,"103","Experimental Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[926]
[927,null,"TOTAL PRODUCTION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[928]
[929,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[930,null,"350","Land and Land Rights"]
[931,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[932,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[933,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[934,null,"352","Structures and Improvements"]
[935,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[936,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[937,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[938,null,"353","Station Equipment"]
[939,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[940,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[941,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[942,null,"354","Towers and Fixtures"]
[943,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[944,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[945,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[946,null,"355","Poles and Fixtures"]
[947,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[948,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[949,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[950,null,"356","Overhead Conductors"]
[951,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[952,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[953,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[954,null,"357","Underground Conduit"]
[955,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[956,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[957,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[958,null,"358","Underground Conductors "]
[959,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[960,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[961,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[962,null,"359","Roads and Trails"]
[963,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[964,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[965,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[966]
[967,null,"T00","Unclassified Trans Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[968,null,"TS0","Unclassified Trans Sub - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[969]
[970,null,"TOTAL TRANSMISSION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[971,null,"Retail - Total -  Unbundled",null,null,null,null,"DISTRIBUTION PLANT"]
[972,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[973,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[974,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[975,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","Sch 25","Cust A","Cust B","Cust C"]
[976]
[977,null,"360","Land and Land Rights"]
[978,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[979,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[980,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[981,null,"361","Structures and Improvements"]
[982,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[983,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[984,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[985,null,"362","Station Equipment"]
[986,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[987,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[988,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[989,null,"364","Poles, Towers & Fixtures"]
[990,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[991,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[992,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[993,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[994,null,"365","Overhead Conductors"]
[995,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[996,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[997,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[999,null,"366","Underground Conduit"]
[1000,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1001,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1002,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1003,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1004,null,"367","Underground Conductors "]
[1005,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1006,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1007,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1008,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1009,null,"368","Line Transformers"]
[1010,null,null,null,"Demand Secondary","F21",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1011,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1012,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1013,null,"369","Services"]
[1014,null,null,null,"Customer","F70",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1015,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1016,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1017,null,"370","Meters"]
[1018,null,null,null,"Customer","F60",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1019,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1020,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1021,null,"371","Install on Customers' Premises"]
[1022,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1023,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1024,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1025,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1026,null,"372","Leased Property"]
[1027,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1028,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1029,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1030,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1031]
[1032,null,"373","Street Lights",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1033]
[1034]
[1035,null,"D00","Unclassified Dist Plant - Acct 300",null,"F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1036,null,"DS0","Unclassified Dist Sub  - Acct 300",null,"F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1037,null,"TOTAL DISTRIBUTION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1038]
[1039,null,"Retail - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1040]
[1041,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1042,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1043,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1044,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","Sch 25","Cust A","Cust B","Cust C"]
[1045,null,"389","Land and Land Rights"]
[1046,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1047,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1048,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1049,null,null,null,"Customer - System","F42",null,544725.22043268231,475228.25351219048,9999.4984324299603,189.46142423797065,6144.7463311215088,796.18575215902956,1901.8166714511174,1382.3410519322026,269.80982455652304,48790.917322439003,7.214829559709508,4.9917602016240004,4.9917602016240004,4.9917602016240004,0]
[1050,null,null,"Total Land & Land Rights",null,null,null,544725.22043268231,475228.25351219048,9999.4984324299603,189.46142423797065,6144.7463311215088,796.18575215902956,1901.8166714511174,1382.3410519322026,269.80982455652304,48790.917322439003,7.214829559709508,4.9917602016240004,4.9917602016240004,4.9917602016240004,0]
[1051]
[1052,null,"390","Structures and Improvements"]
[1053,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1054,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1055,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1056,null,null,null,"Customer - System","F42",null,5945023.1698405165,5186547.0371441366,109132.54543338441,2067.7444602088422,67062.544455520343,8689.4136098978015,20756.050486491309,15086.596460195022,2944.6509878228803,532494.40833540249,78.74122087619395,54.479082193716522,54.479082193716522,54.479082193716522,0]
[1057,null,null,"Total Structures and Improvements",null,null,null,5945023.1698405165,5186547.0371441366,109132.54543338441,2067.7444602088422,67062.544455520343,8689.4136098978015,20756.050486491309,15086.596460195022,2944.6509878228803,532494.40833540249,78.74122087619395,54.479082193716522,54.479082193716522,54.479082193716522,0]
[1058]
[1059,null,"391","Office Furniture & Equipment"]
[1060,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1061,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1062,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1063,null,null,null,"Customer - System","F42",null,4149428.9515926149,3620037.7727544019,76170.896335536017,1443.2170376076065,46807.431288559288,6064.922435994491,14487.034675707657,10529.943844543037,2055.2687032733356,371663.43198076606,54.958760000289956,38.024592075200495,38.024592075200495,38.024592075200495,0]
[1064,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1065,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1066,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1067,null,null,"Total Office Furniture & Equipment",null,null,null,4149428.9515926149,3620037.7727544019,76170.896335536017,1443.2170376076065,46807.431288559288,6064.922435994491,14487.034675707657,10529.943844543037,2055.2687032733356,371663.43198076606,54.958760000289956,38.024592075200495,38.024592075200495,38.024592075200495,0]
[1068]
[1069,null,"392","Transportation Equipment"]
[1070,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1071,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1072,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1073,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1074,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1075,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1076,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1077,null,null,"Total Transportation Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1078]
[1079,null,"393","Stores Equipment"]
[1080,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1081,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1082,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1083,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1084,null,null,"Total Stores Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1085]
[1086,null,"394","Tools, Shop & Garage Equipment"]
[1087,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1088,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1089,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1090,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1091,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1092,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1093,null,null,"Total Tools, Shop & Garage Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1094]
[1095,null,"395","Laboratory Equipment"]
[1096,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1097,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1098,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1099,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1100,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1101,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1102,null,null,"Total Laboratory Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1103]
[1104,null,"396","Power Operated Equipment"]
[1105,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1106,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1107,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1108,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1109,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1110,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1111,null,null,"Total Power Operated Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1112]
[1113,null,"397","Communication Equipment"]
[1114,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1115,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1116,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1117,null,null,null,"Customer - System","F42",null,1343189.3219964125,1171822.9516187103,24656.87105342983,467.17602273773127,15151.781758485746,1963.2434124791025,4689.5200546411779,3408.591470829615,665.29997459303183,120309.17001759936,17.790404521619717,12.308736128395605,12.308736128395605,12.308736128395605,0]
[1118,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1119,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1120,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1121,null,null,"Total Communication Equipment",null,null,null,1343189.3219964125,1171822.9516187103,24656.87105342983,467.17602273773127,15151.781758485746,1963.2434124791025,4689.5200546411779,3408.591470829615,665.29997459303183,120309.17001759936,17.790404521619717,12.308736128395605,12.308736128395605,12.308736128395605,0]
[1122]
[1123,null,"Retail - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1124]
[1125,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1126,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1127,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1128,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","Sch 25","Cust A","Cust B","Cust C"]
[1129,null,"398","Misc. Equipment"]
[1130,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1131,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1132,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1133,null,null,null,"Customer - System","F42",null,99257.671990195435,86594.209958038395,1822.0689959687004,34.522910260828944,1119.6713368860608,145.07781403676407,346.54150070458991,251.88471097828412,49.163677503845499,8890.4876918396367,1.3146576641595249,0.90957877139036858,0.90957877139036858,0.90957877139036858,0]
[1134,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1135,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1136,null,null,"Total Misc. Equipment",null,null,null,99257.671990195435,86594.209958038395,1822.0689959687004,34.522910260828944,1119.6713368860608,145.07781403676407,346.54150070458991,251.88471097828412,49.163677503845499,8890.4876918396367,1.3146576641595249,0.90957877139036858,0.90957877139036858,0.90957877139036858,0]
[1137]
[1138,null,"399","Coal Mine",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1139,null,"399L","WIDCO Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1140,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1141]
[1142,null,"390L","General Capital Lease"]
[1143,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1144,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1145,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1146,null,null,"Remove Capital Lease"]
[1147,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1148,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1149,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1150]
[1151,null,"392L","General Vehicles Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1152,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1153]
[1154,null,"G00","Unclassified Gen Plant - Acct 300",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1155,null,"GV0","Unclassified Gen Veh - Acct 300",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1156]
[1157,null,"TOTAL GENERAL PLANT",null,null,null,null,12081624.335852422,10540230.224987479,221781.88025074892,4202.1218550529802,136286.17517057294,17658.843024567192,42180.96338899585,30659.357538478158,5984.1931677496159,1082148.4153480467,160.01987262197264,110.71374937032701,110.71374937032701,110.71374937032701,0]
[1158]
[1159]
[1160]
[1161,null,null,null,null,null,null,"INTANGIBLE PLANT"]
[1162]
[1163,null,"301","Organization"]
[1164,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1165,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1166,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1167,null,null,"Total Organization",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1168]
[1169,null,"302","Franchise & Consent"]
[1170,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1171,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1172,null,null,"Total Franchise & Consent",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1173]
[1174,null,"303","Miscellaneous Intangible Plant"]
[1175,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1176,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1177,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1178,null,null,null,"Customer - System","F42",null,57758856.994209692,50389884.118851386,1060276.9585623059,20089.165873002934,651545.97454296227,84421.97510747303,201655.35399351668,146573.78828973183,28608.748939170691,5173448.025785557,765.01012463834888,529.29137998415604,529.29137998415604,529.29137998415604,0]
[1179,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1180,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1181,null,null,"Total Miscellaneous Intangible Plant",null,null,null,57758856.994209692,50389884.118851386,1060276.9585623059,20089.165873002934,651545.97454296227,84421.97510747303,201655.35399351668,146573.78828973183,28608.748939170691,5173448.025785557,765.01012463834888,529.29137998415604,529.29137998415604,529.29137998415604,0]
[1182]
[1183,null,"I00","Unclass Intangible Plant - Acct 300",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1184]
[1185,null,"TOTAL INTANGIBLE PLANT",null,null,null,null,57758856.994209692,50389884.118851386,1060276.9585623059,20089.165873002934,651545.97454296227,84421.97510747303,201655.35399351668,146573.78828973183,28608.748939170691,5173448.025785557,765.01012463834888,529.29137998415604,529.29137998415604,529.29137998415604,0]
[1186]
[1187]
[1188,null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,69840481.330062121,60930114.343838863,1282058.8388130548,24291.287728055915,787832.14971353521,102080.81813204022,243836.31738251253,177233.14582820999,34592.942106920309,6255596.4411336035,925.02999726032158,640.00512935448307,640.00512935448307,640.00512935448307,0]
[1189]
[1190]
[1191,null,"Retail - Total -  Unbundled",null,null,null,null,"MISC RATE BASE"]
[1192]
[1193,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1194,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1195,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1196,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","Sch 25","Cust A","Cust B","Cust C"]
[1197,null,"105","Plant Held For Future Use"]
[1198,null,null,null,"Production","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1199,null,null,null,"Transmission","F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1200,null,null,null,"Distribution","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1201,null,null,null,"General ","F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1202,null,null,null,"Mining","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1203,null,null,"Total Plant Held For Future Use",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1204]
[1205,null,"114","Electric Plant Acquisition Adjust",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1206]
[1207,null,"120","Nuclear Fuel",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1208]
[1209,null,"124","Weatherization",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1210]
[1211,null,"151","Fuel Stock",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1212,null,null,null,"Cholla","F33",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1213,null,null,null,"Total Fuel Stock",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1214]
[1215,null,152,"Fuel Stock - Undistributed",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1216]
[1217,null,"25316","DG&T Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1218]
[1219,null,"25317","DG&T Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1220]
[1221,null,"25319","Provo Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1222]
[1223,null,"154","Materials and Supplies",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1224,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1225,null,null,null,"Total Materials and Supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1226]
[1227,null,"163","Stores Expense Undistributed",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1228]
[1229,null,"25318","Provo Working Capital Deposit",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1230]
[1231,null,"165","Prepayments",null,"F102R",null,28381.553593006247,11823.916593655989,7608.6569813374554,2336.376040323114,182.11470046237096,3299.9135742717222,252.71389213812185,8.0051347554720955,10.822679547504723,1966.077643829871,18.767055732295699,168.28030682065861,401.13958609045721,304.76940404120933,0]
[1232,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1233,null,null,null,"Total Prepayments",null,null,28381.553593006247,11823.916593655989,7608.6569813374554,2336.376040323114,182.11470046237096,3299.9135742717222,252.71389213812185,8.0051347554720955,10.822679547504723,1966.077643829871,18.767055732295699,168.28030682065861,401.13958609045721,304.76940404120933,0]
[1234]
[1235,null,"182","Misc Regulatory Assets",null,"F102R",null,102324.42759263091,42628.938313193525,27431.601579269431,8423.3704889964556,656.58077595891393,11897.226361692652,911.11306761273579,28.861028659734981,39.019163841326318,7088.3282991644974,67.661138743277448,606.70343552931251,1446.2343788525209,1098.7895611165086,0]
[1236,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1237,null,null,null,"Total Misc Regulatory Assets",null,null,102324.42759263091,42628.938313193525,27431.601579269431,8423.3704889964556,656.58077595891393,11897.226361692652,911.11306761273579,28.861028659734981,39.019163841326318,7088.3282991644974,67.661138743277448,606.70343552931251,1446.2343788525209,1098.7895611165086,0]
[1238]
[1239,null,"186","Misc Deferred Debits",null,"F102R",null,572.76096298897619,238.61547368402543,153.54838435474221,47.149814627821918,3.6752107621402392,66.594722180607235,5.0999552137762727,0.16154960215182013,0.21840976179955865,39.676916237192344,0.37873321058598558,3.39602235905901,8.0952966464382037,6.1504743486358811,0]
[1240,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1241]
[1242,null,"CWC","Cash Working Capital",null,"F137R",null,665296.61329489644,571722.05814702215,17604.275706253371,2566.4151480886035,5964.6956660869537,3703.5099113005977,2161.8405179208321,1577.0720255419897,307.55930874539098,59670.506064943009,6.2915473877907067,-1.0507689650166649,10.247808898383273,3.1922116724560601,0]
[1243]
[1244,null,"OWC","Other Working Capital",null,"F137R",null,132173.7038139223,113583.35585561629,3497.4209646631466,509.8667103791023,1184.9991455767579,735.77200350363773,429.49033949455759,313.31506373505908,61.102449895245584,11854.669988465328,1.2499343966996932,-0.20875504727304728,2.0359202662530351,0.63419297750059578,0]
[1245,null,null,null,"Cholla","F33",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1246,null,null,null,"Total Other Working Capital",null,null,132173.7038139223,113583.35585561629,3497.4209646631466,509.8667103791023,1184.9991455767579,735.77200350363773,429.49033949455759,313.31506373505908,61.102449895245584,11854.669988465328,1.2499343966996932,-0.20875504727304728,2.0359202662530351,0.63419297750059578,0]
[1247]
[1248,null,"18222","Nuclear Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1249]
[1250,null,"1869","Misc Deferred Debits-Trojan",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1251]
[1252,null,"141","Impact Housing - Notes Receivable",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1253,null,"TOTAL RATE BASE ADDITIONS",null,null,null,null,928749.05925744493,739996.88438317191,56295.503615878151,13883.178202415098,7992.065498847136,19703.016572949215,3760.2577723800237,1927.4148022944075,418.72201179126716,80619.258912639896,94.348409470649528,777.12024069674044,1867.7529907540525,1413.5358441563105,0]
[1254]
[1255,null,"Retail - Total -  Unbundled"]
[1256]
[1257,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1258,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1259,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1260,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","Sch 25","Cust A","Cust B","Cust C"]
[1261]
[1262,null,"235","Customer Service Deposits",null,"F51",null,-14610438.07,-3809804.1220868137,-437853.0586898406,-1201727.6267169546,-15626.4359491455,-4176190.878991832,-105091.98589019181,0,-596.66337595557627,-3883103.2476386037,0,0,-980444.05066066096,0,0]
[1263]
[1264,null,"2281","Accum Prov for Property Insurance",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1265]
[1266,null,"2282","Accum Prov for Injuries & Damages",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1267]
[1268,null," 2283","Accum Prov for Pension & Benefits",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1269]
[1270,null," 22844","Accum Hydro Relicensing Obligation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1271]
[1272,null,254,"Reg Liabilities - Insurance Provision",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1273,null,254,null,"System Overhead","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1274]
[1275,null,"22842","Accum Misc Oper Prov - Trojan",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1276]
[1277,null,"252","Customer Advances for Const",null,"F50",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1278]
[1279,null,"25398","SO2 Emissions",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1280]
[1281,null,"25399","Other Deferred Credits",null,"F10",null,-119025.68111298156,-41824.706257593061,-33655.834748815774,-10676.96454133479,-283.2739004256145,-18836.928529217595,-1003.4383586118843,-24.864049333290097,-51.169726309802058,-7548.890658746991,-75.81669289198679,-972.0681880298448,-2327.2528017123677,-1744.4726599585535,0]
[1282]
[1283,null,"190","Accum Deferred Income Taxes",null,"F104R",null,5413325.5114176692,4724224.5127202692,99463.714880391097,1884.548230951516,60763.219803999149,8325.8109352458941,18928.146159609605,13670.026100575886,2668.1601756122673,483169.05176244571,71.722323765845132,52.199441600287649,52.199441600287649,52.199441600287649,0]
[1284,null,null,null," Labor","F138R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1285,null,null,null," IBT","F141",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1286,null,null,null,"Customer - Customer System","F42",null,27199.919081834436,23729.707302088304,499.30779412964131,9.4604310854352338,306.82736307334056,39.756169203315572,94.963951789977472,69.024828199046823,13.472490569818053,2436.2907266248385,0.36026013272792401,0.24925497933113167,0.24925497933113167,0.24925497933113167,0]
[1287,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1288,null,null,null,"Total Accum Deferred Income Taxes",null,null,5440525.4304995034,4747954.2200223571,99963.022674520733,1894.0086620369511,61070.047167072487,8365.5671044492101,19023.110111399583,13739.050928774932,2681.6326661820854,485605.34248907055,72.082583898573063,52.448696579618783,52.448696579618783,52.448696579618783,0]
[1289]
[1290,null,"281","Accum Deferred Income Taxes",null,"F104R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1291]
[1292,null,"282","Accum Deferred Income Taxes ",null,"F104R",null,-6497596.1833193945,-5670470.6004195735,-119385.95837669252,-2262.0168262346183,-72933.885880671194,-9993.4425228615528,-22719.389400210377,-16408.085793037251,-3202.5835758402172,-579946.16802704451,-86.088061059108355,-62.654812055558217,-62.654812055558217,-62.654812055558217,0]
[1293,null,null,null," Labor","F138R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1294,null,null,null,"Total Accum Deferred Income Taxes ","F42",null,-6497596.1833193945,-5670470.6004195735,-119385.95837669252,-2262.0168262346183,-72933.885880671194,-9993.4425228615528,-22719.389400210377,-16408.085793037251,-3202.5835758402172,-579946.16802704451,-86.088061059108355,-62.654812055558217,-62.654812055558217,-62.654812055558217,0]
[1295]
[]
[1297,null,"283","Accum Deferred Income Taxes ",null,"F104R",null,-31521.037765437082,-27508.498974202874,-579.16330847328118,-10.97346092218527,-353.81573529093356,-48.480033274231502,-110.21594926600257,-79.598651154809005,-15.536323740798682,-2813.4258498905542,-0.41762906577107911,-0.30395005187605906,-0.30395005187605906,-0.30395005187605906,0]
[1298,null,null,null," Labor","F138R",null,-100394.9974870665,-86155.233720637116,-2728.7934600125727,-409.63559846916132,-898.95789480382439,-585.24502817644566,-327.61348213052543,-237.37129529818984,-46.330901805772569,-8998.8928099032491,-1.1515427015026722,-1.0565069157504332,-2.3576231061996009,-2.3576231061996009,0]
[1299,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1300,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1301,null,null,null,"Total Accum Deferred Income Taxes ",null,null,-131916.03525250359,-113663.73269483999,-3307.9567684858539,-420.60905939134659,-1252.7736300947579,-633.72506145067712,-437.82943139652798,-316.96994645299884,-61.867225546571248,-11812.318659793804,-1.5691717672737513,-1.3604569676264924,-2.6615731580756599,-2.6615731580756599,0]
[1302]
[1303,null,"255","Accum Investment Tax Credit",null,"F104R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1304,null,"TOTAL RATE BASE DEDUCTIONS",null,null,null,null,-15918450.539185379,-4887808.941436463,-494239.78590931394,-1213193.2084818785,-29026.322193264583,-4197289.4080009134,-110229.53296901101,-3010.868860048608,-1230.6512374700815,-3996805.2824951177,-91.391341819795841,-983.63476047341078,-982784.17115100729,-1757.3403485925687,0]
[1305]
[1306,null,null,null,null,null,null,"ACCUMULATED DEPRECIATION"]
[1307,null,null,null,null,null,null,"PRODUCTION PLANT"]
[1308]
[1309,null,"108SP","Steam Prod Accumulated Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1310,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1311,null,null,null,"Total Steam Prod Accumulated Depr",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1312]
[1313,null,"108NP","Nuclear Prod Accumulated Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1314]
[1315,null,"108HP","Hydraulic Prod Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1316]
[1317,null,"108OP","Other Production  - Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1318,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1319,null,null,null,"Total Other Production - Accum Depr",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1320]
[1321,null,"108EP","Experimental Plant - Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1322]
[1323]
[1324]
[1325,null,"TOTAL PRODUCTION PLANT DEPRECIATION",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1326]
[1327]
[1328,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[1329]
[1330,null,"108TP","Transmission Plant Accum Depr",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1331]
[1332]
[1333,null,null,null,null,null,null,"DISTRIBUTION PLANT"]
[1334]
[1335,null,"108360","Land and Land Rights",null,"F118",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1336]
[1337,null,"108361","Structures and Improvements",null,"F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1338]
[1339,null,"108362","Station Equipment",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1340]
[1341,null,"Retail - Total -  Unbundled"]
[1342]
[1343,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1344,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1345,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1346,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","Sch 25","Cust A","Cust B","Cust C"]
[1347]
[1348,null,"108364","Poles, Towers & Fixtures",null,"F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1349]
[1350,null,"108365","Overhead Conductors",null,"F122",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1351]
[1352,null,"108366","Underground Conduit",null,"F123",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1353]
[1354,null,"108367","Underground Conductors ",null,"F124",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1355]
[1356,null,"108368","Line Transformers",null,"F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1357]
[1358,null,"108369","Services",null,"F126",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1359]
[1360,null,"108370","Meters",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1361]
[1362,null,"108371","Install on Customers' Premises",null,"F128",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1363]
[1364,null,"108372","Leased Property",null,"F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1365]
[1366,null,"108373","Street Lights",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1367]
[1368,null,"108D00","Unclassified Dist Plant - Acct 300",null,"F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1369]
[1370,null,"108DS","Unclassified Dist Sub - Acct 300",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1371]
[1372,null,"108D","Unclassified Dist Sub  - Acct 300",null,"F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1373]
[1374]
[1375,null,"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1376]
[1377,null,null,null,null,null,null,"GENERAL PLANT"]
[1378,null,"108GP","General Plant Accumulated Depr"]
[1379,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1380,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1381,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1382,null,null,null,"Customer - System","F42",null,-3376308.0984437559,-2945552.9884737157,-61978.748681714809,-1174.3170997099091,-38086.27914119498,-4934.9071826430536,-11787.812990328182,-8568.0066084377941,-1672.3314095247683,-302415.16843189462,-44.718853758945755,-30.939856944470499,-30.939856944470499,-30.939856944470499,0]
[1383,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1384,null,null,null," Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1385,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1386,null,null,"Total General Plant Accumulated Depr",null,null,null,-3376308.0984437559,-2945552.9884737157,-61978.748681714809,-1174.3170997099091,-38086.27914119498,-4934.9071826430536,-11787.812990328182,-8568.0066084377941,-1672.3314095247683,-302415.16843189462,-44.718853758945755,-30.939856944470499,-30.939856944470499,-30.939856944470499,0]
[1387]
[1388,null,"108MP","Mining Plant Accumulated Depr.",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1389]
[1390,null,"1081390","Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1391,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1392]
[1393,null,"1081399L "," Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1394,null,null," Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1395]
[1396,null,"TOTAL GENERAL PLANT ACCUM DEPR",null,null,null,null,-3376308.0984437559,-2945552.9884737157,-61978.748681714809,-1174.3170997099091,-38086.27914119498,-4934.9071826430536,-11787.812990328182,-8568.0066084377941,-1672.3314095247683,-302415.16843189462,-44.718853758945755,-30.939856944470499,-30.939856944470499,-30.939856944470499,0]
[1397]
[1398]
[1399,null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,-3376308.0984437559,-2945552.9884737157,-61978.748681714809,-1174.3170997099091,-38086.27914119498,-4934.9071826430536,-11787.812990328182,-8568.0066084377941,-1672.3314095247683,-302415.16843189462,-44.718853758945755,-30.939856944470499,-30.939856944470499,-30.939856944470499,0]
[1400]
[1401]
[1402,null,null,null,null,null,null,"ACCUMULATED AMORTIZATION"]
[1403]
[1404,null,"111CLS","Accum Prov for Amort-Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1405]
[1406,null,"111CLG","Accum Prov for Amort-General"]
[1407,null,null,"Division",null,"F108R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1408,null,null,"System Overheads",null,"F108R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1409,null,null,"Customer - System",null,"F40",null,-1249663.3149424274,-1084342.9872811716,-22590.261869422338,-428.01978685338997,-15249.105188655642,-246.16282212662011,-4254.3469138591754,-3428.4024814155223,-669.16675210282176,-118433.76952559322,-16.462299494361243,-1.5433405775963616,-1.5433405775963616,-1.5433405775963616,0]
[1410,null,null,"Total Accum Prov for Amort-General",null,null,null,-1249663.3149424274,-1084342.9872811716,-22590.261869422338,-428.01978685338997,-15249.105188655642,-246.16282212662011,-4254.3469138591754,-3428.4024814155223,-669.16675210282176,-118433.76952559322,-16.462299494361243,-1.5433405775963616,-1.5433405775963616,-1.5433405775963616,0]
[1411]
[1412,null,"111CLH","Accum Prov for Amort-Hydro",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1413]
[1414,null,"111IP","Accum Prov for Amort-Intangible"]
[1415,null,null,null,"Situs","F107R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1416,null,null,null,"System Generation","F105R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1417,null,null,null,"System Overheads","F102R",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1418,null,null,null,"Customer - System","F42",null,-44527080.438040644,-38846240.043298885,-817381.78138181951,-15487.00842279509,-502285.56324209203,-65082.037144979542,-155458.82718785506,-112995.70664875708,-22054.869703773187,-3988280.7308543078,-589.75660406683824,-408.03785043874251,-408.03785043874251,-408.03785043874251,0]
[1419,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1420,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1421,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1422,null,null,"Total Accum Prov for Amort-Intangible",null,null,null,-44527080.438040644,-38846240.043298885,-817381.78138181951,-15487.00842279509,-502285.56324209203,-65082.037144979542,-155458.82718785506,-112995.70664875708,-22054.869703773187,-3988280.7308543078,-589.75660406683824,-408.03785043874251,-408.03785043874251,-408.03785043874251,0]
[1423]
[1424,null,"111390","Accum Prov for Amort-Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1425]
[1426]
[1427,null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,-45776743.752983071,-39930583.030580059,-839972.04325124191,-15915.028209648481,-517534.6684307477,-65328.199967106164,-159713.17410171422,-116424.10913017261,-22724.036455876008,-4106714.5003799009,-606.21890356119945,-409.58119101633889,-409.58119101633889,-409.58119101633889,0]

{"sheet":"Misc","index":16,"n_rows":1427,"n_cols":22,"rows_kept":1427,"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,"Monthly Wgt Factors"]
[6,"12 Months Ended Dec 2010"]
[7]
[8]
[9,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[10,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile",null,null,null,"Chk Total"]
[11,null,null,null,null,null,null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C",0]
[13]
[14,null,null,null,"Operating Revenues",null,null,4169539.0495064645,1670805.4241331427,1167645.6742389977,345445.53478083288,31380.151617959971,488826.10091771244,36048.95113109667,1114.9784593322579,2370.9273254968407,303365.55912732118,2683.4904106995405,24973.056258682183,52234.227004812179,42645.20565626226,0]
[15]
[16,null,null,null,"Operating Expenses"]
[17,null,null,null,"Operation & Maintenance Expenses",null,null,5639172.6331062913,2349311.3811608511,1511775.2480760703,464217.99229771446,36184.63772845819,655664.68229683593,50212.094975034874,1590.5520002439257,2150.3741196256078,390642.85918370466,3728.8539100840885,33435.861705175652,79703.014442955464,60555.081209536358,0]
[18,null,null,null,"Depreciation Expense",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,"Amortization Expense",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,"Taxes Other Than Income",null,null,1451.71,539.41486091970194,397.54541255542551,125.92159770058292,6.4882963343260034,211.17616800896201,12.859042309626233,0.36308280998903469,0.67175570224720438,95.275277475566583,0.91947077629140717,11.126368018299033,29.450579699452881,20.498087689529189,0]
[21,null,null,null,"Income Taxes - Federal",null,null,-1813808.170929814,-778427.91684505413,-469489.06544570549,-148514.14219352696,-10116.641137859515,-209143.89806875214,-16511.60181510539,-532.45927278346221,-429.14745022967588,-120834.57392382972,-1224.3731275188836,-10646.875675441008,-27793.767797280667,-20143.630819614729,0]
[22,null,null,null,"Income Taxes - State",null,null,-236756.44389574477,-101608.22316187572,-61282.42410401316,-19385.556165655722,-1320.5255208999033,-27299.560317286185,-2155.2599613875609,-69.501927465418561,-56.01663166453362,-15772.54115291324,-159.81746708060186,-1389.7370536622614,-3627.9214810539888,-2629.3488342176447,0]
[23,null,null,null,"Income Taxes Deferred",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,"Investment Tax Credit Adj",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,"Misc Revenues & Expense",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26]
[27,null,null,null,"Total Operating Expenses",null,null,3590059.7282807329,1469814.6560148408,981401.30393890699,296444.21553623234,24753.959366033097,419432.40007880656,31558.092240851551,988.95388280503391,1665.8817934336453,254131.0193844373,2345.582786260894,21410.37534409068,48310.775744320257,37802.599643393514,0]
[28]
[29,null,null,null,"Operating Revenue For Return",null,null,579479.32122573163,200990.76811830187,186244.37030009076,49001.319244600541,6626.1922519268737,69393.700838905876,4490.8588902451193,126.02457652722399,705.04553206319542,49234.539742883877,337.90762443864651,3562.6809145915031,3923.4512604919219,4842.6060128687459,0]
[30]
[31]
[32,null,null,null,"Rate Base :"]
[33,null,null,null,"Electric Plant In Service",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,"Plant Held For Future Use ",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,"Electric Plant Acquisition Adj",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,"Nuclear Fuel",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,"Prepayments",null,null,1824067.01,759916.68732306943,489004.24511940085,150157.61713474299,11704.412729234822,212083.65028204425,16241.784372629885,514.4856559811177,695.56772703484853,126358.74063258889,1206.1484627306477,10815.283775722579,25781.022980114943,19587.36380470447,0]
[38,null,null,null,"Fuel Stock",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,"Materials & Supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,"Misc Deferred Debits",null,null,2173669.692925591,905563.15273887268,582727.33485158451,178936.99065787901,13947.693304880413,252731.83520988605,19354.702571929123,613.0925408552273,828.88100017377678,150576.79539377443,1437.3201994406998,12888.152921354585,30722.242109128467,23341.49942583184,0]
[41,null,null,null,"Cash Working Capital",null,null,54177.669932007295,22570.72532747229,14524.198092606965,4459.9182893521165,347.63953633066848,6299.2192391856597,482.40663748815678,15.281036223826694,20.659459616371535,3753.0540849025715,35.824513542854454,321.23100270427653,765.73708414701412,581.77562843451972,0]
[42,null,null,null,"Weatherization Loans",null,null,5209307.5029056948,1753160.6338593047,1449895.5685329381,469765.59657041746,15392.510422758503,876089.17676344106,45955.702817561702,1173.4370400136897,2740.3748675181864,327122.5319283529,3186.4946658760873,46956.287786413523,130611.74051384281,87257.447137255673,0]
[43,null,null,null,"Miscellaneous Rate Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44]
[45,null,null,null,"Total Rate Base Additions",null,null,9261221.8757632934,3441211.199248719,2536151.3465965306,803320.12265239155,41392.25599320441,1347203.881494557,82034.596399608869,2316.2962730738614,4285.4830543431835,607811.12203961879,5865.7878415902887,70980.955486194958,187880.74268723323,130768.08599622651,0]
[46]
[47,null,null,null,"Rate Base Deductions :"]
[48,null,null,null,"Accum Provision For Depreciation",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,"Accum Provision For Amortization",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,"Accum Deferred Income Taxes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,"Unamortized ITC",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,"Customer Advance For Construction",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,"Customer Service Deposits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,"Misc Rate Base Deductions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,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,9261221.8757632934,3441211.199248719,2536151.3465965306,803320.12265239155,41392.25599320441,1347203.881494557,82034.596399608869,2316.2962730738614,4285.4830543431835,607811.12203961879,5865.7878415902887,70980.955486194958,187880.74268723323,130768.08599622651,0]
[59]
[60]
[61,null,null,null,"Return On Rate Base",null,null,6.2570504086748482E-2,5.8406984202915499E-2,7.3435826524521838E-2,6.0998495957259966E-2,0.16008289698626185,5.1509427644774043E-2,5.4743475170804641E-2,5.4407796625934153E-2,0.16451950064189555,8.1003025387242786E-2,5.760651998130361E-2,5.0192067592439521E-2,2.0882668479477166E-2,3.7032017236917819E-2]
[62]
[63,null,null,null,"Return On Equity",null,null,6.6109726170051245E-2,5.8102957162680116E-2,8.7004577011923073E-2,6.3086633613342546E-2,0.25363355866911541,4.4838425320100392E-2,5.1057747485543849E-2,5.0412211822331375E-2,0.26216548877610329,0.10155688251715567,5.6563602890349562E-2,4.2305040604072468E-2,-1.4059188459316672E-2,1.699725145883843E-2]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[null,"Rocky Mountain Power"]
[null,"Cost Of Service By Rate Schedule"]
[null,"State of Utah"]
[null,"Monthly Wgt Factors"]
[null,"12 Months Ended Dec 2010"]
[]
[]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[null,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[null,null,null,null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C"]
[]
[83,null,null,null,"Total Rate Base",null,null,9261221.8757632934,3441211.199248719,2536151.3465965306,803320.12265239155,41392.25599320441,1347203.881494557,82034.596399608869,2316.2962730738614,4285.4830543431835,607811.12203961879,5865.7878415902887,70980.955486194958,187880.74268723323,130768.08599622651,0]
[84]
[85]
[86,null,null,null,"Return On Ratebase ($$)",6.3056049553088162E-2,null,583976.06552027434,216989.18390246917,159919.68498512209,50654.193460962058,2610.0321450216079,84949.354709633495,5172.7775756413248,146.05649257457884,270.22563183358341,38326.168230248317,369.87340880721928,4475.7786464630544,11847.017420957185,8245.7189105405523,0]
[87,null,null,null,"Operating & Maintenance Expense",null,null,5639172.6331062913,2349311.3811608511,1511775.2480760703,464217.99229771446,36184.63772845819,655664.68229683593,50212.094975034874,1590.5520002439257,2150.3741196256078,390642.85918370466,3728.8539100840885,33435.861705175652,79703.014442955464,60555.081209536358,0]
[88,null,null,null,"        Bad Debt to Produce ROR","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,"Depreciation Expense",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,"Amortization Expense",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,"Taxes Other Than Income",null,null,1451.71,539.41486091970194,397.54541255542551,125.92159770058292,6.4882963343260034,211.17616800896201,12.859042309626233,0.36308280998903469,0.67175570224720438,95.275277475566583,0.91947077629140717,11.126368018299033,29.450579699452881,20.498087689529189,0]
[92,null,null,null,"Federal Income Taxes",null,null,-1813808.170929814,-778427.91684505413,-469489.06544570549,-148514.14219352696,-10116.641137859515,-209143.89806875214,-16511.60181510539,-532.45927278346221,-429.14745022967588,-120834.57392382972,-1224.3731275188836,-10646.875675441008,-27793.767797280667,-20143.630819614729,0]
[93,null,null,null,"        FIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,"State Income Taxes",null,null,-236756.44389574477,-101608.22316187572,-61282.42410401316,-19385.556165655722,-1320.5255208999033,-27299.560317286185,-2155.2599613875609,-69.501927465418561,-56.01663166453362,-15772.54115291324,-159.81746708060186,-1389.7370536622614,-3627.9214810539888,-2629.3488342176447,0]
[95,null,null,null,"        SIT Adj to Produce Target ROR","F101",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,"Deferred Income Taxes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,"Investment Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,"Misc Revenue & Expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,"Revenue Credits",null,null,150604.17490816594,49185.112788448663,43245.862325566326,13973.488789697392,62.54571189525717,26486.022158179017,1243.4819609485469,26.99492939618672,62.340486089231973,9080.9309383685832,94.96902100989962,1369.2081907936436,3308.898246008634,2464.0878768564062,0]
[100]
[101,null,null,null,"Total Revenue Requirements",null,null,4324639.9687091736,1735988.9527057584,1184566.8512495954,361071.89778689179,27426.537222949963,530867.77694661904,37974.351777441414,1162.0053047757997,1998.4479113564607,301538.11855305423,2810.4252160780134,27255.36218134738,63466.691411286076,48512.40643079047,0]
[102,null,null,null,"Operating Revenues",null,null,4320143.2244146308,1719990.5369962545,1210891.5366274333,359419.02359095414,31442.697330561245,515312.12311441562,37292.4330940004,1141.9733887803518,2433.2678117119499,312446.49007988023,2778.4594318455324,26342.26445155828,55543.125256828062,45109.293536995545,0]
[103]
[104,null,null,null,"Increase / (Decrease) Required to "]
[105,null,null,null,"Earn Equal Rates of Return",null,null,4496.7442945428193,15998.415709503926,-26324.685377837857,1652.8741959376493,-4016.160107611282,15555.653832203418,681.91868344101385,20.031915995447889,-434.81990035548915,-10908.371526825998,31.965784232480928,913.09772978910041,7923.5661544580144,3403.1128937949252,0]
[106]
[107,null,null,null,"Existing Revenues",null,null,4320143.2244146308,1719990.5369215913,1210891.5365645641,359419.02357053029,31442.697329855229,515312.12307589146,37292.433092045219,1141.9733887284447,2433.2678115860726,312446.49006568978,2778.4594317094402,26342.264449475828,55543.125250820813,45109.293533118667,0]
[108,null,null,null,"check",null,null,0,7.4663199484348297E-5,6.2869163230061531E-5,2.042384585365653E-5,7.0601527113467455E-7,3.8524158298969269E-5,1.9551807781681418E-6,5.1907136366935447E-8,1.2587724995682947E-7,1.4190445654094219E-5,1.3609223969979212E-7,2.0824518287554383E-6,6.0072488849982619E-6,3.8768775993958116E-6,0]
[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,1.0408785220661562E-3,9.3014556569233266E-3,-2.1739920201708535E-2,4.5987387632343809E-3,-0.12772950314914264,3.0186857897601786E-2,1.8285711789249617E-2,1.7541491065525498E-2,-0.17869792148857683,-3.4912767061433737E-2,1.150485908401911E-2,3.4662841212470999E-2,0.14265610944067142,7.5441502786923562E-2]
[112]
[113]
[114]
[115]
[116]
[117]
[118]
[119]
[120,null,null,null,null,"Mo Wgt Fac",null,null,"ELECTRIC REVENUES"]
[121,null,"MISC - Total -  Unbundled"]
[122,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[123,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[124,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[125,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","Sch 25","Cust A","Cust B","Cust C"]
[126,null,"440","Residential Sales",null,"A",null,1722768.9964280999,1719990.5369215913,0,0,0,0,0,0,0,0,2778.4594317094402,0,0,0,0]
[127]
[128,null,"442","Commercial & Industrial Sales",null,"A",null,2562356.2897520652,0,1210891.5365645641,359419.02357053029,0,515312.12307589146,37292.433092045219,0,0,312446.49006568978,0,26342.264449475828,55543.125250820813,45109.293533118667,0]
[129,null,null,null,"Interruptible Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,"Interruptible Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,2562356.2897520652,0,1210891.5365645641,359419.02357053029,0,515312.12307589146,37292.433092045219,0,0,312446.49006568978,0,26342.264449475828,55543.125250820813,45109.293533118667,0]
[132]
[133,null,"444","Public Street & Highway Lighting",null,"A",null,35017.938531053544,0,0,0,31442.697329855229,0,0,1141.9733887284447,2433.2678115860726,0,0,0,0,0,0]
[134]
[135,null,"445","Other Sales to Public Authority",null,"A",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136]
[137,null,"448","Interdepartmental",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[140]
[141,null,"Total Sales to Ultimate Customers",null,null,null,null,4320143.2247112179,1719990.5369215913,1210891.5365645641,359419.02357053029,31442.697329855229,515312.12307589146,37292.433092045219,1141.9733887284447,2433.2678115860726,312446.49006568978,2778.4594317094402,26342.264449475828,55543.125250820813,45109.293533118667,0]
[142]
[143,null,"447","Sales for Resale",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,null,null,null,"Demand","F85",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,null,"Energy","F86",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147]
[148,null,"449","Provision for Rate Refund",null,"F11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149]
[150,null,"State Specific Revenue Credit",null,null,"F140M",null,70856.082279387076,28634.2325688415,19374.422715419532,5892.1472267858671,464.51571806817543,8562.1007780018899,623.52257203354293,19.267297291818551,32.8662699132108,4964.5886074095861,46.096055972870836,439.42878012104626,1021.2048369579602,781.6903374740275,0]
[151]
[152,null,"AGA Revenue",null,null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153]
[154,null,"Total Sales from Electricity",null,null,null,null,4390999.3069906048,1748624.7694904327,1230265.9592799835,365311.17079731618,31907.213047923404,523874.22385389335,37915.955664078763,1161.2406860202632,2466.1340814992836,317411.07867309934,2824.5554876823112,26781.693229596873,56564.33008777877,45890.983870592696,0]
[155]
[156,null,"Other Electric Operating Revenues"]
[157,null,"450","Forfeited Discounts & Interest",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158,null,null,null,"Customers","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160]
[161,null,"451","Misc Electric Revenue",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,"Customer","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165]
[166,null,"453","Water Sales",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167]
[168,null,"454","Rent of Electric Property",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,"System Overhead","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[171,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172]
[173,null,"456","Other Electric Revenue",null,"A",1,-419524.23000000417,-147417.49766888551,-118625.07557305841,-37632.575006961306,-998.44166982207821,-66393.601199309502,-3536.7701324784048,-87.637099279422046,-180.35543304319813,-26607.205899658318,-267.22739136124829,-3426.2012256660396,-8202.7541893149883,-6148.6575111615393,0]
[174,null,null,null,"Demand","F10",null,198063.97281245116,69598.152311595346,56004.790532072548,17766.938990478047,471.38023985864561,31345.478263128596,1669.765599496315,41.374872591416775,85.148677040755359,12561.686353880148,126.16231437847783,1617.5642547513498,3872.6511063483936,2902.8792968311054,0]
[175,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,"Customer","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,null,-221460.25718755301,-77819.345357290164,-62620.285040985858,-19865.636016483259,-527.0614299634326,-35048.122936180909,-1867.0045329820898,-46.262226688005271,-95.206756002442773,-14045.51954577817,-141.06507698277045,-1808.6369709146898,-4330.1030829665942,-3245.7782143304339,0]
[178]
[179,null,"Total Other Electric Operating Revenues",null,null,null,null,-221460.25718755301,-77819.345357290164,-62620.285040985858,-19865.636016483259,-527.0614299634326,-35048.122936180909,-1867.0045329820898,-46.262226688005271,-95.206756002442773,-14045.51954577817,-141.06507698277045,-1808.6369709146898,-4330.1030829665942,-3245.7782143304339,0]
[180]
[181,null,"Total Electric Operating Revenues",null,null,null,null,4169539.0498030516,1670805.4241331425,1167645.6742389977,345445.53478083294,31380.151617959971,488826.10091771244,36048.95113109667,1114.9784593322579,2370.9273254968407,303365.55912732118,2683.4904106995409,24973.056258682183,52234.227004812172,42645.20565626226,0]
[182]
[183,null,"Miscellaneous Revenues"]
[184,null,"41160","Gain on Sale of Utility Plant - CR",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,"41170","Loss on Sale of Utility Plant ",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,null,"4118","Gain from Emission Allowances",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,41181,"Gain from Disposition of NOX Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,"4194","Impact Housing Interest Income",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[189,null,"421","(Gain)/Loss on Sale of Utility Plant",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190]
[191,null,"Total Miscellaneous Revenues",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192]
[193,null,"Miscellaneous Expenses"]
[194,null,"4311","Interest on Customer Deposits",null,"F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195]
[196,null,"DFA","Divergence Fairness Adjustment"]
[197,null,null,"Production ",null,"F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,"Transmission",null,"F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,"Distribution",null,"F105",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201]
[202,null,"Net Miscellaneous Revenues And Expense",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","N","O","P","Q"]
[208,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[209,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C"]
[211,null,"500","Operation Suprvn & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,null,null,null,"Total 500",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214]
[215,null,"501","Fuel Related",null,"F90",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,null,null,null,"SE - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,null,null,null,"Simple Cycle Combustion Turbine","F93",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,"Cholla - Non NPC","F33",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219,null,null,null,"Cholla","F91",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,null,null,null,"Total 501",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221]
[222,null,"502","Steam Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,null,"Total 502",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225]
[226,null,"503","Steam From Other Sources",null,"F94",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,null,null,null,"SE - Non NPC","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,null,null,null,"Total 503",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229]
[230,null,"505","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,"Total 505",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233]
[234,null,"506","Misc. Steam Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[235,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[237,null,null,null,"Total 506",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238]
[239,null,"507","Rents",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242]
[243,null,"510","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246]
[247,null,"511","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250]
[251,null,"512","Maintenance of Boiler Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[254]
[255,null,"513","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258]
[259,null,"514","Maint of Misc. Steam Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[261,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[262]
[263,null,"Total Steam Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[264]
[265]
[266,null,null,null,null,null,null,"NUCLEAR POWER GENERATION"]
[267]
[268]
[269,null,"517","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[270]
[271,null,"518","Nuclear Fuel Expense",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272]
[273,null,"519","Coolants and Water",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274]
[275,null,"520","Steam Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[276]
[277,null,"523","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278]
[279,null,"524","Misc. Nuclear Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[281,null,"528","Maint Supervision & Eng",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282]
[283,null,"529","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284]
[285,null,"530","Maintenance of Reactor Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286]
[287,null,"531","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288]
[289,null,"532","Maintenance of Misc Nuclear",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290]
[291,null,"Total Nuclear Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","N","O","P","Q"]
[298,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[299,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","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","Sch 25","Cust A","Cust B","Cust C"]
[301,null,"535","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302]
[303,null,"536","Water For Power",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304]
[305,null,"537","Hydraulic Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306]
[307,null,"538","Electric Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308]
[309,null,"539","Misc. Hydro Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310]
[311,null,"540","Rents (Hydro Generation)",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312]
[313,null,"541","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[314]
[315,null,"542","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[316]
[317,null,"543","Maint of Dams & Waterways",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318]
[319,null,"544","Maintenance of Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320]
[321,null,"545","Maint of Misc. Hydro Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[322]
[323,null,"Total Hydraulic Power Generation ",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[324]
[325]
[326,null,null,null,null,null,null,"OTHER POWER GENERATION"]
[327]
[328]
[329,null,"546","Operation Super & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[330]
[331,null,"547","Fuel",null,"F92",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[332,null,null,null,"Simple Cycle Combustion Turbine","F93",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,null,null,null,"Total 547",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[334]
[335,null,"548","Generation Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[336,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[337,null,null,null,"Total 548",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338]
[339,null,"549","Miscellaneous Other",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[340]
[341,null,"550","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[342,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[343,null,null,null,"Total 550",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[344]
[345,null,"551","Maint Supervision & Engineering",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[346]
[347,null,"552","Maintenance of Structures",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[348]
[349,null,"553","Maint of Generation & Elect Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[350,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[351,null,null,null,"Total 553",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[352]
[353,null,"554","Maintenance of Misc. Other",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[354,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[355,null,null,null,"Total 554",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[356]
[357,null,"Total Other Power Generation",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[358]
[359]
[360,null,null,null,null,null,null,"OTHER POWER SUPPLY"]
[361]
[362]
[363,null,"555","Purchased Power",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[364,null,null,null,"Demand","F87",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[365,null,null,null,"Energy","F89",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,null,null,null,"Seasonal Contracts","F88",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[368]
[369]
[370,null,"556","System Control & Load Dispatch",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[371]
[372,null,"557","Other Expenses",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[373,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[374,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[375]
[376,null,null,null,"Embedded Cost Differentials"]
[377,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,null,null,"Company Owned Hydro","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,null,null,null,"Mid-C Contract","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,null,null,null,"Mid-C Contract","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[381,null,null,null,"Existing QF Contracts","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[382,null,null,null,"Existing QF Contracts","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[383,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[384]
[385,null,"Total Other Power Supply",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386]
[387,null,"TOTAL PRODUCTION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[388]
[389,null,"MISC - Total -  Unbundled",null,null,null,null,"TRANSMISSION EXPENSE"]
[390]
[391]
[392,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[393,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[394,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[395,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","Sch 25","Cust A","Cust B","Cust C"]
[396,null,"560","Operation Supervision & Eng",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[397]
[398,null,"561","Load Dispatching",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399]
[400,null,"562","Station Expense",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[401]
[402,null,"563","Overhead Line Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[403]
[404,null,"564","Underground Line Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[405]
[406,null,"565","Transm of Electricity by Others",null,"F95",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[407,null,null,"Energy",null,"F96",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[408,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[409]
[410,null,"566","Misc. Transmission Expense",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[411]
[412,null,"567","Rents - Transmission",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[413]
[414,null,"568","Maint Supervision & Engineering",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[415]
[416,null,"569","Maintenance of Structures",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[417]
[418,null,"570","Maint of Station Equipment",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[419]
[420,null,"571","Maintenance of Overhead Lines",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[421]
[422,null,"572","Maint of Underground Lines",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[423]
[424,null,"573","Maint of Misc Transmission Plant",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[425]
[426]
[427,null,"TOTAL TRANSMISSION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[428]
[429]
[430]
[431]
[432]
[433]
[434]
[435]
[436]
[437]
[438]
[439,null,"MISC - Total -  Unbundled",null,null,null,null,"DISTRIBUTION EXPENSE"]
[440]
[441]
[442,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[443,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[444,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[445,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","Sch 25","Cust A","Cust B","Cust C"]
[446,null,"580","Operation Supervision & Eng",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[447]
[448,null,"581","Load Dispatching",null,"F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[449]
[450,null,"582","Station Expense",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[451]
[452,null,"583","Overhead Line Expenses",null,"F132",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[453]
[454,null,"584","Underground Line Expense",null,"F133",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[455]
[456,null,"585","Street Lighting & Signal Systems",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[457]
[458,null,"586","Meter Expenses",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[459]
[460,null,"587","Customer Installation Expenses",null,"F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[461]
[462,null,"588","Misc. Distribution Expenses",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[463]
[464,null,"589","Rents",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[465]
[466,null,"590","Maint Supervision & Engineering",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[467]
[468,null,"591","Maintenance of Structures",null,"F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[469]
[470,null,"592","Maint of Station Equipment",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[471]
[472,null,"593","Maintenance of Overhead Lines",null,"F134",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[473]
[474,null,"594","Maint of Underground Lines",null,"F135",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[475]
[476,null,"595","Maint of Line Transformers",null,"F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[477]
[478,null,"596","Maint of Street Lighting & Signals",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[479]
[480,null,"597","Maintenance of Meters",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[481]
[482,null,"598","Maint of Misc. Distribution Plant",null,"F131",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[483]
[484,null,"TOTAL DISTRIBUTION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[485]
[486]
[487,null,null,null,null,null,null,"CUSTOMER ACCOUNTS EXPENSE"]
[488]
[489]
[490,null,"901","Supervision",null,"F136",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[491]
[492,null,"902","Meter Reading Expense",null,"F47",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[493]
[494,null,"903","Customer Receipts & Collections",null,"F48",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[495]
[496,null,"904","Uncollectible Accounts",null,"F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[497]
[498,null,"905","Misc. Customer Accounts Exp",null,"F136",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[499]
[500,null,"TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[501]
[502,null,"MISC - Total -  Unbundled",null,null,null,null,"CUSTOMER SERVICE EXPENSE"]
[503]
[504,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[505,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[506,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[507,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","Sch 25","Cust A","Cust B","Cust C"]
[508,null,"907","Supervision",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[509]
[510,null,"908","Customer Assistance",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[511]
[512,null,"909","Informational & Instructional Adv",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[513]
[514,null,"910","Misc. Customer Service",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[515]
[516,null,"TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[517]
[518]
[519,null,null,null,null,null,null,"SALES EXPENSE"]
[520]
[521]
[522,null,"911","Supervision",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[523]
[524,null,"912","Demonstration & Selling Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[525]
[526,null,"913","Advertising Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[527]
[528,null,"916","Misc. Sales Expense",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[529]
[530,null,"TOTAL SALES EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[531]
[532]
[533,null,null,null,null,null,null,"ADMINISTRATION & GENERAL EXPENSE"]
[534]
[535]
[536,null,"920","Administrative & General Salaries",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[537,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[538,null,null,null,"Administrative & General Salaries",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[539]
[540,null,"921","Office Supplies & expenses",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[541,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[542,null,null,null,"Office Supplies & expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[543]
[544,null,"923","Outside Services",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[545,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[546,null,null,null,"Outside Services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[547]
[548,null,"924","Property Insurance",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[549,null,null,"System Generation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[550]
[551,null,"925","Injuries & Damages",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[552]
[553,null,"926","Employee Pensions & Benefits",null,"F138M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[554]
[555,null,"927","Franchise Requirements",null,"F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[556]
[557,null,"928","Regulatory Commission Expense",null,"F102",null,5639172.6331062913,2349311.3811608511,1511775.2480760703,464217.99229771446,36184.63772845819,655664.68229683593,50212.094975034874,1590.5520002439257,2150.3741196256078,390642.85918370466,3728.8539100840885,33435.861705175652,79703.014442955464,60555.081209536358,0]
[558,null,null,null,"Regulatory Expense - CCS ","F103",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[559]
[560,null,"929","Duplicate Charges",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[561]
[562,null,"930","Misc General Expenses"]
[563,null,null,null,"Situs","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[564,null,null,null,"Customer","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[565,null,null,null,"Labor","F138M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[566]
[567,null,"931","Rents",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[568]
[569,null,"935","Maintenance of General Plant",null,"F108",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[570]
[571,null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,5639172.6331062913,2349311.3811608511,1511775.2480760703,464217.99229771446,36184.63772845819,655664.68229683593,50212.094975034874,1590.5520002439257,2150.3741196256078,390642.85918370466,3728.8539100840885,33435.861705175652,79703.014442955464,60555.081209536358,0]
[572]
[573]
[574,null,"TOTAL O & M EXPENSE",null,null,null,null,5639172.6331062913,2349311.3811608511,1511775.2480760703,464217.99229771446,36184.63772845819,655664.68229683593,50212.094975034874,1590.5520002439257,2150.3741196256078,390642.85918370466,3728.8539100840885,33435.861705175652,79703.014442955464,60555.081209536358,0]
[575]
[576,null,"MISC - Total -  Unbundled",null,null,null,null,"DEPRECIATION EXPENSE"]
[577]
[578,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[579,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[580,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[581,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","Sch 25","Cust A","Cust B","Cust C"]
[582,null,"403SP","Steam Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[583,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[584,null,null,null,"Total 403SP",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[585]
[586,null,"403NP","Nuclear Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[587]
[588,null,"403HP","Hydro Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[589]
[590,null,"403OP","Other Production Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[591,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[592,null,null,null,"System Generation","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[593,null,null,null,"Total 403OP",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[594]
[595,null,"403TP","Transmission Depreciation",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[596]
[597,null,"403","Distribution Depreciation"]
[598,null,null,null,"Land Rights","F118",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[599,null,null,null,"Structures","F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[600,null,null,null,"Station Equip","F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[601,null,null,null,"Poles & Towers","F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[602,null,null,null,"OH Conductors","F122",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[603,null,null,null,"UG Conduit","F123",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[604,null,null,null,"UG Conductor","F124",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[605,null,null,null,"Line Transformer","F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[606,null,null,null,"Services","F126",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[607,null,null,null,"Meters","F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[608,null,null,null,"Inst Cust Premises","F128",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[609,null,null,null,"Leased Property","F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[610,null,null,null,"Street Lighting","F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[611,null,null,"Total Distribution Expense",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[612]
[613,null,"403GP","General Depreciation"]
[614,null,null,"Situs",null,"F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[615,null,null,"System Generation",null,"F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[616,null,null,"System Overheads",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[617,null,null,"Customer - System",null,"F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[618,null,null,"Energy",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[619,null,null,"Simple Cycle Combustion Turbine",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[620,null,null,"Cholla",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[621,null,null,"Total General Expense",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[622]
[623,null,"403GV0","General Vehicles",null,"F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[624]
[625,null,"403MP","Mining Depreciation",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[626]
[627,null,"403EP","Experimental Plant Depreciation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[628]
[629]
[630,null,"TOTAL DEPRECIATION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[631]
[632,null,null,null,null,null,null,"AMORTIZATION EXPENSE"]
[633]
[634]
[635,null,"404CLG","Amort of LT Plant - Cap. Lease Gen"]
[636,null,null,"Division",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[637,null,null,"System Overheads",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[638,null,null,"Customer - System",null,"F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[639,null,null,"Total Amort. Cap. Lease General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[640]
[641,null,"404CLS","Amort of LT Plant - Cap Lease Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[642]
[643,null,"404IP","Amort of LT Plant - Intangible Plant"]
[644,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[645,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[646,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[647,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[648,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[649,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[650,null,null,"Total Amort. Intangible Plant",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[651]
[652,null,"MISC - Total -  Unbundled",null,null,null,null,"AMORTIZATION EXPENSE (continued)"]
[653]
[654]
[655,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[656,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[657,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[658,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","Sch 25","Cust A","Cust B","Cust C"]
[659,null,"404O","Amort of LT Plant - Other Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[660]
[661,null,"404330","Amort of Other Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[662]
[663,null,"405","Amort of Other Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[664]
[665,null,"406","Amort of Plant Acquisition Adj",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[666]
[667,null,"407","Amort of Prop Losses, Unrec Plant,",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[668]
[669]
[670,null,"TOTAL AMORTIZATION EXPENSE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[671]
[672]
[673,null,null,null,null,null,null,"TAX OTHER THAN INCOME"]
[674]
[675]
[676,null,"408","Taxes Other Than Income",null,"F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[677,null,null,null,"Customer - System","F101M",null,1451.71,539.41486091970194,397.54541255542551,125.92159770058292,6.4882963343260034,211.17616800896201,12.859042309626233,0.36308280998903469,0.67175570224720438,95.275277475566583,0.91947077629140717,11.126368018299033,29.450579699452881,20.498087689529189,0]
[678,null,null,"Total Taxes Other Than Income",null,null,null,1451.71,539.41486091970194,397.54541255542551,125.92159770058292,6.4882963343260034,211.17616800896201,12.859042309626233,0.36308280998903469,0.67175570224720438,95.275277475566583,0.91947077629140717,11.126368018299033,29.450579699452881,20.498087689529189,0]
[679]
[680]
[681,null,null,null,null,null,null,"DEFERRED  ITC"]
[682]
[683]
[684,null,"41140","Deferred I T C - Federal",null,"F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[685]
[686,null,"41141","Deferred I T C - Idaho",null,"F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[687]
[688,null,"TOTAL DEFERRED ITC",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[689]
[690]
[691,null,null,null,null,null,null,"DEFERRED INCOME TAXES"]
[692]
[693]
[694,null,"41010","Deferred Income Tax - Federal-DR",null,"F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[695]
[696,null,41020,"Deferred Income Tax - State-DR",null,"F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[697]
[698,null,41120,"Deferred Income Tax - Federal-CR",null,"F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[699]
[700,null,"41111","Deferred Income Tax - State-CR",null,"F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[701]
[702,null,"TOTAL DEFERRED INCOME TAXES",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[703]
[704,null,"SCHMAF","Additions - Flow Through"]
[705,null,null,null,"S","F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[706,null,null,null,"SNP","F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[707,null,null,null,"SO","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[708,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[709,null,null,null,"TROJP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[710,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[711]
[712]
[713,null,"SCHMAP","Additions - Permanent"]
[714,null,null,null,"S","F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[715,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[716,null,null,null,"SNP","F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[717,null,null,null,"SO","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[718,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[719,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[720]
[721]
[722,null,"SCHMAT","Additions - Temporary"]
[723,null,null,null,"S","F101M",null,42466.483945903536,15779.358502337458,11629.289513782074,3683.5507830037186,189.80039547700298,6177.479901984565,376.16212177462211,10.621164228002071,19.650689700456745,2787.0621827759351,26.897032437681428,325.47666464053452,861.50992278372973,599.62507097775324,0]
[724,null,null,null,"SGCT","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[725,null,null,null,"CIAC","F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[726,null,null,null,"SNP","F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[727,null,null,null,"TROJD","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[728,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[729,null,null,null,",SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[730,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[731,null,null,null,"GPS","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[732,null,null,null,"SO","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[733,null,null,null,"SNPD","F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[734,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[735,null,null,null,"TAXDEPR","F151M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[736,null,null,null,"SCHMDEXP","F151M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[737]
[738]
[739,null,"TOTAL SCHEDULE - M ADDITIONS",null,null,null,null,42466.483945903536,15779.358502337458,11629.289513782074,3683.5507830037186,189.80039547700298,6177.479901984565,376.16212177462211,10.621164228002071,19.650689700456745,2787.0621827759351,26.897032437681428,325.47666464053452,861.50992278372973,599.62507097775324,0]
[740]
[741,null,"SCHMDF","Deductions - Flow Through"]
[742,null,null,null,"S","F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[743,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[744,null,null,null,"DGU","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[745]
[746,null,"SCHMDP","Deductions - Permanent"]
[747,null,null,null,"S","F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[748,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[749,null,null,null,"SNP","F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[750,null,null,null,"IBT","F150M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[751,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[752,null,null,null,"SO","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[753]
[754]
[755,null,"SCHMDT","Deductions - Temporary"]
[756,null,null,null,"S","F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[757,null,null,null,"BADDEBT","F80",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[758,null,null,null,"SNP","F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[759,null,null,null,"CN","F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[760,null,null,null,"TROJD","F10",null,319.0895842152234,112.12561864687919,90.226127807006662,28.623303343597723,0.75941385304936138,50.498914486987694,2.6900642419440954,6.6656700381620679E-2,0.1371781832283985,20.237417329284646,0.2032529180699543,2.6059656289877702,6.2390075983452702,4.6766634774609939,0]
[761,null,null,null,"DGP","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[762,null,null,null,"SE","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[763,null,null,null,"SG","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[764,null,null,null,"GPS","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[765,null,null,null,"SO","F102M",null,3990127.6051016841,1662309.8466460421,1069691.6981481025,328468.22510409181,25603.28106171023,463930.77827832452,35528.734320642994,1125.4320192760385,1521.5471655614133,276408.43038106192,2638.4372123437051,23658.320727218805,56395.719519491518,42847.154517816125,0]
[766,null,null,null,"TAXDEPR","F151M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[767,null,null,null,"SNPD","F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[768]
[769]
[770,null,"TOTAL SCHEDULE - M DEDUCTIONS",null,null,null,null,3990446.6946858992,1662421.9722646889,1069781.9242759096,328496.84840743541,25604.040475563277,463981.27719281148,35531.424384884936,1125.4986759764201,1521.6843437446416,276428.66779839119,2638.6404652617753,23660.926692847792,56401.958527089861,42851.831181293586,0]
[771]
[772,null,"TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,null,-3947980.2107399958,-1646642.6137623515,-1058152.6347621274,-324813.29762443167,-25414.240080086274,-457803.79729082691,-35155.262263110315,-1114.8775117484181,-1502.0336540441849,-273641.60561561526,-2611.7434328240938,-23335.450028207259,-55540.448604306133,-42252.206110315834,0]
[773]
[774]
[775]
[776,null,null,null,null,null,null,"INCOME TAXES"]
[777]
[778,null,null,"State Income Taxes Before Credits",null,"F150M",null,-236756.44389574457,-101608.22316187572,-61282.42410401316,-19385.556165655722,-1320.5255208999033,-27299.560317286185,-2155.2599613875609,-69.501927465418561,-56.01663166453362,-15772.54115291324,-159.81746708060186,-1389.7370536622614,-3627.9214810539888,-2629.3488342176447,0]
[779,null,null,"Renewable Energy Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[780,null,"40911","State Income Taxes",null,"",null,-236756.44389574477,-101608.22316187572,-61282.42410401316,-19385.556165655722,-1320.5255208999033,-27299.560317286185,-2155.2599613875609,-69.501927465418561,-56.01663166453362,-15772.54115291324,-159.81746708060186,-1389.7370536622614,-3627.9214810539888,-2629.3488342176447,0]
[781]
[782,null,"Calculation of Taxable Income"]
[783]
[784,null,null,"Operating Revenues",null,null,null,4169539.0495064645,1670805.4241331427,1167645.6742389977,345445.53478083288,31380.151617959971,488826.10091771244,36048.95113109667,1114.9784593322579,2370.9273254968407,303365.55912732118,2683.4904106995405,24973.056258682183,52234.227004812179,42645.20565626226,0]
[785,null,null,"Operating Deductions"]
[786,null,null,"   O & M Expenses",null,null,null,5639172.6331062913,2349311.3811608511,1511775.2480760703,464217.99229771446,36184.63772845819,655664.68229683593,50212.094975034874,1590.5520002439257,2150.3741196256078,390642.85918370466,3728.8539100840885,33435.861705175652,79703.014442955464,60555.081209536358,0]
[787,null,null,"   Depreciation Expense",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[788,null,null,"   Amortization Expense",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[789,null,null,"   Taxes Other Than Income",null,null,null,1451.71,539.41486091970194,397.54541255542551,125.92159770058292,6.4882963343260034,211.17616800896201,12.859042309626233,0.36308280998903469,0.67175570224720438,95.275277475566583,0.91947077629140717,11.126368018299033,29.450579699452881,20.498087689529189,0]
[790,null,null,"   Interest & Dividends (AFUDC-Equity)",null,"F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[791,null,null,"   Misc Revenue & Expense",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[792,null,null,"    Total Operating Deductions",null,null,null,5640624.3431062913,2349850.7960217707,1512172.7934886257,464343.91389541503,36191.126024792517,655875.85846484487,50224.954017344498,1590.9150830539147,2151.0458753278549,390738.13446118025,3729.7733808603798,33446.988073193948,79732.465022654913,60575.579297225886,0]
[793,null,null,"Other Deductions"]
[794,null,null,"   Interest Deductions",null,"F101M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[795,null,null,"   Interest on PCRBS",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[796,null,null,"   Schedule M Adjustments",null,null,null,-3947980.2107399958,-1646642.6137623515,-1058152.6347621274,-324813.29762443167,-25414.240080086274,-457803.79729082691,-35155.262263110315,-1114.8775117484181,-1502.0336540441849,-273641.60561561526,-2611.7434328240938,-23335.450028207259,-55540.448604306133,-42252.206110315834,0]
[797]
[798,null,null,"    Income Before State Taxes",null,null,null,-5419065.5043398226,-2325687.9856509794,-1402679.7540117553,-443711.67673901381,-30225.21448691882,-624853.55483795935,-49331.265149358143,-1590.8141354700749,-1282.1522038751991,-361014.18094947434,-3658.0264029849332,-31809.381842719024,-83038.686622148874,-60182.57975127946,0]
[799]
[800,null,null,"State Income Taxes",null,null,null,-236756.44389574477,-101608.22316187572,-61282.42410401316,-19385.556165655722,-1320.5255208999033,-27299.560317286185,-2155.2599613875609,-69.501927465418561,-56.01663166453362,-15772.54115291324,-159.81746708060186,-1389.7370536622614,-3627.9214810539888,-2629.3488342176447,0]
[801]
[802,null,null,"Adjustments to Calculated Tax:",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[803,null,null,null,"Renewable Energy Credits"]
[804]
[805,null,null,0.35]
[806]
[807,null,"40910","Federal Income Tax",null,"",null,-1813808.1711554271,-778427.91687118623,-469489.06546770968,-148514.14220067533,-10116.641138106619,-209143.8980822356,-16511.601815789705,-532.45927280162971,-429.14745027373289,-120834.57392879638,-1224.3731275665159,-10646.875676169866,-27793.767799383211,-20143.630820971634,0]
[808]
[809]
[810,null,"TOTAL OPERATING EXPENSES",null,null,null,null,3590059.728055119,1469814.6559887086,981401.30391690275,296444.21552908397,24753.959365785995,419432.40006532311,31558.092240167229,988.95388278686653,1665.8817933895884,254131.01937947061,2345.5827862132619,21410.375343361819,48310.775742217716,37802.599642036614,0]
[811]
[812]
[813,null,"MISC - Total -  Unbundled",null,null,null,null,"STEAM PRODUCTION PLANT"]
[814]
[815,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[816,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[817,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[818,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","Sch 25","Cust A","Cust B","Cust C"]
[819,null,"310","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[820,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[821,null,null,null,"Total 310",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[822]
[823,null,"311","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[824,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[825,null,null,null,"Total 311",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[826]
[827,null,"312","Boiler Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[828,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[829,null,null,null,"Total 312",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[830]
[831,null,"314","Turbogenerator Units",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[832,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[833,null,null,null,"Total 314",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[834]
[835,null,"315","Accessory Electric Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[836,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[837,null,null,null,"Total 316",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[838]
[839,null,"316","Misc Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[840,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[841,null,null,null,"Total 316",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[842]
[843,null,"S00","Unclassified Steam Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[844]
[845]
[846]
[847,null,"Total Steam Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[848]
[849]
[850,null,null,null,null,null,null,"NUCLEAR PRODUCTION"]
[851]
[852]
[853,null,"320","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[854]
[855,null,"321","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[856]
[857,null,"322","Reactor Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[858]
[859,null,"323","Turbogenerator Units",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[860]
[861,null,"324","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[862]
[863,null,"325","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[864]
[865,null,"N00","Unclassified Nuclear Plt - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[866]
[867,null,"Total Nuclear Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[868]
[869]
[870,null,null,null,null,null,null,"HYDRAULIC PRODUCTION PLANT"]
[871]
[872]
[873,null,"330","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[874]
[875,null,"331","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[876]
[877,null,"332","Reservoirs, Dams & Waterways",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[878]
[879,null,"333","Water Wheel, Turbines, & Generators",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[880]
[881,null,"334","Accessory Electric Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[882]
[883,null,"335","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[884]
[885,null,"336","Roads, Railroads & Bridges",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[886]
[887,null,"H00","Unclassified Hydro Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[888]
[889,null,"Total Hydraulic Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[890]
[891,null,"MISC - Total -  Unbundled"]
[892,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[893,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[894,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[895,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","Sch 25","Cust A","Cust B","Cust C"]
[896,null,"340","Land and Land Rights",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[897]
[898,null,"341","Structures and Improvements",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[899,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[900,null,null,null,"Total 341",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[901]
[902,null,"342","Fuel Holders, Producers & Access",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[903,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[904,null,null,null,"Total 342",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[905]
[906,null,"343","Prime Movers",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[907,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[908,null,null,null,"Total 343",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[909]
[910,null,"344","Generators",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[911,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[912,null,null,null,"Total 344",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[913]
[914,null,"345","Accessory Electric Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[915,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[916,null,null,null,"Total 345",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[917]
[918,null,"346","Misc. Power Plant Equipment",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[919]
[920,null,"O00","Unclassified Other Prod - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[921]
[922,null,"Total Other Production Plant",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[923]
[924,null,"Experimental Plant"]
[925,null,"103","Experimental Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[926]
[927,null,"TOTAL PRODUCTION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[928]
[929,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[930,null,"350","Land and Land Rights"]
[931,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[932,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[933,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[934,null,"352","Structures and Improvements"]
[935,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[936,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[937,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[938,null,"353","Station Equipment"]
[939,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[940,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[941,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[942,null,"354","Towers and Fixtures"]
[943,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[944,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[945,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[946,null,"355","Poles and Fixtures"]
[947,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[948,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[949,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[950,null,"356","Overhead Conductors"]
[951,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[952,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[953,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[954,null,"357","Underground Conduit"]
[955,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[956,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[957,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[958,null,"358","Underground Conductors "]
[959,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[960,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[961,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[962,null,"359","Roads and Trails"]
[963,null,null,null,"Demand","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[964,null,null,null,"Direct Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[965,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[966]
[967,null,"T00","Unclassified Trans Plant - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[968,null,"TS0","Unclassified Trans Sub - Acct 300",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[969]
[970,null,"TOTAL TRANSMISSION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[971,null,"MISC - Total -  Unbundled",null,null,null,null,"DISTRIBUTION PLANT"]
[972,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[973,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[974,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[975,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","Sch 25","Cust A","Cust B","Cust C"]
[976]
[977,null,"360","Land and Land Rights"]
[978,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[979,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[980,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[981,null,"361","Structures and Improvements"]
[982,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[983,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[984,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[985,null,"362","Station Equipment"]
[986,null,null,null,"Demand Primary","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[987,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[988,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[989,null,"364","Poles, Towers & Fixtures"]
[990,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[991,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[992,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[993,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[994,null,"365","Overhead Conductors"]
[995,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[996,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[997,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[999,null,"366","Underground Conduit"]
[1000,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1001,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1002,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1003,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1004,null,"367","Underground Conductors "]
[1005,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1006,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1007,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1008,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1009,null,"368","Line Transformers"]
[1010,null,null,null,"Demand Secondary","F21",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1011,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1012,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1013,null,"369","Services"]
[1014,null,null,null,"Customer","F70",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1015,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1016,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1017,null,"370","Meters"]
[1018,null,null,null,"Customer","F60",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1019,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1020,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1021,null,"371","Install on Customers' Premises"]
[1022,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1023,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1024,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1025,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1026,null,"372","Leased Property"]
[1027,null,null,null,"Demand Primary","F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1028,null,null,null,"Demand Secondary","F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1029,null,null,null,"Assigned","A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1030,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1031]
[1032,null,"373","Street Lights",null,"A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1033]
[1034]
[1035,null,"D00","Unclassified Dist Plant - Acct 300",null,"F22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1036,null,"DS0","Unclassified Dist Sub  - Acct 300",null,"F20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1037,null,"TOTAL DISTRIBUTION PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1038]
[1039,null,"MISC - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1040]
[1041,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1042,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1043,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1044,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","Sch 25","Cust A","Cust B","Cust C"]
[1045,null,"389","Land and Land Rights"]
[1046,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1047,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1048,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1049,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1050,null,null,"Total Land & Land Rights",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1051]
[1052,null,"390","Structures and Improvements"]
[1053,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1054,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1055,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1056,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1057,null,null,"Total Structures and Improvements",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1058]
[1059,null,"391","Office Furniture & Equipment"]
[1060,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1061,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1062,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1063,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1064,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1065,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1066,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1067,null,null,"Total Office Furniture & Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1068]
[1069,null,"392","Transportation Equipment"]
[1070,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1071,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1072,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1073,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1074,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1075,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1076,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1077,null,null,"Total Transportation Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1078]
[1079,null,"393","Stores Equipment"]
[1080,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1081,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1082,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1083,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1084,null,null,"Total Stores Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1085]
[1086,null,"394","Tools, Shop & Garage Equipment"]
[1087,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1088,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1089,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1090,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1091,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1092,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1093,null,null,"Total Tools, Shop & Garage Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1094]
[1095,null,"395","Laboratory Equipment"]
[1096,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1097,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1098,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1099,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1100,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1101,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1102,null,null,"Total Laboratory Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1103]
[1104,null,"396","Power Operated Equipment"]
[1105,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1106,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1107,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1108,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1109,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1110,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1111,null,null,"Total Power Operated Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1112]
[1113,null,"397","Communication Equipment"]
[1114,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1115,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1116,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1117,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1118,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1119,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1120,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1121,null,null,"Total Communication Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1122]
[1123,null,"MISC - Total -  Unbundled",null,null,null,null,"GENERAL PLANT"]
[1124]
[1125,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1126,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1127,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1128,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","Sch 25","Cust A","Cust B","Cust C"]
[1129,null,"398","Misc. Equipment"]
[1130,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1131,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1132,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1133,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1134,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1135,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1136,null,null,"Total Misc. Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1137]
[1138,null,"399","Coal Mine",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1139,null,"399L","WIDCO Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1140,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1141]
[1142,null,"390L","General Capital Lease"]
[1143,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1144,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1145,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1146,null,null,"Remove Capital Lease"]
[1147,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1148,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1149,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1150]
[1151,null,"392L","General Vehicles Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1152,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1153]
[1154,null,"G00","Unclassified Gen Plant - Acct 300",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1155,null,"GV0","Unclassified Gen Veh - Acct 300",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1156]
[1157,null,"TOTAL GENERAL PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1158]
[1159]
[1160]
[1161,null,null,null,null,null,null,"INTANGIBLE PLANT"]
[1162]
[1163,null,"301","Organization"]
[1164,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1165,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1166,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1167,null,null,"Total Organization",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1168]
[1169,null,"302","Franchise & Consent"]
[1170,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1171,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1172,null,null,"Total Franchise & Consent",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1173]
[1174,null,"303","Miscellaneous Intangible Plant"]
[1175,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1176,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1177,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1178,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1179,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1180,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1181,null,null,"Total Miscellaneous Intangible Plant",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1182]
[1183,null,"I00","Unclass Intangible Plant - Acct 300",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1184]
[1185,null,"TOTAL INTANGIBLE PLANT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1186]
[1187]
[1188,null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1189]
[1190]
[1191,null,"MISC - Total -  Unbundled",null,null,null,null,"MISC RATE BASE"]
[1192]
[1193,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1194,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1195,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1196,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","Sch 25","Cust A","Cust B","Cust C"]
[1197,null,"105","Plant Held For Future Use"]
[1198,null,null,null,"Production","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1199,null,null,null,"Transmission","F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1200,null,null,null,"Distribution","F20",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1201,null,null,null,"General ","F102",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1202,null,null,null,"Mining","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1203,null,null,"Total Plant Held For Future Use",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1204]
[1205,null,"114","Electric Plant Acquisition Adjust",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1206]
[1207,null,"120","Nuclear Fuel",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1208]
[1209,null,"124","Weatherization",null,"F11",null,5209307.5029056948,1753160.6338593047,1449895.5685329381,469765.59657041746,15392.510422758503,876089.17676344106,45955.702817561702,1173.4370400136897,2740.3748675181864,327122.5319283529,3186.4946658760873,46956.287786413523,130611.74051384281,87257.447137255673,0]
[1210]
[1211,null,"151","Fuel Stock",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1212,null,null,null,"Cholla","F33",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1213,null,null,null,"Total Fuel Stock",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1214]
[1215,null,152,"Fuel Stock - Undistributed",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1216]
[1217,null,"25316","DG&T Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1218]
[1219,null,"25317","DG&T Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1220]
[1221,null,"25319","Provo Working Capital Deposit",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1222]
[1223,null,"154","Materials and Supplies",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1224,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1225,null,null,null,"Total Materials and Supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1226]
[1227,null,"163","Stores Expense Undistributed",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1228]
[1229,null,"25318","Provo Working Capital Deposit",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1230]
[1231,null,"165","Prepayments",null,"F102M",null,1824067.01,759916.68732306943,489004.24511940085,150157.61713474299,11704.412729234822,212083.65028204425,16241.784372629885,514.4856559811177,695.56772703484853,126358.74063258889,1206.1484627306477,10815.283775722579,25781.022980114943,19587.36380470447,0]
[1232,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1233,null,null,null,"Total Prepayments",null,null,1824067.01,759916.68732306943,489004.24511940085,150157.61713474299,11704.412729234822,212083.65028204425,16241.784372629885,514.4856559811177,695.56772703484853,126358.74063258889,1206.1484627306477,10815.283775722579,25781.022980114943,19587.36380470447,0]
[1234]
[1235,null,"182","Misc Regulatory Assets",null,"F102M",null,2173669.692925591,905563.15273887268,582727.33485158451,178936.99065787901,13947.693304880413,252731.83520988605,19354.702571929123,613.0925408552273,828.88100017377678,150576.79539377443,1437.3201994406998,12888.152921354585,30722.242109128467,23341.49942583184,0]
[1236,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1237,null,null,null,"Total Misc Regulatory Assets",null,null,2173669.692925591,905563.15273887268,582727.33485158451,178936.99065787901,13947.693304880413,252731.83520988605,19354.702571929123,613.0925408552273,828.88100017377678,150576.79539377443,1437.3201994406998,12888.152921354585,30722.242109128467,23341.49942583184,0]
[1238]
[1239,null,"186","Misc Deferred Debits",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1240,null,null,null,"System Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1241]
[1242,null,"CWC","Cash Working Capital",null,"F137M",null,54177.669932007295,22570.72532747229,14524.198092606965,4459.9182893521165,347.63953633066848,6299.2192391856597,482.40663748815678,15.281036223826694,20.659459616371535,3753.0540849025715,35.824513542854454,321.23100270427653,765.73708414701412,581.77562843451972,0]
[1243]
[1244,null,"OWC","Other Working Capital",null,"F137M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1245,null,null,null,"Cholla","F33",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1246,null,null,null,"Total Other Working Capital",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1247]
[1248,null,"18222","Nuclear Plant",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1249]
[1250,null,"1869","Misc Deferred Debits-Trojan",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1251]
[1252,null,"141","Impact Housing - Notes Receivable",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1253,null,"TOTAL RATE BASE ADDITIONS",null,null,null,null,9261221.8757632934,3441211.199248719,2536151.3465965302,803320.12265239155,41392.255993204402,1347203.881494557,82034.596399608869,2316.2962730738614,4285.4830543431826,607811.12203961879,5865.7878415902887,70980.955486194958,187880.74268723326,130768.08599622649,0]
[1254]
[1255,null,"MISC - Total -  Unbundled"]
[1256]
[1257,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1258,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1259,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1260,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","Sch 25","Cust A","Cust B","Cust C"]
[1261]
[1262,null,"235","Customer Service Deposits",null,"F51",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1263]
[1264,null,"2281","Accum Prov for Property Insurance",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1265]
[1266,null,"2282","Accum Prov for Injuries & Damages",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1267]
[1268,null," 2283","Accum Prov for Pension & Benefits",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1269]
[1270,null," 22844","Accum Hydro Relicensing Obligation",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1271]
[1272,null,254,"Reg Liabilities - Insurance Provision",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1273,null,254,null,"System Overhead","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1274]
[1275,null,"22842","Accum Misc Oper Prov - Trojan",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1276]
[1277,null,"252","Customer Advances for Const",null,"F50",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1278]
[1279,null,"25398","SO2 Emissions",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1280]
[1281,null,"25399","Other Deferred Credits",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1282]
[1283,null,"190","Accum Deferred Income Taxes",null,"F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1284,null,null,null," Labor","F138M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1285,null,null,null," IBT","F141",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1286,null,null,null,"Customer - Customer System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1287,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1288,null,null,null,"Total Accum Deferred Income Taxes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1289]
[1290,null,"281","Accum Deferred Income Taxes",null,"F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1291]
[1292,null,"282","Accum Deferred Income Taxes ",null,"F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1293,null,null,null," Labor","F138M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1294,null,null,null,"Total Accum Deferred Income Taxes ","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1295]
[]
[1297,null,"283","Accum Deferred Income Taxes ",null,"F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1298,null,null,null," Labor","F138M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1299,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1300,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1301,null,null,null,"Total Accum Deferred Income Taxes ",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1302]
[1303,null,"255","Accum Investment Tax Credit",null,"F104M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1304,null,"TOTAL RATE BASE DEDUCTIONS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1305]
[1306,null,null,null,null,null,null,"ACCUMULATED DEPRECIATION"]
[1307,null,null,null,null,null,null,"PRODUCTION PLANT"]
[1308]
[1309,null,"108SP","Steam Prod Accumulated Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1310,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1311,null,null,null,"Total Steam Prod Accumulated Depr",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1312]
[1313,null,"108NP","Nuclear Prod Accumulated Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1314]
[1315,null,"108HP","Hydraulic Prod Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1316]
[1317,null,"108OP","Other Production  - Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1318,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1319,null,null,null,"Total Other Production - Accum Depr",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1320]
[1321,null,"108EP","Experimental Plant - Accum Depr",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1322]
[1323]
[1324]
[1325,null,"TOTAL PRODUCTION PLANT DEPRECIATION",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1326]
[1327]
[1328,null,null,null,null,null,null,"TRANSMISSION PLANT"]
[1329]
[1330,null,"108TP","Transmission Plant Accum Depr",null,"F106",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1331]
[1332]
[1333,null,null,null,null,null,null,"DISTRIBUTION PLANT"]
[1334]
[1335,null,"108360","Land and Land Rights",null,"F118",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1336]
[1337,null,"108361","Structures and Improvements",null,"F119",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1338]
[1339,null,"108362","Station Equipment",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1340]
[1341,null,"MISC - Total -  Unbundled"]
[1342]
[1343,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[1344,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile"]
[1345,null,"FERC",null,null,"COS",null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[1346,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","Sch 25","Cust A","Cust B","Cust C"]
[1347]
[1348,null,"108364","Poles, Towers & Fixtures",null,"F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1349]
[1350,null,"108365","Overhead Conductors",null,"F122",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1351]
[1352,null,"108366","Underground Conduit",null,"F123",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1353]
[1354,null,"108367","Underground Conductors ",null,"F124",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1355]
[1356,null,"108368","Line Transformers",null,"F125",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1357]
[1358,null,"108369","Services",null,"F126",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1359]
[1360,null,"108370","Meters",null,"F127",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1361]
[1362,null,"108371","Install on Customers' Premises",null,"F128",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1363]
[1364,null,"108372","Leased Property",null,"F129",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1365]
[1366,null,"108373","Street Lights",null,"F130",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1367]
[1368,null,"108D00","Unclassified Dist Plant - Acct 300",null,"F121",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1369]
[1370,null,"108DS","Unclassified Dist Sub - Acct 300",null,"F120",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1371]
[1372,null,"108D","Unclassified Dist Sub  - Acct 300",null,"F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1373]
[1374]
[1375,null,"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1376]
[1377,null,null,null,null,null,null,"GENERAL PLANT"]
[1378,null,"108GP","General Plant Accumulated Depr"]
[1379,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1380,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1381,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1382,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1383,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1384,null,null,null," Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1385,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1386,null,null,"Total General Plant Accumulated Depr",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1387]
[1388,null,"108MP","Mining Plant Accumulated Depr.",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1389]
[1390,null,"1081390","Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1391,null,null,"Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1392]
[1393,null,"1081399L "," Accum Depr - Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1394,null,null," Remove Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1395]
[1396,null,"TOTAL GENERAL PLANT ACCUM DEPR",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1397]
[1398]
[1399,null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1400]
[1401]
[1402,null,null,null,null,null,null,"ACCUMULATED AMORTIZATION"]
[1403]
[1404,null,"111CLS","Accum Prov for Amort-Steam",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1405]
[1406,null,"111CLG","Accum Prov for Amort-General"]
[1407,null,null,"Division",null,"F108M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1408,null,null,"System Overheads",null,"F108M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1409,null,null,"Customer - System",null,"F40",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1410,null,null,"Total Accum Prov for Amort-General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1411]
[1412,null,"111CLH","Accum Prov for Amort-Hydro",null,"F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1413]
[1414,null,"111IP","Accum Prov for Amort-Intangible"]
[1415,null,null,null,"Situs","F107M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1416,null,null,null,"System Generation","F105M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1417,null,null,null,"System Overheads","F102M",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1418,null,null,null,"Customer - System","F42",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1419,null,null,null,"Energy","F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1420,null,null,null,"Cholla","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1421,null,null,null,"Simple Cycle Combustion Turbine","F10",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1422,null,null,"Total Accum Prov for Amort-Intangible",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1423]
[1424,null,"111390","Accum Prov for Amort-Capital Lease",null,"F30",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1425]
[1426]
[1427,null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Hot Sheet","index":17,"n_rows":1427,"n_cols":22,"rows_kept":1427,"cut":false,"hidden":false,"merged":[]}
[1,null,null," - ",{"$f":"CONCATENATE( 'Func Study'!AC250,D1,'Func Study'!AB251, D1,'Func Study'!AC251)","v":"Distribution - METER -  Unbundled"}]
[{"$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$7","v":"Monthly Wgt Factors"}]
[6,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[7]
[8]
[9,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[10,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General","Mobile",null,null,null,"Chk Total"]
[11,null,null,null,null,null,null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial","Industrial","Industrial"]
[12,null,null,null,"DESCRIPTION ",null,null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Sch 25","Cust A","Cust B","Cust C",{"$f":"ROUND(SUM(V14:V1456),0)","v":0}]
[13]
[{"$f":"ROW()","v":14},null,null,null,"Operating Revenues",null,null,{"$f":"H181","v":7354126.3023237782},{"$f":"+I27+(I61*I58)","v":5346847.0130691109},{"$f":"+J27+(J61*J58)","v":247006.17335523589},-160460.93883112597,-90480.394332018855,455404.4841739703,80307.852715104149,22230.744822366276,6863.8811003011524,1349048.0300576736,-1167.5414763924596,35462.742535843667,30025.815309237667,33038.439780210982,{"$f":"ROUND(SUM(I14:U14)-H14,0)","v":0}]
[{"$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,{"$f":"H574","v":5812222.2508631181},3798898.9978817841,738250.87891113781,126538.55836306224,122565.95725506652,208608.25248026094,60459.932868527205,10295.071649816358,2158.569823323031,692489.84922442911,1570.9803099451403,15891.504300598017,17745.281624904008,16748.416170262866,{"$f":"ROUND(SUM(I17:U17)-H17,0)","v":0}]
[{"$f":"ROW()","v":18},null,null,null,"Depreciation Expense",null,null,{"$f":"H630","v":2748261.1348879873},1874352.3762830158,314380.81896312645,43696.478966793329,2639.2214049661375,103761.13421348111,30172.312775246442,5445.706789403278,1088.4927200639916,347742.83527799451,629.94775395614931,8117.2699133130754,8117.2699133130754,8117.2699133130754,0]
[{"$f":"ROW()","v":19},null,null,null,"Amortization Expense",null,null,{"$f":"H670","v":64751.685707573364},38164.916968218829,15000.078648679591,4120.665641540053,1099.5627542607035,87.426964520057396,660.4259857940591,30.733943311706497,16.661482994858904,5503.425702559688,47.202376358816096,6.7855675579420822,6.9311357830242466,6.8685359940422055,0]
[{"$f":"ROW()","v":20},null,null,null,"Taxes Other Than Income",null,null,{"$f":"H678","v":479030.06591495336},284292.63384375779,111537.66281824122,30549.478494567997,5805.2338061710461,112.89786947731858,5054.7436544582988,231.9530913944819,123.89640484458417,40821.5394086081,356.71457429148654,47.841800470934629,47.776956705514614,47.693191964494709,0]
[{"$f":"ROW()","v":21},null,null,null,"Income Taxes - Federal",null,null,{"$f":"H807","v":-6576909.4653666308},-3685109.9902104433,-1711031.3418842063,-509516.79244694504,-236211.15884546944,40090.102661293553,-64512.027191609493,-376.84111806352604,-220.18962952808616,-410228.67981866567,-5582.5752979747513,3173.568398367875,602.8783342258771,2013.5816646097978,0]
[{"$f":"ROW()","v":22},null,null,null,"Income Taxes - State",null,null,{"$f":"H780","v":-120963.50164216278},-79598.174851718606,-21129.170692562457,-8769.3258106365756,-4119.9891708896157,-715.05287368918914,-1348.01064368426,-50.909192527375012,67.849630848990202,-5071.0461307276337,-95.948690739854356,-36.979412977749035,-52.162985211773936,-44.580817426347785,0]
[{"$f":"ROW()","v":23},null,null,null,"Income Taxes Deferred",null,null,{"$f":"H702","v":2123263.1888174163},1260104.7976800003,494381.94067498506,135408.16691994766,25731.243444142732,500.4109499875571,22404.754720187389,1028.1138816404541,549.16109520363523,180938.27111166186,1581.1093674488836,212.05502755377739,211.76761265033568,211.39633200683645,0]
[{"$f":"ROW()","v":24},null,null,null,"Investment Tax Credit Adj",null,null,{"$f":"H688","v":-15439.295849431215},-9162.8446605835125,-3594.8953878620719,-984.61969317644127,-187.10458609190309,-3.6387352937889581,-162.91604280653283,-7.4759240725098159,-3.9932216893794048,-1315.6915793060284,-11.49702751072822,-1.5419568916397737,-1.5398669558517173,-1.5371671908257221,0]
[{"$f":"ROW()","v":25},null,null,null,"Misc Revenues & Expense",null,null,{"$f":"H202","v":-40192.659332168725},-23691.612370705163,-9310.4415349553292,-2557.5722357169861,-682.63637302471727,-53.022170763292344,-409.95358737445827,-19.079279355696542,-10.340743953303624,-3416.2570231086374,-29.300184178112993,-4.147943011011364,-4.147943011011364,-4.147943011011364,0]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,"Total Operating Expenses",null,null,{"$f":"SUM(H17:H25)","v":4474023.4040006548},3458251.1005633269,-71514.469483415945,-181514.9618005637,-83359.670310868532,352388.51135927427,52319.262538738651,16577.273841547169,3770.1075621083223,847464.24617344537,-1533.3668184029707,27406.355694981223,26674.054782403196,27094.959880522933,{"$f":"ROUND(SUM(I27:U27)-H27,0)","v":0}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,"Operating Revenue For Return",null,null,{"$f":"H14-H27","v":2880102.8983231233},{"$f":"I14-I27","v":1888595.9125057841},318520.64283865184,21054.022969437734,-7120.7240211503231,103015.97281469603,27988.590176365498,5653.4709808191074,3093.7735381928301,501583.78388422821,365.82534201051112,8056.3868408624439,3351.7605268344705,5943.479899688049,{"$f":"ROUND(SUM(I29:U29)-H29,0)","v":0}]
[{"$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":"H1188","v":83341059.737454325},56630068.39321582,9799231.9577522427,1433232.9372781462,116335.34578960043,3064014.3732275404,913211.10246936872,161727.54165119558,32694.145273212507,10451211.79547001,20235.388888833055,239698.91881277569,239698.91881277569,239698.91881277569,{"$f":"ROUND(SUM(I33:U33)-H33,0)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,"Plant Held For Future Use ",null,null,{"$f":"H1203","v":94723.427348747675},47056.5146460904,30572.352605126125,8854.4942617851812,68.018036017192856,0,889.97337562321502,16.73213283911905,13.029717958545438,7170.9049469131787,81.407626394717482,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,"Electric Plant Acquisition Adj",null,null,{"$f":"H1205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,null,"Nuclear Fuel",null,null,{"$f":"H1207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,null,null,"Prepayments",null,null,{"$f":"H1233","v":125902.59788062659},74213.440837571514,29164.747895354409,8011.5372830383958,2138.3430258080143,166.09075277150882,1284.1703564415957,59.765411806175891,32.392146958469425,10701.34799199675,91.782165392891585,12.993337828958737,12.993337828958737,12.993337828958737,0]
[{"$f":"ROW()","v":38},null,null,null,"Fuel Stock",null,null,{"$f":"SUM(H1213:H1221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":39},null,null,null,"Materials & Supplies",null,null,{"$f":"SUM(H1225:H1229)","v":395246.35176084773},232978.44712053589,91556.968638511811,25150.639751844181,6712.9058017151665,521.40913054386817,4031.3993274722579,187.62171214507234,101.68875088006693,33594.769480216055,288.13198964048723,40.790019114310873,40.790019114310873,40.790019114310873,0]
[{"$f":"ROW()","v":40},null,null,null,"Misc Deferred Debits",null,null,{"$f":"H1239+H1237+H1240","v":10456.553683399843},6163.6284017241496,2422.2117507038547,665.37999292182178,177.595212642755,13.794289410280831,106.65384588405308,4.9636802375937341,2.6902560335804786,888.7760987200071,7.6227588291657717,1.0791320975273018,1.0791320975273018,1.0791320975273018,0]
[{"$f":"ROW()","v":41},null,null,null,"Cash Working Capital",null,null,{"$f":"H1242+H1246","v":217262.76524918934},123604.11891465056,50547.688256570444,14065.264593556081,6638.6510227320878,1515.4692162551651,1628.4537143991538,114.12382619937037,42.789454152277713,18535.073988992888,132.54162067301206,93.679842994044108,201.42538591463321,143.48541209965489,0]
[{"$f":"ROW()","v":42},null,null,null,"Weatherization Loans",null,null,{"$f":"H1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,null,"Miscellaneous Rate Base",null,null,{"$f":"H1248+H1250+H1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45},null,null,null,"Total Rate Base Additions",null,null,{"$f":"SUM(H33:H43)","v":84184651.433377147},57114084.543136388,10003495.926898509,1489980.2531612918,132070.85888851565,3066231.136616521,921151.75308918895,162110.74841442291,32886.735599195446,10522102.667976851,20836.875049763326,239847.46114481054,239955.20668773112,239897.26671391615,{"$f":"ROUND(SUM(I45:U45)-H45,0)","v":0}]
[{"$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,{"$f":"H1399","v":-26504549.954229023},-18071116.192228995,-3038709.9187164283,-424175.9684805866,-26380.162923972934,-998576.10067736369,-290940.21777977754,-52431.838759687773,-10489.519576794355,-3351268.9509584862,-6104.2086082462338,-78118.958506225768,-78118.958506225768,-78118.958506225768,{"$f":"ROUND(SUM(I48:U48)-H48,0)","v":0}]
[{"$f":"ROW()","v":49},null,null,null,"Accum Provision For Amortization",null,null,{"$f":"H1427","v":-1116317.2397198086},-658014.56697864644,-258589.66705782246,-71034.413397834549,-18959.649954224013,-1472.6461073715943,-11386.115392091309,-529.91090462998397,-287.2054484178451,-94883.659692499088,-813.78792218445187,-115.20562136233818,-115.20562136233818,-115.20562136233818,0]
[{"$f":"ROW()","v":50},null,null,null,"Accum Deferred Income Taxes",null,null,{"$f":"H1288+H1290+H1294+H1301","v":-10039532.893043198},-5952396.4808106748,-2332198.165134687,-638788.58060432167,-122208.41216998553,-12861.091722355952,-105894.28977789709,-4911.0829166952817,-2709.1419961520628,-857083.39098058501,-7463.8737843172639,-1006.1277151756121,-1006.1277151756121,-1006.1277151756121,0]
[{"$f":"ROW()","v":51},null,null,null,"Unamortized ITC",null,null,{"$f":"H1303","v":-1418.2502763909285},-840.92405276954798,-329.46327770126555,-90.238145510046721,-17.210329981877532,-1.8138481974851914,-14.968108275045251,-0.69364498349828596,-0.38294785142958265,-121.07545448307501,-1.0547726961147352,-0.14189798051427574,-0.14189798051427574,-0.14189798051427574,0]
[{"$f":"ROW()","v":52},null,null,null,"Customer Advance For Construction",null,null,{"$f":"H1277","v":-92410.887629364079},-14541.844419663006,-2560.3758563591014,-1354.3468084002477,-6700.0484348575283,-51608.338020142859,-204.34865348315918,-262.66771694663652,-556.97876169559481,-14621.938957815957,0,0,0,0,0]
[{"$f":"ROW()","v":53},null,null,null,"Customer Service Deposits",null,null,{"$f":"H1262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":54},null,null,null,"Misc Rate Base Deductions",null,null,{"$f":"H1264+H1266+H1268+H1270+H1272+H1273+H1275+H1279+H1281","v":-143292.96046239787},-82070.466687422595,-33707.126702764341,-9380.2778750813632,-2286.8540812741626,-1767.1063842426852,-1443.7565193485814,-65.347861399707426,-38.602123777896985,-11962.538384047828,-103.53438224054851,-95.870416617920498,-210.35608474338648,-161.12295943683725,0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":56},null,null,null,"Total Rate Base Deductions",null,null,{"$f":"SUM(H48:H54)","v":-37897522.185360186},-24778980.475178175,-5666094.7167457622,-1144823.8253117346,-176552.33789429604,-1066287.0967596741,-409883.69623087277,-58201.54180434288,-14081.830854689182,-4329941.554427918,-14486.459469684612,-79336.304157362159,-79450.78982548762,-79401.55670018107,0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I57:U57)-H57","v":0}]
[{"$f":"ROW()","v":58},null,null,null,"Total Rate Base",null,null,{"$f":"H45+H56","v":46287129.248016961},32335104.067958213,4337401.2101527471,345156.42784955725,-44481.479005780391,1999944.0398568469,511268.05685831618,103909.20661008003,18804.904744506264,6192161.1135489326,6350.4155800787139,160511.1569874484,160504.4168622435,160495.71001373508,{"$f":"ROUND(SUM(I58:U58)-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":6.222254318021922E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!I61),10%,'G+T+D+R+M'!I61)","v":5.8406984202915499E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!J61),10%,'G+T+D+R+M'!J61)","v":7.3435826524521797E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!K61),10%,'G+T+D+R+M'!K61)","v":6.0998495957259966E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!L61),10%,'G+T+D+R+M'!L61)","v":0.16008289698626185},{"$f":"IF(ISERROR('G+T+D+R+M'!M61),10%,'G+T+D+R+M'!M61)","v":5.1509427644774043E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!N61),10%,'G+T+D+R+M'!N61)","v":5.4743475170804676E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!O61),10%,'G+T+D+R+M'!O61)","v":5.4407796625934153E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!P61),10%,'G+T+D+R+M'!P61)","v":0.16451950064189544},{"$f":"IF(ISERROR('G+T+D+R+M'!Q61),10%,'G+T+D+R+M'!Q61)","v":8.1003025387242744E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!R61),10%,'G+T+D+R+M'!R61)","v":5.760651998130361E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!S61),10%,'G+T+D+R+M'!S61)","v":5.0192067592439521E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!T61),10%,'G+T+D+R+M'!T61)","v":2.0882668479477076E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!U61),10%,'G+T+D+R+M'!U61)","v":3.7032017236917882E-2}]
[{"$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$21","v":6.5440570580571886E-2},{"$f":"(+I61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":5.8102957162680116E-2},{"$f":"(+J61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.700457701192299E-2},{"$f":"(+K61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":6.3086633613342546E-2},{"$f":"(+L61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.25363355866911541},{"$f":"(+M61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":4.4838425320100392E-2},{"$f":"(+N61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":5.1057747485543918E-2},{"$f":"(+O61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":5.0412211822331375E-2},{"$f":"(+P61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.26216548877610307},{"$f":"(+Q61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.10155688251715558},{"$f":"(+R61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":5.6563602890349562E-2},{"$f":"(+S61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":4.2305040604072468E-2},{"$f":"(+T61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":-1.4059188459316845E-2},{"$f":"(+U61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":1.6997251458838548E-2}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]
[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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[null,null,null,null,null,null,null,{"$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$10","v":"General"},{"$f":"'Hot Sheet'!$R$10","v":"Mobile"}]
[null,null,null,null,null,"COS",null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,null,null,null,"DESCRIPTION ","Factor",null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[]
[{"$f":"ROW()","v":83},null,null,null,"Total Rate Base",null,null,{"$f":"H58","v":46287129.248016961},32335104.067958213,4337401.2101527471,345156.42784955725,-44481.479005780391,1999944.0398568469,511268.05685831618,103909.20661008003,18804.904744506264,6192161.1135489326,6350.4155800787139,160511.1569874484,160504.4168622435,160495.71001373508,{"$f":"ROUND(SUM(I83:U83)-H83,0)","v":0}]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86},null,null,null,"Return On Ratebase ($$)",{"$f":"ActualROR","v":6.3056049553088162E-2},null,{"$f":"(H83*$F$86)","v":2918683.5155331539},2038923.9244134356,273499.38563901617,21764.200818048579,-2804.8263443831393,126108.57048061666,32238.543928169081,6552.1040810272825,1185.7630054106896,390453.21801664704,400.43211950014648,10121.199468824059,10120.774463155145,10120.225443684147,{"$f":"ROUND(SUM(I86:U86)-H86,0)","v":0}]
[{"$f":"ROW()","v":87},null,null,null,"Operating & Maintenance Expense",null,null,{"$f":"H17","v":5812222.2508631181},3798898.9978817841,738250.87891113781,126538.55836306224,122565.95725506652,208608.25248026094,60459.932868527205,10295.071649816358,2158.569823323031,692489.84922442911,1570.9803099451403,15891.504300598017,17745.281624904008,16748.416170262866,0]
[{"$f":"ROW()","v":88},null,null,null,"        Bad Debt to Produce ROR","F80",null,{"$f":"W17","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!F$148,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!G$148,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!H$148,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!H$148,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!I$148,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!J$148,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!K$148,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!L$148,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!M$148,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!N$148,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!O$148,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!P$148,FALSE)*$H88","v":0},{"$f":"VLOOKUP($F88,FactSum,'COS Factor Table'!Q$148,FALSE)*$H88","v":0},0]
[{"$f":"ROW()","v":89},null,null,null,"Depreciation Expense",null,null,{"$f":"H18","v":2748261.1348879873},1874352.3762830158,314380.81896312645,43696.478966793329,2639.2214049661375,103761.13421348111,30172.312775246442,5445.706789403278,1088.4927200639916,347742.83527799451,629.94775395614931,8117.2699133130754,8117.2699133130754,8117.2699133130754,0]
[{"$f":"ROW()","v":90},null,null,null,"Amortization Expense",null,null,{"$f":"H19","v":64751.685707573364},38164.916968218829,15000.078648679591,4120.665641540053,1099.5627542607035,87.426964520057396,660.4259857940591,30.733943311706497,16.661482994858904,5503.425702559688,47.202376358816096,6.7855675579420822,6.9311357830242466,6.8685359940422055,0]
[{"$f":"ROW()","v":91},null,null,null,"Taxes Other Than Income",null,null,{"$f":"H20","v":479030.06591495336},284292.63384375779,111537.66281824122,30549.478494567997,5805.2338061710461,112.89786947731858,5054.7436544582988,231.9530913944819,123.89640484458417,40821.5394086081,356.71457429148654,47.841800470934629,47.776956705514614,47.693191964494709,0]
[{"$f":"ROW()","v":92},null,null,null,"Federal Income Taxes",null,null,{"$f":"H21","v":-6576909.4653666308},-3685109.9902104433,-1711031.3418842063,-509516.79244694504,-236211.15884546944,40090.102661293553,-64512.027191609493,-376.84111806352604,-220.18962952808616,-410228.67981866567,-5582.5752979747513,3173.568398367875,602.8783342258771,2013.5816646097978,0]
[{"$f":"ROW()","v":93},null,null,null,"        FIT Adj to Produce Target ROR","F101",null,{"$f":"W21","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!F$148,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!G$148,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!H$148,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!H$148,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!I$148,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!J$148,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!K$148,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!L$148,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!M$148,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!N$148,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!O$148,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!P$148,FALSE)*$H93","v":0},{"$f":"VLOOKUP($F93,FactSum,'COS Factor Table'!Q$148,FALSE)*$H93","v":0},0]
[{"$f":"ROW()","v":94},null,null,null,"State Income Taxes",null,null,{"$f":"H22","v":-120963.50164216278},-79598.174851718606,-21129.170692562457,-8769.3258106365756,-4119.9891708896157,-715.05287368918914,-1348.01064368426,-50.909192527375012,67.849630848990202,-5071.0461307276337,-95.948690739854356,-36.979412977749035,-52.162985211773936,-44.580817426347785,0]
[{"$f":"ROW()","v":95},null,null,null,"        SIT Adj to Produce Target ROR","F101",null,{"$f":"W22","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!F$148,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!G$148,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!H$148,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!H$148,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!I$148,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!J$148,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!K$148,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!L$148,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!M$148,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!N$148,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!O$148,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!P$148,FALSE)*$H95","v":0},{"$f":"VLOOKUP($F95,FactSum,'COS Factor Table'!Q$148,FALSE)*$H95","v":0},0]
[{"$f":"ROW()","v":96},null,null,null,"Deferred Income Taxes",null,null,{"$f":"H23","v":2123263.1888174163},1260104.7976800003,494381.94067498506,135408.16691994766,25731.243444142732,500.4109499875571,22404.754720187389,1028.1138816404541,549.16109520363523,180938.27111166186,1581.1093674488836,212.05502755377739,211.76761265033568,211.39633200683645,0]
[{"$f":"ROW()","v":97},null,null,null,"Investment Tax Credit",null,null,{"$f":"H24","v":-15439.295849431215},-9162.8446605835125,-3594.8953878620719,-984.61969317644127,-187.10458609190309,-3.6387352937889581,-162.91604280653283,-7.4759240725098159,-3.9932216893794048,-1315.6915793060284,-11.49702751072822,-1.5419568916397737,-1.5398669558517173,-1.5371671908257221,0]
[{"$f":"ROW()","v":98},null,null,null,"Misc Revenue & Expenses",null,null,{"$f":"H25","v":-40192.659332168725},-23691.612370705163,-9310.4415349553292,-2557.5722357169861,-682.63637302471727,-53.022170763292344,-409.95358737445827,-19.079279355696542,-10.340743953303624,-3416.2570231086374,-29.300184178112993,-4.147943011011364,-4.147943011011364,-4.147943011011364,0]
[{"$f":"ROW()","v":99},null,null,null,"Revenue Credits",null,null,{"$f":"-H129-H130-H138-H146-H148-H150-H152-H179","v":-448950.45091954304},-165014.90487312031,-162975.39383750592,-43106.212033310745,-3547.7643632041818,-23447.911234066614,-2817.3363664063932,-257.41697101496158,-72.460009107369146,-47336.298669453012,-230.0382746418488,-35.127742999954116,-62.096000400102717,-47.49054430104254,0]
[{"$f":"ROW()","v":100}]
[{"$f":"ROW()","v":101},null,null,null,"Total Revenue Requirements",null,null,{"$f":"SUM(H86:H99)","v":6943756.4686142663},5332160.1201036433,39009.522318094183,-202856.9730158259,-89712.261018455843,455049.17060582433,81740.470100501334,22871.960951559489,4883.4105584116423,1190581.1655206392,-1362.9729735446729,37492.427420805318,36732.733245158233,37167.694779906022,{"$f":"ROUND(SUM(I101:U101)-H101,0)","v":0}]
[{"$f":"ROW()","v":102},null,null,null,"Operating Revenues",null,null,{"$f":"H126+H128+H133+H135+H137","v":6905175.8514042348},5181832.1081980513,84030.779519035685,-203567.15086401504,-94028.158695247606,431956.57293954049,77490.516348669931,21973.327851351314,6791.4210911954715,1301711.7313883211,-1397.5797510302712,35427.614792814813,29963.719308813153,32990.949235883112,{"$f":"ROUND(SUM(I102:U102)-H102,0)","v":0}]
[{"$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,{"$f":"H101-H102","v":38580.617210031487},{"$f":"I101-I102","v":150328.01190559193},-45021.257200941502,710.17784818913788,4315.8976767917629,23092.597666283837,4249.9537518314028,898.63310020817516,-1908.0105327838291,-111130.56586768199,34.606777485598286,2064.8126279905046,6769.0139363450799,4176.7455440229096,{"$f":"ROUND(SUM(I105:U105)-H105,0)","v":0}]
[{"$f":"ROW()","v":106}]
[{"$f":"ROW()","v":107},null,null,null,"Existing Revenues",null,null,{"$f":"H14+H99","v":6905175.8514042348},5181832.1081959903,84030.77951772997,-203567.1508644367,-94028.158695223043,431956.57293990371,77490.516348697754,21973.327851351314,6791.4210911937835,1301711.7313882206,-1397.5797510343084,35427.614792843713,29963.719308837564,32990.949235909939,{"$f":"ROUND(SUM(I107:U107)-H107,0)","v":0}]
[{"$f":"ROW()","v":108},null,null,null,"check",null,null,{"$f":"+H102-H107","v":0},2.061016857624054E-6,1.3057142496109009E-6,4.216562956571579E-7,-2.4563632905483246E-8,-3.6321580410003662E-7,-2.7823261916637421E-8,0,1.6880221664905548E-9,1.0058283805847168E-7,4.0372469811700284E-9,-2.8900103643536568E-8,-2.4410837795585394E-8,-2.6826455723494291E-8,{"$f":"ROUND(SUM(I108:U108)-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":5.5872027071092976E-3},2.9010590996921999E-2,-0.53577102889355321,-3.4886662468546952E-3,-4.5900055224744343E-2,5.3460461335534795E-2,5.4844824271232571E-2,4.0896540855686142E-2,-0.28094422465688146,-8.5372639108941523E-2,-2.4761933950450277E-2,5.8282575331816903E-2,0.22590699994805424,0.12660276957040725]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},null,null,null,null,"Mo Wgt Fac",null,null,"ELECTRIC REVENUES"]
[{"$f":"ROW()","v":121},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"}]
[{"$f":"ROW()","v":122},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","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'!$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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[{"$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'!$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[{"$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'!$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!$S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[{"$f":"ROW()","v":126},null,"440","Residential Sales",null,"A",null,{"$f":"SUM(I126:U126)","v":5180434.5284470208},{"$f":"+I107","v":5181832.1081959903},0,0,0,0,0,0,0,0,{"$f":"+R107","v":-1397.5797510343084},0,0,0,{"$f":"ROUND(SUM(I126:U126)-H126,0)","v":0}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},null,"442","Commercial & Industrial Sales",null,"A",null,{"$f":"SUM(I128:U128)","v":1790004.7326690631},0,{"$f":"+J107-J137-J135","v":84030.77951772997},{"$f":"+K107-K137-K135","v":-203567.1508644367},0,{"$f":"+M107-M137-M135","v":431956.57293990371},{"$f":"+N107-N137","v":77490.516348697754},0,0,{"$f":"+Q107-Q137-Q135","v":1301711.7313882206},0,{"$f":"+S107-S137","v":35427.614792843713},{"$f":"+T107-T137","v":29963.719308837564},{"$f":"+U107-U137","v":32990.949235909939},{"$f":"ROUND(SUM(I128:U128)-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$148,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!G$148,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!H$148,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!H$148,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!I$148,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!J$148,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!K$148,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!L$148,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!M$148,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!N$148,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!O$148,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!P$148,FALSE)*$H129","v":0},{"$f":"VLOOKUP($F129,FactSum,'COS Factor Table'!Q$148,FALSE)*$H129","v":0},{"$f":"ROUND(SUM(I129:U129)-H129,0)","v":0}]
[{"$f":"ROW()","v":130},null,null,null,"Interruptible Energy","F30",null,{"$f":"UAcct442Se","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!F$148,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!G$148,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!H$148,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!H$148,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!I$148,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!J$148,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!K$148,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!L$148,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!M$148,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!N$148,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!O$148,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!P$148,FALSE)*$H130","v":0},{"$f":"VLOOKUP($F130,FactSum,'COS Factor Table'!Q$148,FALSE)*$H130","v":0},{"$f":"ROUND(SUM(I130:U130)-H130,0)","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,{"$f":"SUM(H128:H130)","v":1790004.7326690631},{"$f":"SUM(I128:I130)","v":0},84030.77951772997,-203567.1508644367,0,431956.57293990371,77490.516348697754,0,0,1301711.7313882206,0,35427.614792843713,29963.719308837564,32990.949235909939,{"$f":"ROUND(SUM(I131:U131)-H131,0)","v":0}]
[{"$f":"ROW()","v":132}]
[{"$f":"ROW()","v":133},null,"444","Public Street & Highway Lighting",null,"A",null,{"$f":"SUM(I133:U133)","v":-65263.409752700813},0,0,0,{"$f":"L107","v":-94028.158695223043},0,0,{"$f":"O107","v":21973.327851351314},{"$f":"P107","v":6791.4210911937835},0,0,0,0,0,{"$f":"ROUND(SUM(I133:U133)-H133,0)","v":0}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135},null,"445","Other Sales to Public Authority",null,"A",null,{"$f":"SUM(I135:U135)","v":0},0,{"$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,{"$f":"IF(Dis=\"GEN\",Revenues!L23,0)","v":0},0,0,0,0,{"$f":"ROUND(SUM(I135:U135)-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:U137)","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},{"$f":"Revenues!O25*$G137","v":0},{"$f":"Revenues!P25*$G137","v":0},{"$f":"ROUND(SUM(I137:U137)-H137,0)","v":0}]
[{"$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$148,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!G$148,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!H$148,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!H$148,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!I$148,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!J$148,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!K$148,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!L$148,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!M$148,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!N$148,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!O$148,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!P$148,FALSE)*$H138","v":0},{"$f":"VLOOKUP($F138,FactSum,'COS Factor Table'!Q$148,FALSE)*$H138","v":0},{"$f":"ROUND(SUM(I138:U138)-H138,0)","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"SUM(H137:H138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I139:U139)-H139,0)","v":0}]
[{"$f":"ROW()","v":140}]
[{"$f":"ROW()","v":141},null,"Total Sales to Ultimate Customers",null,null,null,null,{"$f":"+H126+H131+H133+H135+H139","v":6905175.8513633832},{"$f":"I126+I131+I133+I135+I139","v":5181832.1081959903},{"$f":"J126+J131+J133+J135+J139","v":84030.77951772997},-203567.1508644367,-94028.158695223043,431956.57293990371,77490.516348697754,21973.327851351314,6791.4210911937835,1301711.7313882206,-1397.5797510343084,35427.614792843713,29963.719308837564,32990.949235909939,{"$f":"ROUND(SUM(I141:U141)-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$148,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!G$148,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!H$148,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!I$148,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!J$148,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!K$148,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!L$148,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!M$148,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!N$148,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!O$148,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!P$148,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!Q$148,FALSE)*$H143","v":0},{"$f":"VLOOKUP($F143,FactSum,'COS Factor Table'!R$148,FALSE)*$H143","v":0},{"$f":"ROUND(SUM(I143:U143)-H143,0)","v":0}]
[{"$f":"ROW()","v":144},null,null,null,"Demand","F85",null,{"$f":"SUM(UAcct447)-H143-H145","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!F$148,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!G$148,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!H$148,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!I$148,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!J$148,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!K$148,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!L$148,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!M$148,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!N$148,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!O$148,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!P$148,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!Q$148,FALSE)*$H144","v":0},{"$f":"VLOOKUP($F144,FactSum,'COS Factor Table'!R$148,FALSE)*$H144","v":0},{"$f":"ROUND(SUM(I144:U144)-H144,0)","v":0}]
[{"$f":"ROW()","v":145},null,null,null,"Energy","F86",null,{"$f":"SUM(UAcct447Se)","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!F$148,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!G$148,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!H$148,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!I$148,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!J$148,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!K$148,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!L$148,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!M$148,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!N$148,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!O$148,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!P$148,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!Q$148,FALSE)*$H145","v":0},{"$f":"VLOOKUP($F145,FactSum,'COS Factor Table'!R$148,FALSE)*$H145","v":0},{"$f":"ROUND(SUM(I145:U145)-H145,0)","v":0}]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"SUM(H143:H145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I146:U146)-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$148,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!G$148,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!H$148,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!I$148,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!J$148,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!K$148,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!L$148,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!M$148,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!N$148,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!O$148,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!P$148,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!Q$148,FALSE)*$H148","v":0},{"$f":"VLOOKUP($F148,FactSum,'COS Factor Table'!R$148,FALSE)*$H148","v":0},{"$f":"ROUND(SUM(I148:U148)-H148,0)","v":0}]
[{"$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,{"$f":"+UAcct33","v":165352.64918878765},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!F$148,FALSE)*$H150","v":95136.46755114189},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!G$148,FALSE)*$H150","v":39432.889939181987},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!H$148,FALSE)*$H150","v":10463.63672324706},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!I$148,FALSE)*$H150","v":3229.558823462115},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!J$148,FALSE)*$H150","v":389.79520387047768},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!K$148,FALSE)*$H150","v":1531.758415583555},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!L$148,FALSE)*$H150","v":81.581734893303377},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!M$148,FALSE)*$H150","v":52.173158786883647},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!N$148,FALSE)*$H150","v":14780.908510380734},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!O$148,FALSE)*$H150","v":113.36725482117242},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!P$148,FALSE)*$H150","v":33.726938235521068},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!Q$148,FALSE)*$H150","v":60.69519563566967},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!R$148,FALSE)*$H150","v":46.089739536609493},{"$f":"ROUND(SUM(I150:U150)-H150,0)","v":0}]
[{"$f":"ROW()","v":151}]
[{"$f":"ROW()","v":152},null,"AGA Revenue",null,null,"A",{"$f":"UAcctAGA/AcctAGA","v":3.1710955113989428E-2},{"$f":"SUM(I152:U152)","v":148073.3703829264},{"$f":"Revenues!D31*$G152","v":1223.9759572847013},{"$f":"Revenues!E31*$G152","v":81013.771552658698},{"$f":"Revenues!F31*$G152","v":20366.102477675529},{"$f":"Revenues!G31*$G152","v":0},{"$f":"Revenues!H31*$G152","v":23040.254660154493},{"$f":"Revenues!I31*$G152","v":0},{"$f":"Revenues!J31*$G152","v":147.8250567975777},{"$f":"Revenues!K31*$G152","v":0},{"$f":"Revenues!L31*$G152","v":22279.595100767794},{"$f":"Revenues!M31*$G152","v":1.8455775876341849},{"$f":"Revenues!N31*$G152","v":0},{"$f":"Revenues!O31*$G152","v":0},{"$f":"Revenues!P31*$G152","v":0},{"$f":"ROUND(SUM(I152:U152)-H152,0)","v":0}]
[{"$f":"ROW()","v":153}]
[{"$f":"ROW()","v":154},null,"Total Sales from Electricity",null,null,null,null,{"$f":"+H141+H146+H148+H150+H152","v":7218601.8709350973},{"$f":"+I141+I146+I148+I150+I152","v":5278192.551704417},204477.44100957067,-172737.4116635141,-90798.599871760933,455386.62280392868,79022.274764281305,22202.734643042197,6843.594249980667,1338772.2349993689,-1282.366918625502,35461.341731079236,30024.414504473232,33037.03897544655,{"$f":"ROUND(SUM(I154:U154)-H154,0)","v":0}]
[{"$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},{"$f":"Revenues!P111*$G157","v":0},{"$f":"Revenues!Q111*$G157","v":0},{"$f":"ROUND(SUM(I157:U157)-H157,0)","v":0}]
[{"$f":"ROW()","v":158},null,null,null,"Customers","F40",null,{"$f":"SUM(UAcct450So)","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!F$148,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!G$148,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!H$148,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!I$148,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!J$148,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!K$148,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!L$148,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!M$148,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!N$148,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!O$148,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!P$148,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!Q$148,FALSE)*$H158","v":0},{"$f":"VLOOKUP($F158,FactSum,'COS Factor Table'!R$148,FALSE)*$H158","v":0},{"$f":"ROUND(SUM(I158:U158)-H158,0)","v":0}]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,{"$f":"SUM(H157:H158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I159:U159)-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},{"$f":"Revenues!P121*$G161","v":0},{"$f":"Revenues!Q121*$G161","v":0},{"$f":"ROUND(SUM(I161:U161)-H161,0)","v":0}]
[{"$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$148,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!G$148,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!H$148,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!I$148,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!J$148,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!K$148,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!L$148,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!M$148,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!N$148,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!O$148,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!P$148,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!Q$148,FALSE)*$H162","v":0},{"$f":"VLOOKUP($F162,FactSum,'COS Factor Table'!R$148,FALSE)*$H162","v":0},{"$f":"ROUND(SUM(I162:U162)-H162,0)","v":0}]
[{"$f":"ROW()","v":163},null,null,null,"Customer","F40",null,{"$f":"SUM(UAcct451So)","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!F$148,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!G$148,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!H$148,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!I$148,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!J$148,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!K$148,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!L$148,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!M$148,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!N$148,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!O$148,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!P$148,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!Q$148,FALSE)*$H163","v":0},{"$f":"VLOOKUP($F163,FactSum,'COS Factor Table'!R$148,FALSE)*$H163","v":0},{"$f":"ROUND(SUM(I163:U163)-H163,0)","v":0}]
[{"$f":"ROW()","v":164},null,null,null,null,null,null,{"$f":"SUM(H161:H163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I164:U164)-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$148,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!G$148,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!H$148,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!I$148,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!J$148,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!K$148,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!L$148,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!M$148,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!N$148,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!O$148,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!P$148,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!Q$148,FALSE)*$H166","v":0},{"$f":"VLOOKUP($F166,FactSum,'COS Factor Table'!R$148,FALSE)*$H166","v":0},{"$f":"ROUND(SUM(I166:U166)-H166,0)","v":0}]
[{"$f":"ROW()","v":167}]
[{"$f":"ROW()","v":168},null,"454","Rent of Electric Property",null,"A",{"$f":"IF(UAcct454S=0,0,(UAcct454S/Acct454S))","v":3.4112345910853582E-2},{"$f":"SUM(UAcct454)-H169-H170","v":121950.93997191725},{"$f":"Revenues!E127*$G168","v":60653.5502147855},{"$f":"Revenues!F127*$G168","v":39384.496557825711},{"$f":"Revenues!G127*$G168","v":11412.753305947384},{"$f":"Revenues!H127*$G168","v":87.671927980808434},{"$f":"Revenues!I127*$G168","v":-4.4784702681858593E-2},{"$f":"Revenues!J127*$G168","v":1147.1322352317407},{"$f":"Revenues!K127*$G168","v":21.566902414909016},{"$f":"Revenues!L127*$G168","v":16.794670375120706},{"$f":"Revenues!M127*$G168","v":9122.088485722712},{"$f":"Revenues!N127*$G168","v":104.93045633605442},{"$f":"Revenues!O127*$G168","v":0},{"$f":"Revenues!P127*$G168","v":0},{"$f":"Revenues!Q127*$G168","v":0},{"$f":"ROUND(SUM(I168:U168)-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$148,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!G$148,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!H$148,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!I$148,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!J$148,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!K$148,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!L$148,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!M$148,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!N$148,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!O$148,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!P$148,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!Q$148,FALSE)*$H169","v":0},{"$f":"VLOOKUP($F169,FactSum,'COS Factor Table'!R$148,FALSE)*$H169","v":0},{"$f":"ROUND(SUM(I169:U169)-H169,0)","v":0}]
[{"$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":13573.491375911779},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!F$148,FALSE)*$H170","v":8000.9111499082173},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!G$148,FALSE)*$H170","v":3144.2357878395201},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!H$148,FALSE)*$H170","v":863.71952644076885},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!I$148,FALSE)*$H170","v":230.53361176125819},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!J$148,FALSE)*$H170","v":17.906154744322979},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!K$148,FALSE)*$H170","v":138.44571559109758},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!L$148,FALSE)*$H170","v":6.4432769091714874},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!M$148,FALSE)*$H170","v":3.4921799453647902},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!N$148,FALSE)*$H170","v":1153.7065725817718},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!O$148,FALSE)*$H170","v":9.8949858969877713},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!P$148,FALSE)*$H170","v":1.4008047644330464},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!Q$148,FALSE)*$H170","v":1.4008047644330464},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!R$148,FALSE)*$H170","v":1.4008047644330464},{"$f":"ROUND(SUM(I170:U170)-H170,0)","v":0}]
[{"$f":"ROW()","v":171},null,null,null,null,null,null,{"$f":"SUM(H168:H170)","v":135524.43134782903},68654.461364693721,42528.73234566523,12276.472832388154,318.20553974206661,17.86137004164112,1285.5779508228381,28.010179324080504,20.286850320485495,10275.795058304484,114.8254422330422,1.4008047644330464,1.4008047644330464,1.4008047644330464,{"$f":"ROUND(SUM(I171:U171)-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":"Revenues!P133*$G$173","v":0},{"$f":"Revenues!Q133*$G$173","v":0},{"$f":"ROUND(SUM(I173:U173)-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$148,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!G$148,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!H$148,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!I$148,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!J$148,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!K$148,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!L$148,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!M$148,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!N$148,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!O$148,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!P$148,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!Q$148,FALSE)*$H174","v":0},{"$f":"VLOOKUP($F174,FactSum,'COS Factor Table'!R$148,FALSE)*$H174","v":0},{"$f":"ROUND(SUM(I174:U174)-H174,0)","v":0}]
[{"$f":"ROW()","v":175},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct456Se)","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!F$148,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!G$148,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!H$148,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!I$148,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!J$148,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!K$148,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!L$148,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!M$148,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!N$148,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!O$148,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!P$148,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!Q$148,FALSE)*$H175","v":0},{"$f":"VLOOKUP($F175,FactSum,'COS Factor Table'!R$148,FALSE)*$H175","v":0},{"$f":"ROUND(SUM(I175:U175)-H175,0)","v":0}]
[{"$f":"ROW()","v":176},null,null,null,"Customer","F40",null,{"$f":"SUM(UAcct456Cn)","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!F$148,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!G$148,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!H$148,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!I$148,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!J$148,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!K$148,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!L$148,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!M$148,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!N$148,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!O$148,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!P$148,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!Q$148,FALSE)*$H176","v":0},{"$f":"VLOOKUP($F176,FactSum,'COS Factor Table'!R$148,FALSE)*$H176","v":0},{"$f":"ROUND(SUM(I176:U176)-H176,0)","v":0}]
[{"$f":"ROW()","v":177},null,null,null,null,null,null,{"$f":"SUM(H173:H176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I177:U177)-H177,0)","v":0}]
[{"$f":"ROW()","v":178}]
[{"$f":"ROW()","v":179},null,"Total Other Electric Operating Revenues",null,null,null,null,{"$f":"+H159+H164+H166+H171+H177","v":135524.43134782903},{"$f":"I159+I164+I166+I171+I177","v":68654.461364693721},42528.73234566523,12276.472832388154,318.20553974206661,17.86137004164112,1285.5779508228381,28.010179324080504,20.286850320485495,10275.795058304484,114.8254422330422,1.4008047644330464,1.4008047644330464,1.4008047644330464,{"$f":"ROUND(SUM(I179:U179)-H179,0)","v":0}]
[{"$f":"ROW()","v":180}]
[{"$f":"ROW()","v":181},null,"Total Electric Operating Revenues",null,null,null,null,{"$f":"+H154+H179","v":7354126.3022829266},{"$f":"I154+I179","v":5346847.0130691109},247006.17335523589,-160460.93883112594,-90480.39433201887,455404.4841739703,80307.852715104149,22230.744822366276,6863.8811003011524,1349048.0300576733,-1167.5414763924598,35462.742535843667,30025.815309237667,33038.439780210982,{"$f":"ROUND(SUM(I181:U181)-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$148,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!G$148,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!H$148,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!I$148,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!J$148,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!K$148,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!L$148,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!M$148,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!N$148,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!O$148,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!P$148,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!Q$148,FALSE)*$H184","v":0},{"$f":"VLOOKUP($F184,FactSum,'COS Factor Table'!R$148,FALSE)*$H184","v":0},{"$f":"ROUND(SUM(I184:U184)-H184,0)","v":0}]
[{"$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$148,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!G$148,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!H$148,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!I$148,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!J$148,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!K$148,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!L$148,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!M$148,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!N$148,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!O$148,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!P$148,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!Q$148,FALSE)*$H185","v":0},{"$f":"VLOOKUP($F185,FactSum,'COS Factor Table'!R$148,FALSE)*$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$148,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!G$148,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!H$148,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!I$148,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!J$148,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!K$148,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!L$148,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!M$148,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!N$148,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!O$148,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!P$148,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!Q$148,FALSE)*$H186","v":0},{"$f":"VLOOKUP($F186,FactSum,'COS Factor Table'!R$148,FALSE)*$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$148,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!G$148,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!H$148,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!I$148,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!J$148,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!K$148,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!L$148,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!M$148,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!N$148,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!O$148,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!P$148,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!Q$148,FALSE)*$H187","v":0},{"$f":"VLOOKUP($F187,FactSum,'COS Factor Table'!R$148,FALSE)*$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$148,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!G$148,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!H$148,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!I$148,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!J$148,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!K$148,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!L$148,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!M$148,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!N$148,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!O$148,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!P$148,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!Q$148,FALSE)*$H188","v":0},{"$f":"VLOOKUP($F188,FactSum,'COS Factor Table'!R$148,FALSE)*$H188","v":0},0]
[{"$f":"ROW()","v":189},null,"421","(Gain)/Loss on Sale of Utility Plant",null,{"$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,{"$f":"(UAcct421)","v":-40192.659332168725},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!F$148,FALSE)*$H189","v":-23691.612370705163},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!G$148,FALSE)*$H189","v":-9310.4415349553292},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!H$148,FALSE)*$H189","v":-2557.5722357169861},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!I$148,FALSE)*$H189","v":-682.63637302471727},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!J$148,FALSE)*$H189","v":-53.022170763292344},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!K$148,FALSE)*$H189","v":-409.95358737445827},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!L$148,FALSE)*$H189","v":-19.079279355696542},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!M$148,FALSE)*$H189","v":-10.340743953303624},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!N$148,FALSE)*$H189","v":-3416.2570231086374},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!O$148,FALSE)*$H189","v":-29.300184178112993},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!P$148,FALSE)*$H189","v":-4.147943011011364},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!Q$148,FALSE)*$H189","v":-4.147943011011364},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!R$148,FALSE)*$H189","v":-4.147943011011364},0]
[{"$f":"ROW()","v":190}]
[{"$f":"ROW()","v":191},null,"Total Miscellaneous Revenues",null,null,null,null,{"$f":"SUM(H184:H189)","v":-40192.659332168725},-23691.612370705163,-9310.4415349553292,-2557.5722357169861,-682.63637302471727,-53.022170763292344,-409.95358737445827,-19.079279355696542,-10.340743953303624,-3416.2570231086374,-29.300184178112993,-4.147943011011364,-4.147943011011364,-4.147943011011364,{"$f":"ROUND(SUM(I191:U191)-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$148,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!G$148,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!H$148,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!I$148,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!J$148,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!K$148,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!L$148,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!M$148,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!N$148,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!O$148,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!P$148,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!Q$148,FALSE)*$H194","v":0},{"$f":"VLOOKUP($F194,FactSum,'COS Factor Table'!R$148,FALSE)*$H194","v":0},{"$f":"ROUND(SUM(I194:U194)-H194,0)","v":0}]
[{"$f":"ROW()","v":195}]
[{"$f":"ROW()","v":196},null,"DFA","Divergence Fairness Adjustment"]
[{"$f":"ROW()","v":197},null,null,"Production ",null,"F105",null,{"$f":"SUM(UAcctdfap)","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!F$148,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!G$148,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!H$148,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!I$148,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!J$148,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!K$148,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!L$148,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!M$148,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!N$148,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!O$148,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!P$148,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!Q$148,FALSE)*$H197","v":0},{"$f":"VLOOKUP($F197,FactSum,'COS Factor Table'!R$148,FALSE)*$H197","v":0},{"$f":"ROUND(SUM(I197:U197)-H197,0)","v":0}]
[{"$f":"ROW()","v":198},null,null,"Transmission",null,"F105",null,{"$f":"SUM(UAcctdfat)","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!F$148,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!G$148,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!H$148,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!I$148,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!J$148,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!K$148,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!L$148,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!M$148,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!N$148,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!O$148,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!P$148,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!Q$148,FALSE)*$H198","v":0},{"$f":"VLOOKUP($F198,FactSum,'COS Factor Table'!R$148,FALSE)*$H198","v":0},{"$f":"ROUND(SUM(I198:U198)-H198,0)","v":0}]
[{"$f":"ROW()","v":199},null,null,"Distribution",null,"F105",null,{"$f":"SUM(UAcctdfad)","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!F$148,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!G$148,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!H$148,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!I$148,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!J$148,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!K$148,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!L$148,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!M$148,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!N$148,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!O$148,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!P$148,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!Q$148,FALSE)*$H199","v":0},{"$f":"VLOOKUP($F199,FactSum,'COS Factor Table'!R$148,FALSE)*$H199","v":0},{"$f":"ROUND(SUM(I199:U199)-H199,0)","v":0}]
[{"$f":"ROW()","v":200},null,null,null,null,null,null,{"$f":"SUM(H197:H199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I200:U200)-H200,0)","v":0}]
[{"$f":"ROW()","v":201}]
[{"$f":"ROW()","v":202},null,"Net Miscellaneous Revenues And Expense",null,null,null,null,{"$f":"+H191+H194+H200","v":-40192.659332168725},-23691.612370705163,-9310.4415349553292,-2557.5722357169861,-682.63637302471727,-53.022170763292344,-409.95358737445827,-19.079279355696542,-10.340743953303624,-3416.2570231086374,-29.300184178112993,-4.147943011011364,-4.147943011011364,-4.147943011011364,{"$f":"ROUND(SUM(I202:U202)-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","N","O","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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!$S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!$S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[{"$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$148,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!G$148,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!H$148,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!I$148,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!J$148,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!K$148,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!L$148,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!M$148,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!N$148,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!O$148,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!P$148,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!Q$148,FALSE)*$H211","v":0},{"$f":"VLOOKUP($F211,FactSum,'COS Factor Table'!R$148,FALSE)*$H211","v":0},{"$f":"ROUND(SUM(I211:U211)-H211,0)","v":0}]
[{"$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$148,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!G$148,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!H$148,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!I$148,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!J$148,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!K$148,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!L$148,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!M$148,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!N$148,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!O$148,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!P$148,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!Q$148,FALSE)*$H212","v":0},{"$f":"VLOOKUP($F212,FactSum,'COS Factor Table'!R$148,FALSE)*$H212","v":0},{"$f":"ROUND(SUM(I212:U212)-H212,0)","v":0}]
[{"$f":"ROW()","v":213},null,null,null,"Total 500",null,null,{"$f":"UAcct500","v":0},{"$f":"SUM(I211:I212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I213:U213)-H213,0)","v":0}]
[{"$f":"ROW()","v":214}]
[{"$f":"ROW()","v":215},null,"501","Fuel Related",null,"F90",null,{"$f":"SUM(UAcct501Se)","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!F$148,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!G$148,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!H$148,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!I$148,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!J$148,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!K$148,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!L$148,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!M$148,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!N$148,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!O$148,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!P$148,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!Q$148,FALSE)*$H215","v":0},{"$f":"VLOOKUP($F215,FactSum,'COS Factor Table'!R$148,FALSE)*$H215","v":0},{"$f":"ROUND(SUM(I215:U215)-H215,0)","v":0}]
[{"$f":"ROW()","v":216},null,null,null,"SE - Non NPC","F30",null,{"$f":"SUM(UACCT501SENNPC)","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!F$148,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!G$148,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!H$148,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!I$148,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!J$148,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!K$148,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!L$148,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!M$148,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!N$148,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!O$148,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!P$148,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!Q$148,FALSE)*$H216","v":0},{"$f":"VLOOKUP($F216,FactSum,'COS Factor Table'!R$148,FALSE)*$H216","v":0},0]
[{"$f":"ROW()","v":217},null,null,null,"Simple Cycle Combustion Turbine","F93",null,{"$f":"SUM(uacct501ssect)","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!F$148,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!G$148,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!H$148,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!I$148,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!J$148,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!K$148,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!L$148,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!M$148,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!N$148,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!O$148,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!P$148,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!Q$148,FALSE)*$H217","v":0},{"$f":"VLOOKUP($F217,FactSum,'COS Factor Table'!R$148,FALSE)*$H217","v":0},0]
[{"$f":"ROW()","v":218},null,null,null,"Cholla - Non NPC","F33",null,{"$f":"SUM(UACCT501SSECHNNPC)","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!F$148,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!G$148,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!H$148,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!I$148,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!J$148,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!K$148,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!L$148,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!M$148,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!N$148,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!O$148,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!P$148,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!Q$148,FALSE)*$H218","v":0},{"$f":"VLOOKUP($F218,FactSum,'COS Factor Table'!R$148,FALSE)*$H218","v":0},0]
[{"$f":"ROW()","v":219},null,null,null,"Cholla","F91",null,{"$f":"SUM(uacct501ssech)","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!F$148,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!G$148,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!H$148,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!I$148,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!J$148,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!K$148,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!L$148,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!M$148,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!N$148,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!O$148,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!P$148,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!Q$148,FALSE)*$H219","v":0},{"$f":"VLOOKUP($F219,FactSum,'COS Factor Table'!R$148,FALSE)*$H219","v":0},0]
[{"$f":"ROW()","v":220},null,null,null,"Total 501",null,null,{"$f":"SUM(UAcct501)","v":0},{"$f":"SUM(I215:I219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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$148,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!G$148,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!H$148,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!I$148,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!J$148,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!K$148,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!L$148,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!M$148,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!N$148,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!O$148,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!P$148,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!Q$148,FALSE)*$H222","v":0},{"$f":"VLOOKUP($F222,FactSum,'COS Factor Table'!R$148,FALSE)*$H222","v":0},{"$f":"ROUND(SUM(I222:U222)-H222,0)","v":0}]
[{"$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$148,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!G$148,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!H$148,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!I$148,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!J$148,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!K$148,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!L$148,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!M$148,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!N$148,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!O$148,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!P$148,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!Q$148,FALSE)*$H223","v":0},{"$f":"VLOOKUP($F223,FactSum,'COS Factor Table'!R$148,FALSE)*$H223","v":0},{"$f":"ROUND(SUM(I223:U223)-H223,0)","v":0}]
[{"$f":"ROW()","v":224},null,null,null,"Total 502",null,null,{"$f":"SUM(UAcct502)","v":0},{"$f":"SUM(I222:I223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I224:U224)-H224,0)","v":0}]
[{"$f":"ROW()","v":225}]
[{"$f":"ROW()","v":226},null,"503","Steam From Other Sources",null,"F94",null,{"$f":"SUM(UAcct503Se)","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!F$148,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!G$148,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!H$148,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!I$148,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!J$148,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!K$148,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!L$148,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!M$148,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!N$148,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!O$148,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!P$148,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!Q$148,FALSE)*$H226","v":0},{"$f":"VLOOKUP($F226,FactSum,'COS Factor Table'!R$148,FALSE)*$H226","v":0},{"$f":"ROUND(SUM(I226:U226)-H226,0)","v":0}]
[{"$f":"ROW()","v":227},null,null,null,"SE - Non NPC","F30",null,{"$f":"SUM(UACCT503SENNPC)","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!F$148,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!G$148,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!H$148,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!I$148,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!J$148,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!K$148,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!L$148,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!M$148,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!N$148,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!O$148,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!P$148,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!Q$148,FALSE)*$H227","v":0},{"$f":"VLOOKUP($F227,FactSum,'COS Factor Table'!R$148,FALSE)*$H227","v":0},{"$f":"ROUND(SUM(I227:U227)-H227,0)","v":0}]
[{"$f":"ROW()","v":228},null,null,null,"Total 503",null,null,{"$f":"SUM(UAcct503)","v":0},{"$f":"SUM(I226:I227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I228:U228)-H228,0)","v":0}]
[{"$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$148,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!G$148,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!H$148,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!I$148,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!J$148,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!K$148,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!L$148,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!M$148,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!N$148,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!O$148,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!P$148,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!Q$148,FALSE)*$H230","v":0},{"$f":"VLOOKUP($F230,FactSum,'COS Factor Table'!R$148,FALSE)*$H230","v":0},{"$f":"ROUND(SUM(I230:U230)-H230,0)","v":0}]
[{"$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$148,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!G$148,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!H$148,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!I$148,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!J$148,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!K$148,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!L$148,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!M$148,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!N$148,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!O$148,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!P$148,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!Q$148,FALSE)*$H231","v":0},{"$f":"VLOOKUP($F231,FactSum,'COS Factor Table'!R$148,FALSE)*$H231","v":0},{"$f":"ROUND(SUM(I231:U231)-H231,0)","v":0}]
[{"$f":"ROW()","v":232},null,null,null,"Total 505",null,null,{"$f":"SUM(UAcct505)","v":0},{"$f":"SUM(I230:I231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I232:U232)-H232,0)","v":0}]
[{"$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$148,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!G$148,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!H$148,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!I$148,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!J$148,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!K$148,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!L$148,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!M$148,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!N$148,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!O$148,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!P$148,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!Q$148,FALSE)*$H234","v":0},{"$f":"VLOOKUP($F234,FactSum,'COS Factor Table'!R$148,FALSE)*$H234","v":0},{"$f":"ROUND(SUM(I234:U234)-H234,0)","v":0}]
[{"$f":"ROW()","v":235},null,null,null,"SE","F30",null,{"$f":"SUM(UAcct506Se)","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!F$148,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!G$148,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!H$148,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!I$148,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!J$148,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!K$148,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!L$148,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!M$148,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!N$148,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!O$148,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!P$148,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!Q$148,FALSE)*$H235","v":0},{"$f":"VLOOKUP($F235,FactSum,'COS Factor Table'!R$148,FALSE)*$H235","v":0},{"$f":"ROUND(SUM(I235:U235)-H235,0)","v":0}]
[{"$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$148,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!G$148,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!H$148,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!I$148,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!J$148,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!K$148,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!L$148,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!M$148,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!N$148,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!O$148,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!P$148,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!Q$148,FALSE)*$H236","v":0},{"$f":"VLOOKUP($F236,FactSum,'COS Factor Table'!R$148,FALSE)*$H236","v":0},{"$f":"ROUND(SUM(I236:U236)-H236,0)","v":0}]
[{"$f":"ROW()","v":237},null,null,null,"Total 506",null,null,{"$f":"SUM(UAcct506)","v":0},{"$f":"SUM(I234:I236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I237:U237)-H237,0)","v":0}]
[{"$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$148,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!G$148,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!H$148,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!I$148,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!J$148,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!K$148,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!L$148,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!M$148,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!N$148,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!O$148,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!P$148,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!Q$148,FALSE)*$H239","v":0},{"$f":"VLOOKUP($F239,FactSum,'COS Factor Table'!R$148,FALSE)*$H239","v":0},{"$f":"ROUND(SUM(I239:U239)-H239,0)","v":0}]
[{"$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$148,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!G$148,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!H$148,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!I$148,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!J$148,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!K$148,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!L$148,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!M$148,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!N$148,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!O$148,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!P$148,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!Q$148,FALSE)*$H240","v":0},{"$f":"VLOOKUP($F240,FactSum,'COS Factor Table'!R$148,FALSE)*$H240","v":0},{"$f":"ROUND(SUM(I240:U240)-H240,0)","v":0}]
[{"$f":"ROW()","v":241},null,null,null,null,null,null,{"$f":"SUM(H239:H240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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$148,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!G$148,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!H$148,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!I$148,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!J$148,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!K$148,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!L$148,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!M$148,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!N$148,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!O$148,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!P$148,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!Q$148,FALSE)*$H243","v":0},{"$f":"VLOOKUP($F243,FactSum,'COS Factor Table'!R$148,FALSE)*$H243","v":0},{"$f":"ROUND(SUM(I243:U243)-H243,0)","v":0}]
[{"$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$148,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!G$148,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!H$148,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!I$148,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!J$148,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!K$148,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!L$148,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!M$148,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!N$148,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!O$148,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!P$148,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!Q$148,FALSE)*$H244","v":0},{"$f":"VLOOKUP($F244,FactSum,'COS Factor Table'!R$148,FALSE)*$H244","v":0},{"$f":"ROUND(SUM(I244:U244)-H244,0)","v":0}]
[{"$f":"ROW()","v":245},null,null,null,null,null,null,{"$f":"SUM(H243:H244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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$148,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!G$148,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!H$148,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!I$148,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!J$148,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!K$148,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!L$148,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!M$148,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!N$148,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!O$148,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!P$148,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!Q$148,FALSE)*$H247","v":0},{"$f":"VLOOKUP($F247,FactSum,'COS Factor Table'!R$148,FALSE)*$H247","v":0},{"$f":"ROUND(SUM(I247:U247)-H247,0)","v":0}]
[{"$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$148,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!G$148,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!H$148,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!I$148,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!J$148,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!K$148,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!L$148,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!M$148,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!N$148,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!O$148,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!P$148,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!Q$148,FALSE)*$H248","v":0},{"$f":"VLOOKUP($F248,FactSum,'COS Factor Table'!R$148,FALSE)*$H248","v":0},{"$f":"ROUND(SUM(I248:U248)-H248,0)","v":0}]
[{"$f":"ROW()","v":249},null,null,null,null,null,null,{"$f":"SUM(H247:H248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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$148,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!G$148,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!H$148,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!I$148,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!J$148,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!K$148,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!L$148,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!M$148,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!N$148,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!O$148,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!P$148,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!Q$148,FALSE)*$H251","v":0},{"$f":"VLOOKUP($F251,FactSum,'COS Factor Table'!R$148,FALSE)*$H251","v":0},{"$f":"ROUND(SUM(I251:U251)-H251,0)","v":0}]
[{"$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$148,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!G$148,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!H$148,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!I$148,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!J$148,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!K$148,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!L$148,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!M$148,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!N$148,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!O$148,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!P$148,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!Q$148,FALSE)*$H252","v":0},{"$f":"VLOOKUP($F252,FactSum,'COS Factor Table'!R$148,FALSE)*$H252","v":0},{"$f":"ROUND(SUM(I252:U252)-H252,0)","v":0}]
[{"$f":"ROW()","v":253},null,null,null,null,null,null,{"$f":"SUM(H251:H252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I253:U253)-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$148,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!G$148,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!H$148,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!I$148,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!J$148,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!K$148,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!L$148,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!M$148,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!N$148,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!O$148,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!P$148,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!Q$148,FALSE)*$H255","v":0},{"$f":"VLOOKUP($F255,FactSum,'COS Factor Table'!R$148,FALSE)*$H255","v":0},{"$f":"ROUND(SUM(I255:U255)-H255,0)","v":0}]
[{"$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$148,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!G$148,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!H$148,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!I$148,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!J$148,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!K$148,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!L$148,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!M$148,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!N$148,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!O$148,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!P$148,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!Q$148,FALSE)*$H256","v":0},{"$f":"VLOOKUP($F256,FactSum,'COS Factor Table'!R$148,FALSE)*$H256","v":0},{"$f":"ROUND(SUM(I256:U256)-H256,0)","v":0}]
[{"$f":"ROW()","v":257},null,null,null,null,null,null,{"$f":"SUM(H255:H256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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$148,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!G$148,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!H$148,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!I$148,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!J$148,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!K$148,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!L$148,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!M$148,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!N$148,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!O$148,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!P$148,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!Q$148,FALSE)*$H259","v":0},{"$f":"VLOOKUP($F259,FactSum,'COS Factor Table'!R$148,FALSE)*$H259","v":0},{"$f":"ROUND(SUM(I259:U259)-H259,0)","v":0}]
[{"$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$148,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!G$148,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!H$148,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!I$148,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!J$148,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!K$148,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!L$148,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!M$148,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!N$148,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!O$148,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!P$148,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!Q$148,FALSE)*$H260","v":0},{"$f":"VLOOKUP($F260,FactSum,'COS Factor Table'!R$148,FALSE)*$H260","v":0},{"$f":"ROUND(SUM(I260:U260)-H260,0)","v":0}]
[{"$f":"ROW()","v":261},null,null,null,null,null,null,{"$f":"SUM(H259:H260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I263:U263)-H263,0)","v":0}]
[{"$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$148,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!G$148,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!H$148,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!I$148,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!J$148,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!K$148,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!L$148,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!M$148,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!N$148,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!O$148,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!P$148,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!Q$148,FALSE)*$H269","v":0},{"$f":"VLOOKUP($F269,FactSum,'COS Factor Table'!R$148,FALSE)*$H269","v":0},{"$f":"ROUND(SUM(I269:U269)-H269,0)","v":0}]
[{"$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$148,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!G$148,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!H$148,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!I$148,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!J$148,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!K$148,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!L$148,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!M$148,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!N$148,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!O$148,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!P$148,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!Q$148,FALSE)*$H271","v":0},{"$f":"VLOOKUP($F271,FactSum,'COS Factor Table'!R$148,FALSE)*$H271","v":0},{"$f":"ROUND(SUM(I271:U271)-H271,0)","v":0}]
[{"$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$148,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!G$148,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!H$148,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!I$148,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!J$148,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!K$148,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!L$148,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!M$148,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!N$148,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!O$148,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!P$148,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!Q$148,FALSE)*$H273","v":0},{"$f":"VLOOKUP($F273,FactSum,'COS Factor Table'!R$148,FALSE)*$H273","v":0},{"$f":"ROUND(SUM(I273:U273)-H273,0)","v":0}]
[{"$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$148,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!G$148,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!H$148,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!I$148,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!J$148,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!K$148,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!L$148,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!M$148,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!N$148,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!O$148,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!P$148,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!Q$148,FALSE)*$H275","v":0},{"$f":"VLOOKUP($F275,FactSum,'COS Factor Table'!R$148,FALSE)*$H275","v":0},{"$f":"ROUND(SUM(I275:U275)-H275,0)","v":0}]
[{"$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$148,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!G$148,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!H$148,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!I$148,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!J$148,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!K$148,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!L$148,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!M$148,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!N$148,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!O$148,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!P$148,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!Q$148,FALSE)*$H277","v":0},{"$f":"VLOOKUP($F277,FactSum,'COS Factor Table'!R$148,FALSE)*$H277","v":0},{"$f":"ROUND(SUM(I277:U277)-H277,0)","v":0}]
[{"$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$148,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!G$148,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!H$148,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!I$148,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!J$148,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!K$148,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!L$148,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!M$148,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!N$148,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!O$148,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!P$148,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!Q$148,FALSE)*$H279","v":0},{"$f":"VLOOKUP($F279,FactSum,'COS Factor Table'!R$148,FALSE)*$H279","v":0},{"$f":"ROUND(SUM(I279:U279)-H279,0)","v":0}]
[{"$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$148,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!G$148,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!H$148,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!I$148,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!J$148,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!K$148,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!L$148,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!M$148,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!N$148,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!O$148,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!P$148,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!Q$148,FALSE)*$H281","v":0},{"$f":"VLOOKUP($F281,FactSum,'COS Factor Table'!R$148,FALSE)*$H281","v":0},{"$f":"ROUND(SUM(I281:U281)-H281,0)","v":0}]
[{"$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$148,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!G$148,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!H$148,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!I$148,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!J$148,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!K$148,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!L$148,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!M$148,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!N$148,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!O$148,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!P$148,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!Q$148,FALSE)*$H283","v":0},{"$f":"VLOOKUP($F283,FactSum,'COS Factor Table'!R$148,FALSE)*$H283","v":0},{"$f":"ROUND(SUM(I283:U283)-H283,0)","v":0}]
[{"$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$148,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!G$148,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!H$148,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!I$148,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!J$148,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!K$148,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!L$148,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!M$148,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!N$148,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!O$148,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!P$148,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!Q$148,FALSE)*$H285","v":0},{"$f":"VLOOKUP($F285,FactSum,'COS Factor Table'!R$148,FALSE)*$H285","v":0},{"$f":"ROUND(SUM(I285:U285)-H285,0)","v":0}]
[{"$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$148,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!G$148,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!H$148,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!I$148,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!J$148,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!K$148,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!L$148,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!M$148,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!N$148,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!O$148,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!P$148,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!Q$148,FALSE)*$H287","v":0},{"$f":"VLOOKUP($F287,FactSum,'COS Factor Table'!R$148,FALSE)*$H287","v":0},{"$f":"ROUND(SUM(I287:U287)-H287,0)","v":0}]
[{"$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$148,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!G$148,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!H$148,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!I$148,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!J$148,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!K$148,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!L$148,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!M$148,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!N$148,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!O$148,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!P$148,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!Q$148,FALSE)*$H289","v":0},{"$f":"VLOOKUP($F289,FactSum,'COS Factor Table'!R$148,FALSE)*$H289","v":0},{"$f":"ROUND(SUM(I289:U289)-H289,0)","v":0}]
[{"$f":"ROW()","v":290}]
[{"$f":"ROW()","v":291},null,"Total Nuclear Power Generation",null,null,null,null,{"$f":"SUM(H268:H290)","v":0},{"$f":"SUM(I268:I289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I291:U291)-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}]
[{"$f":"ROW()","v":297},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!$S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!$S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[{"$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$148,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!G$148,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!H$148,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!I$148,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!J$148,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!K$148,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!L$148,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!M$148,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!N$148,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!O$148,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!P$148,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!Q$148,FALSE)*$H301","v":0},{"$f":"VLOOKUP($F301,FactSum,'COS Factor Table'!R$148,FALSE)*$H301","v":0},{"$f":"ROUND(SUM(I301:U301)-H301,0)","v":0}]
[{"$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$148,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!G$148,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!H$148,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!I$148,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!J$148,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!K$148,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!L$148,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!M$148,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!N$148,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!O$148,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!P$148,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!Q$148,FALSE)*$H303","v":0},{"$f":"VLOOKUP($F303,FactSum,'COS Factor Table'!R$148,FALSE)*$H303","v":0},{"$f":"ROUND(SUM(I303:U303)-H303,0)","v":0}]
[{"$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$148,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!G$148,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!H$148,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!I$148,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!J$148,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!K$148,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!L$148,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!M$148,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!N$148,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!O$148,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!P$148,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!Q$148,FALSE)*$H305","v":0},{"$f":"VLOOKUP($F305,FactSum,'COS Factor Table'!R$148,FALSE)*$H305","v":0},{"$f":"ROUND(SUM(I305:U305)-H305,0)","v":0}]
[{"$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$148,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!G$148,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!H$148,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!I$148,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!J$148,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!K$148,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!L$148,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!M$148,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!N$148,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!O$148,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!P$148,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!Q$148,FALSE)*$H307","v":0},{"$f":"VLOOKUP($F307,FactSum,'COS Factor Table'!R$148,FALSE)*$H307","v":0},{"$f":"ROUND(SUM(I307:U307)-H307,0)","v":0}]
[{"$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$148,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!G$148,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!H$148,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!I$148,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!J$148,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!K$148,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!L$148,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!M$148,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!N$148,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!O$148,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!P$148,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!Q$148,FALSE)*$H309","v":0},{"$f":"VLOOKUP($F309,FactSum,'COS Factor Table'!R$148,FALSE)*$H309","v":0},{"$f":"ROUND(SUM(I309:U309)-H309,0)","v":0}]
[{"$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$148,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!G$148,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!H$148,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!I$148,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!J$148,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!K$148,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!L$148,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!M$148,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!N$148,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!O$148,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!P$148,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!Q$148,FALSE)*$H311","v":0},{"$f":"VLOOKUP($F311,FactSum,'COS Factor Table'!R$148,FALSE)*$H311","v":0},{"$f":"ROUND(SUM(I311:U311)-H311,0)","v":0}]
[{"$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$148,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!G$148,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!H$148,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!I$148,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!J$148,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!K$148,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!L$148,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!M$148,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!N$148,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!O$148,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!P$148,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!Q$148,FALSE)*$H313","v":0},{"$f":"VLOOKUP($F313,FactSum,'COS Factor Table'!R$148,FALSE)*$H313","v":0},{"$f":"ROUND(SUM(I313:U313)-H313,0)","v":0}]
[{"$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$148,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!G$148,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!H$148,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!I$148,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!J$148,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!K$148,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!L$148,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!M$148,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!N$148,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!O$148,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!P$148,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!Q$148,FALSE)*$H315","v":0},{"$f":"VLOOKUP($F315,FactSum,'COS Factor Table'!R$148,FALSE)*$H315","v":0},{"$f":"ROUND(SUM(I315:U315)-H315,0)","v":0}]
[{"$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$148,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!G$148,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!H$148,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!I$148,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!J$148,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!K$148,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!L$148,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!M$148,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!N$148,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!O$148,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!P$148,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!Q$148,FALSE)*$H317","v":0},{"$f":"VLOOKUP($F317,FactSum,'COS Factor Table'!R$148,FALSE)*$H317","v":0},{"$f":"ROUND(SUM(I317:U317)-H317,0)","v":0}]
[{"$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$148,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!G$148,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!H$148,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!I$148,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!J$148,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!K$148,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!L$148,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!M$148,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!N$148,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!O$148,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!P$148,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!Q$148,FALSE)*$H319","v":0},{"$f":"VLOOKUP($F319,FactSum,'COS Factor Table'!R$148,FALSE)*$H319","v":0},{"$f":"ROUND(SUM(I319:U319)-H319,0)","v":0}]
[{"$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$148,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!G$148,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!H$148,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!I$148,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!J$148,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!K$148,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!L$148,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!M$148,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!N$148,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!O$148,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!P$148,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!Q$148,FALSE)*$H321","v":0},{"$f":"VLOOKUP($F321,FactSum,'COS Factor Table'!R$148,FALSE)*$H321","v":0},{"$f":"ROUND(SUM(I321:U321)-H321,0)","v":0}]
[{"$f":"ROW()","v":322}]
[{"$f":"ROW()","v":323},null,"Total Hydraulic Power Generation ",null,null,null,null,{"$f":"SUM(H301:H322)","v":0},{"$f":"SUM(I301:I321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I323:U323)-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$148,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!G$148,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!H$148,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!I$148,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!J$148,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!K$148,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!L$148,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!M$148,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!N$148,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!O$148,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!P$148,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!Q$148,FALSE)*$H329","v":0},{"$f":"VLOOKUP($F329,FactSum,'COS Factor Table'!R$148,FALSE)*$H329","v":0},{"$f":"ROUND(SUM(I329:U329)-H329,0)","v":0}]
[{"$f":"ROW()","v":330}]
[{"$f":"ROW()","v":331},null,"547","Fuel",null,"F92",null,{"$f":"SUM(UAcct547Se)","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!F$148,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!G$148,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!H$148,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!I$148,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!J$148,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!K$148,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!L$148,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!M$148,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!N$148,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!O$148,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!P$148,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!Q$148,FALSE)*$H331","v":0},{"$f":"VLOOKUP($F331,FactSum,'COS Factor Table'!R$148,FALSE)*$H331","v":0},{"$f":"ROUND(SUM(I331:U331)-H331,0)","v":0}]
[{"$f":"ROW()","v":332},null,null,null,"Simple Cycle Combustion Turbine","F93",null,{"$f":"SUM(UACCT547SSECT)","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!F$148,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!G$148,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!H$148,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!I$148,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!J$148,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!K$148,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!L$148,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!M$148,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!N$148,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!O$148,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!P$148,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!Q$148,FALSE)*$H332","v":0},{"$f":"VLOOKUP($F332,FactSum,'COS Factor Table'!R$148,FALSE)*$H332","v":0},{"$f":"ROUND(SUM(I332:U332)-H332,0)","v":0}]
[{"$f":"ROW()","v":333},null,null,null,"Total 547",null,null,{"$f":"SUM(H331:H332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I333:U333)-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$148,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!G$148,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!H$148,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!I$148,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!J$148,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!K$148,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!L$148,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!M$148,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!N$148,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!O$148,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!P$148,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!Q$148,FALSE)*$H335","v":0},{"$f":"VLOOKUP($F335,FactSum,'COS Factor Table'!R$148,FALSE)*$H335","v":0},{"$f":"ROUND(SUM(I335:U335)-H335,0)","v":0}]
[{"$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$148,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!G$148,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!H$148,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!I$148,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!J$148,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!K$148,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!L$148,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!M$148,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!N$148,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!O$148,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!P$148,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!Q$148,FALSE)*$H336","v":0},{"$f":"VLOOKUP($F336,FactSum,'COS Factor Table'!R$148,FALSE)*$H336","v":0}]
[{"$f":"ROW()","v":337},null,null,null,"Total 548",null,null,{"$f":"SUM(H335:H336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":338}]
[{"$f":"ROW()","v":339},null,"549","Miscellaneous Other",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct549)","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!F$148,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!G$148,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!H$148,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!I$148,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!J$148,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!K$148,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!L$148,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!M$148,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!N$148,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!O$148,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!P$148,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!Q$148,FALSE)*$H339","v":0},{"$f":"VLOOKUP($F339,FactSum,'COS Factor Table'!R$148,FALSE)*$H339","v":0},{"$f":"ROUND(SUM(I339:U339)-H339,0)","v":0}]
[{"$f":"ROW()","v":340}]
[{"$f":"ROW()","v":341},null,"550","Maint Supervision & Engineering",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct550)-H342","v":0},{"$f":"VLOOKUP($F341,FactSum,'COS Factor Table'!F$148,FALSE)*$H341","v":0},{"$f":"VLOOKUP($F341,FactSum,'COS Factor Table'!G$148,FALSE)*$H341","v":0},{"$f":"VLOOKUP($F341,FactSum,'COS Factor Table'!H$148,FALSE)*$H341","v":0},{"$f":"VLOOKUP($F341,FactSum,'COS Factor Table'!I$148,FALSE)*$H341","v":0},{"$f":"VLOOKUP($F341,FactSum,'COS Factor Table'!J$148,FALSE)*$H341","v":0},{"$f":"VLOOKUP($F341,FactSum,'COS Factor Table'!K$148,FALSE)*$H341","v":0},{"$f":"VLOOKUP($F341,FactSum,'COS Factor Table'!L$148,FALSE)*$H341","v":0},{"$f":"VLOOKUP($F341,FactSum,'COS Factor Table'!M$148,FALSE)*$H341","v":0},{"$f":"VLOOKUP($F341,FactSum,'COS Factor Table'!N$148,FALSE)*$H341","v":0},{"$f":"VLOOKUP($F341,FactSum,'COS Factor Table'!O$148,FALSE)*$H341","v":0},{"$f":"VLOOKUP($F341,FactSum,'COS Factor Table'!P$148,FALSE)*$H341","v":0},{"$f":"VLOOKUP($F341,FactSum,'COS Factor Table'!Q$148,FALSE)*$H341","v":0},{"$f":"VLOOKUP($F341,FactSum,'COS Factor Table'!R$148,FALSE)*$H341","v":0},{"$f":"ROUND(SUM(I341:U341)-H341,0)","v":0}]
[{"$f":"ROW()","v":342},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct550ssgct)","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!F$148,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!G$148,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!H$148,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!I$148,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!J$148,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!K$148,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!L$148,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!M$148,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!N$148,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!O$148,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!P$148,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!Q$148,FALSE)*$H342","v":0},{"$f":"VLOOKUP($F342,FactSum,'COS Factor Table'!R$148,FALSE)*$H342","v":0},{"$f":"ROUND(SUM(I342:U342)-H342,0)","v":0}]
[{"$f":"ROW()","v":343},null,null,null,"Total 550",null,null,{"$f":"SUM(H341:H342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I343:U343)-H343,0)","v":0}]
[{"$f":"ROW()","v":344}]
[{"$f":"ROW()","v":345},null,"551","Maint Supervision & Engineering",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct551)","v":0},{"$f":"VLOOKUP($F345,FactSum,'COS Factor Table'!F$148,FALSE)*$H345","v":0},{"$f":"VLOOKUP($F345,FactSum,'COS Factor Table'!G$148,FALSE)*$H345","v":0},{"$f":"VLOOKUP($F345,FactSum,'COS Factor Table'!H$148,FALSE)*$H345","v":0},{"$f":"VLOOKUP($F345,FactSum,'COS Factor Table'!I$148,FALSE)*$H345","v":0},{"$f":"VLOOKUP($F345,FactSum,'COS Factor Table'!J$148,FALSE)*$H345","v":0},{"$f":"VLOOKUP($F345,FactSum,'COS Factor Table'!K$148,FALSE)*$H345","v":0},{"$f":"VLOOKUP($F345,FactSum,'COS Factor Table'!L$148,FALSE)*$H345","v":0},{"$f":"VLOOKUP($F345,FactSum,'COS Factor Table'!M$148,FALSE)*$H345","v":0},{"$f":"VLOOKUP($F345,FactSum,'COS Factor Table'!N$148,FALSE)*$H345","v":0},{"$f":"VLOOKUP($F345,FactSum,'COS Factor Table'!O$148,FALSE)*$H345","v":0},{"$f":"VLOOKUP($F345,FactSum,'COS Factor Table'!P$148,FALSE)*$H345","v":0},{"$f":"VLOOKUP($F345,FactSum,'COS Factor Table'!Q$148,FALSE)*$H345","v":0},{"$f":"VLOOKUP($F345,FactSum,'COS Factor Table'!R$148,FALSE)*$H345","v":0},{"$f":"ROUND(SUM(I345:U345)-H345,0)","v":0}]
[{"$f":"ROW()","v":346}]
[{"$f":"ROW()","v":347},null,"552","Maintenance of Structures",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct552)","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!F$148,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!G$148,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!H$148,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!I$148,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!J$148,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!K$148,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!L$148,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!M$148,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!N$148,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!O$148,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!P$148,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!Q$148,FALSE)*$H347","v":0},{"$f":"VLOOKUP($F347,FactSum,'COS Factor Table'!R$148,FALSE)*$H347","v":0},{"$f":"ROUND(SUM(I347:U347)-H347,0)","v":0}]
[{"$f":"ROW()","v":348}]
[{"$f":"ROW()","v":349},null,"553","Maint of Generation & Elect Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct553)-H350","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!F$148,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!G$148,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!H$148,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!I$148,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!J$148,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!K$148,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!L$148,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!M$148,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!N$148,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!O$148,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!P$148,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!Q$148,FALSE)*$H349","v":0},{"$f":"VLOOKUP($F349,FactSum,'COS Factor Table'!R$148,FALSE)*$H349","v":0},{"$f":"ROUND(SUM(I349:U349)-H349,0)","v":0}]
[{"$f":"ROW()","v":350},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},{"$f":"VLOOKUP($F350,FactSum,'COS Factor Table'!F$148,FALSE)*$H350","v":0},{"$f":"VLOOKUP($F350,FactSum,'COS Factor Table'!G$148,FALSE)*$H350","v":0},{"$f":"VLOOKUP($F350,FactSum,'COS Factor Table'!H$148,FALSE)*$H350","v":0},{"$f":"VLOOKUP($F350,FactSum,'COS Factor Table'!I$148,FALSE)*$H350","v":0},{"$f":"VLOOKUP($F350,FactSum,'COS Factor Table'!J$148,FALSE)*$H350","v":0},{"$f":"VLOOKUP($F350,FactSum,'COS Factor Table'!K$148,FALSE)*$H350","v":0},{"$f":"VLOOKUP($F350,FactSum,'COS Factor Table'!L$148,FALSE)*$H350","v":0},{"$f":"VLOOKUP($F350,FactSum,'COS Factor Table'!M$148,FALSE)*$H350","v":0},{"$f":"VLOOKUP($F350,FactSum,'COS Factor Table'!N$148,FALSE)*$H350","v":0},{"$f":"VLOOKUP($F350,FactSum,'COS Factor Table'!O$148,FALSE)*$H350","v":0},{"$f":"VLOOKUP($F350,FactSum,'COS Factor Table'!P$148,FALSE)*$H350","v":0},{"$f":"VLOOKUP($F350,FactSum,'COS Factor Table'!Q$148,FALSE)*$H350","v":0},{"$f":"VLOOKUP($F350,FactSum,'COS Factor Table'!R$148,FALSE)*$H350","v":0},{"$f":"ROUND(SUM(I350:U350)-H350,0)","v":0}]
[{"$f":"ROW()","v":351},null,null,null,"Total 553",null,null,{"$f":"SUM(H349:H350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I351:U351)-H351,0)","v":0}]
[{"$f":"ROW()","v":352}]
[{"$f":"ROW()","v":353},null,"554","Maintenance of Misc. Other",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct554)-H354","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!F$148,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!G$148,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!H$148,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!I$148,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!J$148,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!K$148,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!L$148,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!M$148,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!N$148,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!O$148,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!P$148,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!Q$148,FALSE)*$H353","v":0},{"$f":"VLOOKUP($F353,FactSum,'COS Factor Table'!R$148,FALSE)*$H353","v":0},{"$f":"ROUND(SUM(I353:U353)-H353,0)","v":0}]
[{"$f":"ROW()","v":354},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT554SSGCT)","v":0},{"$f":"VLOOKUP($F354,FactSum,'COS Factor Table'!F$148,FALSE)*$H354","v":0},{"$f":"VLOOKUP($F354,FactSum,'COS Factor Table'!G$148,FALSE)*$H354","v":0},{"$f":"VLOOKUP($F354,FactSum,'COS Factor Table'!H$148,FALSE)*$H354","v":0},{"$f":"VLOOKUP($F354,FactSum,'COS Factor Table'!I$148,FALSE)*$H354","v":0},{"$f":"VLOOKUP($F354,FactSum,'COS Factor Table'!J$148,FALSE)*$H354","v":0},{"$f":"VLOOKUP($F354,FactSum,'COS Factor Table'!K$148,FALSE)*$H354","v":0},{"$f":"VLOOKUP($F354,FactSum,'COS Factor Table'!L$148,FALSE)*$H354","v":0},{"$f":"VLOOKUP($F354,FactSum,'COS Factor Table'!M$148,FALSE)*$H354","v":0},{"$f":"VLOOKUP($F354,FactSum,'COS Factor Table'!N$148,FALSE)*$H354","v":0},{"$f":"VLOOKUP($F354,FactSum,'COS Factor Table'!O$148,FALSE)*$H354","v":0},{"$f":"VLOOKUP($F354,FactSum,'COS Factor Table'!P$148,FALSE)*$H354","v":0},{"$f":"VLOOKUP($F354,FactSum,'COS Factor Table'!Q$148,FALSE)*$H354","v":0},{"$f":"VLOOKUP($F354,FactSum,'COS Factor Table'!R$148,FALSE)*$H354","v":0},{"$f":"ROUND(SUM(I354:U354)-H354,0)","v":0}]
[{"$f":"ROW()","v":355},null,null,null,"Total 554",null,null,{"$f":"SUM(H353:H354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I355:U355)-H355,0)","v":0}]
[{"$f":"ROW()","v":356}]
[{"$f":"ROW()","v":357},null,"Total Other Power Generation",null,null,null,null,{"$f":"H329+H333+H337+H339+H343+H345+H347+H351+H355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I357:U357)-H357,0)","v":0}]
[{"$f":"ROW()","v":358}]
[{"$f":"ROW()","v":359}]
[{"$f":"ROW()","v":360},null,null,null,null,null,null,"OTHER POWER SUPPLY"]
[{"$f":"ROW()","v":361}]
[{"$f":"ROW()","v":362}]
[{"$f":"ROW()","v":363},null,"555","Purchased Power",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct555S)","v":0},{"$f":"VLOOKUP($F363,FactSum,'COS Factor Table'!F$148,FALSE)*$H363","v":0},{"$f":"VLOOKUP($F363,FactSum,'COS Factor Table'!G$148,FALSE)*$H363","v":0},{"$f":"VLOOKUP($F363,FactSum,'COS Factor Table'!H$148,FALSE)*$H363","v":0},{"$f":"VLOOKUP($F363,FactSum,'COS Factor Table'!I$148,FALSE)*$H363","v":0},{"$f":"VLOOKUP($F363,FactSum,'COS Factor Table'!J$148,FALSE)*$H363","v":0},{"$f":"VLOOKUP($F363,FactSum,'COS Factor Table'!K$148,FALSE)*$H363","v":0},{"$f":"VLOOKUP($F363,FactSum,'COS Factor Table'!L$148,FALSE)*$H363","v":0},{"$f":"VLOOKUP($F363,FactSum,'COS Factor Table'!M$148,FALSE)*$H363","v":0},{"$f":"VLOOKUP($F363,FactSum,'COS Factor Table'!N$148,FALSE)*$H363","v":0},{"$f":"VLOOKUP($F363,FactSum,'COS Factor Table'!O$148,FALSE)*$H363","v":0},{"$f":"VLOOKUP($F363,FactSum,'COS Factor Table'!P$148,FALSE)*$H363","v":0},{"$f":"VLOOKUP($F363,FactSum,'COS Factor Table'!Q$148,FALSE)*$H363","v":0},{"$f":"VLOOKUP($F363,FactSum,'COS Factor Table'!R$148,FALSE)*$H363","v":0},{"$f":"ROUND(SUM(I363:U363)-H363,0)","v":0}]
[{"$f":"ROW()","v":364},null,null,null,"Demand","F87",null,{"$f":"UAcct555Dgu+uacct555dgp","v":0},{"$f":"VLOOKUP($F364,FactSum,'COS Factor Table'!F$148,FALSE)*$H364","v":0},{"$f":"VLOOKUP($F364,FactSum,'COS Factor Table'!G$148,FALSE)*$H364","v":0},{"$f":"VLOOKUP($F364,FactSum,'COS Factor Table'!H$148,FALSE)*$H364","v":0},{"$f":"VLOOKUP($F364,FactSum,'COS Factor Table'!I$148,FALSE)*$H364","v":0},{"$f":"VLOOKUP($F364,FactSum,'COS Factor Table'!J$148,FALSE)*$H364","v":0},{"$f":"VLOOKUP($F364,FactSum,'COS Factor Table'!K$148,FALSE)*$H364","v":0},{"$f":"VLOOKUP($F364,FactSum,'COS Factor Table'!L$148,FALSE)*$H364","v":0},{"$f":"VLOOKUP($F364,FactSum,'COS Factor Table'!M$148,FALSE)*$H364","v":0},{"$f":"VLOOKUP($F364,FactSum,'COS Factor Table'!N$148,FALSE)*$H364","v":0},{"$f":"VLOOKUP($F364,FactSum,'COS Factor Table'!O$148,FALSE)*$H364","v":0},{"$f":"VLOOKUP($F364,FactSum,'COS Factor Table'!P$148,FALSE)*$H364","v":0},{"$f":"VLOOKUP($F364,FactSum,'COS Factor Table'!Q$148,FALSE)*$H364","v":0},{"$f":"VLOOKUP($F364,FactSum,'COS Factor Table'!R$148,FALSE)*$H364","v":0},{"$f":"ROUND(SUM(I364:U364)-H364,0)","v":0}]
[{"$f":"ROW()","v":365},null,null,null,"Energy","F89",null,{"$f":"SUM(UAcct555Se)","v":0},{"$f":"VLOOKUP($F365,FactSum,'COS Factor Table'!F$148,FALSE)*$H365","v":0},{"$f":"VLOOKUP($F365,FactSum,'COS Factor Table'!G$148,FALSE)*$H365","v":0},{"$f":"VLOOKUP($F365,FactSum,'COS Factor Table'!H$148,FALSE)*$H365","v":0},{"$f":"VLOOKUP($F365,FactSum,'COS Factor Table'!I$148,FALSE)*$H365","v":0},{"$f":"VLOOKUP($F365,FactSum,'COS Factor Table'!J$148,FALSE)*$H365","v":0},{"$f":"VLOOKUP($F365,FactSum,'COS Factor Table'!K$148,FALSE)*$H365","v":0},{"$f":"VLOOKUP($F365,FactSum,'COS Factor Table'!L$148,FALSE)*$H365","v":0},{"$f":"VLOOKUP($F365,FactSum,'COS Factor Table'!M$148,FALSE)*$H365","v":0},{"$f":"VLOOKUP($F365,FactSum,'COS Factor Table'!N$148,FALSE)*$H365","v":0},{"$f":"VLOOKUP($F365,FactSum,'COS Factor Table'!O$148,FALSE)*$H365","v":0},{"$f":"VLOOKUP($F365,FactSum,'COS Factor Table'!P$148,FALSE)*$H365","v":0},{"$f":"VLOOKUP($F365,FactSum,'COS Factor Table'!Q$148,FALSE)*$H365","v":0},{"$f":"VLOOKUP($F365,FactSum,'COS Factor Table'!R$148,FALSE)*$H365","v":0},{"$f":"ROUND(SUM(I365:U365)-H365,0)","v":0}]
[{"$f":"ROW()","v":366},null,null,null,"Seasonal Contracts","F88",null,{"$f":"uacct555ssgp","v":0},{"$f":"VLOOKUP($F366,FactSum,'COS Factor Table'!F$148,FALSE)*$H366","v":0},{"$f":"VLOOKUP($F366,FactSum,'COS Factor Table'!G$148,FALSE)*$H366","v":0},{"$f":"VLOOKUP($F366,FactSum,'COS Factor Table'!H$148,FALSE)*$H366","v":0},{"$f":"VLOOKUP($F366,FactSum,'COS Factor Table'!I$148,FALSE)*$H366","v":0},{"$f":"VLOOKUP($F366,FactSum,'COS Factor Table'!J$148,FALSE)*$H366","v":0},{"$f":"VLOOKUP($F366,FactSum,'COS Factor Table'!K$148,FALSE)*$H366","v":0},{"$f":"VLOOKUP($F366,FactSum,'COS Factor Table'!L$148,FALSE)*$H366","v":0},{"$f":"VLOOKUP($F366,FactSum,'COS Factor Table'!M$148,FALSE)*$H366","v":0},{"$f":"VLOOKUP($F366,FactSum,'COS Factor Table'!N$148,FALSE)*$H366","v":0},{"$f":"VLOOKUP($F366,FactSum,'COS Factor Table'!O$148,FALSE)*$H366","v":0},{"$f":"VLOOKUP($F366,FactSum,'COS Factor Table'!P$148,FALSE)*$H366","v":0},{"$f":"VLOOKUP($F366,FactSum,'COS Factor Table'!Q$148,FALSE)*$H366","v":0},{"$f":"VLOOKUP($F366,FactSum,'COS Factor Table'!R$148,FALSE)*$H366","v":0},{"$f":"ROUND(SUM(I366:U366)-H366,0)","v":0}]
[{"$f":"ROW()","v":367},null,null,null,null,null,null,{"$f":"SUM(H363:H366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":368}]
[{"$f":"ROW()","v":369}]
[{"$f":"ROW()","v":370},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},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!F$148,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!G$148,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!H$148,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!I$148,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!J$148,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!K$148,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!L$148,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!M$148,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!N$148,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!O$148,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!P$148,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!Q$148,FALSE)*$H370","v":0},{"$f":"VLOOKUP($F370,FactSum,'COS Factor Table'!R$148,FALSE)*$H370","v":0},{"$f":"ROUND(SUM(I370:U370)-H370,0)","v":0}]
[{"$f":"ROW()","v":371}]
[{"$f":"ROW()","v":372},null,"557","Other Expenses",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct557)-H373","v":0},{"$f":"VLOOKUP($F372,FactSum,'COS Factor Table'!F$148,FALSE)*$H372","v":0},{"$f":"VLOOKUP($F372,FactSum,'COS Factor Table'!G$148,FALSE)*$H372","v":0},{"$f":"VLOOKUP($F372,FactSum,'COS Factor Table'!H$148,FALSE)*$H372","v":0},{"$f":"VLOOKUP($F372,FactSum,'COS Factor Table'!I$148,FALSE)*$H372","v":0},{"$f":"VLOOKUP($F372,FactSum,'COS Factor Table'!J$148,FALSE)*$H372","v":0},{"$f":"VLOOKUP($F372,FactSum,'COS Factor Table'!K$148,FALSE)*$H372","v":0},{"$f":"VLOOKUP($F372,FactSum,'COS Factor Table'!L$148,FALSE)*$H372","v":0},{"$f":"VLOOKUP($F372,FactSum,'COS Factor Table'!M$148,FALSE)*$H372","v":0},{"$f":"VLOOKUP($F372,FactSum,'COS Factor Table'!N$148,FALSE)*$H372","v":0},{"$f":"VLOOKUP($F372,FactSum,'COS Factor Table'!O$148,FALSE)*$H372","v":0},{"$f":"VLOOKUP($F372,FactSum,'COS Factor Table'!P$148,FALSE)*$H372","v":0},{"$f":"VLOOKUP($F372,FactSum,'COS Factor Table'!Q$148,FALSE)*$H372","v":0},{"$f":"VLOOKUP($F372,FactSum,'COS Factor Table'!R$148,FALSE)*$H372","v":0},{"$f":"ROUND(SUM(I372:U372)-H372,0)","v":0}]
[{"$f":"ROW()","v":373},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},{"$f":"VLOOKUP($F373,FactSum,'COS Factor Table'!F$148,FALSE)*$H373","v":0},{"$f":"VLOOKUP($F373,FactSum,'COS Factor Table'!G$148,FALSE)*$H373","v":0},{"$f":"VLOOKUP($F373,FactSum,'COS Factor Table'!H$148,FALSE)*$H373","v":0},{"$f":"VLOOKUP($F373,FactSum,'COS Factor Table'!I$148,FALSE)*$H373","v":0},{"$f":"VLOOKUP($F373,FactSum,'COS Factor Table'!J$148,FALSE)*$H373","v":0},{"$f":"VLOOKUP($F373,FactSum,'COS Factor Table'!K$148,FALSE)*$H373","v":0},{"$f":"VLOOKUP($F373,FactSum,'COS Factor Table'!L$148,FALSE)*$H373","v":0},{"$f":"VLOOKUP($F373,FactSum,'COS Factor Table'!M$148,FALSE)*$H373","v":0},{"$f":"VLOOKUP($F373,FactSum,'COS Factor Table'!N$148,FALSE)*$H373","v":0},{"$f":"VLOOKUP($F373,FactSum,'COS Factor Table'!O$148,FALSE)*$H373","v":0},{"$f":"VLOOKUP($F373,FactSum,'COS Factor Table'!P$148,FALSE)*$H373","v":0},{"$f":"VLOOKUP($F373,FactSum,'COS Factor Table'!Q$148,FALSE)*$H373","v":0},{"$f":"VLOOKUP($F373,FactSum,'COS Factor Table'!R$148,FALSE)*$H373","v":0},{"$f":"ROUND(SUM(I373:U373)-H373,0)","v":0}]
[{"$f":"ROW()","v":374},null,null,null,null,null,null,{"$f":"SUM(H372:H373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I374:U374)-H374,0)","v":0}]
[{"$f":"ROW()","v":375}]
[{"$f":"ROW()","v":376},null,null,null,"Embedded Cost Differentials"]
[{"$f":"ROW()","v":377},null,null,null,"Company Owned Hydro",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"uacctecddgp","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!F$148,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!G$148,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!H$148,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!I$148,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!J$148,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!K$148,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!L$148,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!M$148,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!N$148,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!O$148,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!P$148,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!Q$148,FALSE)*$H377","v":0},{"$f":"VLOOKUP($F377,FactSum,'COS Factor Table'!R$148,FALSE)*$H377","v":0},{"$f":"ROUND(SUM(I377:U377)-H377,0)","v":0}]
[{"$f":"ROW()","v":378},null,null,null,"Company Owned Hydro","F10",null,{"$f":"uacctecdcoh","v":0},{"$f":"VLOOKUP($F378,FactSum,'COS Factor Table'!F$148,FALSE)*$H378","v":0},{"$f":"VLOOKUP($F378,FactSum,'COS Factor Table'!G$148,FALSE)*$H378","v":0},{"$f":"VLOOKUP($F378,FactSum,'COS Factor Table'!H$148,FALSE)*$H378","v":0},{"$f":"VLOOKUP($F378,FactSum,'COS Factor Table'!I$148,FALSE)*$H378","v":0},{"$f":"VLOOKUP($F378,FactSum,'COS Factor Table'!J$148,FALSE)*$H378","v":0},{"$f":"VLOOKUP($F378,FactSum,'COS Factor Table'!K$148,FALSE)*$H378","v":0},{"$f":"VLOOKUP($F378,FactSum,'COS Factor Table'!L$148,FALSE)*$H378","v":0},{"$f":"VLOOKUP($F378,FactSum,'COS Factor Table'!M$148,FALSE)*$H378","v":0},{"$f":"VLOOKUP($F378,FactSum,'COS Factor Table'!N$148,FALSE)*$H378","v":0},{"$f":"VLOOKUP($F378,FactSum,'COS Factor Table'!O$148,FALSE)*$H378","v":0},{"$f":"VLOOKUP($F378,FactSum,'COS Factor Table'!P$148,FALSE)*$H378","v":0},{"$f":"VLOOKUP($F378,FactSum,'COS Factor Table'!Q$148,FALSE)*$H378","v":0},{"$f":"VLOOKUP($F378,FactSum,'COS Factor Table'!R$148,FALSE)*$H378","v":0},0]
[{"$f":"ROW()","v":379},null,null,null,"Mid-C Contract","F10",null,{"$f":"uacctecdmc","v":0},{"$f":"VLOOKUP($F379,FactSum,'COS Factor Table'!F$148,FALSE)*$H379","v":0},{"$f":"VLOOKUP($F379,FactSum,'COS Factor Table'!G$148,FALSE)*$H379","v":0},{"$f":"VLOOKUP($F379,FactSum,'COS Factor Table'!H$148,FALSE)*$H379","v":0},{"$f":"VLOOKUP($F379,FactSum,'COS Factor Table'!I$148,FALSE)*$H379","v":0},{"$f":"VLOOKUP($F379,FactSum,'COS Factor Table'!J$148,FALSE)*$H379","v":0},{"$f":"VLOOKUP($F379,FactSum,'COS Factor Table'!K$148,FALSE)*$H379","v":0},{"$f":"VLOOKUP($F379,FactSum,'COS Factor Table'!L$148,FALSE)*$H379","v":0},{"$f":"VLOOKUP($F379,FactSum,'COS Factor Table'!M$148,FALSE)*$H379","v":0},{"$f":"VLOOKUP($F379,FactSum,'COS Factor Table'!N$148,FALSE)*$H379","v":0},{"$f":"VLOOKUP($F379,FactSum,'COS Factor Table'!O$148,FALSE)*$H379","v":0},{"$f":"VLOOKUP($F379,FactSum,'COS Factor Table'!P$148,FALSE)*$H379","v":0},{"$f":"VLOOKUP($F379,FactSum,'COS Factor Table'!Q$148,FALSE)*$H379","v":0},{"$f":"VLOOKUP($F379,FactSum,'COS Factor Table'!R$148,FALSE)*$H379","v":0},0]
[{"$f":"ROW()","v":380},null,null,null,"Mid-C Contract","F10",null,{"$f":"uacctecdsg","v":0},{"$f":"VLOOKUP($F380,FactSum,'COS Factor Table'!F$148,FALSE)*$H380","v":0},{"$f":"VLOOKUP($F380,FactSum,'COS Factor Table'!G$148,FALSE)*$H380","v":0},{"$f":"VLOOKUP($F380,FactSum,'COS Factor Table'!H$148,FALSE)*$H380","v":0},{"$f":"VLOOKUP($F380,FactSum,'COS Factor Table'!I$148,FALSE)*$H380","v":0},{"$f":"VLOOKUP($F380,FactSum,'COS Factor Table'!J$148,FALSE)*$H380","v":0},{"$f":"VLOOKUP($F380,FactSum,'COS Factor Table'!K$148,FALSE)*$H380","v":0},{"$f":"VLOOKUP($F380,FactSum,'COS Factor Table'!L$148,FALSE)*$H380","v":0},{"$f":"VLOOKUP($F380,FactSum,'COS Factor Table'!M$148,FALSE)*$H380","v":0},{"$f":"VLOOKUP($F380,FactSum,'COS Factor Table'!N$148,FALSE)*$H380","v":0},{"$f":"VLOOKUP($F380,FactSum,'COS Factor Table'!O$148,FALSE)*$H380","v":0},{"$f":"VLOOKUP($F380,FactSum,'COS Factor Table'!P$148,FALSE)*$H380","v":0},{"$f":"VLOOKUP($F380,FactSum,'COS Factor Table'!Q$148,FALSE)*$H380","v":0},{"$f":"VLOOKUP($F380,FactSum,'COS Factor Table'!R$148,FALSE)*$H380","v":0},0]
[{"$f":"ROW()","v":381},null,null,null,"Existing QF Contracts","F10",null,{"$f":"uacctecds","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!F$148,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!G$148,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!H$148,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!I$148,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!J$148,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!K$148,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!L$148,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!M$148,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!N$148,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!O$148,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!P$148,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!Q$148,FALSE)*$H381","v":0},{"$f":"VLOOKUP($F381,FactSum,'COS Factor Table'!R$148,FALSE)*$H381","v":0},0]
[{"$f":"ROW()","v":382},null,null,null,"Existing QF Contracts","F10",null,{"$f":"uacctecdqfsg","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!F$148,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!G$148,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!H$148,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!I$148,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!J$148,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!K$148,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!L$148,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!M$148,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!N$148,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!O$148,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!P$148,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!Q$148,FALSE)*$H382","v":0},{"$f":"VLOOKUP($F382,FactSum,'COS Factor Table'!R$148,FALSE)*$H382","v":0},0]
[{"$f":"ROW()","v":383},null,null,null,null,null,null,{"$f":"SUM(H377:H382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384}]
[{"$f":"ROW()","v":385},null,"Total Other Power Supply",null,null,null,null,{"$f":"H367+H370+H374+H383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I385:U385)-H385,0)","v":0}]
[{"$f":"ROW()","v":386}]
[{"$f":"ROW()","v":387},null,"TOTAL PRODUCTION EXPENSE",null,null,null,null,{"$f":"+H263+H291+H323+H357+H385","v":0},{"$f":"I263+I291+I323+I357+I385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I387:U387)-H387,0)","v":0}]
[{"$f":"ROW()","v":388}]
[{"$f":"ROW()","v":389},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"TRANSMISSION EXPENSE"]
[{"$f":"ROW()","v":390}]
[{"$f":"ROW()","v":391}]
[{"$f":"ROW()","v":392},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":393},null,null,null,null,null,null,{"$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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[{"$f":"ROW()","v":394},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$11","v":"Home Park"},{"$f":"'Hot Sheet'!$S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[{"$f":"ROW()","v":395},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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!$S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[{"$f":"ROW()","v":396},null,"560","Operation Supervision & Eng",null,"F106",null,{"$f":"SUM(UAcct560)","v":0},{"$f":"VLOOKUP($F396,FactSum,'COS Factor Table'!F$148,FALSE)*$H396","v":0},{"$f":"VLOOKUP($F396,FactSum,'COS Factor Table'!G$148,FALSE)*$H396","v":0},{"$f":"VLOOKUP($F396,FactSum,'COS Factor Table'!H$148,FALSE)*$H396","v":0},{"$f":"VLOOKUP($F396,FactSum,'COS Factor Table'!I$148,FALSE)*$H396","v":0},{"$f":"VLOOKUP($F396,FactSum,'COS Factor Table'!J$148,FALSE)*$H396","v":0},{"$f":"VLOOKUP($F396,FactSum,'COS Factor Table'!K$148,FALSE)*$H396","v":0},{"$f":"VLOOKUP($F396,FactSum,'COS Factor Table'!L$148,FALSE)*$H396","v":0},{"$f":"VLOOKUP($F396,FactSum,'COS Factor Table'!M$148,FALSE)*$H396","v":0},{"$f":"VLOOKUP($F396,FactSum,'COS Factor Table'!N$148,FALSE)*$H396","v":0},{"$f":"VLOOKUP($F396,FactSum,'COS Factor Table'!O$148,FALSE)*$H396","v":0},{"$f":"VLOOKUP($F396,FactSum,'COS Factor Table'!P$148,FALSE)*$H396","v":0},{"$f":"VLOOKUP($F396,FactSum,'COS Factor Table'!Q$148,FALSE)*$H396","v":0},{"$f":"VLOOKUP($F396,FactSum,'COS Factor Table'!R$148,FALSE)*$H396","v":0},{"$f":"ROUND(SUM(I396:U396)-H396,0)","v":0}]
[{"$f":"ROW()","v":397}]
[{"$f":"ROW()","v":398},null,"561","Load Dispatching",null,"F106",null,{"$f":"SUM(UAcct561)","v":0},{"$f":"VLOOKUP($F398,FactSum,'COS Factor Table'!F$148,FALSE)*$H398","v":0},{"$f":"VLOOKUP($F398,FactSum,'COS Factor Table'!G$148,FALSE)*$H398","v":0},{"$f":"VLOOKUP($F398,FactSum,'COS Factor Table'!H$148,FALSE)*$H398","v":0},{"$f":"VLOOKUP($F398,FactSum,'COS Factor Table'!I$148,FALSE)*$H398","v":0},{"$f":"VLOOKUP($F398,FactSum,'COS Factor Table'!J$148,FALSE)*$H398","v":0},{"$f":"VLOOKUP($F398,FactSum,'COS Factor Table'!K$148,FALSE)*$H398","v":0},{"$f":"VLOOKUP($F398,FactSum,'COS Factor Table'!L$148,FALSE)*$H398","v":0},{"$f":"VLOOKUP($F398,FactSum,'COS Factor Table'!M$148,FALSE)*$H398","v":0},{"$f":"VLOOKUP($F398,FactSum,'COS Factor Table'!N$148,FALSE)*$H398","v":0},{"$f":"VLOOKUP($F398,FactSum,'COS Factor Table'!O$148,FALSE)*$H398","v":0},{"$f":"VLOOKUP($F398,FactSum,'COS Factor Table'!P$148,FALSE)*$H398","v":0},{"$f":"VLOOKUP($F398,FactSum,'COS Factor Table'!Q$148,FALSE)*$H398","v":0},{"$f":"VLOOKUP($F398,FactSum,'COS Factor Table'!R$148,FALSE)*$H398","v":0},{"$f":"ROUND(SUM(I398:U398)-H398,0)","v":0}]
[{"$f":"ROW()","v":399}]
[{"$f":"ROW()","v":400},null,"562","Station Expense",null,"F10",null,{"$f":"SUM(UAcct562)","v":0},{"$f":"VLOOKUP($F400,FactSum,'COS Factor Table'!F$148,FALSE)*$H400","v":0},{"$f":"VLOOKUP($F400,FactSum,'COS Factor Table'!G$148,FALSE)*$H400","v":0},{"$f":"VLOOKUP($F400,FactSum,'COS Factor Table'!H$148,FALSE)*$H400","v":0},{"$f":"VLOOKUP($F400,FactSum,'COS Factor Table'!I$148,FALSE)*$H400","v":0},{"$f":"VLOOKUP($F400,FactSum,'COS Factor Table'!J$148,FALSE)*$H400","v":0},{"$f":"VLOOKUP($F400,FactSum,'COS Factor Table'!K$148,FALSE)*$H400","v":0},{"$f":"VLOOKUP($F400,FactSum,'COS Factor Table'!L$148,FALSE)*$H400","v":0},{"$f":"VLOOKUP($F400,FactSum,'COS Factor Table'!M$148,FALSE)*$H400","v":0},{"$f":"VLOOKUP($F400,FactSum,'COS Factor Table'!N$148,FALSE)*$H400","v":0},{"$f":"VLOOKUP($F400,FactSum,'COS Factor Table'!O$148,FALSE)*$H400","v":0},{"$f":"VLOOKUP($F400,FactSum,'COS Factor Table'!P$148,FALSE)*$H400","v":0},{"$f":"VLOOKUP($F400,FactSum,'COS Factor Table'!Q$148,FALSE)*$H400","v":0},{"$f":"VLOOKUP($F400,FactSum,'COS Factor Table'!R$148,FALSE)*$H400","v":0},{"$f":"ROUND(SUM(I400:U400)-H400,0)","v":0}]
[{"$f":"ROW()","v":401}]
[{"$f":"ROW()","v":402},null,"563","Overhead Line Expense",null,"F106",null,{"$f":"SUM(UAcct563)","v":0},{"$f":"VLOOKUP($F402,FactSum,'COS Factor Table'!F$148,FALSE)*$H402","v":0},{"$f":"VLOOKUP($F402,FactSum,'COS Factor Table'!G$148,FALSE)*$H402","v":0},{"$f":"VLOOKUP($F402,FactSum,'COS Factor Table'!H$148,FALSE)*$H402","v":0},{"$f":"VLOOKUP($F402,FactSum,'COS Factor Table'!I$148,FALSE)*$H402","v":0},{"$f":"VLOOKUP($F402,FactSum,'COS Factor Table'!J$148,FALSE)*$H402","v":0},{"$f":"VLOOKUP($F402,FactSum,'COS Factor Table'!K$148,FALSE)*$H402","v":0},{"$f":"VLOOKUP($F402,FactSum,'COS Factor Table'!L$148,FALSE)*$H402","v":0},{"$f":"VLOOKUP($F402,FactSum,'COS Factor Table'!M$148,FALSE)*$H402","v":0},{"$f":"VLOOKUP($F402,FactSum,'COS Factor Table'!N$148,FALSE)*$H402","v":0},{"$f":"VLOOKUP($F402,FactSum,'COS Factor Table'!O$148,FALSE)*$H402","v":0},{"$f":"VLOOKUP($F402,FactSum,'COS Factor Table'!P$148,FALSE)*$H402","v":0},{"$f":"VLOOKUP($F402,FactSum,'COS Factor Table'!Q$148,FALSE)*$H402","v":0},{"$f":"VLOOKUP($F402,FactSum,'COS Factor Table'!R$148,FALSE)*$H402","v":0},{"$f":"ROUND(SUM(I402:U402)-H402,0)","v":0}]
[{"$f":"ROW()","v":403}]
[{"$f":"ROW()","v":404},null,"564","Underground Line Expense",null,"F106",null,{"$f":"SUM(UAcct564)","v":0},{"$f":"VLOOKUP($F404,FactSum,'COS Factor Table'!F$148,FALSE)*$H404","v":0},{"$f":"VLOOKUP($F404,FactSum,'COS Factor Table'!G$148,FALSE)*$H404","v":0},{"$f":"VLOOKUP($F404,FactSum,'COS Factor Table'!H$148,FALSE)*$H404","v":0},{"$f":"VLOOKUP($F404,FactSum,'COS Factor Table'!I$148,FALSE)*$H404","v":0},{"$f":"VLOOKUP($F404,FactSum,'COS Factor Table'!J$148,FALSE)*$H404","v":0},{"$f":"VLOOKUP($F404,FactSum,'COS Factor Table'!K$148,FALSE)*$H404","v":0},{"$f":"VLOOKUP($F404,FactSum,'COS Factor Table'!L$148,FALSE)*$H404","v":0},{"$f":"VLOOKUP($F404,FactSum,'COS Factor Table'!M$148,FALSE)*$H404","v":0},{"$f":"VLOOKUP($F404,FactSum,'COS Factor Table'!N$148,FALSE)*$H404","v":0},{"$f":"VLOOKUP($F404,FactSum,'COS Factor Table'!O$148,FALSE)*$H404","v":0},{"$f":"VLOOKUP($F404,FactSum,'COS Factor Table'!P$148,FALSE)*$H404","v":0},{"$f":"VLOOKUP($F404,FactSum,'COS Factor Table'!Q$148,FALSE)*$H404","v":0},{"$f":"VLOOKUP($F404,FactSum,'COS Factor Table'!R$148,FALSE)*$H404","v":0},{"$f":"ROUND(SUM(I404:U404)-H404,0)","v":0}]
[{"$f":"ROW()","v":405}]
[{"$f":"ROW()","v":406},null,"565","Transm of Electricity by Others",null,"F95",null,{"$f":"SUM(UAcct565)-H407","v":0},{"$f":"VLOOKUP($F406,FactSum,'COS Factor Table'!F$148,FALSE)*$H406","v":0},{"$f":"VLOOKUP($F406,FactSum,'COS Factor Table'!G$148,FALSE)*$H406","v":0},{"$f":"VLOOKUP($F406,FactSum,'COS Factor Table'!H$148,FALSE)*$H406","v":0},{"$f":"VLOOKUP($F406,FactSum,'COS Factor Table'!I$148,FALSE)*$H406","v":0},{"$f":"VLOOKUP($F406,FactSum,'COS Factor Table'!J$148,FALSE)*$H406","v":0},{"$f":"VLOOKUP($F406,FactSum,'COS Factor Table'!K$148,FALSE)*$H406","v":0},{"$f":"VLOOKUP($F406,FactSum,'COS Factor Table'!L$148,FALSE)*$H406","v":0},{"$f":"VLOOKUP($F406,FactSum,'COS Factor Table'!M$148,FALSE)*$H406","v":0},{"$f":"VLOOKUP($F406,FactSum,'COS Factor Table'!N$148,FALSE)*$H406","v":0},{"$f":"VLOOKUP($F406,FactSum,'COS Factor Table'!O$148,FALSE)*$H406","v":0},{"$f":"VLOOKUP($F406,FactSum,'COS Factor Table'!P$148,FALSE)*$H406","v":0},{"$f":"VLOOKUP($F406,FactSum,'COS Factor Table'!Q$148,FALSE)*$H406","v":0},{"$f":"VLOOKUP($F406,FactSum,'COS Factor Table'!R$148,FALSE)*$H406","v":0},{"$f":"ROUND(SUM(I406:U406)-H406,0)","v":0}]
[{"$f":"ROW()","v":407},null,null,"Energy",null,"F96",null,{"$f":"SUM(UAcct565Se)","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!F$148,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!G$148,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!H$148,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!I$148,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!J$148,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!K$148,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!L$148,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!M$148,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!N$148,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!O$148,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!P$148,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!Q$148,FALSE)*$H407","v":0},{"$f":"VLOOKUP($F407,FactSum,'COS Factor Table'!R$148,FALSE)*$H407","v":0},{"$f":"ROUND(SUM(I407:U407)-H407,0)","v":0}]
[{"$f":"ROW()","v":408},null,null,null,null,null,null,{"$f":"SUM(H406:H407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I408:U408)-H408,0)","v":0}]
[{"$f":"ROW()","v":409}]
[{"$f":"ROW()","v":410},null,"566","Misc. Transmission Expense",null,"F106",null,{"$f":"SUM(UAcct566)","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!F$148,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!G$148,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!H$148,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!I$148,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!J$148,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!K$148,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!L$148,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!M$148,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!N$148,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!O$148,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!P$148,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!Q$148,FALSE)*$H410","v":0},{"$f":"VLOOKUP($F410,FactSum,'COS Factor Table'!R$148,FALSE)*$H410","v":0},{"$f":"ROUND(SUM(I410:U410)-H410,0)","v":0}]
[{"$f":"ROW()","v":411}]
[{"$f":"ROW()","v":412},null,"567","Rents - Transmission",null,"F106",null,{"$f":"SUM(UAcct567)","v":0},{"$f":"VLOOKUP($F412,FactSum,'COS Factor Table'!F$148,FALSE)*$H412","v":0},{"$f":"VLOOKUP($F412,FactSum,'COS Factor Table'!G$148,FALSE)*$H412","v":0},{"$f":"VLOOKUP($F412,FactSum,'COS Factor Table'!H$148,FALSE)*$H412","v":0},{"$f":"VLOOKUP($F412,FactSum,'COS Factor Table'!I$148,FALSE)*$H412","v":0},{"$f":"VLOOKUP($F412,FactSum,'COS Factor Table'!J$148,FALSE)*$H412","v":0},{"$f":"VLOOKUP($F412,FactSum,'COS Factor Table'!K$148,FALSE)*$H412","v":0},{"$f":"VLOOKUP($F412,FactSum,'COS Factor Table'!L$148,FALSE)*$H412","v":0},{"$f":"VLOOKUP($F412,FactSum,'COS Factor Table'!M$148,FALSE)*$H412","v":0},{"$f":"VLOOKUP($F412,FactSum,'COS Factor Table'!N$148,FALSE)*$H412","v":0},{"$f":"VLOOKUP($F412,FactSum,'COS Factor Table'!O$148,FALSE)*$H412","v":0},{"$f":"VLOOKUP($F412,FactSum,'COS Factor Table'!P$148,FALSE)*$H412","v":0},{"$f":"VLOOKUP($F412,FactSum,'COS Factor Table'!Q$148,FALSE)*$H412","v":0},{"$f":"VLOOKUP($F412,FactSum,'COS Factor Table'!R$148,FALSE)*$H412","v":0},{"$f":"ROUND(SUM(I412:U412)-H412,0)","v":0}]
[{"$f":"ROW()","v":413}]
[{"$f":"ROW()","v":414},null,"568","Maint Supervision & Engineering",null,"F106",null,{"$f":"SUM(UAcct568)","v":0},{"$f":"VLOOKUP($F414,FactSum,'COS Factor Table'!F$148,FALSE)*$H414","v":0},{"$f":"VLOOKUP($F414,FactSum,'COS Factor Table'!G$148,FALSE)*$H414","v":0},{"$f":"VLOOKUP($F414,FactSum,'COS Factor Table'!H$148,FALSE)*$H414","v":0},{"$f":"VLOOKUP($F414,FactSum,'COS Factor Table'!I$148,FALSE)*$H414","v":0},{"$f":"VLOOKUP($F414,FactSum,'COS Factor Table'!J$148,FALSE)*$H414","v":0},{"$f":"VLOOKUP($F414,FactSum,'COS Factor Table'!K$148,FALSE)*$H414","v":0},{"$f":"VLOOKUP($F414,FactSum,'COS Factor Table'!L$148,FALSE)*$H414","v":0},{"$f":"VLOOKUP($F414,FactSum,'COS Factor Table'!M$148,FALSE)*$H414","v":0},{"$f":"VLOOKUP($F414,FactSum,'COS Factor Table'!N$148,FALSE)*$H414","v":0},{"$f":"VLOOKUP($F414,FactSum,'COS Factor Table'!O$148,FALSE)*$H414","v":0},{"$f":"VLOOKUP($F414,FactSum,'COS Factor Table'!P$148,FALSE)*$H414","v":0},{"$f":"VLOOKUP($F414,FactSum,'COS Factor Table'!Q$148,FALSE)*$H414","v":0},{"$f":"VLOOKUP($F414,FactSum,'COS Factor Table'!R$148,FALSE)*$H414","v":0},{"$f":"ROUND(SUM(I414:U414)-H414,0)","v":0}]
[{"$f":"ROW()","v":415}]
[{"$f":"ROW()","v":416},null,"569","Maintenance of Structures",null,"F106",null,{"$f":"SUM(UAcct569)","v":0},{"$f":"VLOOKUP($F416,FactSum,'COS Factor Table'!F$148,FALSE)*$H416","v":0},{"$f":"VLOOKUP($F416,FactSum,'COS Factor Table'!G$148,FALSE)*$H416","v":0},{"$f":"VLOOKUP($F416,FactSum,'COS Factor Table'!H$148,FALSE)*$H416","v":0},{"$f":"VLOOKUP($F416,FactSum,'COS Factor Table'!I$148,FALSE)*$H416","v":0},{"$f":"VLOOKUP($F416,FactSum,'COS Factor Table'!J$148,FALSE)*$H416","v":0},{"$f":"VLOOKUP($F416,FactSum,'COS Factor Table'!K$148,FALSE)*$H416","v":0},{"$f":"VLOOKUP($F416,FactSum,'COS Factor Table'!L$148,FALSE)*$H416","v":0},{"$f":"VLOOKUP($F416,FactSum,'COS Factor Table'!M$148,FALSE)*$H416","v":0},{"$f":"VLOOKUP($F416,FactSum,'COS Factor Table'!N$148,FALSE)*$H416","v":0},{"$f":"VLOOKUP($F416,FactSum,'COS Factor Table'!O$148,FALSE)*$H416","v":0},{"$f":"VLOOKUP($F416,FactSum,'COS Factor Table'!P$148,FALSE)*$H416","v":0},{"$f":"VLOOKUP($F416,FactSum,'COS Factor Table'!Q$148,FALSE)*$H416","v":0},{"$f":"VLOOKUP($F416,FactSum,'COS Factor Table'!R$148,FALSE)*$H416","v":0},{"$f":"ROUND(SUM(I416:U416)-H416,0)","v":0}]
[{"$f":"ROW()","v":417}]
[{"$f":"ROW()","v":418},null,"570","Maint of Station Equipment",null,"F106",null,{"$f":"SUM(UAcct570)","v":0},{"$f":"VLOOKUP($F418,FactSum,'COS Factor Table'!F$148,FALSE)*$H418","v":0},{"$f":"VLOOKUP($F418,FactSum,'COS Factor Table'!G$148,FALSE)*$H418","v":0},{"$f":"VLOOKUP($F418,FactSum,'COS Factor Table'!H$148,FALSE)*$H418","v":0},{"$f":"VLOOKUP($F418,FactSum,'COS Factor Table'!I$148,FALSE)*$H418","v":0},{"$f":"VLOOKUP($F418,FactSum,'COS Factor Table'!J$148,FALSE)*$H418","v":0},{"$f":"VLOOKUP($F418,FactSum,'COS Factor Table'!K$148,FALSE)*$H418","v":0},{"$f":"VLOOKUP($F418,FactSum,'COS Factor Table'!L$148,FALSE)*$H418","v":0},{"$f":"VLOOKUP($F418,FactSum,'COS Factor Table'!M$148,FALSE)*$H418","v":0},{"$f":"VLOOKUP($F418,FactSum,'COS Factor Table'!N$148,FALSE)*$H418","v":0},{"$f":"VLOOKUP($F418,FactSum,'COS Factor Table'!O$148,FALSE)*$H418","v":0},{"$f":"VLOOKUP($F418,FactSum,'COS Factor Table'!P$148,FALSE)*$H418","v":0},{"$f":"VLOOKUP($F418,FactSum,'COS Factor Table'!Q$148,FALSE)*$H418","v":0},{"$f":"VLOOKUP($F418,FactSum,'COS Factor Table'!R$148,FALSE)*$H418","v":0},{"$f":"ROUND(SUM(I418:U418)-H418,0)","v":0}]
[{"$f":"ROW()","v":419}]
[{"$f":"ROW()","v":420},null,"571","Maintenance of Overhead Lines",null,"F106",null,{"$f":"SUM(UAcct571)","v":0},{"$f":"VLOOKUP($F420,FactSum,'COS Factor Table'!F$148,FALSE)*$H420","v":0},{"$f":"VLOOKUP($F420,FactSum,'COS Factor Table'!G$148,FALSE)*$H420","v":0},{"$f":"VLOOKUP($F420,FactSum,'COS Factor Table'!H$148,FALSE)*$H420","v":0},{"$f":"VLOOKUP($F420,FactSum,'COS Factor Table'!I$148,FALSE)*$H420","v":0},{"$f":"VLOOKUP($F420,FactSum,'COS Factor Table'!J$148,FALSE)*$H420","v":0},{"$f":"VLOOKUP($F420,FactSum,'COS Factor Table'!K$148,FALSE)*$H420","v":0},{"$f":"VLOOKUP($F420,FactSum,'COS Factor Table'!L$148,FALSE)*$H420","v":0},{"$f":"VLOOKUP($F420,FactSum,'COS Factor Table'!M$148,FALSE)*$H420","v":0},{"$f":"VLOOKUP($F420,FactSum,'COS Factor Table'!N$148,FALSE)*$H420","v":0},{"$f":"VLOOKUP($F420,FactSum,'COS Factor Table'!O$148,FALSE)*$H420","v":0},{"$f":"VLOOKUP($F420,FactSum,'COS Factor Table'!P$148,FALSE)*$H420","v":0},{"$f":"VLOOKUP($F420,FactSum,'COS Factor Table'!Q$148,FALSE)*$H420","v":0},{"$f":"VLOOKUP($F420,FactSum,'COS Factor Table'!R$148,FALSE)*$H420","v":0},{"$f":"ROUND(SUM(I420:U420)-H420,0)","v":0}]
[{"$f":"ROW()","v":421}]
[{"$f":"ROW()","v":422},null,"572","Maint of Underground Lines",null,"F106",null,{"$f":"SUM(UAcct572)","v":0},{"$f":"VLOOKUP($F422,FactSum,'COS Factor Table'!F$148,FALSE)*$H422","v":0},{"$f":"VLOOKUP($F422,FactSum,'COS Factor Table'!G$148,FALSE)*$H422","v":0},{"$f":"VLOOKUP($F422,FactSum,'COS Factor Table'!H$148,FALSE)*$H422","v":0},{"$f":"VLOOKUP($F422,FactSum,'COS Factor Table'!I$148,FALSE)*$H422","v":0},{"$f":"VLOOKUP($F422,FactSum,'COS Factor Table'!J$148,FALSE)*$H422","v":0},{"$f":"VLOOKUP($F422,FactSum,'COS Factor Table'!K$148,FALSE)*$H422","v":0},{"$f":"VLOOKUP($F422,FactSum,'COS Factor Table'!L$148,FALSE)*$H422","v":0},{"$f":"VLOOKUP($F422,FactSum,'COS Factor Table'!M$148,FALSE)*$H422","v":0},{"$f":"VLOOKUP($F422,FactSum,'COS Factor Table'!N$148,FALSE)*$H422","v":0},{"$f":"VLOOKUP($F422,FactSum,'COS Factor Table'!O$148,FALSE)*$H422","v":0},{"$f":"VLOOKUP($F422,FactSum,'COS Factor Table'!P$148,FALSE)*$H422","v":0},{"$f":"VLOOKUP($F422,FactSum,'COS Factor Table'!Q$148,FALSE)*$H422","v":0},{"$f":"VLOOKUP($F422,FactSum,'COS Factor Table'!R$148,FALSE)*$H422","v":0},{"$f":"ROUND(SUM(I422:U422)-H422,0)","v":0}]
[{"$f":"ROW()","v":423}]
[{"$f":"ROW()","v":424},null,"573","Maint of Misc Transmission Plant",null,"F106",null,{"$f":"SUM(UAcct573)","v":0},{"$f":"VLOOKUP($F424,FactSum,'COS Factor Table'!F$148,FALSE)*$H424","v":0},{"$f":"VLOOKUP($F424,FactSum,'COS Factor Table'!G$148,FALSE)*$H424","v":0},{"$f":"VLOOKUP($F424,FactSum,'COS Factor Table'!H$148,FALSE)*$H424","v":0},{"$f":"VLOOKUP($F424,FactSum,'COS Factor Table'!I$148,FALSE)*$H424","v":0},{"$f":"VLOOKUP($F424,FactSum,'COS Factor Table'!J$148,FALSE)*$H424","v":0},{"$f":"VLOOKUP($F424,FactSum,'COS Factor Table'!K$148,FALSE)*$H424","v":0},{"$f":"VLOOKUP($F424,FactSum,'COS Factor Table'!L$148,FALSE)*$H424","v":0},{"$f":"VLOOKUP($F424,FactSum,'COS Factor Table'!M$148,FALSE)*$H424","v":0},{"$f":"VLOOKUP($F424,FactSum,'COS Factor Table'!N$148,FALSE)*$H424","v":0},{"$f":"VLOOKUP($F424,FactSum,'COS Factor Table'!O$148,FALSE)*$H424","v":0},{"$f":"VLOOKUP($F424,FactSum,'COS Factor Table'!P$148,FALSE)*$H424","v":0},{"$f":"VLOOKUP($F424,FactSum,'COS Factor Table'!Q$148,FALSE)*$H424","v":0},{"$f":"VLOOKUP($F424,FactSum,'COS Factor Table'!R$148,FALSE)*$H424","v":0},{"$f":"ROUND(SUM(I424:U424)-H424,0)","v":0}]
[{"$f":"ROW()","v":425}]
[{"$f":"ROW()","v":426}]
[{"$f":"ROW()","v":427},null,"TOTAL TRANSMISSION EXPENSE",null,null,null,null,{"$f":"SUM(H396:H405)+SUM(H408:H424)","v":0},{"$f":"SUM(I396:I407)+SUM(I410:I424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I427:U427)-H427,0)","v":0}]
[{"$f":"ROW()","v":428}]
[{"$f":"ROW()","v":429}]
[{"$f":"ROW()","v":430}]
[{"$f":"ROW()","v":431}]
[{"$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}]
[{"$f":"ROW()","v":439},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"DISTRIBUTION EXPENSE"]
[{"$f":"ROW()","v":440}]
[{"$f":"ROW()","v":441}]
[{"$f":"ROW()","v":442},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":443},null,null,null,null,null,null,{"$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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[{"$f":"ROW()","v":444},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$11","v":"Home Park"},{"$f":"'Hot Sheet'!$S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[{"$f":"ROW()","v":445},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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!$S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[{"$f":"ROW()","v":446},null,"580","Operation Supervision & Eng",null,"F131",null,{"$f":"SUM(UAcct580)","v":277752.11119471298},{"$f":"VLOOKUP($F446,FactSum,'COS Factor Table'!F$148,FALSE)*$H446","v":159325.45328642568},{"$f":"VLOOKUP($F446,FactSum,'COS Factor Table'!G$148,FALSE)*$H446","v":64342.040566953976},{"$f":"VLOOKUP($F446,FactSum,'COS Factor Table'!H$148,FALSE)*$H446","v":17815.409182168944},{"$f":"VLOOKUP($F446,FactSum,'COS Factor Table'!I$148,FALSE)*$H446","v":9183.0016993601257},{"$f":"VLOOKUP($F446,FactSum,'COS Factor Table'!J$148,FALSE)*$H446","v":679.70773549288208},{"$f":"VLOOKUP($F446,FactSum,'COS Factor Table'!K$148,FALSE)*$H446","v":1979.145252368751},{"$f":"VLOOKUP($F446,FactSum,'COS Factor Table'!L$148,FALSE)*$H446","v":149.58735759676753},{"$f":"VLOOKUP($F446,FactSum,'COS Factor Table'!M$148,FALSE)*$H446","v":49.346141325905663},{"$f":"VLOOKUP($F446,FactSum,'COS Factor Table'!N$148,FALSE)*$H446","v":23903.18036767896},{"$f":"VLOOKUP($F446,FactSum,'COS Factor Table'!O$148,FALSE)*$H446","v":165.71828188055474},{"$f":"VLOOKUP($F446,FactSum,'COS Factor Table'!P$148,FALSE)*$H446","v":53.173774486802905},{"$f":"VLOOKUP($F446,FactSum,'COS Factor Table'!Q$148,FALSE)*$H446","v":53.173774486802905},{"$f":"VLOOKUP($F446,FactSum,'COS Factor Table'!R$148,FALSE)*$H446","v":53.173774486802905},{"$f":"ROUND(SUM(I446:U446)-H446,0)","v":0}]
[{"$f":"ROW()","v":447}]
[{"$f":"ROW()","v":448},null,"581","Load Dispatching",null,"F20",null,{"$f":"SUM(UAcct581)","v":0},{"$f":"VLOOKUP($F448,FactSum,'COS Factor Table'!F$148,FALSE)*$H448","v":0},{"$f":"VLOOKUP($F448,FactSum,'COS Factor Table'!G$148,FALSE)*$H448","v":0},{"$f":"VLOOKUP($F448,FactSum,'COS Factor Table'!H$148,FALSE)*$H448","v":0},{"$f":"VLOOKUP($F448,FactSum,'COS Factor Table'!I$148,FALSE)*$H448","v":0},{"$f":"VLOOKUP($F448,FactSum,'COS Factor Table'!J$148,FALSE)*$H448","v":0},{"$f":"VLOOKUP($F448,FactSum,'COS Factor Table'!K$148,FALSE)*$H448","v":0},{"$f":"VLOOKUP($F448,FactSum,'COS Factor Table'!L$148,FALSE)*$H448","v":0},{"$f":"VLOOKUP($F448,FactSum,'COS Factor Table'!M$148,FALSE)*$H448","v":0},{"$f":"VLOOKUP($F448,FactSum,'COS Factor Table'!N$148,FALSE)*$H448","v":0},{"$f":"VLOOKUP($F448,FactSum,'COS Factor Table'!O$148,FALSE)*$H448","v":0},{"$f":"VLOOKUP($F448,FactSum,'COS Factor Table'!P$148,FALSE)*$H448","v":0},{"$f":"VLOOKUP($F448,FactSum,'COS Factor Table'!Q$148,FALSE)*$H448","v":0},{"$f":"VLOOKUP($F448,FactSum,'COS Factor Table'!R$148,FALSE)*$H448","v":0},{"$f":"ROUND(SUM(I448:U448)-H448,0)","v":0}]
[{"$f":"ROW()","v":449}]
[{"$f":"ROW()","v":450},null,"582","Station Expense",null,"F120",null,{"$f":"SUM(UAcct582)","v":0},{"$f":"VLOOKUP($F450,FactSum,'COS Factor Table'!F$148,FALSE)*$H450","v":0},{"$f":"VLOOKUP($F450,FactSum,'COS Factor Table'!G$148,FALSE)*$H450","v":0},{"$f":"VLOOKUP($F450,FactSum,'COS Factor Table'!H$148,FALSE)*$H450","v":0},{"$f":"VLOOKUP($F450,FactSum,'COS Factor Table'!I$148,FALSE)*$H450","v":0},{"$f":"VLOOKUP($F450,FactSum,'COS Factor Table'!J$148,FALSE)*$H450","v":0},{"$f":"VLOOKUP($F450,FactSum,'COS Factor Table'!K$148,FALSE)*$H450","v":0},{"$f":"VLOOKUP($F450,FactSum,'COS Factor Table'!L$148,FALSE)*$H450","v":0},{"$f":"VLOOKUP($F450,FactSum,'COS Factor Table'!M$148,FALSE)*$H450","v":0},{"$f":"VLOOKUP($F450,FactSum,'COS Factor Table'!N$148,FALSE)*$H450","v":0},{"$f":"VLOOKUP($F450,FactSum,'COS Factor Table'!O$148,FALSE)*$H450","v":0},{"$f":"VLOOKUP($F450,FactSum,'COS Factor Table'!P$148,FALSE)*$H450","v":0},{"$f":"VLOOKUP($F450,FactSum,'COS Factor Table'!Q$148,FALSE)*$H450","v":0},{"$f":"VLOOKUP($F450,FactSum,'COS Factor Table'!R$148,FALSE)*$H450","v":0},{"$f":"ROUND(SUM(I450:U450)-H450,0)","v":0}]
[{"$f":"ROW()","v":451}]
[{"$f":"ROW()","v":452},null,"583","Overhead Line Expenses",null,"F132",null,{"$f":"SUM(UAcct583)","v":0},{"$f":"VLOOKUP($F452,FactSum,'COS Factor Table'!F$148,FALSE)*$H452","v":0},{"$f":"VLOOKUP($F452,FactSum,'COS Factor Table'!G$148,FALSE)*$H452","v":0},{"$f":"VLOOKUP($F452,FactSum,'COS Factor Table'!H$148,FALSE)*$H452","v":0},{"$f":"VLOOKUP($F452,FactSum,'COS Factor Table'!I$148,FALSE)*$H452","v":0},{"$f":"VLOOKUP($F452,FactSum,'COS Factor Table'!J$148,FALSE)*$H452","v":0},{"$f":"VLOOKUP($F452,FactSum,'COS Factor Table'!K$148,FALSE)*$H452","v":0},{"$f":"VLOOKUP($F452,FactSum,'COS Factor Table'!L$148,FALSE)*$H452","v":0},{"$f":"VLOOKUP($F452,FactSum,'COS Factor Table'!M$148,FALSE)*$H452","v":0},{"$f":"VLOOKUP($F452,FactSum,'COS Factor Table'!N$148,FALSE)*$H452","v":0},{"$f":"VLOOKUP($F452,FactSum,'COS Factor Table'!O$148,FALSE)*$H452","v":0},{"$f":"VLOOKUP($F452,FactSum,'COS Factor Table'!P$148,FALSE)*$H452","v":0},{"$f":"VLOOKUP($F452,FactSum,'COS Factor Table'!Q$148,FALSE)*$H452","v":0},{"$f":"VLOOKUP($F452,FactSum,'COS Factor Table'!R$148,FALSE)*$H452","v":0},{"$f":"ROUND(SUM(I452:U452)-H452,0)","v":0}]
[{"$f":"ROW()","v":453}]
[{"$f":"ROW()","v":454},null,"584","Underground Line Expense",null,"F133",null,{"$f":"SUM(UAcct584)","v":0},{"$f":"VLOOKUP($F454,FactSum,'COS Factor Table'!F$148,FALSE)*$H454","v":0},{"$f":"VLOOKUP($F454,FactSum,'COS Factor Table'!G$148,FALSE)*$H454","v":0},{"$f":"VLOOKUP($F454,FactSum,'COS Factor Table'!H$148,FALSE)*$H454","v":0},{"$f":"VLOOKUP($F454,FactSum,'COS Factor Table'!I$148,FALSE)*$H454","v":0},{"$f":"VLOOKUP($F454,FactSum,'COS Factor Table'!J$148,FALSE)*$H454","v":0},{"$f":"VLOOKUP($F454,FactSum,'COS Factor Table'!K$148,FALSE)*$H454","v":0},{"$f":"VLOOKUP($F454,FactSum,'COS Factor Table'!L$148,FALSE)*$H454","v":0},{"$f":"VLOOKUP($F454,FactSum,'COS Factor Table'!M$148,FALSE)*$H454","v":0},{"$f":"VLOOKUP($F454,FactSum,'COS Factor Table'!N$148,FALSE)*$H454","v":0},{"$f":"VLOOKUP($F454,FactSum,'COS Factor Table'!O$148,FALSE)*$H454","v":0},{"$f":"VLOOKUP($F454,FactSum,'COS Factor Table'!P$148,FALSE)*$H454","v":0},{"$f":"VLOOKUP($F454,FactSum,'COS Factor Table'!Q$148,FALSE)*$H454","v":0},{"$f":"VLOOKUP($F454,FactSum,'COS Factor Table'!R$148,FALSE)*$H454","v":0},{"$f":"ROUND(SUM(I454:U454)-H454,0)","v":0}]
[{"$f":"ROW()","v":455}]
[{"$f":"ROW()","v":456},null,"585","Street Lighting & Signal Systems",null,"F130",null,{"$f":"SUM(UAcct585)","v":99136.514325959681},{"$f":"VLOOKUP($F456,FactSum,'COS Factor Table'!F$148,FALSE)*$H456","v":0},{"$f":"VLOOKUP($F456,FactSum,'COS Factor Table'!G$148,FALSE)*$H456","v":0},{"$f":"VLOOKUP($F456,FactSum,'COS Factor Table'!H$148,FALSE)*$H456","v":0},{"$f":"VLOOKUP($F456,FactSum,'COS Factor Table'!I$148,FALSE)*$H456","v":99136.514325959681},{"$f":"VLOOKUP($F456,FactSum,'COS Factor Table'!J$148,FALSE)*$H456","v":0},{"$f":"VLOOKUP($F456,FactSum,'COS Factor Table'!K$148,FALSE)*$H456","v":0},{"$f":"VLOOKUP($F456,FactSum,'COS Factor Table'!L$148,FALSE)*$H456","v":0},{"$f":"VLOOKUP($F456,FactSum,'COS Factor Table'!M$148,FALSE)*$H456","v":0},{"$f":"VLOOKUP($F456,FactSum,'COS Factor Table'!N$148,FALSE)*$H456","v":0},{"$f":"VLOOKUP($F456,FactSum,'COS Factor Table'!O$148,FALSE)*$H456","v":0},{"$f":"VLOOKUP($F456,FactSum,'COS Factor Table'!P$148,FALSE)*$H456","v":0},{"$f":"VLOOKUP($F456,FactSum,'COS Factor Table'!Q$148,FALSE)*$H456","v":0},{"$f":"VLOOKUP($F456,FactSum,'COS Factor Table'!R$148,FALSE)*$H456","v":0},{"$f":"ROUND(SUM(I456:U456)-H456,0)","v":0}]
[{"$f":"ROW()","v":457}]
[{"$f":"ROW()","v":458},null,"586","Meter Expenses",null,"F127",null,{"$f":"SUM(UAcct586)","v":1955983.3946322608},{"$f":"VLOOKUP($F458,FactSum,'COS Factor Table'!F$148,FALSE)*$H458","v":1344858.5274720616},{"$f":"VLOOKUP($F458,FactSum,'COS Factor Table'!G$148,FALSE)*$H458","v":210005.20942053053},{"$f":"VLOOKUP($F458,FactSum,'COS Factor Table'!H$148,FALSE)*$H458","v":25504.026772912675},{"$f":"VLOOKUP($F458,FactSum,'COS Factor Table'!I$148,FALSE)*$H458","v":0},{"$f":"VLOOKUP($F458,FactSum,'COS Factor Table'!J$148,FALSE)*$H458","v":78119.72103610741},{"$f":"VLOOKUP($F458,FactSum,'COS Factor Table'!K$148,FALSE)*$H458","v":21565.454771954028},{"$f":"VLOOKUP($F458,FactSum,'COS Factor Table'!L$148,FALSE)*$H458","v":4052.4359510393674},{"$f":"VLOOKUP($F458,FactSum,'COS Factor Table'!M$148,FALSE)*$H458","v":790.96763526495022},{"$f":"VLOOKUP($F458,FactSum,'COS Factor Table'!N$148,FALSE)*$H458","v":252363.29371973261},{"$f":"VLOOKUP($F458,FactSum,'COS Factor Table'!O$148,FALSE)*$H458","v":389.7583447639015},{"$f":"VLOOKUP($F458,FactSum,'COS Factor Table'!P$148,FALSE)*$H458","v":6111.3331692977745},{"$f":"VLOOKUP($F458,FactSum,'COS Factor Table'!Q$148,FALSE)*$H458","v":6111.3331692977745},{"$f":"VLOOKUP($F458,FactSum,'COS Factor Table'!R$148,FALSE)*$H458","v":6111.3331692977745},{"$f":"ROUND(SUM(I458:U458)-H458,0)","v":0}]
[{"$f":"ROW()","v":459}]
[{"$f":"ROW()","v":460},null,"587","Customer Installation Expenses",null,"F20",null,{"$f":"SUM(UAcct587)","v":0},{"$f":"VLOOKUP($F460,FactSum,'COS Factor Table'!F$148,FALSE)*$H460","v":0},{"$f":"VLOOKUP($F460,FactSum,'COS Factor Table'!G$148,FALSE)*$H460","v":0},{"$f":"VLOOKUP($F460,FactSum,'COS Factor Table'!H$148,FALSE)*$H460","v":0},{"$f":"VLOOKUP($F460,FactSum,'COS Factor Table'!I$148,FALSE)*$H460","v":0},{"$f":"VLOOKUP($F460,FactSum,'COS Factor Table'!J$148,FALSE)*$H460","v":0},{"$f":"VLOOKUP($F460,FactSum,'COS Factor Table'!K$148,FALSE)*$H460","v":0},{"$f":"VLOOKUP($F460,FactSum,'COS Factor Table'!L$148,FALSE)*$H460","v":0},{"$f":"VLOOKUP($F460,FactSum,'COS Factor Table'!M$148,FALSE)*$H460","v":0},{"$f":"VLOOKUP($F460,FactSum,'COS Factor Table'!N$148,FALSE)*$H460","v":0},{"$f":"VLOOKUP($F460,FactSum,'COS Factor Table'!O$148,FALSE)*$H460","v":0},{"$f":"VLOOKUP($F460,FactSum,'COS Factor Table'!P$148,FALSE)*$H460","v":0},{"$f":"VLOOKUP($F460,FactSum,'COS Factor Table'!Q$148,FALSE)*$H460","v":0},{"$f":"VLOOKUP($F460,FactSum,'COS Factor Table'!R$148,FALSE)*$H460","v":0},{"$f":"ROUND(SUM(I460:U460)-H460,0)","v":0}]
[{"$f":"ROW()","v":461}]
[{"$f":"ROW()","v":462},null,"588","Misc. Distribution Expenses",null,"F131",null,{"$f":"SUM(UAcct588)","v":0},{"$f":"VLOOKUP($F462,FactSum,'COS Factor Table'!F$148,FALSE)*$H462","v":0},{"$f":"VLOOKUP($F462,FactSum,'COS Factor Table'!G$148,FALSE)*$H462","v":0},{"$f":"VLOOKUP($F462,FactSum,'COS Factor Table'!H$148,FALSE)*$H462","v":0},{"$f":"VLOOKUP($F462,FactSum,'COS Factor Table'!I$148,FALSE)*$H462","v":0},{"$f":"VLOOKUP($F462,FactSum,'COS Factor Table'!J$148,FALSE)*$H462","v":0},{"$f":"VLOOKUP($F462,FactSum,'COS Factor Table'!K$148,FALSE)*$H462","v":0},{"$f":"VLOOKUP($F462,FactSum,'COS Factor Table'!L$148,FALSE)*$H462","v":0},{"$f":"VLOOKUP($F462,FactSum,'COS Factor Table'!M$148,FALSE)*$H462","v":0},{"$f":"VLOOKUP($F462,FactSum,'COS Factor Table'!N$148,FALSE)*$H462","v":0},{"$f":"VLOOKUP($F462,FactSum,'COS Factor Table'!O$148,FALSE)*$H462","v":0},{"$f":"VLOOKUP($F462,FactSum,'COS Factor Table'!P$148,FALSE)*$H462","v":0},{"$f":"VLOOKUP($F462,FactSum,'COS Factor Table'!Q$148,FALSE)*$H462","v":0},{"$f":"VLOOKUP($F462,FactSum,'COS Factor Table'!R$148,FALSE)*$H462","v":0},{"$f":"ROUND(SUM(I462:U462)-H462,0)","v":0}]
[{"$f":"ROW()","v":463}]
[{"$f":"ROW()","v":464},null,"589","Rents",null,"F131",null,{"$f":"SUM(UAcct589)","v":0},{"$f":"VLOOKUP($F464,FactSum,'COS Factor Table'!F$148,FALSE)*$H464","v":0},{"$f":"VLOOKUP($F464,FactSum,'COS Factor Table'!G$148,FALSE)*$H464","v":0},{"$f":"VLOOKUP($F464,FactSum,'COS Factor Table'!H$148,FALSE)*$H464","v":0},{"$f":"VLOOKUP($F464,FactSum,'COS Factor Table'!I$148,FALSE)*$H464","v":0},{"$f":"VLOOKUP($F464,FactSum,'COS Factor Table'!J$148,FALSE)*$H464","v":0},{"$f":"VLOOKUP($F464,FactSum,'COS Factor Table'!K$148,FALSE)*$H464","v":0},{"$f":"VLOOKUP($F464,FactSum,'COS Factor Table'!L$148,FALSE)*$H464","v":0},{"$f":"VLOOKUP($F464,FactSum,'COS Factor Table'!M$148,FALSE)*$H464","v":0},{"$f":"VLOOKUP($F464,FactSum,'COS Factor Table'!N$148,FALSE)*$H464","v":0},{"$f":"VLOOKUP($F464,FactSum,'COS Factor Table'!O$148,FALSE)*$H464","v":0},{"$f":"VLOOKUP($F464,FactSum,'COS Factor Table'!P$148,FALSE)*$H464","v":0},{"$f":"VLOOKUP($F464,FactSum,'COS Factor Table'!Q$148,FALSE)*$H464","v":0},{"$f":"VLOOKUP($F464,FactSum,'COS Factor Table'!R$148,FALSE)*$H464","v":0},{"$f":"ROUND(SUM(I464:U464)-H464,0)","v":0}]
[{"$f":"ROW()","v":465}]
[{"$f":"ROW()","v":466},null,"590","Maint Supervision & Engineering",null,"F131",null,{"$f":"SUM(UAcct590)","v":87221.666851232018},{"$f":"VLOOKUP($F466,FactSum,'COS Factor Table'!F$148,FALSE)*$H466","v":50032.49677453639},{"$f":"VLOOKUP($F466,FactSum,'COS Factor Table'!G$148,FALSE)*$H466","v":20205.139045460262},{"$f":"VLOOKUP($F466,FactSum,'COS Factor Table'!H$148,FALSE)*$H466","v":5594.5197961652711},{"$f":"VLOOKUP($F466,FactSum,'COS Factor Table'!I$148,FALSE)*$H466","v":2883.7106276912887},{"$f":"VLOOKUP($F466,FactSum,'COS Factor Table'!J$148,FALSE)*$H466","v":213.44659238181154},{"$f":"VLOOKUP($F466,FactSum,'COS Factor Table'!K$148,FALSE)*$H466","v":621.50507915055812},{"$f":"VLOOKUP($F466,FactSum,'COS Factor Table'!L$148,FALSE)*$H466","v":46.974471637102447},{"$f":"VLOOKUP($F466,FactSum,'COS Factor Table'!M$148,FALSE)*$H466","v":15.496021544565973},{"$f":"VLOOKUP($F466,FactSum,'COS Factor Table'!N$148,FALSE)*$H466","v":7506.244419697824},{"$f":"VLOOKUP($F466,FactSum,'COS Factor Table'!O$148,FALSE)*$H466","v":52.040017666009525},{"$f":"VLOOKUP($F466,FactSum,'COS Factor Table'!P$148,FALSE)*$H466","v":16.698001766975395},{"$f":"VLOOKUP($F466,FactSum,'COS Factor Table'!Q$148,FALSE)*$H466","v":16.698001766975395},{"$f":"VLOOKUP($F466,FactSum,'COS Factor Table'!R$148,FALSE)*$H466","v":16.698001766975395},{"$f":"ROUND(SUM(I466:U466)-H466,0)","v":0}]
[{"$f":"ROW()","v":467}]
[{"$f":"ROW()","v":468},null,"591","Maintenance of Structures",null,"F119",null,{"$f":"SUM(UAcct591)","v":0},{"$f":"VLOOKUP($F468,FactSum,'COS Factor Table'!F$148,FALSE)*$H468","v":0},{"$f":"VLOOKUP($F468,FactSum,'COS Factor Table'!G$148,FALSE)*$H468","v":0},{"$f":"VLOOKUP($F468,FactSum,'COS Factor Table'!H$148,FALSE)*$H468","v":0},{"$f":"VLOOKUP($F468,FactSum,'COS Factor Table'!I$148,FALSE)*$H468","v":0},{"$f":"VLOOKUP($F468,FactSum,'COS Factor Table'!J$148,FALSE)*$H468","v":0},{"$f":"VLOOKUP($F468,FactSum,'COS Factor Table'!K$148,FALSE)*$H468","v":0},{"$f":"VLOOKUP($F468,FactSum,'COS Factor Table'!L$148,FALSE)*$H468","v":0},{"$f":"VLOOKUP($F468,FactSum,'COS Factor Table'!M$148,FALSE)*$H468","v":0},{"$f":"VLOOKUP($F468,FactSum,'COS Factor Table'!N$148,FALSE)*$H468","v":0},{"$f":"VLOOKUP($F468,FactSum,'COS Factor Table'!O$148,FALSE)*$H468","v":0},{"$f":"VLOOKUP($F468,FactSum,'COS Factor Table'!P$148,FALSE)*$H468","v":0},{"$f":"VLOOKUP($F468,FactSum,'COS Factor Table'!Q$148,FALSE)*$H468","v":0},{"$f":"VLOOKUP($F468,FactSum,'COS Factor Table'!R$148,FALSE)*$H468","v":0},{"$f":"ROUND(SUM(I468:U468)-H468,0)","v":0}]
[{"$f":"ROW()","v":469}]
[{"$f":"ROW()","v":470},null,"592","Maint of Station Equipment",null,"F120",null,{"$f":"SUM(UAcct592)","v":0},{"$f":"VLOOKUP($F470,FactSum,'COS Factor Table'!F$148,FALSE)*$H470","v":0},{"$f":"VLOOKUP($F470,FactSum,'COS Factor Table'!G$148,FALSE)*$H470","v":0},{"$f":"VLOOKUP($F470,FactSum,'COS Factor Table'!H$148,FALSE)*$H470","v":0},{"$f":"VLOOKUP($F470,FactSum,'COS Factor Table'!I$148,FALSE)*$H470","v":0},{"$f":"VLOOKUP($F470,FactSum,'COS Factor Table'!J$148,FALSE)*$H470","v":0},{"$f":"VLOOKUP($F470,FactSum,'COS Factor Table'!K$148,FALSE)*$H470","v":0},{"$f":"VLOOKUP($F470,FactSum,'COS Factor Table'!L$148,FALSE)*$H470","v":0},{"$f":"VLOOKUP($F470,FactSum,'COS Factor Table'!M$148,FALSE)*$H470","v":0},{"$f":"VLOOKUP($F470,FactSum,'COS Factor Table'!N$148,FALSE)*$H470","v":0},{"$f":"VLOOKUP($F470,FactSum,'COS Factor Table'!O$148,FALSE)*$H470","v":0},{"$f":"VLOOKUP($F470,FactSum,'COS Factor Table'!P$148,FALSE)*$H470","v":0},{"$f":"VLOOKUP($F470,FactSum,'COS Factor Table'!Q$148,FALSE)*$H470","v":0},{"$f":"VLOOKUP($F470,FactSum,'COS Factor Table'!R$148,FALSE)*$H470","v":0},{"$f":"ROUND(SUM(I470:U470)-H470,0)","v":0}]
[{"$f":"ROW()","v":471}]
[{"$f":"ROW()","v":472},null,"593","Maintenance of Overhead Lines",null,"F134",null,{"$f":"SUM(UAcct593)","v":0},{"$f":"VLOOKUP($F472,FactSum,'COS Factor Table'!F$148,FALSE)*$H472","v":0},{"$f":"VLOOKUP($F472,FactSum,'COS Factor Table'!G$148,FALSE)*$H472","v":0},{"$f":"VLOOKUP($F472,FactSum,'COS Factor Table'!H$148,FALSE)*$H472","v":0},{"$f":"VLOOKUP($F472,FactSum,'COS Factor Table'!I$148,FALSE)*$H472","v":0},{"$f":"VLOOKUP($F472,FactSum,'COS Factor Table'!J$148,FALSE)*$H472","v":0},{"$f":"VLOOKUP($F472,FactSum,'COS Factor Table'!K$148,FALSE)*$H472","v":0},{"$f":"VLOOKUP($F472,FactSum,'COS Factor Table'!L$148,FALSE)*$H472","v":0},{"$f":"VLOOKUP($F472,FactSum,'COS Factor Table'!M$148,FALSE)*$H472","v":0},{"$f":"VLOOKUP($F472,FactSum,'COS Factor Table'!N$148,FALSE)*$H472","v":0},{"$f":"VLOOKUP($F472,FactSum,'COS Factor Table'!O$148,FALSE)*$H472","v":0},{"$f":"VLOOKUP($F472,FactSum,'COS Factor Table'!P$148,FALSE)*$H472","v":0},{"$f":"VLOOKUP($F472,FactSum,'COS Factor Table'!Q$148,FALSE)*$H472","v":0},{"$f":"VLOOKUP($F472,FactSum,'COS Factor Table'!R$148,FALSE)*$H472","v":0},{"$f":"ROUND(SUM(I472:U472)-H472,0)","v":0}]
[{"$f":"ROW()","v":473}]
[{"$f":"ROW()","v":474},null,"594","Maint of Underground Lines",null,"F135",null,{"$f":"SUM(UAcct594)","v":0},{"$f":"VLOOKUP($F474,FactSum,'COS Factor Table'!F$148,FALSE)*$H474","v":0},{"$f":"VLOOKUP($F474,FactSum,'COS Factor Table'!G$148,FALSE)*$H474","v":0},{"$f":"VLOOKUP($F474,FactSum,'COS Factor Table'!H$148,FALSE)*$H474","v":0},{"$f":"VLOOKUP($F474,FactSum,'COS Factor Table'!I$148,FALSE)*$H474","v":0},{"$f":"VLOOKUP($F474,FactSum,'COS Factor Table'!J$148,FALSE)*$H474","v":0},{"$f":"VLOOKUP($F474,FactSum,'COS Factor Table'!K$148,FALSE)*$H474","v":0},{"$f":"VLOOKUP($F474,FactSum,'COS Factor Table'!L$148,FALSE)*$H474","v":0},{"$f":"VLOOKUP($F474,FactSum,'COS Factor Table'!M$148,FALSE)*$H474","v":0},{"$f":"VLOOKUP($F474,FactSum,'COS Factor Table'!N$148,FALSE)*$H474","v":0},{"$f":"VLOOKUP($F474,FactSum,'COS Factor Table'!O$148,FALSE)*$H474","v":0},{"$f":"VLOOKUP($F474,FactSum,'COS Factor Table'!P$148,FALSE)*$H474","v":0},{"$f":"VLOOKUP($F474,FactSum,'COS Factor Table'!Q$148,FALSE)*$H474","v":0},{"$f":"VLOOKUP($F474,FactSum,'COS Factor Table'!R$148,FALSE)*$H474","v":0},{"$f":"ROUND(SUM(I474:U474)-H474,0)","v":0}]
[{"$f":"ROW()","v":475}]
[{"$f":"ROW()","v":476},null,"595","Maint of Line Transformers",null,"F125",null,{"$f":"SUM(UAcct595)","v":0},{"$f":"VLOOKUP($F476,FactSum,'COS Factor Table'!F$148,FALSE)*$H476","v":0},{"$f":"VLOOKUP($F476,FactSum,'COS Factor Table'!G$148,FALSE)*$H476","v":0},{"$f":"VLOOKUP($F476,FactSum,'COS Factor Table'!H$148,FALSE)*$H476","v":0},{"$f":"VLOOKUP($F476,FactSum,'COS Factor Table'!I$148,FALSE)*$H476","v":0},{"$f":"VLOOKUP($F476,FactSum,'COS Factor Table'!J$148,FALSE)*$H476","v":0},{"$f":"VLOOKUP($F476,FactSum,'COS Factor Table'!K$148,FALSE)*$H476","v":0},{"$f":"VLOOKUP($F476,FactSum,'COS Factor Table'!L$148,FALSE)*$H476","v":0},{"$f":"VLOOKUP($F476,FactSum,'COS Factor Table'!M$148,FALSE)*$H476","v":0},{"$f":"VLOOKUP($F476,FactSum,'COS Factor Table'!N$148,FALSE)*$H476","v":0},{"$f":"VLOOKUP($F476,FactSum,'COS Factor Table'!O$148,FALSE)*$H476","v":0},{"$f":"VLOOKUP($F476,FactSum,'COS Factor Table'!P$148,FALSE)*$H476","v":0},{"$f":"VLOOKUP($F476,FactSum,'COS Factor Table'!Q$148,FALSE)*$H476","v":0},{"$f":"VLOOKUP($F476,FactSum,'COS Factor Table'!R$148,FALSE)*$H476","v":0},{"$f":"ROUND(SUM(I476:U476)-H476,0)","v":0}]
[{"$f":"ROW()","v":477}]
[{"$f":"ROW()","v":478},null,"596","Maint of Street Lighting & Signals",null,"F130",null,{"$f":"SUM(UAcct596)","v":0},{"$f":"VLOOKUP($F478,FactSum,'COS Factor Table'!F$148,FALSE)*$H478","v":0},{"$f":"VLOOKUP($F478,FactSum,'COS Factor Table'!G$148,FALSE)*$H478","v":0},{"$f":"VLOOKUP($F478,FactSum,'COS Factor Table'!H$148,FALSE)*$H478","v":0},{"$f":"VLOOKUP($F478,FactSum,'COS Factor Table'!I$148,FALSE)*$H478","v":0},{"$f":"VLOOKUP($F478,FactSum,'COS Factor Table'!J$148,FALSE)*$H478","v":0},{"$f":"VLOOKUP($F478,FactSum,'COS Factor Table'!K$148,FALSE)*$H478","v":0},{"$f":"VLOOKUP($F478,FactSum,'COS Factor Table'!L$148,FALSE)*$H478","v":0},{"$f":"VLOOKUP($F478,FactSum,'COS Factor Table'!M$148,FALSE)*$H478","v":0},{"$f":"VLOOKUP($F478,FactSum,'COS Factor Table'!N$148,FALSE)*$H478","v":0},{"$f":"VLOOKUP($F478,FactSum,'COS Factor Table'!O$148,FALSE)*$H478","v":0},{"$f":"VLOOKUP($F478,FactSum,'COS Factor Table'!P$148,FALSE)*$H478","v":0},{"$f":"VLOOKUP($F478,FactSum,'COS Factor Table'!Q$148,FALSE)*$H478","v":0},{"$f":"VLOOKUP($F478,FactSum,'COS Factor Table'!R$148,FALSE)*$H478","v":0},{"$f":"ROUND(SUM(I478:U478)-H478,0)","v":0}]
[{"$f":"ROW()","v":479}]
[{"$f":"ROW()","v":480},null,"597","Maintenance of Meters",null,"F127",null,{"$f":"SUM(UAcct597)","v":2782678.5025992757},{"$f":"VLOOKUP($F480,FactSum,'COS Factor Table'!F$148,FALSE)*$H480","v":1913262.1083101805},{"$f":"VLOOKUP($F480,FactSum,'COS Factor Table'!G$148,FALSE)*$H480","v":298763.77442265372},{"$f":"VLOOKUP($F480,FactSum,'COS Factor Table'!H$148,FALSE)*$H480","v":36283.287079767499},{"$f":"VLOOKUP($F480,FactSum,'COS Factor Table'!I$148,FALSE)*$H480","v":0},{"$f":"VLOOKUP($F480,FactSum,'COS Factor Table'!J$148,FALSE)*$H480","v":111136.97025894125},{"$f":"VLOOKUP($F480,FactSum,'COS Factor Table'!K$148,FALSE)*$H480","v":30680.080187478132},{"$f":"VLOOKUP($F480,FactSum,'COS Factor Table'!L$148,FALSE)*$H480","v":5765.1953667212938},{"$f":"VLOOKUP($F480,FactSum,'COS Factor Table'!M$148,FALSE)*$H480","v":1125.2695912162217},{"$f":"VLOOKUP($F480,FactSum,'COS Factor Table'!N$148,FALSE)*$H480","v":359024.47546650778},{"$f":"VLOOKUP($F480,FactSum,'COS Factor Table'!O$148,FALSE)*$H480","v":554.48945536017357},{"$f":"VLOOKUP($F480,FactSum,'COS Factor Table'!P$148,FALSE)*$H480","v":8694.2841534828294},{"$f":"VLOOKUP($F480,FactSum,'COS Factor Table'!Q$148,FALSE)*$H480","v":8694.2841534828294},{"$f":"VLOOKUP($F480,FactSum,'COS Factor Table'!R$148,FALSE)*$H480","v":8694.2841534828294},{"$f":"ROUND(SUM(I480:U480)-H480,0)","v":0}]
[{"$f":"ROW()","v":481}]
[{"$f":"ROW()","v":482},null,"598","Maint of Misc. Distribution Plant",null,"F131",null,{"$f":"SUM(UAcct598)","v":0},{"$f":"VLOOKUP($F482,FactSum,'COS Factor Table'!F$148,FALSE)*$H482","v":0},{"$f":"VLOOKUP($F482,FactSum,'COS Factor Table'!G$148,FALSE)*$H482","v":0},{"$f":"VLOOKUP($F482,FactSum,'COS Factor Table'!H$148,FALSE)*$H482","v":0},{"$f":"VLOOKUP($F482,FactSum,'COS Factor Table'!I$148,FALSE)*$H482","v":0},{"$f":"VLOOKUP($F482,FactSum,'COS Factor Table'!J$148,FALSE)*$H482","v":0},{"$f":"VLOOKUP($F482,FactSum,'COS Factor Table'!K$148,FALSE)*$H482","v":0},{"$f":"VLOOKUP($F482,FactSum,'COS Factor Table'!L$148,FALSE)*$H482","v":0},{"$f":"VLOOKUP($F482,FactSum,'COS Factor Table'!M$148,FALSE)*$H482","v":0},{"$f":"VLOOKUP($F482,FactSum,'COS Factor Table'!N$148,FALSE)*$H482","v":0},{"$f":"VLOOKUP($F482,FactSum,'COS Factor Table'!O$148,FALSE)*$H482","v":0},{"$f":"VLOOKUP($F482,FactSum,'COS Factor Table'!P$148,FALSE)*$H482","v":0},{"$f":"VLOOKUP($F482,FactSum,'COS Factor Table'!Q$148,FALSE)*$H482","v":0},{"$f":"VLOOKUP($F482,FactSum,'COS Factor Table'!R$148,FALSE)*$H482","v":0},{"$f":"ROUND(SUM(I482:U482)-H482,0)","v":0}]
[{"$f":"ROW()","v":483}]
[{"$f":"ROW()","v":484},null,"TOTAL DISTRIBUTION EXPENSE",null,null,null,null,{"$f":"SUM(H446:H482)","v":5202772.1896034405},3467478.5858432041,593316.16345559852,85197.242831014388,111203.22665301109,190149.84562292334,54846.185290951471,10014.19314699453,1981.0793893516436,642797.19397361716,1162.0060996706393,14875.489099034383,14875.489099034383,14875.489099034383,{"$f":"ROUND(SUM(I484:U484)-H484,0)","v":0}]
[{"$f":"ROW()","v":485}]
[{"$f":"ROW()","v":486}]
[{"$f":"ROW()","v":487},null,null,null,null,null,null,"CUSTOMER ACCOUNTS EXPENSE"]
[{"$f":"ROW()","v":488}]
[{"$f":"ROW()","v":489}]
[{"$f":"ROW()","v":490},null,"901","Supervision",null,"F136",null,{"$f":"SUM(UAcct901)","v":0},{"$f":"VLOOKUP($F490,FactSum,'COS Factor Table'!F$148,FALSE)*$H490","v":0},{"$f":"VLOOKUP($F490,FactSum,'COS Factor Table'!G$148,FALSE)*$H490","v":0},{"$f":"VLOOKUP($F490,FactSum,'COS Factor Table'!H$148,FALSE)*$H490","v":0},{"$f":"VLOOKUP($F490,FactSum,'COS Factor Table'!I$148,FALSE)*$H490","v":0},{"$f":"VLOOKUP($F490,FactSum,'COS Factor Table'!J$148,FALSE)*$H490","v":0},{"$f":"VLOOKUP($F490,FactSum,'COS Factor Table'!K$148,FALSE)*$H490","v":0},{"$f":"VLOOKUP($F490,FactSum,'COS Factor Table'!L$148,FALSE)*$H490","v":0},{"$f":"VLOOKUP($F490,FactSum,'COS Factor Table'!M$148,FALSE)*$H490","v":0},{"$f":"VLOOKUP($F490,FactSum,'COS Factor Table'!N$148,FALSE)*$H490","v":0},{"$f":"VLOOKUP($F490,FactSum,'COS Factor Table'!O$148,FALSE)*$H490","v":0},{"$f":"VLOOKUP($F490,FactSum,'COS Factor Table'!P$148,FALSE)*$H490","v":0},{"$f":"VLOOKUP($F490,FactSum,'COS Factor Table'!Q$148,FALSE)*$H490","v":0},{"$f":"VLOOKUP($F490,FactSum,'COS Factor Table'!R$148,FALSE)*$H490","v":0},{"$f":"ROUND(SUM(I490:U490)-H490,0)","v":0}]
[{"$f":"ROW()","v":491}]
[{"$f":"ROW()","v":492},null,"902","Meter Reading Expense",null,"F47",null,{"$f":"SUM(UAcct902)","v":0},{"$f":"VLOOKUP($F492,FactSum,'COS Factor Table'!F$148,FALSE)*$H492","v":0},{"$f":"VLOOKUP($F492,FactSum,'COS Factor Table'!G$148,FALSE)*$H492","v":0},{"$f":"VLOOKUP($F492,FactSum,'COS Factor Table'!H$148,FALSE)*$H492","v":0},{"$f":"VLOOKUP($F492,FactSum,'COS Factor Table'!I$148,FALSE)*$H492","v":0},{"$f":"VLOOKUP($F492,FactSum,'COS Factor Table'!J$148,FALSE)*$H492","v":0},{"$f":"VLOOKUP($F492,FactSum,'COS Factor Table'!K$148,FALSE)*$H492","v":0},{"$f":"VLOOKUP($F492,FactSum,'COS Factor Table'!L$148,FALSE)*$H492","v":0},{"$f":"VLOOKUP($F492,FactSum,'COS Factor Table'!M$148,FALSE)*$H492","v":0},{"$f":"VLOOKUP($F492,FactSum,'COS Factor Table'!N$148,FALSE)*$H492","v":0},{"$f":"VLOOKUP($F492,FactSum,'COS Factor Table'!O$148,FALSE)*$H492","v":0},{"$f":"VLOOKUP($F492,FactSum,'COS Factor Table'!P$148,FALSE)*$H492","v":0},{"$f":"VLOOKUP($F492,FactSum,'COS Factor Table'!Q$148,FALSE)*$H492","v":0},{"$f":"VLOOKUP($F492,FactSum,'COS Factor Table'!R$148,FALSE)*$H492","v":0},{"$f":"ROUND(SUM(I492:U492)-H492,0)","v":0}]
[{"$f":"ROW()","v":493}]
[{"$f":"ROW()","v":494},null,"903","Customer Receipts & Collections",null,"F48",null,{"$f":"SUM(UAcct903)","v":0},{"$f":"VLOOKUP($F494,FactSum,'COS Factor Table'!F$148,FALSE)*$H494","v":0},{"$f":"VLOOKUP($F494,FactSum,'COS Factor Table'!G$148,FALSE)*$H494","v":0},{"$f":"VLOOKUP($F494,FactSum,'COS Factor Table'!H$148,FALSE)*$H494","v":0},{"$f":"VLOOKUP($F494,FactSum,'COS Factor Table'!I$148,FALSE)*$H494","v":0},{"$f":"VLOOKUP($F494,FactSum,'COS Factor Table'!J$148,FALSE)*$H494","v":0},{"$f":"VLOOKUP($F494,FactSum,'COS Factor Table'!K$148,FALSE)*$H494","v":0},{"$f":"VLOOKUP($F494,FactSum,'COS Factor Table'!L$148,FALSE)*$H494","v":0},{"$f":"VLOOKUP($F494,FactSum,'COS Factor Table'!M$148,FALSE)*$H494","v":0},{"$f":"VLOOKUP($F494,FactSum,'COS Factor Table'!N$148,FALSE)*$H494","v":0},{"$f":"VLOOKUP($F494,FactSum,'COS Factor Table'!O$148,FALSE)*$H494","v":0},{"$f":"VLOOKUP($F494,FactSum,'COS Factor Table'!P$148,FALSE)*$H494","v":0},{"$f":"VLOOKUP($F494,FactSum,'COS Factor Table'!Q$148,FALSE)*$H494","v":0},{"$f":"VLOOKUP($F494,FactSum,'COS Factor Table'!R$148,FALSE)*$H494","v":0},{"$f":"ROUND(SUM(I494:U494)-H494,0)","v":0}]
[{"$f":"ROW()","v":495}]
[{"$f":"ROW()","v":496},null,"904","Uncollectible Accounts",null,"F80",null,{"$f":"SUM(UAcct904)","v":0},{"$f":"VLOOKUP($F496,FactSum,'COS Factor Table'!F$148,FALSE)*$H496","v":0},{"$f":"VLOOKUP($F496,FactSum,'COS Factor Table'!G$148,FALSE)*$H496","v":0},{"$f":"VLOOKUP($F496,FactSum,'COS Factor Table'!H$148,FALSE)*$H496","v":0},{"$f":"VLOOKUP($F496,FactSum,'COS Factor Table'!I$148,FALSE)*$H496","v":0},{"$f":"VLOOKUP($F496,FactSum,'COS Factor Table'!J$148,FALSE)*$H496","v":0},{"$f":"VLOOKUP($F496,FactSum,'COS Factor Table'!K$148,FALSE)*$H496","v":0},{"$f":"VLOOKUP($F496,FactSum,'COS Factor Table'!L$148,FALSE)*$H496","v":0},{"$f":"VLOOKUP($F496,FactSum,'COS Factor Table'!M$148,FALSE)*$H496","v":0},{"$f":"VLOOKUP($F496,FactSum,'COS Factor Table'!N$148,FALSE)*$H496","v":0},{"$f":"VLOOKUP($F496,FactSum,'COS Factor Table'!O$148,FALSE)*$H496","v":0},{"$f":"VLOOKUP($F496,FactSum,'COS Factor Table'!P$148,FALSE)*$H496","v":0},{"$f":"VLOOKUP($F496,FactSum,'COS Factor Table'!Q$148,FALSE)*$H496","v":0},{"$f":"VLOOKUP($F496,FactSum,'COS Factor Table'!R$148,FALSE)*$H496","v":0},{"$f":"ROUND(SUM(I496:U496)-H496,0)","v":0}]
[{"$f":"ROW()","v":497}]
[{"$f":"ROW()","v":498},null,"905","Misc. Customer Accounts Exp",null,"F136",null,{"$f":"SUM(UAcct905)","v":0},{"$f":"VLOOKUP($F498,FactSum,'COS Factor Table'!F$148,FALSE)*$H498","v":0},{"$f":"VLOOKUP($F498,FactSum,'COS Factor Table'!G$148,FALSE)*$H498","v":0},{"$f":"VLOOKUP($F498,FactSum,'COS Factor Table'!H$148,FALSE)*$H498","v":0},{"$f":"VLOOKUP($F498,FactSum,'COS Factor Table'!I$148,FALSE)*$H498","v":0},{"$f":"VLOOKUP($F498,FactSum,'COS Factor Table'!J$148,FALSE)*$H498","v":0},{"$f":"VLOOKUP($F498,FactSum,'COS Factor Table'!K$148,FALSE)*$H498","v":0},{"$f":"VLOOKUP($F498,FactSum,'COS Factor Table'!L$148,FALSE)*$H498","v":0},{"$f":"VLOOKUP($F498,FactSum,'COS Factor Table'!M$148,FALSE)*$H498","v":0},{"$f":"VLOOKUP($F498,FactSum,'COS Factor Table'!N$148,FALSE)*$H498","v":0},{"$f":"VLOOKUP($F498,FactSum,'COS Factor Table'!O$148,FALSE)*$H498","v":0},{"$f":"VLOOKUP($F498,FactSum,'COS Factor Table'!P$148,FALSE)*$H498","v":0},{"$f":"VLOOKUP($F498,FactSum,'COS Factor Table'!Q$148,FALSE)*$H498","v":0},{"$f":"VLOOKUP($F498,FactSum,'COS Factor Table'!R$148,FALSE)*$H498","v":0},{"$f":"ROUND(SUM(I498:U498)-H498,0)","v":0}]
[{"$f":"ROW()","v":499}]
[{"$f":"ROW()","v":500},null,"TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,null,{"$f":"SUM(H490:H498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I500:U500)-H500,0)","v":0}]
[{"$f":"ROW()","v":501}]
[{"$f":"ROW()","v":502},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"CUSTOMER SERVICE EXPENSE"]
[{"$f":"ROW()","v":503}]
[{"$f":"ROW()","v":504},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":505},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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[{"$f":"ROW()","v":506},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$11","v":"Home Park"},{"$f":"'Hot Sheet'!$S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[{"$f":"ROW()","v":507},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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!$S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[{"$f":"ROW()","v":508},null,"907","Supervision",null,"F40",null,{"$f":"SUM(UAcct907)","v":0},{"$f":"VLOOKUP($F508,FactSum,'COS Factor Table'!F$148,FALSE)*$H508","v":0},{"$f":"VLOOKUP($F508,FactSum,'COS Factor Table'!G$148,FALSE)*$H508","v":0},{"$f":"VLOOKUP($F508,FactSum,'COS Factor Table'!H$148,FALSE)*$H508","v":0},{"$f":"VLOOKUP($F508,FactSum,'COS Factor Table'!I$148,FALSE)*$H508","v":0},{"$f":"VLOOKUP($F508,FactSum,'COS Factor Table'!J$148,FALSE)*$H508","v":0},{"$f":"VLOOKUP($F508,FactSum,'COS Factor Table'!K$148,FALSE)*$H508","v":0},{"$f":"VLOOKUP($F508,FactSum,'COS Factor Table'!L$148,FALSE)*$H508","v":0},{"$f":"VLOOKUP($F508,FactSum,'COS Factor Table'!M$148,FALSE)*$H508","v":0},{"$f":"VLOOKUP($F508,FactSum,'COS Factor Table'!N$148,FALSE)*$H508","v":0},{"$f":"VLOOKUP($F508,FactSum,'COS Factor Table'!O$148,FALSE)*$H508","v":0},{"$f":"VLOOKUP($F508,FactSum,'COS Factor Table'!P$148,FALSE)*$H508","v":0},{"$f":"VLOOKUP($F508,FactSum,'COS Factor Table'!Q$148,FALSE)*$H508","v":0},{"$f":"VLOOKUP($F508,FactSum,'COS Factor Table'!R$148,FALSE)*$H508","v":0},{"$f":"ROUND(SUM(I508:U508)-H508,0)","v":0}]
[{"$f":"ROW()","v":509}]
[{"$f":"ROW()","v":510},null,"908","Customer Assistance",null,"F40",null,{"$f":"SUM(UAcct908)","v":0},{"$f":"VLOOKUP($F510,FactSum,'COS Factor Table'!F$148,FALSE)*$H510","v":0},{"$f":"VLOOKUP($F510,FactSum,'COS Factor Table'!G$148,FALSE)*$H510","v":0},{"$f":"VLOOKUP($F510,FactSum,'COS Factor Table'!H$148,FALSE)*$H510","v":0},{"$f":"VLOOKUP($F510,FactSum,'COS Factor Table'!I$148,FALSE)*$H510","v":0},{"$f":"VLOOKUP($F510,FactSum,'COS Factor Table'!J$148,FALSE)*$H510","v":0},{"$f":"VLOOKUP($F510,FactSum,'COS Factor Table'!K$148,FALSE)*$H510","v":0},{"$f":"VLOOKUP($F510,FactSum,'COS Factor Table'!L$148,FALSE)*$H510","v":0},{"$f":"VLOOKUP($F510,FactSum,'COS Factor Table'!M$148,FALSE)*$H510","v":0},{"$f":"VLOOKUP($F510,FactSum,'COS Factor Table'!N$148,FALSE)*$H510","v":0},{"$f":"VLOOKUP($F510,FactSum,'COS Factor Table'!O$148,FALSE)*$H510","v":0},{"$f":"VLOOKUP($F510,FactSum,'COS Factor Table'!P$148,FALSE)*$H510","v":0},{"$f":"VLOOKUP($F510,FactSum,'COS Factor Table'!Q$148,FALSE)*$H510","v":0},{"$f":"VLOOKUP($F510,FactSum,'COS Factor Table'!R$148,FALSE)*$H510","v":0},{"$f":"ROUND(SUM(I510:U510)-H510,0)","v":0}]
[{"$f":"ROW()","v":511}]
[{"$f":"ROW()","v":512},null,"909","Informational & Instructional Adv",null,"F40",null,{"$f":"SUM(UAcct909)","v":0},{"$f":"VLOOKUP($F512,FactSum,'COS Factor Table'!F$148,FALSE)*$H512","v":0},{"$f":"VLOOKUP($F512,FactSum,'COS Factor Table'!G$148,FALSE)*$H512","v":0},{"$f":"VLOOKUP($F512,FactSum,'COS Factor Table'!H$148,FALSE)*$H512","v":0},{"$f":"VLOOKUP($F512,FactSum,'COS Factor Table'!I$148,FALSE)*$H512","v":0},{"$f":"VLOOKUP($F512,FactSum,'COS Factor Table'!J$148,FALSE)*$H512","v":0},{"$f":"VLOOKUP($F512,FactSum,'COS Factor Table'!K$148,FALSE)*$H512","v":0},{"$f":"VLOOKUP($F512,FactSum,'COS Factor Table'!L$148,FALSE)*$H512","v":0},{"$f":"VLOOKUP($F512,FactSum,'COS Factor Table'!M$148,FALSE)*$H512","v":0},{"$f":"VLOOKUP($F512,FactSum,'COS Factor Table'!N$148,FALSE)*$H512","v":0},{"$f":"VLOOKUP($F512,FactSum,'COS Factor Table'!O$148,FALSE)*$H512","v":0},{"$f":"VLOOKUP($F512,FactSum,'COS Factor Table'!P$148,FALSE)*$H512","v":0},{"$f":"VLOOKUP($F512,FactSum,'COS Factor Table'!Q$148,FALSE)*$H512","v":0},{"$f":"VLOOKUP($F512,FactSum,'COS Factor Table'!R$148,FALSE)*$H512","v":0},{"$f":"ROUND(SUM(I512:U512)-H512,0)","v":0}]
[{"$f":"ROW()","v":513}]
[{"$f":"ROW()","v":514},null,"910","Misc. Customer Service",null,"F40",null,{"$f":"SUM(UAcct910)","v":0},{"$f":"VLOOKUP($F514,FactSum,'COS Factor Table'!F$148,FALSE)*$H514","v":0},{"$f":"VLOOKUP($F514,FactSum,'COS Factor Table'!G$148,FALSE)*$H514","v":0},{"$f":"VLOOKUP($F514,FactSum,'COS Factor Table'!H$148,FALSE)*$H514","v":0},{"$f":"VLOOKUP($F514,FactSum,'COS Factor Table'!I$148,FALSE)*$H514","v":0},{"$f":"VLOOKUP($F514,FactSum,'COS Factor Table'!J$148,FALSE)*$H514","v":0},{"$f":"VLOOKUP($F514,FactSum,'COS Factor Table'!K$148,FALSE)*$H514","v":0},{"$f":"VLOOKUP($F514,FactSum,'COS Factor Table'!L$148,FALSE)*$H514","v":0},{"$f":"VLOOKUP($F514,FactSum,'COS Factor Table'!M$148,FALSE)*$H514","v":0},{"$f":"VLOOKUP($F514,FactSum,'COS Factor Table'!N$148,FALSE)*$H514","v":0},{"$f":"VLOOKUP($F514,FactSum,'COS Factor Table'!O$148,FALSE)*$H514","v":0},{"$f":"VLOOKUP($F514,FactSum,'COS Factor Table'!P$148,FALSE)*$H514","v":0},{"$f":"VLOOKUP($F514,FactSum,'COS Factor Table'!Q$148,FALSE)*$H514","v":0},{"$f":"VLOOKUP($F514,FactSum,'COS Factor Table'!R$148,FALSE)*$H514","v":0},{"$f":"ROUND(SUM(I514:U514)-H514,0)","v":0}]
[{"$f":"ROW()","v":515}]
[{"$f":"ROW()","v":516},null,"TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,null,{"$f":"SUM(H508:H514)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I516:U516)-H516,0)","v":0}]
[{"$f":"ROW()","v":517}]
[{"$f":"ROW()","v":518}]
[{"$f":"ROW()","v":519},null,null,null,null,null,null,"SALES EXPENSE"]
[{"$f":"ROW()","v":520}]
[{"$f":"ROW()","v":521}]
[{"$f":"ROW()","v":522},null,"911","Supervision",null,"F40",null,{"$f":"SUM(UAcct911)","v":0},{"$f":"VLOOKUP($F522,FactSum,'COS Factor Table'!F$148,FALSE)*$H522","v":0},{"$f":"VLOOKUP($F522,FactSum,'COS Factor Table'!G$148,FALSE)*$H522","v":0},{"$f":"VLOOKUP($F522,FactSum,'COS Factor Table'!H$148,FALSE)*$H522","v":0},{"$f":"VLOOKUP($F522,FactSum,'COS Factor Table'!I$148,FALSE)*$H522","v":0},{"$f":"VLOOKUP($F522,FactSum,'COS Factor Table'!J$148,FALSE)*$H522","v":0},{"$f":"VLOOKUP($F522,FactSum,'COS Factor Table'!K$148,FALSE)*$H522","v":0},{"$f":"VLOOKUP($F522,FactSum,'COS Factor Table'!L$148,FALSE)*$H522","v":0},{"$f":"VLOOKUP($F522,FactSum,'COS Factor Table'!M$148,FALSE)*$H522","v":0},{"$f":"VLOOKUP($F522,FactSum,'COS Factor Table'!N$148,FALSE)*$H522","v":0},{"$f":"VLOOKUP($F522,FactSum,'COS Factor Table'!O$148,FALSE)*$H522","v":0},{"$f":"VLOOKUP($F522,FactSum,'COS Factor Table'!P$148,FALSE)*$H522","v":0},{"$f":"VLOOKUP($F522,FactSum,'COS Factor Table'!Q$148,FALSE)*$H522","v":0},{"$f":"VLOOKUP($F522,FactSum,'COS Factor Table'!R$148,FALSE)*$H522","v":0},{"$f":"ROUND(SUM(I522:U522)-H522,0)","v":0}]
[{"$f":"ROW()","v":523}]
[{"$f":"ROW()","v":524},null,"912","Demonstration & Selling Expense",null,"F40",null,{"$f":"SUM(UAcct912)","v":0},{"$f":"VLOOKUP($F524,FactSum,'COS Factor Table'!F$148,FALSE)*$H524","v":0},{"$f":"VLOOKUP($F524,FactSum,'COS Factor Table'!G$148,FALSE)*$H524","v":0},{"$f":"VLOOKUP($F524,FactSum,'COS Factor Table'!H$148,FALSE)*$H524","v":0},{"$f":"VLOOKUP($F524,FactSum,'COS Factor Table'!I$148,FALSE)*$H524","v":0},{"$f":"VLOOKUP($F524,FactSum,'COS Factor Table'!J$148,FALSE)*$H524","v":0},{"$f":"VLOOKUP($F524,FactSum,'COS Factor Table'!K$148,FALSE)*$H524","v":0},{"$f":"VLOOKUP($F524,FactSum,'COS Factor Table'!L$148,FALSE)*$H524","v":0},{"$f":"VLOOKUP($F524,FactSum,'COS Factor Table'!M$148,FALSE)*$H524","v":0},{"$f":"VLOOKUP($F524,FactSum,'COS Factor Table'!N$148,FALSE)*$H524","v":0},{"$f":"VLOOKUP($F524,FactSum,'COS Factor Table'!O$148,FALSE)*$H524","v":0},{"$f":"VLOOKUP($F524,FactSum,'COS Factor Table'!P$148,FALSE)*$H524","v":0},{"$f":"VLOOKUP($F524,FactSum,'COS Factor Table'!Q$148,FALSE)*$H524","v":0},{"$f":"VLOOKUP($F524,FactSum,'COS Factor Table'!R$148,FALSE)*$H524","v":0},{"$f":"ROUND(SUM(I524:U524)-H524,0)","v":0}]
[{"$f":"ROW()","v":525}]
[{"$f":"ROW()","v":526},null,"913","Advertising Expense",null,"F40",null,{"$f":"SUM(UAcct913)","v":0},{"$f":"VLOOKUP($F526,FactSum,'COS Factor Table'!F$148,FALSE)*$H526","v":0},{"$f":"VLOOKUP($F526,FactSum,'COS Factor Table'!G$148,FALSE)*$H526","v":0},{"$f":"VLOOKUP($F526,FactSum,'COS Factor Table'!H$148,FALSE)*$H526","v":0},{"$f":"VLOOKUP($F526,FactSum,'COS Factor Table'!I$148,FALSE)*$H526","v":0},{"$f":"VLOOKUP($F526,FactSum,'COS Factor Table'!J$148,FALSE)*$H526","v":0},{"$f":"VLOOKUP($F526,FactSum,'COS Factor Table'!K$148,FALSE)*$H526","v":0},{"$f":"VLOOKUP($F526,FactSum,'COS Factor Table'!L$148,FALSE)*$H526","v":0},{"$f":"VLOOKUP($F526,FactSum,'COS Factor Table'!M$148,FALSE)*$H526","v":0},{"$f":"VLOOKUP($F526,FactSum,'COS Factor Table'!N$148,FALSE)*$H526","v":0},{"$f":"VLOOKUP($F526,FactSum,'COS Factor Table'!O$148,FALSE)*$H526","v":0},{"$f":"VLOOKUP($F526,FactSum,'COS Factor Table'!P$148,FALSE)*$H526","v":0},{"$f":"VLOOKUP($F526,FactSum,'COS Factor Table'!Q$148,FALSE)*$H526","v":0},{"$f":"VLOOKUP($F526,FactSum,'COS Factor Table'!R$148,FALSE)*$H526","v":0},{"$f":"ROUND(SUM(I526:U526)-H526,0)","v":0}]
[{"$f":"ROW()","v":527}]
[{"$f":"ROW()","v":528},null,"916","Misc. Sales Expense",null,"F40",null,{"$f":"SUM(UAcct916)","v":0},{"$f":"VLOOKUP($F528,FactSum,'COS Factor Table'!F$148,FALSE)*$H528","v":0},{"$f":"VLOOKUP($F528,FactSum,'COS Factor Table'!G$148,FALSE)*$H528","v":0},{"$f":"VLOOKUP($F528,FactSum,'COS Factor Table'!H$148,FALSE)*$H528","v":0},{"$f":"VLOOKUP($F528,FactSum,'COS Factor Table'!I$148,FALSE)*$H528","v":0},{"$f":"VLOOKUP($F528,FactSum,'COS Factor Table'!J$148,FALSE)*$H528","v":0},{"$f":"VLOOKUP($F528,FactSum,'COS Factor Table'!K$148,FALSE)*$H528","v":0},{"$f":"VLOOKUP($F528,FactSum,'COS Factor Table'!L$148,FALSE)*$H528","v":0},{"$f":"VLOOKUP($F528,FactSum,'COS Factor Table'!M$148,FALSE)*$H528","v":0},{"$f":"VLOOKUP($F528,FactSum,'COS Factor Table'!N$148,FALSE)*$H528","v":0},{"$f":"VLOOKUP($F528,FactSum,'COS Factor Table'!O$148,FALSE)*$H528","v":0},{"$f":"VLOOKUP($F528,FactSum,'COS Factor Table'!P$148,FALSE)*$H528","v":0},{"$f":"VLOOKUP($F528,FactSum,'COS Factor Table'!Q$148,FALSE)*$H528","v":0},{"$f":"VLOOKUP($F528,FactSum,'COS Factor Table'!R$148,FALSE)*$H528","v":0},{"$f":"ROUND(SUM(I528:U528)-H528,0)","v":0}]
[{"$f":"ROW()","v":529}]
[{"$f":"ROW()","v":530},null,"TOTAL SALES EXPENSE",null,null,null,null,{"$f":"SUM(H522:H528)","v":0},{"$f":"SUM(I521:I528)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I530:U530)-H530,0)","v":0}]
[{"$f":"ROW()","v":531}]
[{"$f":"ROW()","v":532}]
[{"$f":"ROW()","v":533},null,null,null,null,null,null,"ADMINISTRATION & GENERAL EXPENSE"]
[{"$f":"ROW()","v":534}]
[{"$f":"ROW()","v":535}]
[{"$f":"ROW()","v":536},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":281646.1004648243},{"$f":"VLOOKUP($F536,FactSum,'COS Factor Table'!F$148,FALSE)*$H536","v":166016.63957559425},{"$f":"VLOOKUP($F536,FactSum,'COS Factor Table'!G$148,FALSE)*$H536","v":65242.001785812397},{"$f":"VLOOKUP($F536,FactSum,'COS Factor Table'!H$148,FALSE)*$H536","v":17921.935468207892},{"$f":"VLOOKUP($F536,FactSum,'COS Factor Table'!I$148,FALSE)*$H536","v":4783.507130218265},{"$f":"VLOOKUP($F536,FactSum,'COS Factor Table'!J$148,FALSE)*$H536","v":371.54763784712031},{"$f":"VLOOKUP($F536,FactSum,'COS Factor Table'!K$148,FALSE)*$H536","v":2872.7093746486789},{"$f":"VLOOKUP($F536,FactSum,'COS Factor Table'!L$148,FALSE)*$H536","v":133.69617038278733},{"$f":"VLOOKUP($F536,FactSum,'COS Factor Table'!M$148,FALSE)*$H536","v":72.461744476364487},{"$f":"VLOOKUP($F536,FactSum,'COS Factor Table'!N$148,FALSE)*$H536","v":23939.084517705131},{"$f":"VLOOKUP($F536,FactSum,'COS Factor Table'!O$148,FALSE)*$H536","v":205.3181539560843},{"$f":"VLOOKUP($F536,FactSum,'COS Factor Table'!P$148,FALSE)*$H536","v":29.066301991783028},{"$f":"VLOOKUP($F536,FactSum,'COS Factor Table'!Q$148,FALSE)*$H536","v":29.066301991783028},{"$f":"VLOOKUP($F536,FactSum,'COS Factor Table'!R$148,FALSE)*$H536","v":29.066301991783028},{"$f":"ROUND(SUM(I536:U536)-H536,0)","v":0}]
[{"$f":"ROW()","v":537},null,null,null,"Customer - System","F42",null,{"$f":"UAcct920Cn","v":0},{"$f":"VLOOKUP($F537,FactSum,'COS Factor Table'!F$148,FALSE)*$H537","v":0},{"$f":"VLOOKUP($F537,FactSum,'COS Factor Table'!G$148,FALSE)*$H537","v":0},{"$f":"VLOOKUP($F537,FactSum,'COS Factor Table'!H$148,FALSE)*$H537","v":0},{"$f":"VLOOKUP($F537,FactSum,'COS Factor Table'!I$148,FALSE)*$H537","v":0},{"$f":"VLOOKUP($F537,FactSum,'COS Factor Table'!J$148,FALSE)*$H537","v":0},{"$f":"VLOOKUP($F537,FactSum,'COS Factor Table'!K$148,FALSE)*$H537","v":0},{"$f":"VLOOKUP($F537,FactSum,'COS Factor Table'!L$148,FALSE)*$H537","v":0},{"$f":"VLOOKUP($F537,FactSum,'COS Factor Table'!M$148,FALSE)*$H537","v":0},{"$f":"VLOOKUP($F537,FactSum,'COS Factor Table'!N$148,FALSE)*$H537","v":0},{"$f":"VLOOKUP($F537,FactSum,'COS Factor Table'!O$148,FALSE)*$H537","v":0},{"$f":"VLOOKUP($F537,FactSum,'COS Factor Table'!P$148,FALSE)*$H537","v":0},{"$f":"VLOOKUP($F537,FactSum,'COS Factor Table'!Q$148,FALSE)*$H537","v":0},{"$f":"VLOOKUP($F537,FactSum,'COS Factor Table'!R$148,FALSE)*$H537","v":0},{"$f":"ROUND(SUM(I537:U537)-H537,0)","v":0}]
[{"$f":"ROW()","v":538},null,null,null,{"$f":"D536","v":"Administrative & General Salaries"},null,null,{"$f":"H536+H537","v":281646.1004648243},166016.63957559425,65242.001785812397,17921.935468207892,4783.507130218265,371.54763784712031,2872.7093746486789,133.69617038278733,72.461744476364487,23939.084517705131,205.3181539560843,29.066301991783028,29.066301991783028,29.066301991783028,{"$f":"ROUND(SUM(I538:U538)-H538,0)","v":0}]
[{"$f":"ROW()","v":539}]
[{"$f":"ROW()","v":540},null,"921","Office Supplies & expenses",null,{"$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,{"$f":"UAcct921-UAcct921Cn","v":-78202.030988600221},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!F$148,FALSE)*$H540","v":-46096.283141457396},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!G$148,FALSE)*$H540","v":-18115.134692055235},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!H$148,FALSE)*$H540","v":-4976.2157208902272},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!I$148,FALSE)*$H540","v":-1328.1915574692607},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!J$148,FALSE)*$H540","v":-103.16414763317692},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!K$148,FALSE)*$H540","v":-797.6382671968712},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!L$148,FALSE)*$H540","v":-37.122161613729524},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!M$148,FALSE)*$H540","v":-20.11977292664989},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!N$148,FALSE)*$H540","v":-6646.9410590192319},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!O$148,FALSE)*$H540","v":-57.008766007045139},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!P$148,FALSE)*$H540","v":-8.070567443802819},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!Q$148,FALSE)*$H540","v":-8.070567443802819},{"$f":"VLOOKUP($F540,FactSum,'COS Factor Table'!R$148,FALSE)*$H540","v":-8.070567443802819},{"$f":"ROUND(SUM(I540:U540)-H540,0)","v":0}]
[{"$f":"ROW()","v":541},null,null,null,"Customer - System","F42",null,{"$f":"UAcct921Cn","v":0},{"$f":"VLOOKUP($F541,FactSum,'COS Factor Table'!F$148,FALSE)*$H541","v":0},{"$f":"VLOOKUP($F541,FactSum,'COS Factor Table'!G$148,FALSE)*$H541","v":0},{"$f":"VLOOKUP($F541,FactSum,'COS Factor Table'!H$148,FALSE)*$H541","v":0},{"$f":"VLOOKUP($F541,FactSum,'COS Factor Table'!I$148,FALSE)*$H541","v":0},{"$f":"VLOOKUP($F541,FactSum,'COS Factor Table'!J$148,FALSE)*$H541","v":0},{"$f":"VLOOKUP($F541,FactSum,'COS Factor Table'!K$148,FALSE)*$H541","v":0},{"$f":"VLOOKUP($F541,FactSum,'COS Factor Table'!L$148,FALSE)*$H541","v":0},{"$f":"VLOOKUP($F541,FactSum,'COS Factor Table'!M$148,FALSE)*$H541","v":0},{"$f":"VLOOKUP($F541,FactSum,'COS Factor Table'!N$148,FALSE)*$H541","v":0},{"$f":"VLOOKUP($F541,FactSum,'COS Factor Table'!O$148,FALSE)*$H541","v":0},{"$f":"VLOOKUP($F541,FactSum,'COS Factor Table'!P$148,FALSE)*$H541","v":0},{"$f":"VLOOKUP($F541,FactSum,'COS Factor Table'!Q$148,FALSE)*$H541","v":0},{"$f":"VLOOKUP($F541,FactSum,'COS Factor Table'!R$148,FALSE)*$H541","v":0},{"$f":"ROUND(SUM(I541:U541)-H541,0)","v":0}]
[{"$f":"ROW()","v":542},null,null,null,{"$f":"D540","v":"Office Supplies & expenses"},null,null,{"$f":"H540+H541","v":-78202.030988600221},-46096.283141457396,-18115.134692055235,-4976.2157208902272,-1328.1915574692607,-103.16414763317692,-797.6382671968712,-37.122161613729524,-20.11977292664989,-6646.9410590192319,-57.008766007045139,-8.070567443802819,-8.070567443802819,-8.070567443802819,{"$f":"ROUND(SUM(I542:U542)-H542,0)","v":0}]
[{"$f":"ROW()","v":543}]
[{"$f":"ROW()","v":544},null,"923","Outside Services",null,{"$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,{"$f":"UAcct923-UAcct923Cn","v":44671.302187024747},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!F$148,FALSE)*$H544","v":26331.553898016682},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!G$148,FALSE)*$H544","v":10347.898203633849},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!H$148,FALSE)*$H544","v":2842.5609080167637},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!I$148,FALSE)*$H544","v":758.70211650402564},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!J$148,FALSE)*$H544","v":58.930398041200156},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!K$148,FALSE)*$H544","v":455.63445884263996},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!L$148,FALSE)*$H544","v":21.205271504063841},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!M$148,FALSE)*$H544","v":11.493006575132481},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!N$148,FALSE)*$H544","v":3796.92840343334},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!O$148,FALSE)*$H544","v":32.565085349015199},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!P$148,FALSE)*$H544","v":4.6101457026791826},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!Q$148,FALSE)*$H544","v":4.6101457026791826},{"$f":"VLOOKUP($F544,FactSum,'COS Factor Table'!R$148,FALSE)*$H544","v":4.6101457026791826},{"$f":"ROUND(SUM(I544:U544)-H544,0)","v":0}]
[{"$f":"ROW()","v":545},null,null,null,"Customer - System","F42",null,{"$f":"UAcct923Cn","v":0},{"$f":"VLOOKUP($F545,FactSum,'COS Factor Table'!F$148,FALSE)*$H545","v":0},{"$f":"VLOOKUP($F545,FactSum,'COS Factor Table'!G$148,FALSE)*$H545","v":0},{"$f":"VLOOKUP($F545,FactSum,'COS Factor Table'!H$148,FALSE)*$H545","v":0},{"$f":"VLOOKUP($F545,FactSum,'COS Factor Table'!I$148,FALSE)*$H545","v":0},{"$f":"VLOOKUP($F545,FactSum,'COS Factor Table'!J$148,FALSE)*$H545","v":0},{"$f":"VLOOKUP($F545,FactSum,'COS Factor Table'!K$148,FALSE)*$H545","v":0},{"$f":"VLOOKUP($F545,FactSum,'COS Factor Table'!L$148,FALSE)*$H545","v":0},{"$f":"VLOOKUP($F545,FactSum,'COS Factor Table'!M$148,FALSE)*$H545","v":0},{"$f":"VLOOKUP($F545,FactSum,'COS Factor Table'!N$148,FALSE)*$H545","v":0},{"$f":"VLOOKUP($F545,FactSum,'COS Factor Table'!O$148,FALSE)*$H545","v":0},{"$f":"VLOOKUP($F545,FactSum,'COS Factor Table'!P$148,FALSE)*$H545","v":0},{"$f":"VLOOKUP($F545,FactSum,'COS Factor Table'!Q$148,FALSE)*$H545","v":0},{"$f":"VLOOKUP($F545,FactSum,'COS Factor Table'!R$148,FALSE)*$H545","v":0},{"$f":"ROUND(SUM(I545:U545)-H545,0)","v":0}]
[{"$f":"ROW()","v":546},null,null,null,{"$f":"D544","v":"Outside Services"},null,null,{"$f":"H544+H545","v":44671.302187024747},26331.553898016682,10347.898203633849,2842.5609080167637,758.70211650402564,58.930398041200156,455.63445884263996,21.205271504063841,11.493006575132481,3796.92840343334,32.565085349015199,4.6101457026791826,4.6101457026791826,4.6101457026791826,{"$f":"ROUND(SUM(I546:U546)-H546,0)","v":0}]
[{"$f":"ROW()","v":547}]
[{"$f":"ROW()","v":548},null,"924","Property Insurance",null,{"$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,{"$f":"SUM(UAcct924)-H549","v":65764.095828009828},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!F$148,FALSE)*$H548","v":38764.726996307647},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!G$148,FALSE)*$H548","v":15233.945189982205},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!H$148,FALSE)*$H548","v":4184.7548381087336},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!I$148,FALSE)*$H548","v":1116.9443524567157},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!J$148,FALSE)*$H548","v":86.756019059814449},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!K$148,FALSE)*$H548","v":670.77489902620857},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!L$148,FALSE)*$H548","v":31.217928266646343},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!M$148,FALSE)*$H548","v":16.919748222125872},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!N$148,FALSE)*$H548","v":5589.7534020848625},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!O$148,FALSE)*$H548","v":47.941593118859402},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!P$148,FALSE)*$H548","v":6.7869537920061775},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!Q$148,FALSE)*$H548","v":6.7869537920061775},{"$f":"VLOOKUP($F548,FactSum,'COS Factor Table'!R$148,FALSE)*$H548","v":6.7869537920061775},{"$f":"ROUND(SUM(I548:U548)-H548,0)","v":0}]
[{"$f":"ROW()","v":549},null,null,"System Generation",null,"F10",null,{"$f":"SUM(UACCT924SG)","v":0},{"$f":"VLOOKUP($F549,FactSum,'COS Factor Table'!F$148,FALSE)*$H549","v":0},{"$f":"VLOOKUP($F549,FactSum,'COS Factor Table'!G$148,FALSE)*$H549","v":0},{"$f":"VLOOKUP($F549,FactSum,'COS Factor Table'!H$148,FALSE)*$H549","v":0},{"$f":"VLOOKUP($F549,FactSum,'COS Factor Table'!I$148,FALSE)*$H549","v":0},{"$f":"VLOOKUP($F549,FactSum,'COS Factor Table'!J$148,FALSE)*$H549","v":0},{"$f":"VLOOKUP($F549,FactSum,'COS Factor Table'!K$148,FALSE)*$H549","v":0},{"$f":"VLOOKUP($F549,FactSum,'COS Factor Table'!L$148,FALSE)*$H549","v":0},{"$f":"VLOOKUP($F549,FactSum,'COS Factor Table'!M$148,FALSE)*$H549","v":0},{"$f":"VLOOKUP($F549,FactSum,'COS Factor Table'!N$148,FALSE)*$H549","v":0},{"$f":"VLOOKUP($F549,FactSum,'COS Factor Table'!O$148,FALSE)*$H549","v":0},{"$f":"VLOOKUP($F549,FactSum,'COS Factor Table'!P$148,FALSE)*$H549","v":0},{"$f":"VLOOKUP($F549,FactSum,'COS Factor Table'!Q$148,FALSE)*$H549","v":0},{"$f":"VLOOKUP($F549,FactSum,'COS Factor Table'!R$148,FALSE)*$H549","v":0},{"$f":"ROUND(SUM(I549:U549)-H549,0)","v":0}]
[{"$f":"ROW()","v":550}]
[{"$f":"ROW()","v":551},null,"925","Injuries & Damages",null,{"$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,{"$f":"SUM(UAcct925)","v":31924.25363048818},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!F$148,FALSE)*$H551","v":18817.790482259992},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!G$148,FALSE)*$H551","v":7395.1040292537828},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!H$148,FALSE)*$H551","v":2031.4302683120857},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!I$148,FALSE)*$H551","v":542.204896912496},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!J$148,FALSE)*$H551","v":42.114486963832988},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!K$148,FALSE)*$H551","v":325.61822276825512},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!L$148,FALSE)*$H551","v":15.154303381729681},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!M$148,FALSE)*$H551","v":8.2134533563691203},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!N$148,FALSE)*$H551","v":2713.4670232026147},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!O$148,FALSE)*$H551","v":23.272570829207289},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!P$148,FALSE)*$H551","v":3.294631082605513},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!Q$148,FALSE)*$H551","v":3.294631082605513},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!R$148,FALSE)*$H551","v":3.294631082605513},{"$f":"ROUND(SUM(I551:U551)-H551,0)","v":0}]
[{"$f":"ROW()","v":552}]
[{"$f":"ROW()","v":553},null,"926","Employee Pensions & Benefits",null,{"$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($F553,FactSum,'COS Factor Table'!F$148,FALSE)*$H553","v":0},{"$f":"VLOOKUP($F553,FactSum,'COS Factor Table'!G$148,FALSE)*$H553","v":0},{"$f":"VLOOKUP($F553,FactSum,'COS Factor Table'!H$148,FALSE)*$H553","v":0},{"$f":"VLOOKUP($F553,FactSum,'COS Factor Table'!I$148,FALSE)*$H553","v":0},{"$f":"VLOOKUP($F553,FactSum,'COS Factor Table'!J$148,FALSE)*$H553","v":0},{"$f":"VLOOKUP($F553,FactSum,'COS Factor Table'!K$148,FALSE)*$H553","v":0},{"$f":"VLOOKUP($F553,FactSum,'COS Factor Table'!L$148,FALSE)*$H553","v":0},{"$f":"VLOOKUP($F553,FactSum,'COS Factor Table'!M$148,FALSE)*$H553","v":0},{"$f":"VLOOKUP($F553,FactSum,'COS Factor Table'!N$148,FALSE)*$H553","v":0},{"$f":"VLOOKUP($F553,FactSum,'COS Factor Table'!O$148,FALSE)*$H553","v":0},{"$f":"VLOOKUP($F553,FactSum,'COS Factor Table'!P$148,FALSE)*$H553","v":0},{"$f":"VLOOKUP($F553,FactSum,'COS Factor Table'!Q$148,FALSE)*$H553","v":0},{"$f":"VLOOKUP($F553,FactSum,'COS Factor Table'!R$148,FALSE)*$H553","v":0},{"$f":"ROUND(SUM(I553:U553)-H553,0)","v":0}]
[{"$f":"ROW()","v":554}]
[{"$f":"ROW()","v":555},null,"927","Franchise Requirements",null,"F102",null,{"$f":"SUM(UAcct927)","v":0},{"$f":"VLOOKUP($F555,FactSum,'COS Factor Table'!F$148,FALSE)*$H555","v":0},{"$f":"VLOOKUP($F555,FactSum,'COS Factor Table'!G$148,FALSE)*$H555","v":0},{"$f":"VLOOKUP($F555,FactSum,'COS Factor Table'!H$148,FALSE)*$H555","v":0},{"$f":"VLOOKUP($F555,FactSum,'COS Factor Table'!I$148,FALSE)*$H555","v":0},{"$f":"VLOOKUP($F555,FactSum,'COS Factor Table'!J$148,FALSE)*$H555","v":0},{"$f":"VLOOKUP($F555,FactSum,'COS Factor Table'!K$148,FALSE)*$H555","v":0},{"$f":"VLOOKUP($F555,FactSum,'COS Factor Table'!L$148,FALSE)*$H555","v":0},{"$f":"VLOOKUP($F555,FactSum,'COS Factor Table'!M$148,FALSE)*$H555","v":0},{"$f":"VLOOKUP($F555,FactSum,'COS Factor Table'!N$148,FALSE)*$H555","v":0},{"$f":"VLOOKUP($F555,FactSum,'COS Factor Table'!O$148,FALSE)*$H555","v":0},{"$f":"VLOOKUP($F555,FactSum,'COS Factor Table'!P$148,FALSE)*$H555","v":0},{"$f":"VLOOKUP($F555,FactSum,'COS Factor Table'!Q$148,FALSE)*$H555","v":0},{"$f":"VLOOKUP($F555,FactSum,'COS Factor Table'!R$148,FALSE)*$H555","v":0},{"$f":"ROUND(SUM(I555:U555)-H555,0)","v":0}]
[{"$f":"ROW()","v":556}]
[{"$f":"ROW()","v":557},null,"928","Regulatory Commission Expense",null,"F102",null,{"$f":"SUM(UAcct928)","v":0},{"$f":"VLOOKUP($F557,FactSum,'COS Factor Table'!F$148,FALSE)*$H557","v":0},{"$f":"VLOOKUP($F557,FactSum,'COS Factor Table'!G$148,FALSE)*$H557","v":0},{"$f":"VLOOKUP($F557,FactSum,'COS Factor Table'!H$148,FALSE)*$H557","v":0},{"$f":"VLOOKUP($F557,FactSum,'COS Factor Table'!I$148,FALSE)*$H557","v":0},{"$f":"VLOOKUP($F557,FactSum,'COS Factor Table'!J$148,FALSE)*$H557","v":0},{"$f":"VLOOKUP($F557,FactSum,'COS Factor Table'!K$148,FALSE)*$H557","v":0},{"$f":"VLOOKUP($F557,FactSum,'COS Factor Table'!L$148,FALSE)*$H557","v":0},{"$f":"VLOOKUP($F557,FactSum,'COS Factor Table'!M$148,FALSE)*$H557","v":0},{"$f":"VLOOKUP($F557,FactSum,'COS Factor Table'!N$148,FALSE)*$H557","v":0},{"$f":"VLOOKUP($F557,FactSum,'COS Factor Table'!O$148,FALSE)*$H557","v":0},{"$f":"VLOOKUP($F557,FactSum,'COS Factor Table'!P$148,FALSE)*$H557","v":0},{"$f":"VLOOKUP($F557,FactSum,'COS Factor Table'!Q$148,FALSE)*$H557","v":0},{"$f":"VLOOKUP($F557,FactSum,'COS Factor Table'!R$148,FALSE)*$H557","v":0},{"$f":"ROUND(SUM(I557:U557)-H557,0)","v":0}]
[{"$f":"ROW()","v":558},null,null,null,"Regulatory Expense - CCS ","F103",null,{"$f":"SUM(UAcct928RE)","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!F$148,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!G$148,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!H$148,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!I$148,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!J$148,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!K$148,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!L$148,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!M$148,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!N$148,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!O$148,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!P$148,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!Q$148,FALSE)*$H558","v":0},{"$f":"VLOOKUP($F558,FactSum,'COS Factor Table'!R$148,FALSE)*$H558","v":0},{"$f":"ROUND(SUM(I558:U558)-H558,0)","v":0}]
[{"$f":"ROW()","v":559}]
[{"$f":"ROW()","v":560},null,"929","Duplicate Charges",null,{"$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,{"$f":"SUM(UAcct929)","v":-67827.614404730484},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!F$148,FALSE)*$H560","v":-39981.070553855898},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!G$148,FALSE)*$H560","v":-15711.949616264968},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!H$148,FALSE)*$H560","v":-4316.06234319544},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!I$148,FALSE)*$H560","v":-1151.9913700038801},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!J$148,FALSE)*$H560","v":-89.478213514375938},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!K$148,FALSE)*$H560","v":-691.82219614952692},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!L$148,FALSE)*$H560","v":-32.197471497551994},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!M$148,FALSE)*$H560","v":-17.450649078135552},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!N$148,FALSE)*$H560","v":-5765.1463705315882},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!O$148,FALSE)*$H560","v":-49.4458845829597},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!P$148,FALSE)*$H560","v":-6.9999120187227151},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!Q$148,FALSE)*$H560","v":-6.9999120187227151},{"$f":"VLOOKUP($F560,FactSum,'COS Factor Table'!R$148,FALSE)*$H560","v":-6.9999120187227151},{"$f":"ROUND(SUM(I560:U560)-H560,0)","v":0}]
[{"$f":"ROW()","v":561}]
[{"$f":"ROW()","v":562},null,"930","Misc General Expenses"]
[{"$f":"ROW()","v":563},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":16126.796701370613},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!F$148,FALSE)*$H563","v":9505.9601076021499},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!G$148,FALSE)*$H563","v":3735.6970235121748},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!H$148,FALSE)*$H563","v":1026.193543293773},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!I$148,FALSE)*$H563","v":273.8992192019407},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!J$148,FALSE)*$H563","v":21.2744760553975},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!K$148,FALSE)*$H563","v":164.4886969520345},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!L$148,FALSE)*$H563","v":7.655319764614668},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!M$148,FALSE)*$H563","v":4.1490928504545099},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!N$148,FALSE)*$H563","v":1370.7299642949461},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!O$148,FALSE)*$H563","v":11.756328678031959},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!P$148,FALSE)*$H563","v":1.6643097216986744},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!Q$148,FALSE)*$H563","v":1.6643097216986744},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!R$148,FALSE)*$H563","v":1.6643097216986744},{"$f":"ROUND(SUM(I563:U563)-H563,0)","v":0}]
[{"$f":"ROW()","v":564},null,null,null,"Customer","F42",null,{"$f":"SUM(UACCT930cn)","v":0},{"$f":"VLOOKUP($F564,FactSum,'COS Factor Table'!F$148,FALSE)*$H564","v":0},{"$f":"VLOOKUP($F564,FactSum,'COS Factor Table'!G$148,FALSE)*$H564","v":0},{"$f":"VLOOKUP($F564,FactSum,'COS Factor Table'!H$148,FALSE)*$H564","v":0},{"$f":"VLOOKUP($F564,FactSum,'COS Factor Table'!I$148,FALSE)*$H564","v":0},{"$f":"VLOOKUP($F564,FactSum,'COS Factor Table'!J$148,FALSE)*$H564","v":0},{"$f":"VLOOKUP($F564,FactSum,'COS Factor Table'!K$148,FALSE)*$H564","v":0},{"$f":"VLOOKUP($F564,FactSum,'COS Factor Table'!L$148,FALSE)*$H564","v":0},{"$f":"VLOOKUP($F564,FactSum,'COS Factor Table'!M$148,FALSE)*$H564","v":0},{"$f":"VLOOKUP($F564,FactSum,'COS Factor Table'!N$148,FALSE)*$H564","v":0},{"$f":"VLOOKUP($F564,FactSum,'COS Factor Table'!O$148,FALSE)*$H564","v":0},{"$f":"VLOOKUP($F564,FactSum,'COS Factor Table'!P$148,FALSE)*$H564","v":0},{"$f":"VLOOKUP($F564,FactSum,'COS Factor Table'!Q$148,FALSE)*$H564","v":0},{"$f":"VLOOKUP($F564,FactSum,'COS Factor Table'!R$148,FALSE)*$H564","v":0},{"$f":"ROUND(SUM(I564:U564)-H564,0)","v":0}]
[{"$f":"ROW()","v":565},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":150089.16956589959},{"$f":"VLOOKUP($F565,FactSum,'COS Factor Table'!F$148,FALSE)*$H565","v":86094.845045863156},{"$f":"VLOOKUP($F565,FactSum,'COS Factor Table'!G$148,FALSE)*$H565","v":34768.568978039752},{"$f":"VLOOKUP($F565,FactSum,'COS Factor Table'!H$148,FALSE)*$H565","v":9626.9294160430363},{"$f":"VLOOKUP($F565,FactSum,'COS Factor Table'!I$148,FALSE)*$H565","v":4962.2272653509945},{"$f":"VLOOKUP($F565,FactSum,'COS Factor Table'!J$148,FALSE)*$H565","v":367.29430832706743},{"$f":"VLOOKUP($F565,FactSum,'COS Factor Table'!K$148,FALSE)*$H565","v":1069.4725815066026},{"$f":"VLOOKUP($F565,FactSum,'COS Factor Table'!L$148,FALSE)*$H565","v":80.83266111888139},{"$f":"VLOOKUP($F565,FactSum,'COS Factor Table'!M$148,FALSE)*$H565","v":26.665220800768772},{"$f":"VLOOKUP($F565,FactSum,'COS Factor Table'!N$148,FALSE)*$H565","v":12916.584057407301},{"$f":"VLOOKUP($F565,FactSum,'COS Factor Table'!O$148,FALSE)*$H565","v":89.549343846044479},{"$f":"VLOOKUP($F565,FactSum,'COS Factor Table'!P$148,FALSE)*$H565","v":28.733562532001311},{"$f":"VLOOKUP($F565,FactSum,'COS Factor Table'!Q$148,FALSE)*$H565","v":28.733562532001311},{"$f":"VLOOKUP($F565,FactSum,'COS Factor Table'!R$148,FALSE)*$H565","v":28.733562532001311},{"$f":"ROUND(SUM(I565:U565)-H565,0)","v":0}]
[{"$f":"ROW()","v":566}]
[{"$f":"ROW()","v":567},null,"931","Rents",null,{"$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,{"$f":"SUM(UAcct931)","v":22375.470460407731},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!F$148,FALSE)*$H567","v":13189.248523694037},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!G$148,FALSE)*$H567","v":5183.173071904951},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!H$148,FALSE)*$H567","v":1423.8142725938537},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!I$148,FALSE)*$H567","v":380.02735458684708},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!J$148,FALSE)*$H567","v":29.517728743845389},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!K$148,FALSE)*$H567","v":228.2233755329973},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!L$148,FALSE)*$H567","v":10.621537831102748},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!M$148,FALSE)*$H567","v":5.7567479910590995},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!N$148,FALSE)*$H567","v":1901.8487299880583},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!O$148,FALSE)*$H567","v":16.311570730955609},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!P$148,FALSE)*$H567","v":2.309182270008594},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!Q$148,FALSE)*$H567","v":2.309182270008594},{"$f":"VLOOKUP($F567,FactSum,'COS Factor Table'!R$148,FALSE)*$H567","v":2.309182270008594},{"$f":"ROUND(SUM(I567:U567)-H567,0)","v":0}]
[{"$f":"ROW()","v":568}]
[{"$f":"ROW()","v":569},null,"935","Maintenance of General Plant",null,"F108",null,{"$f":"SUM(UAcct935)","v":142882.517814983},{"$f":"VLOOKUP($F569,FactSum,'COS Factor Table'!F$148,FALSE)*$H569","v":58777.001104555362},{"$f":"VLOOKUP($F569,FactSum,'COS Factor Table'!G$148,FALSE)*$H569","v":36855.411481720388},{"$f":"VLOOKUP($F569,FactSum,'COS Factor Table'!H$148,FALSE)*$H569","v":11575.974881557395},{"$f":"VLOOKUP($F569,FactSum,'COS Factor Table'!I$148,FALSE)*$H569","v":1025.4011942972722},{"$f":"VLOOKUP($F569,FactSum,'COS Factor Table'!J$148,FALSE)*$H569","v":17673.614163446862},{"$f":"VLOOKUP($F569,FactSum,'COS Factor Table'!K$148,FALSE)*$H569","v":1316.2864316447155},{"$f":"VLOOKUP($F569,FactSum,'COS Factor Table'!L$148,FALSE)*$H569","v":49.814943683284376},{"$f":"VLOOKUP($F569,FactSum,'COS Factor Table'!M$148,FALSE)*$H569","v":69.401841703898654},{"$f":"VLOOKUP($F569,FactSum,'COS Factor Table'!N$148,FALSE)*$H569","v":9876.3465822465496},{"$f":"VLOOKUP($F569,FactSum,'COS Factor Table'!O$148,FALSE)*$H569","v":88.714214356307693},{"$f":"VLOOKUP($F569,FactSum,'COS Factor Table'!P$148,FALSE)*$H569","v":954.62059393337654},{"$f":"VLOOKUP($F569,FactSum,'COS Factor Table'!Q$148,FALSE)*$H569","v":2808.3979182393687},{"$f":"VLOOKUP($F569,FactSum,'COS Factor Table'!R$148,FALSE)*$H569","v":1811.5324635982265},{"$f":"ROUND(SUM(I569:U569)-H569,0)","v":0}]
[{"$f":"ROW()","v":570}]
[{"$f":"ROW()","v":571},null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,{"$f":"SUM(H538,H542,H546:H569)","v":609450.06125967728},331420.41203858005,144934.71545553929,41341.315532047855,11362.730602055417,18458.406857337588,5613.7475775757348,280.87850282182887,177.49043397138755,49692.655250811986,408.9742102745011,1016.0152015636335,2869.7925258696255,1872.9270712284836,{"$f":"ROUND(SUM(I571:U571)-H571,0)","v":0}]
[{"$f":"ROW()","v":572}]
[{"$f":"ROW()","v":573}]
[{"$f":"ROW()","v":574},null,"TOTAL O & M EXPENSE",null,null,null,null,{"$f":"+H387+H427+H484+H500+H516+H530+H571","v":5812222.2508631181},{"$f":"I387+I427+I484+I500+I516+I530+I571","v":3798898.9978817841},738250.87891113781,126538.55836306224,122565.95725506652,208608.25248026094,60459.932868527205,10295.071649816358,2158.569823323031,692489.84922442911,1570.9803099451403,15891.504300598017,17745.281624904008,16748.416170262866,{"$f":"ROUND(SUM(I574:U574)-H574,0)","v":0}]
[{"$f":"ROW()","v":575}]
[{"$f":"ROW()","v":576},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"DEPRECIATION EXPENSE"]
[{"$f":"ROW()","v":577}]
[{"$f":"ROW()","v":578},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":579},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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[{"$f":"ROW()","v":580},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$11","v":"Home Park"},{"$f":"'Hot Sheet'!$S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[{"$f":"ROW()","v":581},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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!$S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[{"$f":"ROW()","v":582},null,"403SP","Steam Depreciation",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"uacct403spdgp+uacct403spdgu+uacct403spsg","v":0},{"$f":"VLOOKUP($F582,FactSum,'COS Factor Table'!F$148,FALSE)*$H582","v":0},{"$f":"VLOOKUP($F582,FactSum,'COS Factor Table'!G$148,FALSE)*$H582","v":0},{"$f":"VLOOKUP($F582,FactSum,'COS Factor Table'!H$148,FALSE)*$H582","v":0},{"$f":"VLOOKUP($F582,FactSum,'COS Factor Table'!I$148,FALSE)*$H582","v":0},{"$f":"VLOOKUP($F582,FactSum,'COS Factor Table'!J$148,FALSE)*$H582","v":0},{"$f":"VLOOKUP($F582,FactSum,'COS Factor Table'!K$148,FALSE)*$H582","v":0},{"$f":"VLOOKUP($F582,FactSum,'COS Factor Table'!L$148,FALSE)*$H582","v":0},{"$f":"VLOOKUP($F582,FactSum,'COS Factor Table'!M$148,FALSE)*$H582","v":0},{"$f":"VLOOKUP($F582,FactSum,'COS Factor Table'!N$148,FALSE)*$H582","v":0},{"$f":"VLOOKUP($F582,FactSum,'COS Factor Table'!O$148,FALSE)*$H582","v":0},{"$f":"VLOOKUP($F582,FactSum,'COS Factor Table'!P$148,FALSE)*$H582","v":0},{"$f":"VLOOKUP($F582,FactSum,'COS Factor Table'!Q$148,FALSE)*$H582","v":0},{"$f":"VLOOKUP($F582,FactSum,'COS Factor Table'!R$148,FALSE)*$H582","v":0},{"$f":"ROUND(SUM(I582:U582)-H582,0)","v":0}]
[{"$f":"ROW()","v":583},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct403ssgch)","v":0},{"$f":"VLOOKUP($F583,FactSum,'COS Factor Table'!F$148,FALSE)*$H583","v":0},{"$f":"VLOOKUP($F583,FactSum,'COS Factor Table'!G$148,FALSE)*$H583","v":0},{"$f":"VLOOKUP($F583,FactSum,'COS Factor Table'!H$148,FALSE)*$H583","v":0},{"$f":"VLOOKUP($F583,FactSum,'COS Factor Table'!I$148,FALSE)*$H583","v":0},{"$f":"VLOOKUP($F583,FactSum,'COS Factor Table'!J$148,FALSE)*$H583","v":0},{"$f":"VLOOKUP($F583,FactSum,'COS Factor Table'!K$148,FALSE)*$H583","v":0},{"$f":"VLOOKUP($F583,FactSum,'COS Factor Table'!L$148,FALSE)*$H583","v":0},{"$f":"VLOOKUP($F583,FactSum,'COS Factor Table'!M$148,FALSE)*$H583","v":0},{"$f":"VLOOKUP($F583,FactSum,'COS Factor Table'!N$148,FALSE)*$H583","v":0},{"$f":"VLOOKUP($F583,FactSum,'COS Factor Table'!O$148,FALSE)*$H583","v":0},{"$f":"VLOOKUP($F583,FactSum,'COS Factor Table'!P$148,FALSE)*$H583","v":0},{"$f":"VLOOKUP($F583,FactSum,'COS Factor Table'!Q$148,FALSE)*$H583","v":0},{"$f":"VLOOKUP($F583,FactSum,'COS Factor Table'!R$148,FALSE)*$H583","v":0},{"$f":"ROUND(SUM(I583:U583)-H583,0)","v":0}]
[{"$f":"ROW()","v":584},null,null,null,"Total 403SP",null,null,{"$f":"SUM(H582:H583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I584:U584)-H584,0)","v":0}]
[{"$f":"ROW()","v":585}]
[{"$f":"ROW()","v":586},null,"403NP","Nuclear Depreciation",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"(UAcct403Np)","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!F$148,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!G$148,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!H$148,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!I$148,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!J$148,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!K$148,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!L$148,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!M$148,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!N$148,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!O$148,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!P$148,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!Q$148,FALSE)*$H586","v":0},{"$f":"VLOOKUP($F586,FactSum,'COS Factor Table'!R$148,FALSE)*$H586","v":0},{"$f":"ROUND(SUM(I586:U586)-H586,0)","v":0}]
[{"$f":"ROW()","v":587}]
[{"$f":"ROW()","v":588},null,"403HP","Hydro Depreciation",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct403Hp)","v":0},{"$f":"VLOOKUP($F588,FactSum,'COS Factor Table'!F$148,FALSE)*$H588","v":0},{"$f":"VLOOKUP($F588,FactSum,'COS Factor Table'!G$148,FALSE)*$H588","v":0},{"$f":"VLOOKUP($F588,FactSum,'COS Factor Table'!H$148,FALSE)*$H588","v":0},{"$f":"VLOOKUP($F588,FactSum,'COS Factor Table'!I$148,FALSE)*$H588","v":0},{"$f":"VLOOKUP($F588,FactSum,'COS Factor Table'!J$148,FALSE)*$H588","v":0},{"$f":"VLOOKUP($F588,FactSum,'COS Factor Table'!K$148,FALSE)*$H588","v":0},{"$f":"VLOOKUP($F588,FactSum,'COS Factor Table'!L$148,FALSE)*$H588","v":0},{"$f":"VLOOKUP($F588,FactSum,'COS Factor Table'!M$148,FALSE)*$H588","v":0},{"$f":"VLOOKUP($F588,FactSum,'COS Factor Table'!N$148,FALSE)*$H588","v":0},{"$f":"VLOOKUP($F588,FactSum,'COS Factor Table'!O$148,FALSE)*$H588","v":0},{"$f":"VLOOKUP($F588,FactSum,'COS Factor Table'!P$148,FALSE)*$H588","v":0},{"$f":"VLOOKUP($F588,FactSum,'COS Factor Table'!Q$148,FALSE)*$H588","v":0},{"$f":"VLOOKUP($F588,FactSum,'COS Factor Table'!R$148,FALSE)*$H588","v":0},{"$f":"ROUND(SUM(I588:U588)-H588,0)","v":0}]
[{"$f":"ROW()","v":589}]
[{"$f":"ROW()","v":590},null,"403OP","Other Production Depreciation",null,"F10",null,{"$f":"SUM(UAcct403Op)-H591-H592","v":0},{"$f":"VLOOKUP($F590,FactSum,'COS Factor Table'!F$148,FALSE)*$H590","v":0},{"$f":"VLOOKUP($F590,FactSum,'COS Factor Table'!G$148,FALSE)*$H590","v":0},{"$f":"VLOOKUP($F590,FactSum,'COS Factor Table'!H$148,FALSE)*$H590","v":0},{"$f":"VLOOKUP($F590,FactSum,'COS Factor Table'!I$148,FALSE)*$H590","v":0},{"$f":"VLOOKUP($F590,FactSum,'COS Factor Table'!J$148,FALSE)*$H590","v":0},{"$f":"VLOOKUP($F590,FactSum,'COS Factor Table'!K$148,FALSE)*$H590","v":0},{"$f":"VLOOKUP($F590,FactSum,'COS Factor Table'!L$148,FALSE)*$H590","v":0},{"$f":"VLOOKUP($F590,FactSum,'COS Factor Table'!M$148,FALSE)*$H590","v":0},{"$f":"VLOOKUP($F590,FactSum,'COS Factor Table'!N$148,FALSE)*$H590","v":0},{"$f":"VLOOKUP($F590,FactSum,'COS Factor Table'!O$148,FALSE)*$H590","v":0},{"$f":"VLOOKUP($F590,FactSum,'COS Factor Table'!P$148,FALSE)*$H590","v":0},{"$f":"VLOOKUP($F590,FactSum,'COS Factor Table'!Q$148,FALSE)*$H590","v":0},{"$f":"VLOOKUP($F590,FactSum,'COS Factor Table'!R$148,FALSE)*$H590","v":0},{"$f":"ROUND(SUM(I590:U590)-H590,0)","v":0}]
[{"$f":"ROW()","v":591},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct403opssgct)","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!F$148,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!G$148,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!H$148,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!I$148,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!J$148,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!K$148,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!L$148,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!M$148,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!N$148,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!O$148,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!P$148,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!Q$148,FALSE)*$H591","v":0},{"$f":"VLOOKUP($F591,FactSum,'COS Factor Table'!R$148,FALSE)*$H591","v":0},{"$f":"ROUND(SUM(I591:U591)-H591,0)","v":0}]
[{"$f":"ROW()","v":592},null,null,null,"System Generation",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct403opssg)","v":0},{"$f":"VLOOKUP($F592,FactSum,'COS Factor Table'!F$148,FALSE)*$H592","v":0},{"$f":"VLOOKUP($F592,FactSum,'COS Factor Table'!G$148,FALSE)*$H592","v":0},{"$f":"VLOOKUP($F592,FactSum,'COS Factor Table'!H$148,FALSE)*$H592","v":0},{"$f":"VLOOKUP($F592,FactSum,'COS Factor Table'!I$148,FALSE)*$H592","v":0},{"$f":"VLOOKUP($F592,FactSum,'COS Factor Table'!J$148,FALSE)*$H592","v":0},{"$f":"VLOOKUP($F592,FactSum,'COS Factor Table'!K$148,FALSE)*$H592","v":0},{"$f":"VLOOKUP($F592,FactSum,'COS Factor Table'!L$148,FALSE)*$H592","v":0},{"$f":"VLOOKUP($F592,FactSum,'COS Factor Table'!M$148,FALSE)*$H592","v":0},{"$f":"VLOOKUP($F592,FactSum,'COS Factor Table'!N$148,FALSE)*$H592","v":0},{"$f":"VLOOKUP($F592,FactSum,'COS Factor Table'!O$148,FALSE)*$H592","v":0},{"$f":"VLOOKUP($F592,FactSum,'COS Factor Table'!P$148,FALSE)*$H592","v":0},{"$f":"VLOOKUP($F592,FactSum,'COS Factor Table'!Q$148,FALSE)*$H592","v":0},{"$f":"VLOOKUP($F592,FactSum,'COS Factor Table'!R$148,FALSE)*$H592","v":0},{"$f":"ROUND(SUM(I592:U592)-H592,0)","v":0}]
[{"$f":"ROW()","v":593},null,null,null,"Total 403OP",null,null,{"$f":"SUM(H590:H592)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I593:U593)-H593,0)","v":0}]
[{"$f":"ROW()","v":594}]
[{"$f":"ROW()","v":595},null,"403TP","Transmission Depreciation",null,"F106",null,{"$f":"SUM(UAcct403Tp)","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!F$148,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!G$148,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!H$148,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!I$148,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!J$148,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!K$148,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!L$148,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!M$148,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!N$148,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!O$148,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!P$148,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!Q$148,FALSE)*$H595","v":0},{"$f":"VLOOKUP($F595,FactSum,'COS Factor Table'!R$148,FALSE)*$H595","v":0},{"$f":"ROUND(SUM(I595:U595)-H595,0)","v":0}]
[{"$f":"ROW()","v":596}]
[{"$f":"ROW()","v":597},null,"403","Distribution Depreciation"]
[{"$f":"ROW()","v":598},null,null,null,"Land Rights","F118",null,{"$f":"SUM(UAcct403360)","v":0},{"$f":"VLOOKUP($F598,FactSum,'COS Factor Table'!F$148,FALSE)*$H598","v":0},{"$f":"VLOOKUP($F598,FactSum,'COS Factor Table'!G$148,FALSE)*$H598","v":0},{"$f":"VLOOKUP($F598,FactSum,'COS Factor Table'!H$148,FALSE)*$H598","v":0},{"$f":"VLOOKUP($F598,FactSum,'COS Factor Table'!I$148,FALSE)*$H598","v":0},{"$f":"VLOOKUP($F598,FactSum,'COS Factor Table'!J$148,FALSE)*$H598","v":0},{"$f":"VLOOKUP($F598,FactSum,'COS Factor Table'!K$148,FALSE)*$H598","v":0},{"$f":"VLOOKUP($F598,FactSum,'COS Factor Table'!L$148,FALSE)*$H598","v":0},{"$f":"VLOOKUP($F598,FactSum,'COS Factor Table'!M$148,FALSE)*$H598","v":0},{"$f":"VLOOKUP($F598,FactSum,'COS Factor Table'!N$148,FALSE)*$H598","v":0},{"$f":"VLOOKUP($F598,FactSum,'COS Factor Table'!O$148,FALSE)*$H598","v":0},{"$f":"VLOOKUP($F598,FactSum,'COS Factor Table'!P$148,FALSE)*$H598","v":0},{"$f":"VLOOKUP($F598,FactSum,'COS Factor Table'!Q$148,FALSE)*$H598","v":0},{"$f":"VLOOKUP($F598,FactSum,'COS Factor Table'!R$148,FALSE)*$H598","v":0},{"$f":"ROUND(SUM(I598:U598)-H598,0)","v":0}]
[{"$f":"ROW()","v":599},null,null,null,"Structures","F119",null,{"$f":"SUM(UAcct403361)","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!F$148,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!G$148,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!H$148,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!I$148,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!J$148,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!K$148,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!L$148,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!M$148,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!N$148,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!O$148,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!P$148,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!Q$148,FALSE)*$H599","v":0},{"$f":"VLOOKUP($F599,FactSum,'COS Factor Table'!R$148,FALSE)*$H599","v":0},0]
[{"$f":"ROW()","v":600},null,null,null,"Station Equip","F120",null,{"$f":"SUM(UAcct403362)","v":0},{"$f":"VLOOKUP($F600,FactSum,'COS Factor Table'!F$148,FALSE)*$H600","v":0},{"$f":"VLOOKUP($F600,FactSum,'COS Factor Table'!G$148,FALSE)*$H600","v":0},{"$f":"VLOOKUP($F600,FactSum,'COS Factor Table'!H$148,FALSE)*$H600","v":0},{"$f":"VLOOKUP($F600,FactSum,'COS Factor Table'!I$148,FALSE)*$H600","v":0},{"$f":"VLOOKUP($F600,FactSum,'COS Factor Table'!J$148,FALSE)*$H600","v":0},{"$f":"VLOOKUP($F600,FactSum,'COS Factor Table'!K$148,FALSE)*$H600","v":0},{"$f":"VLOOKUP($F600,FactSum,'COS Factor Table'!L$148,FALSE)*$H600","v":0},{"$f":"VLOOKUP($F600,FactSum,'COS Factor Table'!M$148,FALSE)*$H600","v":0},{"$f":"VLOOKUP($F600,FactSum,'COS Factor Table'!N$148,FALSE)*$H600","v":0},{"$f":"VLOOKUP($F600,FactSum,'COS Factor Table'!O$148,FALSE)*$H600","v":0},{"$f":"VLOOKUP($F600,FactSum,'COS Factor Table'!P$148,FALSE)*$H600","v":0},{"$f":"VLOOKUP($F600,FactSum,'COS Factor Table'!Q$148,FALSE)*$H600","v":0},{"$f":"VLOOKUP($F600,FactSum,'COS Factor Table'!R$148,FALSE)*$H600","v":0},0]
[{"$f":"ROW()","v":601},null,null,null,"Poles & Towers","F121",null,{"$f":"SUM(UAcct403364)","v":0},{"$f":"VLOOKUP($F601,FactSum,'COS Factor Table'!F$148,FALSE)*$H601","v":0},{"$f":"VLOOKUP($F601,FactSum,'COS Factor Table'!G$148,FALSE)*$H601","v":0},{"$f":"VLOOKUP($F601,FactSum,'COS Factor Table'!H$148,FALSE)*$H601","v":0},{"$f":"VLOOKUP($F601,FactSum,'COS Factor Table'!I$148,FALSE)*$H601","v":0},{"$f":"VLOOKUP($F601,FactSum,'COS Factor Table'!J$148,FALSE)*$H601","v":0},{"$f":"VLOOKUP($F601,FactSum,'COS Factor Table'!K$148,FALSE)*$H601","v":0},{"$f":"VLOOKUP($F601,FactSum,'COS Factor Table'!L$148,FALSE)*$H601","v":0},{"$f":"VLOOKUP($F601,FactSum,'COS Factor Table'!M$148,FALSE)*$H601","v":0},{"$f":"VLOOKUP($F601,FactSum,'COS Factor Table'!N$148,FALSE)*$H601","v":0},{"$f":"VLOOKUP($F601,FactSum,'COS Factor Table'!O$148,FALSE)*$H601","v":0},{"$f":"VLOOKUP($F601,FactSum,'COS Factor Table'!P$148,FALSE)*$H601","v":0},{"$f":"VLOOKUP($F601,FactSum,'COS Factor Table'!Q$148,FALSE)*$H601","v":0},{"$f":"VLOOKUP($F601,FactSum,'COS Factor Table'!R$148,FALSE)*$H601","v":0},0]
[{"$f":"ROW()","v":602},null,null,null,"OH Conductors","F122",null,{"$f":"SUM(UAcct403365)","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!F$148,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!G$148,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!H$148,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!I$148,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!J$148,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!K$148,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!L$148,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!M$148,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!N$148,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!O$148,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!P$148,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!Q$148,FALSE)*$H602","v":0},{"$f":"VLOOKUP($F602,FactSum,'COS Factor Table'!R$148,FALSE)*$H602","v":0},0]
[{"$f":"ROW()","v":603},null,null,null,"UG Conduit","F123",null,{"$f":"SUM(UAcct403366)","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!F$148,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!G$148,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!H$148,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!I$148,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!J$148,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!K$148,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!L$148,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!M$148,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!N$148,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!O$148,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!P$148,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!Q$148,FALSE)*$H603","v":0},{"$f":"VLOOKUP($F603,FactSum,'COS Factor Table'!R$148,FALSE)*$H603","v":0},0]
[{"$f":"ROW()","v":604},null,null,null,"UG Conductor","F124",null,{"$f":"SUM(UAcct403367)","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!F$148,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!G$148,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!H$148,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!I$148,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!J$148,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!K$148,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!L$148,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!M$148,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!N$148,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!O$148,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!P$148,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!Q$148,FALSE)*$H604","v":0},{"$f":"VLOOKUP($F604,FactSum,'COS Factor Table'!R$148,FALSE)*$H604","v":0},0]
[{"$f":"ROW()","v":605},null,null,null,"Line Transformer","F125",null,{"$f":"SUM(UAcct403368)","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!F$148,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!G$148,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!H$148,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!I$148,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!J$148,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!K$148,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!L$148,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!M$148,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!N$148,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!O$148,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!P$148,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!Q$148,FALSE)*$H605","v":0},{"$f":"VLOOKUP($F605,FactSum,'COS Factor Table'!R$148,FALSE)*$H605","v":0},0]
[{"$f":"ROW()","v":606},null,null,null,"Services","F126",null,{"$f":"SUM(UAcct403369)","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!F$148,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!G$148,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!H$148,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!I$148,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!J$148,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!K$148,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!L$148,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!M$148,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!N$148,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!O$148,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!P$148,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!Q$148,FALSE)*$H606","v":0},{"$f":"VLOOKUP($F606,FactSum,'COS Factor Table'!R$148,FALSE)*$H606","v":0},0]
[{"$f":"ROW()","v":607},null,null,null,"Meters","F127",null,{"$f":"SUM(UAcct403370)","v":2592867.5299999998},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!F$148,FALSE)*$H607","v":1782755.4251714442},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!G$148,FALSE)*$H607","v":278384.61723736499},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!H$148,FALSE)*$H607","v":33808.345758563359},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!I$148,FALSE)*$H607","v":0},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!J$148,FALSE)*$H607","v":103556.1389135732},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!K$148,FALSE)*$H607","v":28587.342613098124},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!L$148,FALSE)*$H607","v":5371.9421257306321},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!M$148,FALSE)*$H607","v":1048.5131440213231},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!N$148,FALSE)*$H607","v":334534.83902033285},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!O$148,FALSE)*$H607","v":516.66683851110315},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!P$148,FALSE)*$H607","v":8101.2330591197751},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!Q$148,FALSE)*$H607","v":8101.2330591197751},{"$f":"VLOOKUP($F607,FactSum,'COS Factor Table'!R$148,FALSE)*$H607","v":8101.2330591197751},0]
[{"$f":"ROW()","v":608},null,null,null,"Inst Cust Premises","F128",null,{"$f":"SUM(UAcct403371)","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!F$148,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!G$148,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!H$148,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!I$148,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!J$148,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!K$148,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!L$148,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!M$148,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!N$148,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!O$148,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!P$148,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!Q$148,FALSE)*$H608","v":0},{"$f":"VLOOKUP($F608,FactSum,'COS Factor Table'!R$148,FALSE)*$H608","v":0},0]
[{"$f":"ROW()","v":609},null,null,null,"Leased Property","F129",null,{"$f":"SUM(UAcct403372)","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!F$148,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!G$148,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!H$148,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!I$148,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!J$148,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!K$148,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!L$148,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!M$148,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!N$148,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!O$148,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!P$148,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!Q$148,FALSE)*$H609","v":0},{"$f":"VLOOKUP($F609,FactSum,'COS Factor Table'!R$148,FALSE)*$H609","v":0},0]
[{"$f":"ROW()","v":610},null,null,null,"Street Lighting","F130",null,{"$f":"SUM(UAcct403373)","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!F$148,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!G$148,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!H$148,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!I$148,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!J$148,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!K$148,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!L$148,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!M$148,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!N$148,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!O$148,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!P$148,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!Q$148,FALSE)*$H610","v":0},{"$f":"VLOOKUP($F610,FactSum,'COS Factor Table'!R$148,FALSE)*$H610","v":0},0]
[{"$f":"ROW()","v":611},null,null,"Total Distribution Expense",null,null,null,{"$f":"SUM(H598:H610)","v":2592867.5299999998},1782755.4251714442,278384.61723736499,33808.345758563359,0,103556.1389135732,28587.342613098124,5371.9421257306321,1048.5131440213231,334534.83902033285,516.66683851110315,8101.2330591197751,8101.2330591197751,8101.2330591197751,0]
[{"$f":"ROW()","v":612}]
[{"$f":"ROW()","v":613},null,"403GP","General Depreciation"]
[{"$f":"ROW()","v":614},null,null,"Situs",null,{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},null,{"$f":"SUM(UAcct403Gps)","v":97285.079310437533},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!F$148,FALSE)*$H614","v":57344.809394870899},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!G$148,FALSE)*$H614","v":22535.633575715612},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!H$148,FALSE)*$H614","v":6190.5238898874941},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!I$148,FALSE)*$H614","v":1652.3000665633151},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!J$148,FALSE)*$H614","v":128.33851189811597},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!K$148,FALSE)*$H614","v":992.27988204806786},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!L$148,FALSE)*$H614","v":46.180801075268839},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!M$148,FALSE)*$H614","v":25.029448469982302},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!N$148,FALSE)*$H614","v":8268.943656882182},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!O$148,FALSE)*$H614","v":70.920182663721818},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!P$148,FALSE)*$H614","v":10.039966787627877},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!Q$148,FALSE)*$H614","v":10.039966787627877},{"$f":"VLOOKUP($F614,FactSum,'COS Factor Table'!R$148,FALSE)*$H614","v":10.039966787627877},{"$f":"ROUND(SUM(I614:U614)-H614,0)","v":0}]
[{"$f":"ROW()","v":615},null,null,"System Generation",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(UAcct403Gpsgp+UAcct403Gpsgu+UAcct403Gpsg+uacct403dgu)","v":0},{"$f":"VLOOKUP($F615,FactSum,'COS Factor Table'!F$148,FALSE)*$H615","v":0},{"$f":"VLOOKUP($F615,FactSum,'COS Factor Table'!G$148,FALSE)*$H615","v":0},{"$f":"VLOOKUP($F615,FactSum,'COS Factor Table'!H$148,FALSE)*$H615","v":0},{"$f":"VLOOKUP($F615,FactSum,'COS Factor Table'!I$148,FALSE)*$H615","v":0},{"$f":"VLOOKUP($F615,FactSum,'COS Factor Table'!J$148,FALSE)*$H615","v":0},{"$f":"VLOOKUP($F615,FactSum,'COS Factor Table'!K$148,FALSE)*$H615","v":0},{"$f":"VLOOKUP($F615,FactSum,'COS Factor Table'!L$148,FALSE)*$H615","v":0},{"$f":"VLOOKUP($F615,FactSum,'COS Factor Table'!M$148,FALSE)*$H615","v":0},{"$f":"VLOOKUP($F615,FactSum,'COS Factor Table'!N$148,FALSE)*$H615","v":0},{"$f":"VLOOKUP($F615,FactSum,'COS Factor Table'!O$148,FALSE)*$H615","v":0},{"$f":"VLOOKUP($F615,FactSum,'COS Factor Table'!P$148,FALSE)*$H615","v":0},{"$f":"VLOOKUP($F615,FactSum,'COS Factor Table'!Q$148,FALSE)*$H615","v":0},{"$f":"VLOOKUP($F615,FactSum,'COS Factor Table'!R$148,FALSE)*$H615","v":0},0]
[{"$f":"ROW()","v":616},null,null,"System Overheads",null,{"$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,{"$f":"SUM(UAcct403Gpso)","v":58108.525577549852},{"$f":"VLOOKUP($F616,FactSum,'COS Factor Table'!F$148,FALSE)*$H616","v":34252.141716700731},{"$f":"VLOOKUP($F616,FactSum,'COS Factor Table'!G$148,FALSE)*$H616","v":13460.568150045869},{"$f":"VLOOKUP($F616,FactSum,'COS Factor Table'!H$148,FALSE)*$H616","v":3697.6093183424782},{"$f":"VLOOKUP($F616,FactSum,'COS Factor Table'!I$148,FALSE)*$H616","v":986.92133840282224},{"$f":"VLOOKUP($F616,FactSum,'COS Factor Table'!J$148,FALSE)*$H616","v":76.656788009795562},{"$f":"VLOOKUP($F616,FactSum,'COS Factor Table'!K$148,FALSE)*$H616","v":592.69028010025045},{"$f":"VLOOKUP($F616,FactSum,'COS Factor Table'!L$148,FALSE)*$H616","v":27.583862597376672},{"$f":"VLOOKUP($F616,FactSum,'COS Factor Table'!M$148,FALSE)*$H616","v":14.950127572686165},{"$f":"VLOOKUP($F616,FactSum,'COS Factor Table'!N$148,FALSE)*$H616","v":4939.0526007795052},{"$f":"VLOOKUP($F616,FactSum,'COS Factor Table'!O$148,FALSE)*$H616","v":42.360732781324309},{"$f":"VLOOKUP($F616,FactSum,'COS Factor Table'!P$148,FALSE)*$H616","v":5.9968874056726271},{"$f":"VLOOKUP($F616,FactSum,'COS Factor Table'!Q$148,FALSE)*$H616","v":5.9968874056726271},{"$f":"VLOOKUP($F616,FactSum,'COS Factor Table'!R$148,FALSE)*$H616","v":5.9968874056726271},0]
[{"$f":"ROW()","v":617},null,null,"Customer - System",null,"F42",null,{"$f":"SUM(UAcct403Gpcn)","v":0},{"$f":"VLOOKUP($F617,FactSum,'COS Factor Table'!F$148,FALSE)*$H617","v":0},{"$f":"VLOOKUP($F617,FactSum,'COS Factor Table'!G$148,FALSE)*$H617","v":0},{"$f":"VLOOKUP($F617,FactSum,'COS Factor Table'!H$148,FALSE)*$H617","v":0},{"$f":"VLOOKUP($F617,FactSum,'COS Factor Table'!I$148,FALSE)*$H617","v":0},{"$f":"VLOOKUP($F617,FactSum,'COS Factor Table'!J$148,FALSE)*$H617","v":0},{"$f":"VLOOKUP($F617,FactSum,'COS Factor Table'!K$148,FALSE)*$H617","v":0},{"$f":"VLOOKUP($F617,FactSum,'COS Factor Table'!L$148,FALSE)*$H617","v":0},{"$f":"VLOOKUP($F617,FactSum,'COS Factor Table'!M$148,FALSE)*$H617","v":0},{"$f":"VLOOKUP($F617,FactSum,'COS Factor Table'!N$148,FALSE)*$H617","v":0},{"$f":"VLOOKUP($F617,FactSum,'COS Factor Table'!O$148,FALSE)*$H617","v":0},{"$f":"VLOOKUP($F617,FactSum,'COS Factor Table'!P$148,FALSE)*$H617","v":0},{"$f":"VLOOKUP($F617,FactSum,'COS Factor Table'!Q$148,FALSE)*$H617","v":0},{"$f":"VLOOKUP($F617,FactSum,'COS Factor Table'!R$148,FALSE)*$H617","v":0},0]
[{"$f":"ROW()","v":618},null,null,"Energy",null,"F30",null,{"$f":"SUM(UAcct403Gpseu)","v":0},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!F$148,FALSE)*$H618","v":0},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!G$148,FALSE)*$H618","v":0},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!H$148,FALSE)*$H618","v":0},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!I$148,FALSE)*$H618","v":0},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!J$148,FALSE)*$H618","v":0},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!K$148,FALSE)*$H618","v":0},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!L$148,FALSE)*$H618","v":0},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!M$148,FALSE)*$H618","v":0},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!N$148,FALSE)*$H618","v":0},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!O$148,FALSE)*$H618","v":0},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!P$148,FALSE)*$H618","v":0},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!Q$148,FALSE)*$H618","v":0},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!R$148,FALSE)*$H618","v":0},0]
[{"$f":"ROW()","v":619},null,null,"Simple Cycle Combustion Turbine",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT403GPSSGCT)","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!F$148,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!G$148,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!H$148,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!I$148,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!J$148,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!K$148,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!L$148,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!M$148,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!N$148,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!O$148,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!P$148,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!Q$148,FALSE)*$H619","v":0},{"$f":"VLOOKUP($F619,FactSum,'COS Factor Table'!R$148,FALSE)*$H619","v":0},0]
[{"$f":"ROW()","v":620},null,null,"Cholla",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct403gpssgch)","v":0},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!F$148,FALSE)*$H620","v":0},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!G$148,FALSE)*$H620","v":0},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!H$148,FALSE)*$H620","v":0},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!I$148,FALSE)*$H620","v":0},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!J$148,FALSE)*$H620","v":0},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!K$148,FALSE)*$H620","v":0},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!L$148,FALSE)*$H620","v":0},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!M$148,FALSE)*$H620","v":0},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!N$148,FALSE)*$H620","v":0},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!O$148,FALSE)*$H620","v":0},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!P$148,FALSE)*$H620","v":0},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!Q$148,FALSE)*$H620","v":0},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!R$148,FALSE)*$H620","v":0},0]
[{"$f":"ROW()","v":621},null,null,"Total General Expense",null,null,null,{"$f":"SUM(H614:H620)","v":155393.60488798737},91596.95111157163,35996.201725761479,9888.1332082299723,2639.2214049661375,204.99529990791154,1584.9701621483182,73.764663672645511,39.979576042668469,13207.996257661687,113.28091544504613,16.036854193300506,16.036854193300506,16.036854193300506,0]
[{"$f":"ROW()","v":622}]
[{"$f":"ROW()","v":623},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},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!F$148,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!G$148,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!H$148,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!I$148,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!J$148,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!K$148,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!L$148,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!M$148,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!N$148,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!O$148,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!P$148,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!Q$148,FALSE)*$H623","v":0},{"$f":"VLOOKUP($F623,FactSum,'COS Factor Table'!R$148,FALSE)*$H623","v":0},{"$f":"ROUND(SUM(I623:U623)-H623,0)","v":0}]
[{"$f":"ROW()","v":624}]
[{"$f":"ROW()","v":625},null,"403MP","Mining Depreciation",null,"F30",null,{"$f":"SUM(UAcct403Mp)","v":0},{"$f":"VLOOKUP($F625,FactSum,'COS Factor Table'!F$148,FALSE)*$H625","v":0},{"$f":"VLOOKUP($F625,FactSum,'COS Factor Table'!G$148,FALSE)*$H625","v":0},{"$f":"VLOOKUP($F625,FactSum,'COS Factor Table'!H$148,FALSE)*$H625","v":0},{"$f":"VLOOKUP($F625,FactSum,'COS Factor Table'!I$148,FALSE)*$H625","v":0},{"$f":"VLOOKUP($F625,FactSum,'COS Factor Table'!J$148,FALSE)*$H625","v":0},{"$f":"VLOOKUP($F625,FactSum,'COS Factor Table'!K$148,FALSE)*$H625","v":0},{"$f":"VLOOKUP($F625,FactSum,'COS Factor Table'!L$148,FALSE)*$H625","v":0},{"$f":"VLOOKUP($F625,FactSum,'COS Factor Table'!M$148,FALSE)*$H625","v":0},{"$f":"VLOOKUP($F625,FactSum,'COS Factor Table'!N$148,FALSE)*$H625","v":0},{"$f":"VLOOKUP($F625,FactSum,'COS Factor Table'!O$148,FALSE)*$H625","v":0},{"$f":"VLOOKUP($F625,FactSum,'COS Factor Table'!P$148,FALSE)*$H625","v":0},{"$f":"VLOOKUP($F625,FactSum,'COS Factor Table'!Q$148,FALSE)*$H625","v":0},{"$f":"VLOOKUP($F625,FactSum,'COS Factor Table'!R$148,FALSE)*$H625","v":0},{"$f":"ROUND(SUM(I625:U625)-H625,0)","v":0}]
[{"$f":"ROW()","v":626}]
[{"$f":"ROW()","v":627},null,"403EP","Experimental Plant Depreciation",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct403Ep)","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!F$148,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!G$148,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!H$148,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!I$148,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!J$148,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!K$148,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!L$148,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!M$148,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!N$148,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!O$148,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!P$148,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!Q$148,FALSE)*$H627","v":0},{"$f":"VLOOKUP($F627,FactSum,'COS Factor Table'!R$148,FALSE)*$H627","v":0},{"$f":"ROUND(SUM(I627:U627)-H627,0)","v":0}]
[{"$f":"ROW()","v":628}]
[{"$f":"ROW()","v":629}]
[{"$f":"ROW()","v":630},null,"TOTAL DEPRECIATION EXPENSE",null,null,null,null,{"$f":"H584+H586+H588+H593+H595+H611+H621+H623+H625+H627","v":2748261.1348879873},1874352.3762830158,314380.81896312645,43696.478966793329,2639.2214049661375,103761.13421348111,30172.312775246442,5445.706789403278,1088.4927200639916,347742.83527799451,629.94775395614931,8117.2699133130754,8117.2699133130754,8117.2699133130754,{"$f":"ROUND(SUM(I630:U630)-H630,0)","v":0}]
[{"$f":"ROW()","v":631}]
[{"$f":"ROW()","v":632},null,null,null,null,null,null,"AMORTIZATION EXPENSE"]
[{"$f":"ROW()","v":633}]
[{"$f":"ROW()","v":634}]
[{"$f":"ROW()","v":635},null,"404CLG","Amort of LT Plant - Cap. Lease Gen"]
[{"$f":"ROW()","v":636},null,null,"Division",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct404Clg)-H637-H638","v":12.785237497443632},{"$f":"VLOOKUP($F636,FactSum,'COS Factor Table'!F$148,FALSE)*$H636","v":4.4926338397220285},{"$f":"VLOOKUP($F636,FactSum,'COS Factor Table'!G$148,FALSE)*$H636","v":3.6151680579746355},{"$f":"VLOOKUP($F636,FactSum,'COS Factor Table'!H$148,FALSE)*$H636","v":1.146874574766549},{"$f":"VLOOKUP($F636,FactSum,'COS Factor Table'!I$148,FALSE)*$H636","v":3.0428089634965981E-2},{"$f":"VLOOKUP($F636,FactSum,'COS Factor Table'!J$148,FALSE)*$H636","v":2.0233835481253282},{"$f":"VLOOKUP($F636,FactSum,'COS Factor Table'!K$148,FALSE)*$H636","v":0.10778512341987963},{"$f":"VLOOKUP($F636,FactSum,'COS Factor Table'!L$148,FALSE)*$H636","v":2.6707914871961008E-3},{"$f":"VLOOKUP($F636,FactSum,'COS Factor Table'!M$148,FALSE)*$H636","v":5.4964365457317839E-3},{"$f":"VLOOKUP($F636,FactSum,'COS Factor Table'!N$148,FALSE)*$H636","v":0.81087004931902573},{"$f":"VLOOKUP($F636,FactSum,'COS Factor Table'!O$148,FALSE)*$H636","v":8.1439099178494592E-3},{"$f":"VLOOKUP($F636,FactSum,'COS Factor Table'!P$148,FALSE)*$H636","v":0.10441547178271751},{"$f":"VLOOKUP($F636,FactSum,'COS Factor Table'!Q$148,FALSE)*$H636","v":0.24998369686488214},{"$f":"VLOOKUP($F636,FactSum,'COS Factor Table'!R$148,FALSE)*$H636","v":0.1873839078828409},{"$f":"ROUND(SUM(I636:U636)-H636,0)","v":0}]
[{"$f":"ROW()","v":637},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":4882.1158942868333},{"$f":"VLOOKUP($F637,FactSum,'COS Factor Table'!F$148,FALSE)*$H637","v":2877.7692055755083},{"$f":"VLOOKUP($F637,FactSum,'COS Factor Table'!G$148,FALSE)*$H637","v":1130.9193110358208},{"$f":"VLOOKUP($F637,FactSum,'COS Factor Table'!H$148,FALSE)*$H637","v":310.66279938304513},{"$f":"VLOOKUP($F637,FactSum,'COS Factor Table'!I$148,FALSE)*$H637","v":82.918372213677074},{"$f":"VLOOKUP($F637,FactSum,'COS Factor Table'!J$148,FALSE)*$H637","v":6.4404890578085707},{"$f":"VLOOKUP($F637,FactSum,'COS Factor Table'!K$148,FALSE)*$H637","v":49.796180648312294},{"$f":"VLOOKUP($F637,FactSum,'COS Factor Table'!L$148,FALSE)*$H637","v":2.3175190331193911},{"$f":"VLOOKUP($F637,FactSum,'COS Factor Table'!M$148,FALSE)*$H637","v":1.2560679301149895},{"$f":"VLOOKUP($F637,FactSum,'COS Factor Table'!N$148,FALSE)*$H637","v":414.96539389566573},{"$f":"VLOOKUP($F637,FactSum,'COS Factor Table'!O$148,FALSE)*$H637","v":3.5590303617209913},{"$f":"VLOOKUP($F637,FactSum,'COS Factor Table'!P$148,FALSE)*$H637","v":0.50384171734679473},{"$f":"VLOOKUP($F637,FactSum,'COS Factor Table'!Q$148,FALSE)*$H637","v":0.50384171734679473},{"$f":"VLOOKUP($F637,FactSum,'COS Factor Table'!R$148,FALSE)*$H637","v":0.50384171734679473},{"$f":"ROUND(SUM(I637:U637)-H637,0)","v":0}]
[{"$f":"ROW()","v":638},null,null,"Customer - System",null,"F42",null,{"$f":"UAcct404Clgsop","v":0},{"$f":"VLOOKUP($F638,FactSum,'COS Factor Table'!F$148,FALSE)*$H638","v":0},{"$f":"VLOOKUP($F638,FactSum,'COS Factor Table'!G$148,FALSE)*$H638","v":0},{"$f":"VLOOKUP($F638,FactSum,'COS Factor Table'!H$148,FALSE)*$H638","v":0},{"$f":"VLOOKUP($F638,FactSum,'COS Factor Table'!I$148,FALSE)*$H638","v":0},{"$f":"VLOOKUP($F638,FactSum,'COS Factor Table'!J$148,FALSE)*$H638","v":0},{"$f":"VLOOKUP($F638,FactSum,'COS Factor Table'!K$148,FALSE)*$H638","v":0},{"$f":"VLOOKUP($F638,FactSum,'COS Factor Table'!L$148,FALSE)*$H638","v":0},{"$f":"VLOOKUP($F638,FactSum,'COS Factor Table'!M$148,FALSE)*$H638","v":0},{"$f":"VLOOKUP($F638,FactSum,'COS Factor Table'!N$148,FALSE)*$H638","v":0},{"$f":"VLOOKUP($F638,FactSum,'COS Factor Table'!O$148,FALSE)*$H638","v":0},{"$f":"VLOOKUP($F638,FactSum,'COS Factor Table'!P$148,FALSE)*$H638","v":0},{"$f":"VLOOKUP($F638,FactSum,'COS Factor Table'!Q$148,FALSE)*$H638","v":0},{"$f":"VLOOKUP($F638,FactSum,'COS Factor Table'!R$148,FALSE)*$H638","v":0},{"$f":"ROUND(SUM(I638:U638)-H638,0)","v":0}]
[{"$f":"ROW()","v":639},null,null,"Total Amort. Cap. Lease General",null,null,null,{"$f":"SUM(H636:H638)","v":4894.9011317842769},2882.2618394152305,1134.5344790937954,311.8096739578117,82.948800303312041,8.4638726059338989,49.903965771732175,2.3201898246065871,1.2615643666607212,415.77626394498475,3.5671742716388408,0.60825718912951221,0.75382541421167693,0.6912256252296356,{"$f":"ROUND(SUM(I639:U639)-H639,0)","v":0}]
[{"$f":"ROW()","v":640}]
[{"$f":"ROW()","v":641},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},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!F$148,FALSE)*$H641","v":0},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!G$148,FALSE)*$H641","v":0},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!H$148,FALSE)*$H641","v":0},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!I$148,FALSE)*$H641","v":0},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!J$148,FALSE)*$H641","v":0},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!K$148,FALSE)*$H641","v":0},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!L$148,FALSE)*$H641","v":0},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!M$148,FALSE)*$H641","v":0},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!N$148,FALSE)*$H641","v":0},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!O$148,FALSE)*$H641","v":0},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!P$148,FALSE)*$H641","v":0},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!Q$148,FALSE)*$H641","v":0},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!R$148,FALSE)*$H641","v":0},{"$f":"ROUND(SUM(I641:U641)-H641,0)","v":0}]
[{"$f":"ROW()","v":642}]
[{"$f":"ROW()","v":643},null,"404IP","Amort of LT Plant - Intangible Plant"]
[{"$f":"ROW()","v":644},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":230.6720824579358},{"$f":"VLOOKUP($F644,FactSum,'COS Factor Table'!F$148,FALSE)*$H644","v":135.96994210240706},{"$f":"VLOOKUP($F644,FactSum,'COS Factor Table'!G$148,FALSE)*$H644","v":53.434108943174571},{"$f":"VLOOKUP($F644,FactSum,'COS Factor Table'!H$148,FALSE)*$H644","v":14.678314982190123},{"$f":"VLOOKUP($F644,FactSum,'COS Factor Table'!I$148,FALSE)*$H644","v":3.9177590222579397},{"$f":"VLOOKUP($F644,FactSum,'COS Factor Table'!J$148,FALSE)*$H644","v":0.30430269481123623},{"$f":"VLOOKUP($F644,FactSum,'COS Factor Table'!K$148,FALSE)*$H644","v":2.3527890237181048},{"$f":"VLOOKUP($F644,FactSum,'COS Factor Table'!L$148,FALSE)*$H644","v":0.10949902728264564},{"$f":"VLOOKUP($F644,FactSum,'COS Factor Table'!M$148,FALSE)*$H644","v":5.9347178850734351E-2},{"$f":"VLOOKUP($F644,FactSum,'COS Factor Table'!N$148,FALSE)*$H644","v":19.606443933439945},{"$f":"VLOOKUP($F644,FactSum,'COS Factor Table'!O$148,FALSE)*$H644","v":0.16815843024740948},{"$f":"VLOOKUP($F644,FactSum,'COS Factor Table'!P$148,FALSE)*$H644","v":2.3805706518678468E-2},{"$f":"VLOOKUP($F644,FactSum,'COS Factor Table'!Q$148,FALSE)*$H644","v":2.3805706518678468E-2},{"$f":"VLOOKUP($F644,FactSum,'COS Factor Table'!R$148,FALSE)*$H644","v":2.3805706518678468E-2},{"$f":"ROUND(SUM(I644:U644)-H644,0)","v":0}]
[{"$f":"ROW()","v":645},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(UACCT404IPSG+UACCT404IPSGP+UACCT404IPSGCT+UACCT404IPDGU)","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!F$148,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!G$148,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!H$148,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!I$148,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!J$148,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!K$148,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!L$148,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!M$148,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!N$148,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!O$148,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!P$148,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!Q$148,FALSE)*$H645","v":0},{"$f":"VLOOKUP($F645,FactSum,'COS Factor Table'!R$148,FALSE)*$H645","v":0},0]
[{"$f":"ROW()","v":646},null,null,null,"System Overheads",{"$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,{"$f":"SUM(UAcct404Ipso)","v":59626.112493331151},{"$f":"VLOOKUP($F646,FactSum,'COS Factor Table'!F$148,FALSE)*$H646","v":35146.685186701194},{"$f":"VLOOKUP($F646,FactSum,'COS Factor Table'!G$148,FALSE)*$H646","v":13812.110060642621},{"$f":"VLOOKUP($F646,FactSum,'COS Factor Table'!H$148,FALSE)*$H646","v":3794.1776526000513},{"$f":"VLOOKUP($F646,FactSum,'COS Factor Table'!I$148,FALSE)*$H646","v":1012.6961949351336},{"$f":"VLOOKUP($F646,FactSum,'COS Factor Table'!J$148,FALSE)*$H646","v":78.658789219312254},{"$f":"VLOOKUP($F646,FactSum,'COS Factor Table'!K$148,FALSE)*$H646","v":608.16923099860878},{"$f":"VLOOKUP($F646,FactSum,'COS Factor Table'!L$148,FALSE)*$H646","v":28.304254459817265},{"$f":"VLOOKUP($F646,FactSum,'COS Factor Table'!M$148,FALSE)*$H646","v":15.340571449347447},{"$f":"VLOOKUP($F646,FactSum,'COS Factor Table'!N$148,FALSE)*$H646","v":5068.0429946812637},{"$f":"VLOOKUP($F646,FactSum,'COS Factor Table'!O$148,FALSE)*$H646","v":43.467043656929846},{"$f":"VLOOKUP($F646,FactSum,'COS Factor Table'!P$148,FALSE)*$H646","v":6.1535046622938916},{"$f":"VLOOKUP($F646,FactSum,'COS Factor Table'!Q$148,FALSE)*$H646","v":6.1535046622938916},{"$f":"VLOOKUP($F646,FactSum,'COS Factor Table'!R$148,FALSE)*$H646","v":6.1535046622938916},0]
[{"$f":"ROW()","v":647},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct404Ipcn)","v":0},{"$f":"VLOOKUP($F647,FactSum,'COS Factor Table'!F$148,FALSE)*$H647","v":0},{"$f":"VLOOKUP($F647,FactSum,'COS Factor Table'!G$148,FALSE)*$H647","v":0},{"$f":"VLOOKUP($F647,FactSum,'COS Factor Table'!H$148,FALSE)*$H647","v":0},{"$f":"VLOOKUP($F647,FactSum,'COS Factor Table'!I$148,FALSE)*$H647","v":0},{"$f":"VLOOKUP($F647,FactSum,'COS Factor Table'!J$148,FALSE)*$H647","v":0},{"$f":"VLOOKUP($F647,FactSum,'COS Factor Table'!K$148,FALSE)*$H647","v":0},{"$f":"VLOOKUP($F647,FactSum,'COS Factor Table'!L$148,FALSE)*$H647","v":0},{"$f":"VLOOKUP($F647,FactSum,'COS Factor Table'!M$148,FALSE)*$H647","v":0},{"$f":"VLOOKUP($F647,FactSum,'COS Factor Table'!N$148,FALSE)*$H647","v":0},{"$f":"VLOOKUP($F647,FactSum,'COS Factor Table'!O$148,FALSE)*$H647","v":0},{"$f":"VLOOKUP($F647,FactSum,'COS Factor Table'!P$148,FALSE)*$H647","v":0},{"$f":"VLOOKUP($F647,FactSum,'COS Factor Table'!Q$148,FALSE)*$H647","v":0},{"$f":"VLOOKUP($F647,FactSum,'COS Factor Table'!R$148,FALSE)*$H647","v":0},0]
[{"$f":"ROW()","v":648},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct404Ipse)","v":0},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!F$148,FALSE)*$H648","v":0},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!G$148,FALSE)*$H648","v":0},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!H$148,FALSE)*$H648","v":0},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!I$148,FALSE)*$H648","v":0},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!J$148,FALSE)*$H648","v":0},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!K$148,FALSE)*$H648","v":0},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!L$148,FALSE)*$H648","v":0},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!M$148,FALSE)*$H648","v":0},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!N$148,FALSE)*$H648","v":0},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!O$148,FALSE)*$H648","v":0},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!P$148,FALSE)*$H648","v":0},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!Q$148,FALSE)*$H648","v":0},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!R$148,FALSE)*$H648","v":0},0]
[{"$f":"ROW()","v":649},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT404IPSSGCH)","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!F$148,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!G$148,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!H$148,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!I$148,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!J$148,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!K$148,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!L$148,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!M$148,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!N$148,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!O$148,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!P$148,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!Q$148,FALSE)*$H649","v":0},{"$f":"VLOOKUP($F649,FactSum,'COS Factor Table'!R$148,FALSE)*$H649","v":0},0]
[{"$f":"ROW()","v":650},null,null,"Total Amort. Intangible Plant",null,null,null,{"$f":"SUM(H644:H649)","v":59856.78457578909},35282.655128803599,13865.544169585795,3808.8559675822412,1016.6139539573915,78.963091914123495,610.52202002232684,28.41375348709991,15.399918628198181,5087.6494386147033,43.635202087177255,6.1773103688125701,6.1773103688125701,6.1773103688125701,0]
[{"$f":"ROW()","v":651}]
[{"$f":"ROW()","v":652},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"AMORTIZATION EXPENSE (continued)"]
[{"$f":"ROW()","v":653}]
[{"$f":"ROW()","v":654}]
[{"$f":"ROW()","v":655},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":656},null,null,null,null,null,null,{"$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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[{"$f":"ROW()","v":657},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$11","v":"Home Park"},{"$f":"'Hot Sheet'!$S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[{"$f":"ROW()","v":658},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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!$S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[{"$f":"ROW()","v":659},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},{"$f":"VLOOKUP($F659,FactSum,'COS Factor Table'!F$148,FALSE)*$H659","v":0},{"$f":"VLOOKUP($F659,FactSum,'COS Factor Table'!G$148,FALSE)*$H659","v":0},{"$f":"VLOOKUP($F659,FactSum,'COS Factor Table'!H$148,FALSE)*$H659","v":0},{"$f":"VLOOKUP($F659,FactSum,'COS Factor Table'!I$148,FALSE)*$H659","v":0},{"$f":"VLOOKUP($F659,FactSum,'COS Factor Table'!J$148,FALSE)*$H659","v":0},{"$f":"VLOOKUP($F659,FactSum,'COS Factor Table'!K$148,FALSE)*$H659","v":0},{"$f":"VLOOKUP($F659,FactSum,'COS Factor Table'!L$148,FALSE)*$H659","v":0},{"$f":"VLOOKUP($F659,FactSum,'COS Factor Table'!M$148,FALSE)*$H659","v":0},{"$f":"VLOOKUP($F659,FactSum,'COS Factor Table'!N$148,FALSE)*$H659","v":0},{"$f":"VLOOKUP($F659,FactSum,'COS Factor Table'!O$148,FALSE)*$H659","v":0},{"$f":"VLOOKUP($F659,FactSum,'COS Factor Table'!P$148,FALSE)*$H659","v":0},{"$f":"VLOOKUP($F659,FactSum,'COS Factor Table'!Q$148,FALSE)*$H659","v":0},{"$f":"VLOOKUP($F659,FactSum,'COS Factor Table'!R$148,FALSE)*$H659","v":0},{"$f":"ROUND(SUM(I659:U659)-H659,0)","v":0}]
[{"$f":"ROW()","v":660}]
[{"$f":"ROW()","v":661},null,"404330","Amort of Other Electric Plant",null,"F10",null,{"$f":"SUM(UAcct404330)","v":0},{"$f":"VLOOKUP($F661,FactSum,'COS Factor Table'!F$148,FALSE)*$H661","v":0},{"$f":"VLOOKUP($F661,FactSum,'COS Factor Table'!G$148,FALSE)*$H661","v":0},{"$f":"VLOOKUP($F661,FactSum,'COS Factor Table'!H$148,FALSE)*$H661","v":0},{"$f":"VLOOKUP($F661,FactSum,'COS Factor Table'!I$148,FALSE)*$H661","v":0},{"$f":"VLOOKUP($F661,FactSum,'COS Factor Table'!J$148,FALSE)*$H661","v":0},{"$f":"VLOOKUP($F661,FactSum,'COS Factor Table'!K$148,FALSE)*$H661","v":0},{"$f":"VLOOKUP($F661,FactSum,'COS Factor Table'!L$148,FALSE)*$H661","v":0},{"$f":"VLOOKUP($F661,FactSum,'COS Factor Table'!M$148,FALSE)*$H661","v":0},{"$f":"VLOOKUP($F661,FactSum,'COS Factor Table'!N$148,FALSE)*$H661","v":0},{"$f":"VLOOKUP($F661,FactSum,'COS Factor Table'!O$148,FALSE)*$H661","v":0},{"$f":"VLOOKUP($F661,FactSum,'COS Factor Table'!P$148,FALSE)*$H661","v":0},{"$f":"VLOOKUP($F661,FactSum,'COS Factor Table'!Q$148,FALSE)*$H661","v":0},{"$f":"VLOOKUP($F661,FactSum,'COS Factor Table'!R$148,FALSE)*$H661","v":0},{"$f":"ROUND(SUM(I661:U661)-H661,0)","v":0}]
[{"$f":"ROW()","v":662}]
[{"$f":"ROW()","v":663},null,"405","Amort of Other Electric Plant",null,"F10",null,{"$f":"SUM(UAcct405)","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!F$148,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!G$148,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!H$148,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!I$148,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!J$148,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!K$148,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!L$148,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!M$148,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!N$148,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!O$148,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!P$148,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!Q$148,FALSE)*$H663","v":0},{"$f":"VLOOKUP($F663,FactSum,'COS Factor Table'!R$148,FALSE)*$H663","v":0},{"$f":"ROUND(SUM(I663:U663)-H663,0)","v":0}]
[{"$f":"ROW()","v":664}]
[{"$f":"ROW()","v":665},null,"406","Amort of Plant Acquisition Adj",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct406)","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!F$148,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!G$148,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!H$148,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!I$148,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!J$148,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!K$148,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!L$148,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!M$148,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!N$148,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!O$148,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!P$148,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!Q$148,FALSE)*$H665","v":0},{"$f":"VLOOKUP($F665,FactSum,'COS Factor Table'!R$148,FALSE)*$H665","v":0},{"$f":"ROUND(SUM(I665:U665)-H665,0)","v":0}]
[{"$f":"ROW()","v":666}]
[{"$f":"ROW()","v":667},null,"407","Amort of Prop Losses, Unrec Plant,",null,"F10",null,{"$f":"SUM(UAcct407)","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!F$148,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!G$148,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!H$148,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!I$148,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!J$148,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!K$148,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!L$148,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!M$148,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!N$148,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!O$148,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!P$148,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!Q$148,FALSE)*$H667","v":0},{"$f":"VLOOKUP($F667,FactSum,'COS Factor Table'!R$148,FALSE)*$H667","v":0},{"$f":"ROUND(SUM(I667:U667)-H667,0)","v":0}]
[{"$f":"ROW()","v":668}]
[{"$f":"ROW()","v":669}]
[{"$f":"ROW()","v":670},null,"TOTAL AMORTIZATION EXPENSE",null,null,null,null,{"$f":"SUM(H639:H649)+SUM(H659:H667)","v":64751.685707573364},38164.916968218829,15000.078648679591,4120.665641540053,1099.5627542607035,87.426964520057396,660.4259857940591,30.733943311706497,16.661482994858904,5503.425702559688,47.202376358816096,6.7855675579420822,6.9311357830242466,6.8685359940422055,{"$f":"ROUND(SUM(I670:U670)-H670,0)","v":0}]
[{"$f":"ROW()","v":671}]
[{"$f":"ROW()","v":672}]
[{"$f":"ROW()","v":673},null,null,null,null,null,null,"TAX OTHER THAN INCOME"]
[{"$f":"ROW()","v":674}]
[{"$f":"ROW()","v":675}]
[{"$f":"ROW()","v":676},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)-H677","v":479030.06591495336},{"$f":"VLOOKUP($F676,FactSum,'COS Factor Table'!F$148,FALSE)*$H676","v":284292.63384375779},{"$f":"VLOOKUP($F676,FactSum,'COS Factor Table'!G$148,FALSE)*$H676","v":111537.66281824122},{"$f":"VLOOKUP($F676,FactSum,'COS Factor Table'!H$148,FALSE)*$H676","v":30549.478494567997},{"$f":"VLOOKUP($F676,FactSum,'COS Factor Table'!I$148,FALSE)*$H676","v":5805.2338061710461},{"$f":"VLOOKUP($F676,FactSum,'COS Factor Table'!J$148,FALSE)*$H676","v":112.89786947731858},{"$f":"VLOOKUP($F676,FactSum,'COS Factor Table'!K$148,FALSE)*$H676","v":5054.7436544582988},{"$f":"VLOOKUP($F676,FactSum,'COS Factor Table'!L$148,FALSE)*$H676","v":231.9530913944819},{"$f":"VLOOKUP($F676,FactSum,'COS Factor Table'!M$148,FALSE)*$H676","v":123.89640484458417},{"$f":"VLOOKUP($F676,FactSum,'COS Factor Table'!N$148,FALSE)*$H676","v":40821.5394086081},{"$f":"VLOOKUP($F676,FactSum,'COS Factor Table'!O$148,FALSE)*$H676","v":356.71457429148654},{"$f":"VLOOKUP($F676,FactSum,'COS Factor Table'!P$148,FALSE)*$H676","v":47.841800470934629},{"$f":"VLOOKUP($F676,FactSum,'COS Factor Table'!Q$148,FALSE)*$H676","v":47.776956705514614},{"$f":"VLOOKUP($F676,FactSum,'COS Factor Table'!R$148,FALSE)*$H676","v":47.693191964494709},{"$f":"ROUND(SUM(I676:U676)-H676,0)","v":0}]
[{"$f":"ROW()","v":677},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},{"$f":"VLOOKUP($F677,FactSum,'COS Factor Table'!F$148,FALSE)*$H677","v":0},{"$f":"VLOOKUP($F677,FactSum,'COS Factor Table'!G$148,FALSE)*$H677","v":0},{"$f":"VLOOKUP($F677,FactSum,'COS Factor Table'!H$148,FALSE)*$H677","v":0},{"$f":"VLOOKUP($F677,FactSum,'COS Factor Table'!I$148,FALSE)*$H677","v":0},{"$f":"VLOOKUP($F677,FactSum,'COS Factor Table'!J$148,FALSE)*$H677","v":0},{"$f":"VLOOKUP($F677,FactSum,'COS Factor Table'!K$148,FALSE)*$H677","v":0},{"$f":"VLOOKUP($F677,FactSum,'COS Factor Table'!L$148,FALSE)*$H677","v":0},{"$f":"VLOOKUP($F677,FactSum,'COS Factor Table'!M$148,FALSE)*$H677","v":0},{"$f":"VLOOKUP($F677,FactSum,'COS Factor Table'!N$148,FALSE)*$H677","v":0},{"$f":"VLOOKUP($F677,FactSum,'COS Factor Table'!O$148,FALSE)*$H677","v":0},{"$f":"VLOOKUP($F677,FactSum,'COS Factor Table'!P$148,FALSE)*$H677","v":0},{"$f":"VLOOKUP($F677,FactSum,'COS Factor Table'!Q$148,FALSE)*$H677","v":0},{"$f":"VLOOKUP($F677,FactSum,'COS Factor Table'!R$148,FALSE)*$H677","v":0},{"$f":"ROUND(SUM(I677:U677)-H677,0)","v":0}]
[{"$f":"ROW()","v":678},null,null,"Total Taxes Other Than Income",null,null,null,{"$f":"H676+H677","v":479030.06591495336},284292.63384375779,111537.66281824122,30549.478494567997,5805.2338061710461,112.89786947731858,5054.7436544582988,231.9530913944819,123.89640484458417,40821.5394086081,356.71457429148654,47.841800470934629,47.776956705514614,47.693191964494709,{"$f":"ROUND(SUM(I678:U678)-H678,0)","v":0}]
[{"$f":"ROW()","v":679}]
[{"$f":"ROW()","v":680}]
[{"$f":"ROW()","v":681},null,null,null,null,null,null,"DEFERRED  ITC"]
[{"$f":"ROW()","v":682}]
[{"$f":"ROW()","v":683}]
[{"$f":"ROW()","v":684},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":-15439.295849431215},{"$f":"VLOOKUP($F684,FactSum,'COS Factor Table'!F$148,FALSE)*$H684","v":-9162.8446605835125},{"$f":"VLOOKUP($F684,FactSum,'COS Factor Table'!G$148,FALSE)*$H684","v":-3594.8953878620719},{"$f":"VLOOKUP($F684,FactSum,'COS Factor Table'!H$148,FALSE)*$H684","v":-984.61969317644127},{"$f":"VLOOKUP($F684,FactSum,'COS Factor Table'!I$148,FALSE)*$H684","v":-187.10458609190309},{"$f":"VLOOKUP($F684,FactSum,'COS Factor Table'!J$148,FALSE)*$H684","v":-3.6387352937889581},{"$f":"VLOOKUP($F684,FactSum,'COS Factor Table'!K$148,FALSE)*$H684","v":-162.91604280653283},{"$f":"VLOOKUP($F684,FactSum,'COS Factor Table'!L$148,FALSE)*$H684","v":-7.4759240725098159},{"$f":"VLOOKUP($F684,FactSum,'COS Factor Table'!M$148,FALSE)*$H684","v":-3.9932216893794048},{"$f":"VLOOKUP($F684,FactSum,'COS Factor Table'!N$148,FALSE)*$H684","v":-1315.6915793060284},{"$f":"VLOOKUP($F684,FactSum,'COS Factor Table'!O$148,FALSE)*$H684","v":-11.49702751072822},{"$f":"VLOOKUP($F684,FactSum,'COS Factor Table'!P$148,FALSE)*$H684","v":-1.5419568916397737},{"$f":"VLOOKUP($F684,FactSum,'COS Factor Table'!Q$148,FALSE)*$H684","v":-1.5398669558517173},{"$f":"VLOOKUP($F684,FactSum,'COS Factor Table'!R$148,FALSE)*$H684","v":-1.5371671908257221},{"$f":"ROUND(SUM(I684:U684)-H684,0)","v":0}]
[{"$f":"ROW()","v":685}]
[{"$f":"ROW()","v":686},null,"41141","Deferred I T C - Idaho",null,{"$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($F686,FactSum,'COS Factor Table'!F$148,FALSE)*$H686","v":0},{"$f":"VLOOKUP($F686,FactSum,'COS Factor Table'!G$148,FALSE)*$H686","v":0},{"$f":"VLOOKUP($F686,FactSum,'COS Factor Table'!H$148,FALSE)*$H686","v":0},{"$f":"VLOOKUP($F686,FactSum,'COS Factor Table'!I$148,FALSE)*$H686","v":0},{"$f":"VLOOKUP($F686,FactSum,'COS Factor Table'!J$148,FALSE)*$H686","v":0},{"$f":"VLOOKUP($F686,FactSum,'COS Factor Table'!K$148,FALSE)*$H686","v":0},{"$f":"VLOOKUP($F686,FactSum,'COS Factor Table'!L$148,FALSE)*$H686","v":0},{"$f":"VLOOKUP($F686,FactSum,'COS Factor Table'!M$148,FALSE)*$H686","v":0},{"$f":"VLOOKUP($F686,FactSum,'COS Factor Table'!N$148,FALSE)*$H686","v":0},{"$f":"VLOOKUP($F686,FactSum,'COS Factor Table'!O$148,FALSE)*$H686","v":0},{"$f":"VLOOKUP($F686,FactSum,'COS Factor Table'!P$148,FALSE)*$H686","v":0},{"$f":"VLOOKUP($F686,FactSum,'COS Factor Table'!Q$148,FALSE)*$H686","v":0},{"$f":"VLOOKUP($F686,FactSum,'COS Factor Table'!R$148,FALSE)*$H686","v":0},{"$f":"ROUND(SUM(I686:U686)-H686,0)","v":0}]
[{"$f":"ROW()","v":687}]
[{"$f":"ROW()","v":688},null,"TOTAL DEFERRED ITC",null,null,null,null,{"$f":"SUM(H684:H686)","v":-15439.295849431215},-9162.8446605835125,-3594.8953878620719,-984.61969317644127,-187.10458609190309,-3.6387352937889581,-162.91604280653283,-7.4759240725098159,-3.9932216893794048,-1315.6915793060284,-11.49702751072822,-1.5419568916397737,-1.5398669558517173,-1.5371671908257221,{"$f":"ROUND(SUM(I688:U688)-H688,0)","v":0}]
[{"$f":"ROW()","v":689}]
[{"$f":"ROW()","v":690}]
[{"$f":"ROW()","v":691},null,null,null,null,null,null,"DEFERRED INCOME TAXES"]
[{"$f":"ROW()","v":692}]
[{"$f":"ROW()","v":693}]
[{"$f":"ROW()","v":694},null,"41010","Deferred Income Tax - Federal-DR",null,{"$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,{"$f":"SUM(UAcct41010)","v":3653619.6026338637},{"$f":"VLOOKUP($F694,FactSum,'COS Factor Table'!F$148,FALSE)*$H694","v":2168333.9184817984},{"$f":"VLOOKUP($F694,FactSum,'COS Factor Table'!G$148,FALSE)*$H694","v":850711.09373131185},{"$f":"VLOOKUP($F694,FactSum,'COS Factor Table'!H$148,FALSE)*$H694","v":233004.52606206882},{"$f":"VLOOKUP($F694,FactSum,'COS Factor Table'!I$148,FALSE)*$H694","v":44277.212520236586},{"$f":"VLOOKUP($F694,FactSum,'COS Factor Table'!J$148,FALSE)*$H694","v":861.08555259486138},{"$f":"VLOOKUP($F694,FactSum,'COS Factor Table'!K$148,FALSE)*$H694","v":38553.134377784103},{"$f":"VLOOKUP($F694,FactSum,'COS Factor Table'!L$148,FALSE)*$H694","v":1769.1339686408371},{"$f":"VLOOKUP($F694,FactSum,'COS Factor Table'!M$148,FALSE)*$H694","v":944.97269721771625},{"$f":"VLOOKUP($F694,FactSum,'COS Factor Table'!N$148,FALSE)*$H694","v":311350.76314700604},{"$f":"VLOOKUP($F694,FactSum,'COS Factor Table'!O$148,FALSE)*$H694","v":2720.7047196239155},{"$f":"VLOOKUP($F694,FactSum,'COS Factor Table'!P$148,FALSE)*$H694","v":364.89513386188554},{"$f":"VLOOKUP($F694,FactSum,'COS Factor Table'!Q$148,FALSE)*$H694","v":364.40056270799641},{"$f":"VLOOKUP($F694,FactSum,'COS Factor Table'!R$148,FALSE)*$H694","v":363.76167901034097},{"$f":"ROUND(SUM(I694:U694)-H694,0)","v":0}]
[{"$f":"ROW()","v":695}]
[{"$f":"ROW()","v":696},null,41020,"Deferred Income Tax - State-DR",null,{"$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($F696,FactSum,'COS Factor Table'!F$148,FALSE)*$H696","v":0},{"$f":"VLOOKUP($F696,FactSum,'COS Factor Table'!G$148,FALSE)*$H696","v":0},{"$f":"VLOOKUP($F696,FactSum,'COS Factor Table'!H$148,FALSE)*$H696","v":0},{"$f":"VLOOKUP($F696,FactSum,'COS Factor Table'!I$148,FALSE)*$H696","v":0},{"$f":"VLOOKUP($F696,FactSum,'COS Factor Table'!J$148,FALSE)*$H696","v":0},{"$f":"VLOOKUP($F696,FactSum,'COS Factor Table'!K$148,FALSE)*$H696","v":0},{"$f":"VLOOKUP($F696,FactSum,'COS Factor Table'!L$148,FALSE)*$H696","v":0},{"$f":"VLOOKUP($F696,FactSum,'COS Factor Table'!M$148,FALSE)*$H696","v":0},{"$f":"VLOOKUP($F696,FactSum,'COS Factor Table'!N$148,FALSE)*$H696","v":0},{"$f":"VLOOKUP($F696,FactSum,'COS Factor Table'!O$148,FALSE)*$H696","v":0},{"$f":"VLOOKUP($F696,FactSum,'COS Factor Table'!P$148,FALSE)*$H696","v":0},{"$f":"VLOOKUP($F696,FactSum,'COS Factor Table'!Q$148,FALSE)*$H696","v":0},{"$f":"VLOOKUP($F696,FactSum,'COS Factor Table'!R$148,FALSE)*$H696","v":0},{"$f":"ROUND(SUM(I696:U696)-H696,0)","v":0}]
[{"$f":"ROW()","v":697}]
[{"$f":"ROW()","v":698},null,41120,"Deferred Income Tax - Federal-CR",null,{"$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,{"$f":"SUM(UAcct41120)","v":-1530356.4138164471},{"$f":"VLOOKUP($F698,FactSum,'COS Factor Table'!F$148,FALSE)*$H698","v":-908229.12080179818},{"$f":"VLOOKUP($F698,FactSum,'COS Factor Table'!G$148,FALSE)*$H698","v":-356329.15305632679},{"$f":"VLOOKUP($F698,FactSum,'COS Factor Table'!H$148,FALSE)*$H698","v":-97596.359142121146},{"$f":"VLOOKUP($F698,FactSum,'COS Factor Table'!I$148,FALSE)*$H698","v":-18545.969076093854},{"$f":"VLOOKUP($F698,FactSum,'COS Factor Table'!J$148,FALSE)*$H698","v":-360.67460260730428},{"$f":"VLOOKUP($F698,FactSum,'COS Factor Table'!K$148,FALSE)*$H698","v":-16148.379657596712},{"$f":"VLOOKUP($F698,FactSum,'COS Factor Table'!L$148,FALSE)*$H698","v":-741.020087000383},{"$f":"VLOOKUP($F698,FactSum,'COS Factor Table'!M$148,FALSE)*$H698","v":-395.81160201408102},{"$f":"VLOOKUP($F698,FactSum,'COS Factor Table'!N$148,FALSE)*$H698","v":-130412.4920353442},{"$f":"VLOOKUP($F698,FactSum,'COS Factor Table'!O$148,FALSE)*$H698","v":-1139.5953521750318},{"$f":"VLOOKUP($F698,FactSum,'COS Factor Table'!P$148,FALSE)*$H698","v":-152.84010630810815},{"$f":"VLOOKUP($F698,FactSum,'COS Factor Table'!Q$148,FALSE)*$H698","v":-152.63295005766074},{"$f":"VLOOKUP($F698,FactSum,'COS Factor Table'!R$148,FALSE)*$H698","v":-152.36534700350452},{"$f":"ROUND(SUM(I698:U698)-H698,0)","v":0}]
[{"$f":"ROW()","v":699}]
[{"$f":"ROW()","v":700},null,"41111","Deferred Income Tax - State-CR",null,{"$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($F700,FactSum,'COS Factor Table'!F$148,FALSE)*$H700","v":0},{"$f":"VLOOKUP($F700,FactSum,'COS Factor Table'!G$148,FALSE)*$H700","v":0},{"$f":"VLOOKUP($F700,FactSum,'COS Factor Table'!H$148,FALSE)*$H700","v":0},{"$f":"VLOOKUP($F700,FactSum,'COS Factor Table'!I$148,FALSE)*$H700","v":0},{"$f":"VLOOKUP($F700,FactSum,'COS Factor Table'!J$148,FALSE)*$H700","v":0},{"$f":"VLOOKUP($F700,FactSum,'COS Factor Table'!K$148,FALSE)*$H700","v":0},{"$f":"VLOOKUP($F700,FactSum,'COS Factor Table'!L$148,FALSE)*$H700","v":0},{"$f":"VLOOKUP($F700,FactSum,'COS Factor Table'!M$148,FALSE)*$H700","v":0},{"$f":"VLOOKUP($F700,FactSum,'COS Factor Table'!N$148,FALSE)*$H700","v":0},{"$f":"VLOOKUP($F700,FactSum,'COS Factor Table'!O$148,FALSE)*$H700","v":0},{"$f":"VLOOKUP($F700,FactSum,'COS Factor Table'!P$148,FALSE)*$H700","v":0},{"$f":"VLOOKUP($F700,FactSum,'COS Factor Table'!Q$148,FALSE)*$H700","v":0},{"$f":"VLOOKUP($F700,FactSum,'COS Factor Table'!R$148,FALSE)*$H700","v":0},{"$f":"ROUND(SUM(I700:U700)-H700,0)","v":0}]
[{"$f":"ROW()","v":701}]
[{"$f":"ROW()","v":702},null,"TOTAL DEFERRED INCOME TAXES",null,null,null,null,{"$f":"SUM(H694:H700)","v":2123263.1888174163},1260104.7976800003,494381.94067498506,135408.16691994766,25731.243444142732,500.4109499875571,22404.754720187389,1028.1138816404541,549.16109520363523,180938.27111166186,1581.1093674488836,212.05502755377739,211.76761265033568,211.39633200683645,{"$f":"ROUND(SUM(I702:U702)-H702,0)","v":0}]
[{"$f":"ROW()","v":703}]
[{"$f":"ROW()","v":704},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMAF\",\"\")","v":"SCHMAF"},{"$f":"IF(IncomeTaxOptVal=1,\"Additions - Flow Through\",\"\")","v":"Additions - Flow Through"}]
[{"$f":"ROW()","v":705},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($F705,FactSum,'COS Factor Table'!F$148,FALSE)*$H705,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F705,FactSum,'COS Factor Table'!G$148,FALSE)*$H705,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F705,FactSum,'COS Factor Table'!H$148,FALSE)*$H705,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F705,FactSum,'COS Factor Table'!I$148,FALSE)*$H705,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F705,FactSum,'COS Factor Table'!J$148,FALSE)*$H705,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F705,FactSum,'COS Factor Table'!K$148,FALSE)*$H705,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F705,FactSum,'COS Factor Table'!L$148,FALSE)*$H705,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F705,FactSum,'COS Factor Table'!M$148,FALSE)*$H705,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F705,FactSum,'COS Factor Table'!N$148,FALSE)*$H705,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F705,FactSum,'COS Factor Table'!O$148,FALSE)*$H705,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F705,FactSum,'COS Factor Table'!P$148,FALSE)*$H705,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F705,FactSum,'COS Factor Table'!Q$148,FALSE)*$H705,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F705,FactSum,'COS Factor Table'!R$148,FALSE)*$H705,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I705:U705)-H705,0),\"\")","v":0}]
[{"$f":"ROW()","v":706},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($F706,FactSum,'COS Factor Table'!F$148,FALSE)*$H706,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F706,FactSum,'COS Factor Table'!G$148,FALSE)*$H706,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F706,FactSum,'COS Factor Table'!H$148,FALSE)*$H706,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F706,FactSum,'COS Factor Table'!I$148,FALSE)*$H706,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F706,FactSum,'COS Factor Table'!J$148,FALSE)*$H706,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F706,FactSum,'COS Factor Table'!K$148,FALSE)*$H706,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F706,FactSum,'COS Factor Table'!L$148,FALSE)*$H706,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F706,FactSum,'COS Factor Table'!M$148,FALSE)*$H706,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F706,FactSum,'COS Factor Table'!N$148,FALSE)*$H706,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F706,FactSum,'COS Factor Table'!O$148,FALSE)*$H706,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F706,FactSum,'COS Factor Table'!P$148,FALSE)*$H706,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F706,FactSum,'COS Factor Table'!Q$148,FALSE)*$H706,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F706,FactSum,'COS Factor Table'!R$148,FALSE)*$H706,\"\")","v":0},0]
[{"$f":"ROW()","v":707},null,null,null,{"$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},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F707,FactSum,'COS Factor Table'!F$148,FALSE)*$H707,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F707,FactSum,'COS Factor Table'!G$148,FALSE)*$H707,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F707,FactSum,'COS Factor Table'!H$148,FALSE)*$H707,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F707,FactSum,'COS Factor Table'!I$148,FALSE)*$H707,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F707,FactSum,'COS Factor Table'!J$148,FALSE)*$H707,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F707,FactSum,'COS Factor Table'!K$148,FALSE)*$H707,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F707,FactSum,'COS Factor Table'!L$148,FALSE)*$H707,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F707,FactSum,'COS Factor Table'!M$148,FALSE)*$H707,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F707,FactSum,'COS Factor Table'!N$148,FALSE)*$H707,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F707,FactSum,'COS Factor Table'!O$148,FALSE)*$H707,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F707,FactSum,'COS Factor Table'!P$148,FALSE)*$H707,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F707,FactSum,'COS Factor Table'!Q$148,FALSE)*$H707,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F707,FactSum,'COS Factor Table'!R$148,FALSE)*$H707,\"\")","v":0},0]
[{"$f":"ROW()","v":708},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SE\",\"\")","v":"SE"},{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMAFSE),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F708,FactSum,'COS Factor Table'!F$148,FALSE)*$H708,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F708,FactSum,'COS Factor Table'!G$148,FALSE)*$H708,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F708,FactSum,'COS Factor Table'!H$148,FALSE)*$H708,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F708,FactSum,'COS Factor Table'!I$148,FALSE)*$H708,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F708,FactSum,'COS Factor Table'!J$148,FALSE)*$H708,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F708,FactSum,'COS Factor Table'!K$148,FALSE)*$H708,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F708,FactSum,'COS Factor Table'!L$148,FALSE)*$H708,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F708,FactSum,'COS Factor Table'!M$148,FALSE)*$H708,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F708,FactSum,'COS Factor Table'!N$148,FALSE)*$H708,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F708,FactSum,'COS Factor Table'!O$148,FALSE)*$H708,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F708,FactSum,'COS Factor Table'!P$148,FALSE)*$H708,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F708,FactSum,'COS Factor Table'!Q$148,FALSE)*$H708,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F708,FactSum,'COS Factor Table'!R$148,FALSE)*$H708,\"\")","v":0},0]
[{"$f":"ROW()","v":709},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TROJP\",\"\")","v":"TROJP"},{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMAFTROJP),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F709,FactSum,'COS Factor Table'!F$148,FALSE)*$H709,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F709,FactSum,'COS Factor Table'!G$148,FALSE)*$H709,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F709,FactSum,'COS Factor Table'!H$148,FALSE)*$H709,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F709,FactSum,'COS Factor Table'!I$148,FALSE)*$H709,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F709,FactSum,'COS Factor Table'!J$148,FALSE)*$H709,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F709,FactSum,'COS Factor Table'!K$148,FALSE)*$H709,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F709,FactSum,'COS Factor Table'!L$148,FALSE)*$H709,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F709,FactSum,'COS Factor Table'!M$148,FALSE)*$H709,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F709,FactSum,'COS Factor Table'!N$148,FALSE)*$H709,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F709,FactSum,'COS Factor Table'!O$148,FALSE)*$H709,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F709,FactSum,'COS Factor Table'!P$148,FALSE)*$H709,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F709,FactSum,'COS Factor Table'!Q$148,FALSE)*$H709,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F709,FactSum,'COS Factor Table'!R$148,FALSE)*$H709,\"\")","v":0},0]
[{"$f":"ROW()","v":710},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},"F10",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMAFSG),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F710,FactSum,'COS Factor Table'!F$148,FALSE)*$H710,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F710,FactSum,'COS Factor Table'!G$148,FALSE)*$H710,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F710,FactSum,'COS Factor Table'!H$148,FALSE)*$H710,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F710,FactSum,'COS Factor Table'!I$148,FALSE)*$H710,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F710,FactSum,'COS Factor Table'!J$148,FALSE)*$H710,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F710,FactSum,'COS Factor Table'!K$148,FALSE)*$H710,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F710,FactSum,'COS Factor Table'!L$148,FALSE)*$H710,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F710,FactSum,'COS Factor Table'!M$148,FALSE)*$H710,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F710,FactSum,'COS Factor Table'!N$148,FALSE)*$H710,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F710,FactSum,'COS Factor Table'!O$148,FALSE)*$H710,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F710,FactSum,'COS Factor Table'!P$148,FALSE)*$H710,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F710,FactSum,'COS Factor Table'!Q$148,FALSE)*$H710,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F710,FactSum,'COS Factor Table'!R$148,FALSE)*$H710,\"\")","v":0},0]
[{"$f":"ROW()","v":711}]
[{"$f":"ROW()","v":712}]
[{"$f":"ROW()","v":713},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMAP\",\"\")","v":"SCHMAP"},{"$f":"IF(IncomeTaxOptVal=1,\"Additions - Permanent\",\"\")","v":"Additions - Permanent"}]
[{"$f":"ROW()","v":714},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($F714,FactSum,'COS Factor Table'!F$148,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!G$148,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!H$148,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!I$148,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!J$148,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!K$148,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!L$148,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!M$148,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!N$148,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!O$148,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!P$148,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!Q$148,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F714,FactSum,'COS Factor Table'!R$148,FALSE)*$H714,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I714:U714)-H714,0),\"\")","v":0}]
[{"$f":"ROW()","v":715},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SE\",\"\")","v":"SE"},{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMAPSE),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!F$148,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!G$148,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!H$148,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!I$148,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!J$148,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!K$148,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!L$148,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!M$148,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!N$148,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!O$148,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!P$148,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!Q$148,FALSE)*$H715,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F715,FactSum,'COS Factor Table'!R$148,FALSE)*$H715,\"\")","v":0},0]
[{"$f":"ROW()","v":716},null,null,null,{"$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},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!F$148,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!G$148,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!H$148,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!I$148,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!J$148,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!K$148,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!L$148,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!M$148,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!N$148,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!O$148,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!P$148,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!Q$148,FALSE)*$H716,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F716,FactSum,'COS Factor Table'!R$148,FALSE)*$H716,\"\")","v":0},0]
[{"$f":"ROW()","v":717},null,null,null,{"$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":96745.043952290667},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!F$148,FALSE)*$H717,\"\")","v":57026.484890240514},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!G$148,FALSE)*$H717,\"\")","v":22410.536910991788},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!H$148,FALSE)*$H717,\"\")","v":6156.159917429557},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!I$148,FALSE)*$H717,\"\")","v":1643.1280489781184},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!J$148,FALSE)*$H717,\"\")","v":127.62609705785282},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!K$148,FALSE)*$H717,\"\")","v":986.77167641898268},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!L$148,FALSE)*$H717,\"\")","v":45.924448655915711},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!M$148,FALSE)*$H717,\"\")","v":24.89050848797773},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!N$148,FALSE)*$H717,\"\")","v":8223.0422506142058},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!O$148,FALSE)*$H717,\"\")","v":70.526500441164018},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!P$148,FALSE)*$H717,\"\")","v":9.9842343248661649},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!Q$148,FALSE)*$H717,\"\")","v":9.9842343248661649},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F717,FactSum,'COS Factor Table'!R$148,FALSE)*$H717,\"\")","v":9.9842343248661649},0]
[{"$f":"ROW()","v":718},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMAPSG),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F718,FactSum,'COS Factor Table'!F$148,FALSE)*$H718,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F718,FactSum,'COS Factor Table'!G$148,FALSE)*$H718,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F718,FactSum,'COS Factor Table'!H$148,FALSE)*$H718,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F718,FactSum,'COS Factor Table'!I$148,FALSE)*$H718,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F718,FactSum,'COS Factor Table'!J$148,FALSE)*$H718,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F718,FactSum,'COS Factor Table'!K$148,FALSE)*$H718,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F718,FactSum,'COS Factor Table'!L$148,FALSE)*$H718,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F718,FactSum,'COS Factor Table'!M$148,FALSE)*$H718,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F718,FactSum,'COS Factor Table'!N$148,FALSE)*$H718,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F718,FactSum,'COS Factor Table'!O$148,FALSE)*$H718,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F718,FactSum,'COS Factor Table'!P$148,FALSE)*$H718,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F718,FactSum,'COS Factor Table'!Q$148,FALSE)*$H718,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F718,FactSum,'COS Factor Table'!R$148,FALSE)*$H718,\"\")","v":0},0]
[{"$f":"ROW()","v":719},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"BADDEBT\",\"\")","v":"BADDEBT"},{"$f":"IF(IncomeTaxOptVal=1,\"F80\",\"\")","v":"F80"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMAPBADDEBT),\"\")","v":-1070.4911120159318},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F719,FactSum,'COS Factor Table'!F$148,FALSE)*$H719,\"\")","v":-867.79500985672428},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F719,FactSum,'COS Factor Table'!G$148,FALSE)*$H719,\"\")","v":-96.843890986695257},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F719,FactSum,'COS Factor Table'!H$148,FALSE)*$H719,\"\")","v":-28.485812811504303},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F719,FactSum,'COS Factor Table'!I$148,FALSE)*$H719,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F719,FactSum,'COS Factor Table'!J$148,FALSE)*$H719,\"\")","v":-44.268624226220247},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F719,FactSum,'COS Factor Table'!K$148,FALSE)*$H719,\"\")","v":-7.4131865446438558},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F719,FactSum,'COS Factor Table'!L$148,FALSE)*$H719,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F719,FactSum,'COS Factor Table'!M$148,FALSE)*$H719,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F719,FactSum,'COS Factor Table'!N$148,FALSE)*$H719,\"\")","v":-25.684587590143838},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F719,FactSum,'COS Factor Table'!O$148,FALSE)*$H719,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F719,FactSum,'COS Factor Table'!P$148,FALSE)*$H719,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F719,FactSum,'COS Factor Table'!Q$148,FALSE)*$H719,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F719,FactSum,'COS Factor Table'!R$148,FALSE)*$H719,\"\")","v":0},0]
[{"$f":"ROW()","v":720}]
[{"$f":"ROW()","v":721}]
[{"$f":"ROW()","v":722},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMAT\",\"\")","v":"SCHMAT"},{"$f":"IF(IncomeTaxOptVal=1,\"Additions - Temporary\",\"\")","v":"Additions - Temporary"}]
[{"$f":"ROW()","v":723},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,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATS),\"\")","v":5742.3804135331757},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!F$148,FALSE)*$H723,\"\")","v":3407.9623983058914},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!G$148,FALSE)*$H723,\"\")","v":1337.0594789606555},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!H$148,FALSE)*$H723,\"\")","v":366.21235165227677},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!I$148,FALSE)*$H723,\"\")","v":69.590331122255037},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!J$148,FALSE)*$H723,\"\")","v":1.3533649775780008},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!K$148,FALSE)*$H723,\"\")","v":60.593818680988058},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!L$148,FALSE)*$H723,\"\")","v":2.7805413139112214},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!M$148,FALSE)*$H723,\"\")","v":1.4852100924559275},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!N$148,FALSE)*$H723,\"\")","v":489.34884265047634},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!O$148,FALSE)*$H723,\"\")","v":4.2761215430618229},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!P$148,FALSE)*$H723,\"\")","v":0.57350433202502127},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!Q$148,FALSE)*$H723,\"\")","v":0.57272701637203327},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F723,FactSum,'COS Factor Table'!R$148,FALSE)*$H723,\"\")","v":0.57172288522786663},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I723:U723)-H723,0),\"\")","v":0}]
[{"$f":"ROW()","v":724},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($F724,FactSum,'COS Factor Table'!F$148,FALSE)*$H724,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!G$148,FALSE)*$H724,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!H$148,FALSE)*$H724,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!I$148,FALSE)*$H724,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!J$148,FALSE)*$H724,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!K$148,FALSE)*$H724,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!L$148,FALSE)*$H724,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!M$148,FALSE)*$H724,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!N$148,FALSE)*$H724,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!O$148,FALSE)*$H724,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!P$148,FALSE)*$H724,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!Q$148,FALSE)*$H724,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!R$148,FALSE)*$H724,\"\")","v":0},0]
[{"$f":"ROW()","v":725},null,null,null,{"$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":756898.55814914359},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!F$148,FALSE)*$H725,\"\")","v":448788.35114625498},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!G$148,FALSE)*$H725,\"\")","v":175829.53023620072},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!H$148,FALSE)*$H725,\"\")","v":48158.723014964082},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!I$148,FALSE)*$H725,\"\")","v":9184.8908231507685},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!J$148,FALSE)*$H725,\"\")","v":968.02313966166048},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!K$148,FALSE)*$H725,\"\")","v":7988.2512700312564},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!L$148,FALSE)*$H725,\"\")","v":370.18775643271738},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!M$148,FALSE)*$H725,\"\")","v":204.37343212155889},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!N$148,FALSE)*$H725,\"\")","v":64616.12484835607},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!O$148,FALSE)*$H725,\"\")","v":562.91611301210696},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!P$148,FALSE)*$H725,\"\")","v":75.728789652586002},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!Q$148,FALSE)*$H725,\"\")","v":75.728789652586002},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F725,FactSum,'COS Factor Table'!R$148,FALSE)*$H725,\"\")","v":75.728789652586002},0]
[{"$f":"ROW()","v":726},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},"F104D",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATSNP),\"\")","v":658677.67370094091},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!F$148,FALSE)*$H726,\"\")","v":390550.17866588163},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!G$148,FALSE)*$H726,\"\")","v":153012.55986946812},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!H$148,FALSE)*$H726,\"\")","v":41909.282693671092},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!I$148,FALSE)*$H726,\"\")","v":7992.9898867609754},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!J$148,FALSE)*$H726,\"\")","v":842.40513191119624},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!K$148,FALSE)*$H726,\"\")","v":6951.6353371702198},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!L$148,FALSE)*$H726,\"\")","v":322.14939190256229},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!M$148,FALSE)*$H726,\"\")","v":177.85238905103057},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!N$148,FALSE)*$H726,\"\")","v":56231.047530015559},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!O$148,FALSE)*$H726,\"\")","v":489.867858533468},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!P$148,FALSE)*$H726,\"\")","v":65.901648858372411},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!Q$148,FALSE)*$H726,\"\")","v":65.901648858372411},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!R$148,FALSE)*$H726,\"\")","v":65.901648858372411},0]
[{"$f":"ROW()","v":727},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TROJD\",\"\")","v":"TROJD"},{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATTROJD),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F727,FactSum,'COS Factor Table'!F$148,FALSE)*$H727,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F727,FactSum,'COS Factor Table'!G$148,FALSE)*$H727,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F727,FactSum,'COS Factor Table'!H$148,FALSE)*$H727,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F727,FactSum,'COS Factor Table'!I$148,FALSE)*$H727,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F727,FactSum,'COS Factor Table'!J$148,FALSE)*$H727,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F727,FactSum,'COS Factor Table'!K$148,FALSE)*$H727,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F727,FactSum,'COS Factor Table'!L$148,FALSE)*$H727,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F727,FactSum,'COS Factor Table'!M$148,FALSE)*$H727,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F727,FactSum,'COS Factor Table'!N$148,FALSE)*$H727,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F727,FactSum,'COS Factor Table'!O$148,FALSE)*$H727,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F727,FactSum,'COS Factor Table'!P$148,FALSE)*$H727,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F727,FactSum,'COS Factor Table'!Q$148,FALSE)*$H727,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F727,FactSum,'COS Factor Table'!R$148,FALSE)*$H727,\"\")","v":0},0]
[{"$f":"ROW()","v":728},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},"F10",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATSG),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F728,FactSum,'COS Factor Table'!F$148,FALSE)*$H728,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F728,FactSum,'COS Factor Table'!G$148,FALSE)*$H728,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F728,FactSum,'COS Factor Table'!H$148,FALSE)*$H728,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F728,FactSum,'COS Factor Table'!I$148,FALSE)*$H728,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F728,FactSum,'COS Factor Table'!J$148,FALSE)*$H728,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F728,FactSum,'COS Factor Table'!K$148,FALSE)*$H728,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F728,FactSum,'COS Factor Table'!L$148,FALSE)*$H728,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F728,FactSum,'COS Factor Table'!M$148,FALSE)*$H728,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F728,FactSum,'COS Factor Table'!N$148,FALSE)*$H728,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F728,FactSum,'COS Factor Table'!O$148,FALSE)*$H728,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F728,FactSum,'COS Factor Table'!P$148,FALSE)*$H728,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F728,FactSum,'COS Factor Table'!Q$148,FALSE)*$H728,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F728,FactSum,'COS Factor Table'!R$148,FALSE)*$H728,\"\")","v":0},0]
[{"$f":"ROW()","v":729},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\",SE\",\"\")","v":",SE"},{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATSE),\"\")","v":380.81433090584721},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F729,FactSum,'COS Factor Table'!F$148,FALSE)*$H729,\"\")","v":116.85177677424579},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F729,FactSum,'COS Factor Table'!G$148,FALSE)*$H729,\"\")","v":102.61477577288167},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F729,FactSum,'COS Factor Table'!H$148,FALSE)*$H729,\"\")","v":34.70296933935736},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F729,FactSum,'COS Factor Table'!I$148,FALSE)*$H729,\"\")","v":1.5630712047863615},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F729,FactSum,'COS Factor Table'!J$148,FALSE)*$H729,\"\")","v":71.598528715468717},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F729,FactSum,'COS Factor Table'!K$148,FALSE)*$H729,\"\")","v":3.6575933791178672},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F729,FactSum,'COS Factor Table'!L$148,FALSE)*$H729,\"\")","v":9.8242602525929687E-2},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F729,FactSum,'COS Factor Table'!M$148,FALSE)*$H729,\"\")","v":0.27355831620476567},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F729,FactSum,'COS Factor Table'!N$148,FALSE)*$H729,\"\")","v":23.436305744590282},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F729,FactSum,'COS Factor Table'!O$148,FALSE)*$H729,\"\")","v":0.21368348568360024},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F729,FactSum,'COS Factor Table'!P$148,FALSE)*$H729,\"\")","v":4.0777630302048111},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F729,FactSum,'COS Factor Table'!Q$148,FALSE)*$H729,\"\")","v":13.752439468011575},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F729,FactSum,'COS Factor Table'!R$148,FALSE)*$H729,\"\")","v":7.973623072768631},0]
[{"$f":"ROW()","v":730},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATSG2),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!F$148,FALSE)*$H730,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!G$148,FALSE)*$H730,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!H$148,FALSE)*$H730,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!I$148,FALSE)*$H730,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!J$148,FALSE)*$H730,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!K$148,FALSE)*$H730,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!L$148,FALSE)*$H730,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!M$148,FALSE)*$H730,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!N$148,FALSE)*$H730,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!O$148,FALSE)*$H730,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!P$148,FALSE)*$H730,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!Q$148,FALSE)*$H730,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!R$148,FALSE)*$H730,\"\")","v":0},0]
[{"$f":"ROW()","v":731},null,null,null,{"$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},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!F$148,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!G$148,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!H$148,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!I$148,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!J$148,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!K$148,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!L$148,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!M$148,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!N$148,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!O$148,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!P$148,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!Q$148,FALSE)*$H731,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F731,FactSum,'COS Factor Table'!R$148,FALSE)*$H731,\"\")","v":0},0]
[{"$f":"ROW()","v":732},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102D",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATSO),\"\")","v":202814.83861229246},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!F$148,FALSE)*$H732,\"\")","v":119549.45552915442},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!G$148,FALSE)*$H732,\"\")","v":46981.108707326239},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!H$148,FALSE)*$H732,\"\")","v":12905.680013341673},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!I$148,FALSE)*$H732,\"\")","v":3444.6286492687827},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!J$148,FALSE)*$H732,\"\")","v":267.55340863011014},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!K$148,FALSE)*$H732,\"\")","v":2068.6531332684212},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!L$148,FALSE)*$H732,\"\")","v":96.275315633752641},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!M$148,FALSE)*$H732,\"\")","v":52.180083399999035},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!N$148,FALSE)*$H732,\"\")","v":17238.660698555552},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!O$148,FALSE)*$H732,\"\")","v":147.850682789687},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!P$148,FALSE)*$H732,\"\")","v":20.930796974609223},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!Q$148,FALSE)*$H732,\"\")","v":20.930796974609223},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!R$148,FALSE)*$H732,\"\")","v":20.930796974609223},0]
[{"$f":"ROW()","v":733},null,null,null,{"$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":91695.001938001267},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!F$148,FALSE)*$H733,\"\")","v":54368.77674696203},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!G$148,FALSE)*$H733,\"\")","v":21300.990657442064},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!H$148,FALSE)*$H733,\"\")","v":5834.2219741930876},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!I$148,FALSE)*$H733,\"\")","v":1112.7099830770007},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!J$148,FALSE)*$H733,\"\")","v":117.27183611547545},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!K$148,FALSE)*$H733,\"\")","v":967.74225264467293},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!L$148,FALSE)*$H733,\"\")","v":44.846653066068825},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!M$148,FALSE)*$H733,\"\")","v":24.758961491864373},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!N$148,FALSE)*$H733,\"\")","v":7827.9653586401082},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!O$148,FALSE)*$H733,\"\")","v":68.194863787026094},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!P$148,FALSE)*$H733,\"\")","v":9.1742168606272969},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!Q$148,FALSE)*$H733,\"\")","v":9.1742168606272969},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!R$148,FALSE)*$H733,\"\")","v":9.1742168606272969},0]
[{"$f":"ROW()","v":734},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"BADDEBT\",\"\")","v":"BADDEBT"},{"$f":"IF(IncomeTaxOptVal=1,\"F80\",\"\")","v":"F80"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATBADDEBT),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!F$148,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!G$148,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!H$148,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!I$148,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!J$148,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!K$148,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!L$148,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!M$148,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!N$148,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!O$148,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!P$148,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!Q$148,FALSE)*$H734,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F734,FactSum,'COS Factor Table'!R$148,FALSE)*$H734,\"\")","v":0},0]
[{"$f":"ROW()","v":735},null,null,null,{"$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},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!F$148,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!G$148,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!H$148,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!I$148,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!J$148,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!K$148,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!L$148,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!M$148,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!N$148,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!O$148,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!P$148,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!Q$148,FALSE)*$H735,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F735,FactSum,'COS Factor Table'!R$148,FALSE)*$H735,\"\")","v":0},0]
[{"$f":"ROW()","v":736},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMDEXP\",\"\")","v":"SCHMDEXP"},"F151D",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATSCHMDEXP),\"\")","v":2583166.6931183278},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!F$148,FALSE)*$H736,\"\")","v":1497278.4353466292},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!G$148,FALSE)*$H736,\"\")","v":598463.21045130026},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!H$148,FALSE)*$H736,\"\")","v":165449.27831150079},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!I$148,FALSE)*$H736,\"\")","v":70858.632892094218},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!J$148,FALSE)*$H736,\"\")","v":4527.3452910298311},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!K$148,FALSE)*$H736,\"\")","v":25438.876755352849},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!L$148,FALSE)*$H736,\"\")","v":1099.5594915415002},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!M$148,FALSE)*$H736,\"\")","v":605.40283775299838},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!N$148,FALSE)*$H736,\"\")","v":216540.14163825373},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!O$148,FALSE)*$H736,\"\")","v":1843.2826739861018},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!P$148,FALSE)*$H736,\"\")","v":354.17580962874047},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!Q$148,FALSE)*$H736,\"\")","v":354.17580962874047},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F736,FactSum,'COS Factor Table'!R$148,FALSE)*$H736,\"\")","v":354.17580962874047},0]
[{"$f":"ROW()","v":737}]
[{"$f":"ROW()","v":738}]
[{"$f":"ROW()","v":739},null,{"$f":"IF(IncomeTaxOptVal=1,\"TOTAL SCHEDULE - M ADDITIONS\",\"\")","v":"TOTAL SCHEDULE - M ADDITIONS"},null,null,null,null,{"$f":"IF(IncomeTaxOptVal=1,SUM(H705:H738),\"\")","v":4395050.5131034199},2570218.7014903463,1019340.767196476,280785.77543328039,94308.133685656911,6878.9081738729528,44458.768650401864,1981.8218411489543,1091.2169807140897,371164.08288524009,3187.1284975782992,540.54676366203137,550.22066278418515,544.44084225779807,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I739:U739)-H739,0),\"\")","v":0}]
[{"$f":"ROW()","v":740}]
[{"$f":"ROW()","v":741},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMDF\",\"\")","v":"SCHMDF"},{"$f":"IF(IncomeTaxOptVal=1,\"Deductions - Flow Through\",\"\")","v":"Deductions - Flow Through"}]
[{"$f":"ROW()","v":742},null,null,null,{"$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},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!F$148,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!G$148,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!H$148,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!I$148,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!J$148,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!K$148,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!L$148,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!M$148,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!N$148,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!O$148,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!P$148,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!Q$148,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F742,FactSum,'COS Factor Table'!R$148,FALSE)*$H742,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I742:U742)-H742,0),\"\")","v":0}]
[{"$f":"ROW()","v":743},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($F743,FactSum,'COS Factor Table'!F$148,FALSE)*$H743,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!G$148,FALSE)*$H743,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!H$148,FALSE)*$H743,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!I$148,FALSE)*$H743,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!J$148,FALSE)*$H743,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!K$148,FALSE)*$H743,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!L$148,FALSE)*$H743,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!M$148,FALSE)*$H743,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!N$148,FALSE)*$H743,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!O$148,FALSE)*$H743,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!P$148,FALSE)*$H743,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!Q$148,FALSE)*$H743,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!R$148,FALSE)*$H743,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I743:U743)-H743,0),\"\")","v":0}]
[{"$f":"ROW()","v":744},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"DGU\",\"\")","v":"DGU"},"F10",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDFDGU),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F744,FactSum,'COS Factor Table'!F$148,FALSE)*$H744,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F744,FactSum,'COS Factor Table'!G$148,FALSE)*$H744,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F744,FactSum,'COS Factor Table'!H$148,FALSE)*$H744,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F744,FactSum,'COS Factor Table'!I$148,FALSE)*$H744,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F744,FactSum,'COS Factor Table'!J$148,FALSE)*$H744,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F744,FactSum,'COS Factor Table'!K$148,FALSE)*$H744,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F744,FactSum,'COS Factor Table'!L$148,FALSE)*$H744,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F744,FactSum,'COS Factor Table'!M$148,FALSE)*$H744,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F744,FactSum,'COS Factor Table'!N$148,FALSE)*$H744,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F744,FactSum,'COS Factor Table'!O$148,FALSE)*$H744,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F744,FactSum,'COS Factor Table'!P$148,FALSE)*$H744,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F744,FactSum,'COS Factor Table'!Q$148,FALSE)*$H744,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F744,FactSum,'COS Factor Table'!R$148,FALSE)*$H744,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I744:U744)-H744,0),\"\")","v":0}]
[{"$f":"ROW()","v":745}]
[{"$f":"ROW()","v":746},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMDP\",\"\")","v":"SCHMDP"},{"$f":"IF(IncomeTaxOptVal=1,\"Deductions - Permanent\",\"\")","v":"Deductions - Permanent"}]
[{"$f":"ROW()","v":747},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($F747,FactSum,'COS Factor Table'!F$148,FALSE)*$H747,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F747,FactSum,'COS Factor Table'!G$148,FALSE)*$H747,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F747,FactSum,'COS Factor Table'!H$148,FALSE)*$H747,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F747,FactSum,'COS Factor Table'!I$148,FALSE)*$H747,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F747,FactSum,'COS Factor Table'!J$148,FALSE)*$H747,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F747,FactSum,'COS Factor Table'!K$148,FALSE)*$H747,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F747,FactSum,'COS Factor Table'!L$148,FALSE)*$H747,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F747,FactSum,'COS Factor Table'!M$148,FALSE)*$H747,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F747,FactSum,'COS Factor Table'!N$148,FALSE)*$H747,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F747,FactSum,'COS Factor Table'!O$148,FALSE)*$H747,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F747,FactSum,'COS Factor Table'!P$148,FALSE)*$H747,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F747,FactSum,'COS Factor Table'!Q$148,FALSE)*$H747,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F747,FactSum,'COS Factor Table'!R$148,FALSE)*$H747,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I747:U747)-H747,0),\"\")","v":0}]
[{"$f":"ROW()","v":748},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($F748,FactSum,'COS Factor Table'!F$148,FALSE)*$H748,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F748,FactSum,'COS Factor Table'!G$148,FALSE)*$H748,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F748,FactSum,'COS Factor Table'!H$148,FALSE)*$H748,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F748,FactSum,'COS Factor Table'!I$148,FALSE)*$H748,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F748,FactSum,'COS Factor Table'!J$148,FALSE)*$H748,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F748,FactSum,'COS Factor Table'!K$148,FALSE)*$H748,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F748,FactSum,'COS Factor Table'!L$148,FALSE)*$H748,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F748,FactSum,'COS Factor Table'!M$148,FALSE)*$H748,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F748,FactSum,'COS Factor Table'!N$148,FALSE)*$H748,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F748,FactSum,'COS Factor Table'!O$148,FALSE)*$H748,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F748,FactSum,'COS Factor Table'!P$148,FALSE)*$H748,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F748,FactSum,'COS Factor Table'!Q$148,FALSE)*$H748,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F748,FactSum,'COS Factor Table'!R$148,FALSE)*$H748,\"\")","v":0},0]
[{"$f":"ROW()","v":749},null,null,null,{"$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":3511.6750592467038},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!F$148,FALSE)*$H749,\"\")","v":2082.1797619149538},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!G$148,FALSE)*$H749,\"\")","v":815.77137300856521},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!H$148,FALSE)*$H749,\"\")","v":223.43520763253412},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!I$148,FALSE)*$H749,\"\")","v":42.61383732112607},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!J$148,FALSE)*$H749,\"\")","v":4.491199883688652},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!K$148,FALSE)*$H749,\"\")","v":37.061958237258281},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!L$148,FALSE)*$H749,\"\")","v":1.7175077128989746},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!M$148,FALSE)*$H749,\"\")","v":0.94820247261259705},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!N$148,FALSE)*$H749,\"\")","v":299.79028446032714},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!O$148,FALSE)*$H749,\"\")","v":2.6116821775252999},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!P$148,FALSE)*$H749,\"\")","v":0.35134814173807},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!Q$148,FALSE)*$H749,\"\")","v":0.35134814173807},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F749,FactSum,'COS Factor Table'!R$148,FALSE)*$H749,\"\")","v":0.35134814173807},0]
[{"$f":"ROW()","v":750},null,null,null,{"$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":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!F$148,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!G$148,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!H$148,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!I$148,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!J$148,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!K$148,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!L$148,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!M$148,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!N$148,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!O$148,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!P$148,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!Q$148,FALSE)*$H750,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F750,FactSum,'COS Factor Table'!R$148,FALSE)*$H750,\"\")","v":0},0]
[{"$f":"ROW()","v":751},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDPSG),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!F$148,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!G$148,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!H$148,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!I$148,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!J$148,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!K$148,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!L$148,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!M$148,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!N$148,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!O$148,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!P$148,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!Q$148,FALSE)*$H751,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F751,FactSum,'COS Factor Table'!R$148,FALSE)*$H751,\"\")","v":0},0]
[{"$f":"ROW()","v":752},null,null,null,{"$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":123884.95666630348},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F752,FactSum,'COS Factor Table'!F$148,FALSE)*$H752,\"\")","v":73024.139747592533},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F752,FactSum,'COS Factor Table'!G$148,FALSE)*$H752,\"\")","v":28697.370745481752},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F752,FactSum,'COS Factor Table'!H$148,FALSE)*$H752,\"\")","v":7883.1490838713644},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F752,FactSum,'COS Factor Table'!I$148,FALSE)*$H752,\"\")","v":2104.0751942314068},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F752,FactSum,'COS Factor Table'!J$148,FALSE)*$H752,\"\")","v":163.42907975005551},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F752,FactSum,'COS Factor Table'!K$148,FALSE)*$H752,\"\")","v":1263.5909952450525},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F752,FactSum,'COS Factor Table'!L$148,FALSE)*$H752,\"\")","v":58.807646358274127},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F752,FactSum,'COS Factor Table'!M$148,FALSE)*$H752,\"\")","v":31.873049403502488},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F752,FactSum,'COS Factor Table'!N$148,FALSE)*$H752,\"\")","v":10529.854463499918},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F752,FactSum,'COS Factor Table'!O$148,FALSE)*$H752,\"\")","v":90.311318224097676},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F752,FactSum,'COS Factor Table'!P$148,FALSE)*$H752,\"\")","v":12.785114215176064},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F752,FactSum,'COS Factor Table'!Q$148,FALSE)*$H752,\"\")","v":12.785114215176064},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F752,FactSum,'COS Factor Table'!R$148,FALSE)*$H752,\"\")","v":12.785114215176064},0]
[{"$f":"ROW()","v":753}]
[{"$f":"ROW()","v":754}]
[{"$f":"ROW()","v":755},null,{"$f":"IF(IncomeTaxOptVal=1,\"SCHMDT\",\"\")","v":"SCHMDT"},{"$f":"IF(IncomeTaxOptVal=1,\"Deductions - Temporary\",\"\")","v":"Deductions - Temporary"}]
[{"$f":"ROW()","v":756},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,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTS),\"\")","v":162922.69726998606},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!F$148,FALSE)*$H756,\"\")","v":96690.63805284565},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!G$148,FALSE)*$H756,\"\")","v":37935.023637460661},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!H$148,FALSE)*$H756,\"\")","v":10390.169199546861},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!I$148,FALSE)*$H756,\"\")","v":1974.4154225012917},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!J$148,FALSE)*$H756,\"\")","v":38.39764290399502},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!K$148,FALSE)*$H756,\"\")","v":1719.1665592424461},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!L$148,FALSE)*$H756,\"\")","v":78.889460138416169},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!M$148,FALSE)*$H756,\"\")","v":42.138349752179323},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!N$148,FALSE)*$H756,\"\")","v":13883.795152733135},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!O$148,FALSE)*$H756,\"\")","v":121.32203119250941},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!P$148,FALSE)*$H756,\"\")","v":16.271452941246054},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!Q$148,FALSE)*$H756,\"\")","v":16.249398957759251},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!R$148,FALSE)*$H756,\"\")","v":16.220909769889552},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I756:U756)-H756,0),\"\")","v":0}]
[{"$f":"ROW()","v":757},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($F757,FactSum,'COS Factor Table'!F$148,FALSE)*$H757,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!G$148,FALSE)*$H757,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!H$148,FALSE)*$H757,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!I$148,FALSE)*$H757,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!J$148,FALSE)*$H757,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!K$148,FALSE)*$H757,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!L$148,FALSE)*$H757,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!M$148,FALSE)*$H757,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!N$148,FALSE)*$H757,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!O$148,FALSE)*$H757,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!P$148,FALSE)*$H757,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!Q$148,FALSE)*$H757,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!R$148,FALSE)*$H757,\"\")","v":0},0]
[{"$f":"ROW()","v":758},null,null,null,{"$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":1028206.5298976043},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!F$148,FALSE)*$H758,\"\")","v":609655.16213816358},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!G$148,FALSE)*$H758,\"\")","v":238855.08723887161},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!H$148,FALSE)*$H758,\"\")","v":65421.069894228778},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!I$148,FALSE)*$H758,\"\")","v":12477.186829175211},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!J$148,FALSE)*$H758,\"\")","v":1315.0080715254512},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!K$148,FALSE)*$H758,\"\")","v":10851.615490447955},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!L$148,FALSE)*$H758,\"\")","v":502.88042479962348},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!M$148,FALSE)*$H758,\"\")","v":277.63046339898671},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!N$148,FALSE)*$H758,\"\")","v":87777.577048398991},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!O$148,FALSE)*$H758,\"\")","v":764.69167096705883},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!P$148,FALSE)*$H758,\"\")","v":102.87354254239196},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!Q$148,FALSE)*$H758,\"\")","v":102.87354254239196},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F758,FactSum,'COS Factor Table'!R$148,FALSE)*$H758,\"\")","v":102.87354254239196},0]
[{"$f":"ROW()","v":759},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"CN\",\"\")","v":"CN"},{"$f":"IF(IncomeTaxOptVal=1,\"F40\",\"\")","v":"F40"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTCN),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!F$148,FALSE)*$H759,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!G$148,FALSE)*$H759,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!H$148,FALSE)*$H759,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!I$148,FALSE)*$H759,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!J$148,FALSE)*$H759,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!K$148,FALSE)*$H759,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!L$148,FALSE)*$H759,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!M$148,FALSE)*$H759,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!N$148,FALSE)*$H759,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!O$148,FALSE)*$H759,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!P$148,FALSE)*$H759,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!Q$148,FALSE)*$H759,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!R$148,FALSE)*$H759,\"\")","v":0},0]
[{"$f":"ROW()","v":760},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TROJD\",\"\")","v":"TROJD"},{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTTROJD),\"\")","v":247.85417826764271},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F760,FactSum,'COS Factor Table'!F$148,FALSE)*$H760,\"\")","v":87.094046459782405},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F760,FactSum,'COS Factor Table'!G$148,FALSE)*$H760,\"\")","v":70.083524728257274},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F760,FactSum,'COS Factor Table'!H$148,FALSE)*$H760,\"\")","v":22.233271408657963},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F760,FactSum,'COS Factor Table'!I$148,FALSE)*$H760,\"\")","v":0.58987790834832865},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F760,FactSum,'COS Factor Table'!J$148,FALSE)*$H760,\"\")","v":39.225244485379697},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F760,FactSum,'COS Factor Table'!K$148,FALSE)*$H760,\"\")","v":2.0895187281466061},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F760,FactSum,'COS Factor Table'!L$148,FALSE)*$H760,\"\")","v":5.1775872721610619E-2},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F760,FactSum,'COS Factor Table'!M$148,FALSE)*$H760,\"\")","v":0.10655373149814248},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F760,FactSum,'COS Factor Table'!N$148,FALSE)*$H760,\"\")","v":15.719499132964474},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F760,FactSum,'COS Factor Table'!O$148,FALSE)*$H760,\"\")","v":0.1578775600357738},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F760,FactSum,'COS Factor Table'!P$148,FALSE)*$H760,\"\")","v":2.0241947763823918},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F760,FactSum,'COS Factor Table'!Q$148,FALSE)*$H760,\"\")","v":4.8461754253013654},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F760,FactSum,'COS Factor Table'!R$148,FALSE)*$H760,\"\")","v":3.6326180501666472},0]
[{"$f":"ROW()","v":761},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"DGP\",\"\")","v":"DGP"},"F10",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTDGP),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F761,FactSum,'COS Factor Table'!F$148,FALSE)*$H761,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F761,FactSum,'COS Factor Table'!G$148,FALSE)*$H761,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F761,FactSum,'COS Factor Table'!H$148,FALSE)*$H761,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F761,FactSum,'COS Factor Table'!I$148,FALSE)*$H761,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F761,FactSum,'COS Factor Table'!J$148,FALSE)*$H761,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F761,FactSum,'COS Factor Table'!K$148,FALSE)*$H761,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F761,FactSum,'COS Factor Table'!L$148,FALSE)*$H761,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F761,FactSum,'COS Factor Table'!M$148,FALSE)*$H761,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F761,FactSum,'COS Factor Table'!N$148,FALSE)*$H761,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F761,FactSum,'COS Factor Table'!O$148,FALSE)*$H761,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F761,FactSum,'COS Factor Table'!P$148,FALSE)*$H761,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F761,FactSum,'COS Factor Table'!Q$148,FALSE)*$H761,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F761,FactSum,'COS Factor Table'!R$148,FALSE)*$H761,\"\")","v":0},0]
[{"$f":"ROW()","v":762},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SE\",\"\")","v":"SE"},{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTSE),\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F762,FactSum,'COS Factor Table'!F$148,FALSE)*$H762,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F762,FactSum,'COS Factor Table'!G$148,FALSE)*$H762,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F762,FactSum,'COS Factor Table'!H$148,FALSE)*$H762,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F762,FactSum,'COS Factor Table'!I$148,FALSE)*$H762,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F762,FactSum,'COS Factor Table'!J$148,FALSE)*$H762,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F762,FactSum,'COS Factor Table'!K$148,FALSE)*$H762,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F762,FactSum,'COS Factor Table'!L$148,FALSE)*$H762,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F762,FactSum,'COS Factor Table'!M$148,FALSE)*$H762,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F762,FactSum,'COS Factor Table'!N$148,FALSE)*$H762,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F762,FactSum,'COS Factor Table'!O$148,FALSE)*$H762,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F762,FactSum,'COS Factor Table'!P$148,FALSE)*$H762,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F762,FactSum,'COS Factor Table'!Q$148,FALSE)*$H762,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F762,FactSum,'COS Factor Table'!R$148,FALSE)*$H762,\"\")","v":0},0]
[{"$f":"ROW()","v":763},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTSG),\"\")","v":6701.1994256162407},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!F$148,FALSE)*$H763,\"\")","v":2354.7497895341367},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!G$148,FALSE)*$H763,\"\")","v":1894.8386464036912},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!H$148,FALSE)*$H763,\"\")","v":601.11790987192433},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!I$148,FALSE)*$H763,\"\")","v":15.948448108625563},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!J$148,FALSE)*$H763,\"\")","v":1060.5275555663241},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!K$148,FALSE)*$H763,\"\")","v":56.494031283790584},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!L$148,FALSE)*$H763,\"\")","v":1.3998571699209974},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!M$148,FALSE)*$H763,\"\")","v":2.8808786250985583},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!N$148,FALSE)*$H763,\"\")","v":425.00594219173007},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!O$148,FALSE)*$H763,\"\")","v":4.2685139384133528},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!P$148,FALSE)*$H763,\"\")","v":54.727876558859386},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!Q$148,FALSE)*$H763,\"\")","v":131.02538034035908},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!R$148,FALSE)*$H763,\"\")","v":98.214596023366227},0]
[{"$f":"ROW()","v":764},null,null,null,{"$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":256440.25954067739},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!F$148,FALSE)*$H764,\"\")","v":151159.02570841243},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!G$148,FALSE)*$H764,\"\")","v":59403.186634911777},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!H$148,FALSE)*$H764,\"\")","v":16318.016742832557},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!I$148,FALSE)*$H764,\"\")","v":4355.408464606302},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!J$148,FALSE)*$H764,\"\")","v":338.29608336132793},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!K$148,FALSE)*$H764,\"\")","v":2615.6170328793542},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!L$148,FALSE)*$H764,\"\")","v":121.73106808854462},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!M$148,FALSE)*$H764,\"\")","v":65.976800423018588},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!N$148,FALSE)*$H764,\"\")","v":21796.662679706544},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!O$148,FALSE)*$H764,\"\")","v":186.94326178141733},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!P$148,FALSE)*$H764,\"\")","v":26.465021224717699},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!Q$148,FALSE)*$H764,\"\")","v":26.465021224717699},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F764,FactSum,'COS Factor Table'!R$148,FALSE)*$H764,\"\")","v":26.465021224717699},0]
[{"$f":"ROW()","v":765},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102D",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTSO),\"\")","v":97868.796549309933},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!F$148,FALSE)*$H765,\"\")","v":57688.882237704536},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!G$148,FALSE)*$H765,\"\")","v":22670.848943789486},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!H$148,FALSE)*$H765,\"\")","v":6227.6674635761992},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!I$148,FALSE)*$H765,\"\")","v":1662.2139818263677},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!J$148,FALSE)*$H765,\"\")","v":129.10855189126963},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!K$148,FALSE)*$H765,\"\")","v":998.23363032111456},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!L$148,FALSE)*$H765,\"\")","v":46.457889092091577},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!M$148,FALSE)*$H765,\"\")","v":25.179626900785404},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!N$148,FALSE)*$H765,\"\")","v":8318.5578936592792},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!O$148,FALSE)*$H765,\"\")","v":71.345708689893769},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!P$148,FALSE)*$H765,\"\")","v":10.100207286306444},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!Q$148,FALSE)*$H765,\"\")","v":10.100207286306444},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!R$148,FALSE)*$H765,\"\")","v":10.100207286306444},0]
[{"$f":"ROW()","v":766},null,null,null,{"$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":18769861.380222064},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!F$148,FALSE)*$H766,\"\")","v":10879556.768024905},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!G$148,FALSE)*$H766,\"\")","v":4348566.2505865293},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!H$148,FALSE)*$H766,\"\")","v":1202191.1042898376},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!I$148,FALSE)*$H766,\"\")","v":514874.522236544},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!J$148,FALSE)*$H766,\"\")","v":32896.693720701536},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!K$148,FALSE)*$H766,\"\")","v":184844.51337908837},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!L$148,FALSE)*$H766,\"\")","v":7989.6428250346808},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!M$148,FALSE)*$H766,\"\")","v":4398.9911197327147},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!N$148,FALSE)*$H766,\"\")","v":1573428.6341766075},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!O$148,FALSE)*$H766,\"\")","v":13393.700208141907},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!P$148,FALSE)*$H766,\"\")","v":2573.5198849805156},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!Q$148,FALSE)*$H766,\"\")","v":2573.5198849805156},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F766,FactSum,'COS Factor Table'!R$148,FALSE)*$H766,\"\")","v":2573.5198849805156},0]
[{"$f":"ROW()","v":767},null,null,null,{"$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},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!F$148,FALSE)*$H767,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!G$148,FALSE)*$H767,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!H$148,FALSE)*$H767,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!I$148,FALSE)*$H767,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!J$148,FALSE)*$H767,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!K$148,FALSE)*$H767,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!L$148,FALSE)*$H767,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!M$148,FALSE)*$H767,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!N$148,FALSE)*$H767,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!O$148,FALSE)*$H767,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!P$148,FALSE)*$H767,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!Q$148,FALSE)*$H767,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!R$148,FALSE)*$H767,\"\")","v":0},0]
[{"$f":"ROW()","v":768}]
[{"$f":"ROW()","v":769}]
[{"$f":"ROW()","v":770},null,{"$f":"IF(IncomeTaxOptVal=1,\"TOTAL SCHEDULE - M DEDUCTIONS\",\"\")","v":"TOTAL SCHEDULE - M DEDUCTIONS"},null,null,null,null,{"$f":"IF(IncomeTaxOptVal=1,SUM(H742:H769),\"\")","v":20449645.348809075},11872298.639507532,4738908.461331185,1309277.9630628065,537506.97429222264,35985.17715006903,202388.38259547349,8801.5784542671718,4845.7250444403962,1716475.5971403904,14635.352272672859,2799.1186426673335,2878.2160731142653,2844.1632422342682,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I770:U770)-H770,0),\"\")","v":0}]
[{"$f":"ROW()","v":771}]
[{"$f":"ROW()","v":772},null,{"$f":"IF(IncomeTaxOptVal=1,\"TOTAL SCHEDULE - M ADJUSTMENTS\",\"\")","v":"TOTAL SCHEDULE - M ADJUSTMENTS"},null,null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H739-H770,\"\")","v":-16054594.835705655},-9302079.9380171858,-3719567.694134709,-1028492.1876295261,-443198.8406065657,-29106.268976196079,-157929.61394507164,-6819.7566131182175,-3754.5080637263063,-1345311.5142551502,-11448.223775094561,-2258.571879005302,-2327.9954103300802,-2299.7223999764701,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I772:U772)-H772,0),\"\")","v":0}]
[{"$f":"ROW()","v":773}]
[{"$f":"ROW()","v":774}]
[{"$f":"ROW()","v":775}]
[{"$f":"ROW()","v":776},null,null,null,null,null,null,"INCOME TAXES"]
[{"$f":"ROW()","v":777}]
[{"$f":"ROW()","v":778},null,null,{"$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":"IF(IncomeTaxOptVal=1,UAcct40911S,\"\")","v":-120963.50164216268},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F778,FactSum,'COS Factor Table'!F$148,FALSE)*$H778,\"\")","v":-79598.174851718606},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F778,FactSum,'COS Factor Table'!G$148,FALSE)*$H778,\"\")","v":-21129.170692562457},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F778,FactSum,'COS Factor Table'!H$148,FALSE)*$H778,\"\")","v":-8769.3258106365756},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F778,FactSum,'COS Factor Table'!I$148,FALSE)*$H778,\"\")","v":-4119.9891708896157},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F778,FactSum,'COS Factor Table'!J$148,FALSE)*$H778,\"\")","v":-715.05287368918914},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F778,FactSum,'COS Factor Table'!K$148,FALSE)*$H778,\"\")","v":-1348.01064368426},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F778,FactSum,'COS Factor Table'!L$148,FALSE)*$H778,\"\")","v":-50.909192527375012},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F778,FactSum,'COS Factor Table'!M$148,FALSE)*$H778,\"\")","v":67.849630848990202},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F778,FactSum,'COS Factor Table'!N$148,FALSE)*$H778,\"\")","v":-5071.0461307276337},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F778,FactSum,'COS Factor Table'!O$148,FALSE)*$H778,\"\")","v":-95.948690739854356},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F778,FactSum,'COS Factor Table'!P$148,FALSE)*$H778,\"\")","v":-36.979412977749035},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F778,FactSum,'COS Factor Table'!Q$148,FALSE)*$H778,\"\")","v":-52.162985211773936},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F778,FactSum,'COS Factor Table'!R$148,FALSE)*$H778,\"\")","v":-44.580817426347785},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I778:U778)-H778,0),0)","v":0}]
[{"$f":"ROW()","v":779},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($F779,FactSum,'COS Factor Table'!F$148,FALSE)*$H779,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F779,FactSum,'COS Factor Table'!G$148,FALSE)*$H779,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F779,FactSum,'COS Factor Table'!H$148,FALSE)*$H779,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F779,FactSum,'COS Factor Table'!I$148,FALSE)*$H779,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F779,FactSum,'COS Factor Table'!J$148,FALSE)*$H779,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F779,FactSum,'COS Factor Table'!K$148,FALSE)*$H779,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F779,FactSum,'COS Factor Table'!L$148,FALSE)*$H779,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F779,FactSum,'COS Factor Table'!M$148,FALSE)*$H779,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F779,FactSum,'COS Factor Table'!N$148,FALSE)*$H779,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F779,FactSum,'COS Factor Table'!O$148,FALSE)*$H779,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F779,FactSum,'COS Factor Table'!P$148,FALSE)*$H779,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F779,FactSum,'COS Factor Table'!Q$148,FALSE)*$H779,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F779,FactSum,'COS Factor Table'!R$148,FALSE)*$H779,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I779:U779)-H779,0),0)","v":0}]
[{"$f":"ROW()","v":780},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(UAcctsttax)","v":-120963.50164216278},{"$f":"IF(IncomeTaxOptVal=1,SUM(I778:I779),VLOOKUP($F780,FactSum,'COS Factor Table'!F$148,FALSE)*$H780)","v":-79598.174851718606},{"$f":"IF(IncomeTaxOptVal=1,SUM(J778:J779),VLOOKUP($F780,FactSum,'COS Factor Table'!G$148,FALSE)*$H780)","v":-21129.170692562457},{"$f":"IF(IncomeTaxOptVal=1,SUM(K778:K779),VLOOKUP($F780,FactSum,'COS Factor Table'!H$148,FALSE)*$H780)","v":-8769.3258106365756},{"$f":"IF(IncomeTaxOptVal=1,SUM(L778:L779),VLOOKUP($F780,FactSum,'COS Factor Table'!I$148,FALSE)*$H780)","v":-4119.9891708896157},{"$f":"IF(IncomeTaxOptVal=1,SUM(M778:M779),VLOOKUP($F780,FactSum,'COS Factor Table'!J$148,FALSE)*$H780)","v":-715.05287368918914},{"$f":"IF(IncomeTaxOptVal=1,SUM(N778:N779),VLOOKUP($F780,FactSum,'COS Factor Table'!K$148,FALSE)*$H780)","v":-1348.01064368426},{"$f":"IF(IncomeTaxOptVal=1,SUM(O778:O779),VLOOKUP($F780,FactSum,'COS Factor Table'!L$148,FALSE)*$H780)","v":-50.909192527375012},{"$f":"IF(IncomeTaxOptVal=1,SUM(P778:P779),VLOOKUP($F780,FactSum,'COS Factor Table'!M$148,FALSE)*$H780)","v":67.849630848990202},{"$f":"IF(IncomeTaxOptVal=1,SUM(Q778:Q779),VLOOKUP($F780,FactSum,'COS Factor Table'!N$148,FALSE)*$H780)","v":-5071.0461307276337},{"$f":"IF(IncomeTaxOptVal=1,SUM(R778:R779),VLOOKUP($F780,FactSum,'COS Factor Table'!O$148,FALSE)*$H780)","v":-95.948690739854356},{"$f":"IF(IncomeTaxOptVal=1,SUM(S778:S779),VLOOKUP($F780,FactSum,'COS Factor Table'!P$148,FALSE)*$H780)","v":-36.979412977749035},{"$f":"IF(IncomeTaxOptVal=1,SUM(T778:T779),VLOOKUP($F780,FactSum,'COS Factor Table'!Q$148,FALSE)*$H780)","v":-52.162985211773936},{"$f":"IF(IncomeTaxOptVal=1,SUM(U778:U779),VLOOKUP($F780,FactSum,'COS Factor Table'!R$148,FALSE)*$H780)","v":-44.580817426347785},{"$f":"ROUND(SUM(I780:U780)-H780,0)","v":0}]
[{"$f":"ROW()","v":781}]
[{"$f":"ROW()","v":782},null,{"$f":"IF(IncomeTaxOptVal=1,\"Calculation of Taxable Income\",\"\")","v":"Calculation of Taxable Income"}]
[{"$f":"ROW()","v":783}]
[{"$f":"ROW()","v":784},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":7354126.3023237782},5346847.0130691109,247006.17335523589,-160460.93883112597,-90480.394332018855,455404.4841739703,80307.852715104149,22230.744822366276,6863.8811003011524,1349048.0300576736,-1167.5414763924596,35462.742535843667,30025.815309237667,33038.439780210982,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I784:U784)-H784,0),\"\")","v":0}]
[{"$f":"ROW()","v":785},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Operating Deductions\",\"\")","v":"Operating Deductions"}]
[{"$f":"ROW()","v":786},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   O & M Expenses\",\"\")","v":"   O & M Expenses"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H17,\"\")","v":5812222.2508631181},3798898.9978817841,738250.87891113781,126538.55836306224,122565.95725506652,208608.25248026094,60459.932868527205,10295.071649816358,2158.569823323031,692489.84922442911,1570.9803099451403,15891.504300598017,17745.281624904008,16748.416170262866,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I786:U786)-H786,0),\"\")","v":0}]
[{"$f":"ROW()","v":787},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Depreciation Expense\",\"\")","v":"   Depreciation Expense"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H18,\"\")","v":2748261.1348879873},1874352.3762830158,314380.81896312645,43696.478966793329,2639.2214049661375,103761.13421348111,30172.312775246442,5445.706789403278,1088.4927200639916,347742.83527799451,629.94775395614931,8117.2699133130754,8117.2699133130754,8117.2699133130754,0]
[{"$f":"ROW()","v":788},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Amortization Expense\",\"\")","v":"   Amortization Expense"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H19,\"\")","v":64751.685707573364},38164.916968218829,15000.078648679591,4120.665641540053,1099.5627542607035,87.426964520057396,660.4259857940591,30.733943311706497,16.661482994858904,5503.425702559688,47.202376358816096,6.7855675579420822,6.9311357830242466,6.8685359940422055,0]
[{"$f":"ROW()","v":789},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Taxes Other Than Income\",\"\")","v":"   Taxes Other Than Income"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H20,\"\")","v":479030.06591495336},284292.63384375779,111537.66281824122,30549.478494567997,5805.2338061710461,112.89786947731858,5054.7436544582988,231.9530913944819,123.89640484458417,40821.5394086081,356.71457429148654,47.841800470934629,47.776956705514614,47.693191964494709,0]
[{"$f":"ROW()","v":790},null,null,{"$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":-303892.03265049163},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F790,FactSum,'COS Factor Table'!F$148,FALSE)*$H790,\"\")","v":-180186.89927643421},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F790,FactSum,'COS Factor Table'!G$148,FALSE)*$H790,\"\")","v":-70594.92024151978},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F790,FactSum,'COS Factor Table'!H$148,FALSE)*$H790,\"\")","v":-19335.553053049513},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F790,FactSum,'COS Factor Table'!I$148,FALSE)*$H790,\"\")","v":-3687.7004347128609},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F790,FactSum,'COS Factor Table'!J$148,FALSE)*$H790,\"\")","v":-388.65778828254412},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F790,FactSum,'COS Factor Table'!K$148,FALSE)*$H790,\"\")","v":-3207.2539835573693},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F790,FactSum,'COS Factor Table'!L$148,FALSE)*$H790,\"\")","v":-148.62904487459272},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F790,FactSum,'COS Factor Table'!M$148,FALSE)*$H790,\"\")","v":-82.055193577129003},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F790,FactSum,'COS Factor Table'!N$148,FALSE)*$H790,\"\")","v":-25943.140346550394},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F790,FactSum,'COS Factor Table'!O$148,FALSE)*$H790,\"\")","v":-226.00878275323032},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F790,FactSum,'COS Factor Table'!P$148,FALSE)*$H790,\"\")","v":-30.404835060012353},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F790,FactSum,'COS Factor Table'!Q$148,FALSE)*$H790,\"\")","v":-30.404835060012353},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F790,FactSum,'COS Factor Table'!R$148,FALSE)*$H790,\"\")","v":-30.404835060012353},0]
[{"$f":"ROW()","v":791},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Misc Revenue & Expense\",\"\")","v":"   Misc Revenue & Expense"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H202,\"\")","v":-40192.659332168725},-23691.612370705163,-9310.4415349553292,-2557.5722357169861,-682.63637302471727,-53.022170763292344,-409.95358737445827,-19.079279355696542,-10.340743953303624,-3416.2570231086374,-29.300184178112993,-4.147943011011364,-4.147943011011364,-4.147943011011364,0]
[{"$f":"ROW()","v":792},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"    Total Operating Deductions\",\"\")","v":"    Total Operating Deductions"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,SUM(H786:H791),\"\")","v":8760180.4453909714},{"$f":"IF(IncomeTaxOptVal=1,SUM(I786:I791),\"\")","v":5791830.4133296376},1099264.0775647101,183012.05617719714,127739.63841272682,312128.03156869364,92730.207713094176,15835.757149695537,3295.2244936960333,1057198.2522439323,2349.5360476202495,24028.848803868943,25882.706852634597,24885.695033463457,0]
[{"$f":"ROW()","v":793},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Other Deductions\",\"\")","v":"Other Deductions"}]
[{"$f":"ROW()","v":794},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,{"$f":"IF(IncomeTaxOptVal=1,'Func Study'!AB1220,\"\")","v":1451484.4239265455},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F794,FactSum,'COS Factor Table'!F$148,FALSE)*$H794,\"\")","v":861420.52289162169},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F794,FactSum,'COS Factor Table'!G$148,FALSE)*$H794,\"\")","v":337964.54916170309},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F794,FactSum,'COS Factor Table'!H$148,FALSE)*$H794,\"\")","v":92566.407307337751},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F794,FactSum,'COS Factor Table'!I$148,FALSE)*$H794,\"\")","v":17590.141092323567},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F794,FactSum,'COS Factor Table'!J$148,FALSE)*$H794,\"\")","v":342.08604156782377},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F794,FactSum,'COS Factor Table'!K$148,FALSE)*$H794,\"\")","v":15316.119390907605},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F794,FactSum,'COS Factor Table'!L$148,FALSE)*$H794,\"\")","v":702.82916083282794},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F794,FactSum,'COS Factor Table'!M$148,FALSE)*$H794,\"\")","v":375.41213925461381},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F794,FactSum,'COS Factor Table'!N$148,FALSE)*$H794,\"\")","v":123691.25202846418},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F794,FactSum,'COS Factor Table'!O$148,FALSE)*$H794,\"\")","v":1080.8625287073421},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F794,FactSum,'COS Factor Table'!P$148,FALSE)*$H794,\"\")","v":144.96298486720016},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F794,FactSum,'COS Factor Table'!Q$148,FALSE)*$H794,\"\")","v":144.76650510070343},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F794,FactSum,'COS Factor Table'!R$148,FALSE)*$H794,\"\")","v":144.51269385686757},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I794:U794)-H794,0),\"\")","v":0}]
[{"$f":"ROW()","v":795},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Interest on PCRBS\",\"\")","v":"   Interest on PCRBS"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,0,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,0,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I795:U795)-H795,0),\"\")","v":0}]
[{"$f":"ROW()","v":796},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Schedule M Adjustments\",\"\")","v":"   Schedule M Adjustments"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,UAcctSchM,\"\")","v":-16054594.835705655},{"$f":"IF(IncomeTaxOptVal=1,I772,\"\")","v":-9302079.9380171858},-3719567.694134709,-1028492.1876295261,-443198.8406065657,-29106.268976196079,-157929.61394507164,-6819.7566131182175,-3754.5080637263063,-1345311.5142551502,-11448.223775094561,-2258.571879005302,-2327.9954103300802,-2299.7223999764701,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I796:U796)-H796,0),\"\")","v":0}]
[{"$f":"ROW()","v":797}]
[{"$f":"ROW()","v":798},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"    Income Before State Taxes\",\"\")","v":"    Income Before State Taxes"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H784-H792-H794-H795+H796,\"\")","v":-18912133.402699392},-10608483.861169335,-4909790.1475058859,-1464531.5899451869,-679009.01444363501,113828.09758751276,-185668.08833396927,-1127.5981012803068,-561.26359637580117,-1177152.9884698731,-16046.163827814613,9030.3588681022229,1670.3465411722859,5708.5096529141874,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I798:U798)-H798,0),\"\")","v":0}]
[{"$f":"ROW()","v":799}]
[{"$f":"ROW()","v":800},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"State Income Taxes\",\"\")","v":"State Income Taxes"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H780,\"\")","v":-120963.50164216278},{"$f":"IF(IncomeTaxOptVal=1,I780,\"\")","v":-79598.174851718606},-21129.170692562457,-8769.3258106365756,-4119.9891708896157,-715.05287368918914,-1348.01064368426,-50.909192527375012,67.849630848990202,-5071.0461307276337,-95.948690739854356,-36.979412977749035,-52.162985211773936,-44.580817426347785,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I800:U800)-H800,0),\"\")","v":0}]
[{"$f":"ROW()","v":801}]
[{"$f":"ROW()","v":802},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Adjustments to Calculated Tax:\",\"\")","v":"Adjustments to Calculated Tax:"},null,{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},null,{"$f":"IF(IncomeTaxOptVal=1,UAcct40910Fitpmi,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F802,FactSum,'COS Factor Table'!F$148,FALSE)*$H802,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F802,FactSum,'COS Factor Table'!G$148,FALSE)*$H802,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F802,FactSum,'COS Factor Table'!H$148,FALSE)*$H802,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F802,FactSum,'COS Factor Table'!I$148,FALSE)*$H802,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F802,FactSum,'COS Factor Table'!J$148,FALSE)*$H802,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F802,FactSum,'COS Factor Table'!K$148,FALSE)*$H802,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F802,FactSum,'COS Factor Table'!L$148,FALSE)*$H802,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F802,FactSum,'COS Factor Table'!M$148,FALSE)*$H802,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F802,FactSum,'COS Factor Table'!N$148,FALSE)*$H802,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F802,FactSum,'COS Factor Table'!O$148,FALSE)*$H802,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F802,FactSum,'COS Factor Table'!P$148,FALSE)*$H802,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F802,FactSum,'COS Factor Table'!Q$148,FALSE)*$H802,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F802,FactSum,'COS Factor Table'!R$148,FALSE)*$H802,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I802:U802)-H802,0),\"\")","v":0}]
[{"$f":"ROW()","v":803},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Renewable Energy Credits\",\"\")","v":"Renewable Energy Credits"}]
[{"$f":"ROW()","v":804}]
[{"$f":"ROW()","v":805},null,null,{"$f":"Inputs!$H$19","v":0.35}]
[{"$f":"ROW()","v":806}]
[{"$f":"ROW()","v":807},null,"40910","Federal Income Tax",null,{"$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,{"$f":"IF(IncomeTaxOptVal=1,(H798-H800)*$D$805+H802,UAcctfit)","v":-6576909.4653700292},{"$f":"IF(IncomeTaxOptVal=1,(I798-I800)*$D$805+I802,VLOOKUP($F807,FactSum,'COS Factor Table'!F$148,FALSE)*$H807)","v":-3685109.990211165},{"$f":"IF(IncomeTaxOptVal=1,(J798-J800)*$D$805+J802,VLOOKUP($F807,FactSum,'COS Factor Table'!G$148,FALSE)*$H807)","v":-1711031.3418846633},{"$f":"IF(IncomeTaxOptVal=1,(K798-K800)*$D$805+K802,VLOOKUP($F807,FactSum,'COS Factor Table'!H$148,FALSE)*$H807)","v":-509516.79244709254},{"$f":"IF(IncomeTaxOptVal=1,(L798-L800)*$D$805+L802,VLOOKUP($F807,FactSum,'COS Factor Table'!I$148,FALSE)*$H807)","v":-236211.15884546089},{"$f":"IF(IncomeTaxOptVal=1,(M798-M800)*$D$805+M802,VLOOKUP($F807,FactSum,'COS Factor Table'!J$148,FALSE)*$H807)","v":40090.102661420678},{"$f":"IF(IncomeTaxOptVal=1,(N798-N800)*$D$805+N802,VLOOKUP($F807,FactSum,'COS Factor Table'!K$148,FALSE)*$H807)","v":-64512.027191599751},{"$f":"IF(IncomeTaxOptVal=1,(O798-O800)*$D$805+O802,VLOOKUP($F807,FactSum,'COS Factor Table'!L$148,FALSE)*$H807)","v":-376.84111806352604},{"$f":"IF(IncomeTaxOptVal=1,(P798-P800)*$D$805+P802,VLOOKUP($F807,FactSum,'COS Factor Table'!M$148,FALSE)*$H807)","v":-220.18962952867696},{"$f":"IF(IncomeTaxOptVal=1,(Q798-Q800)*$D$805+Q802,VLOOKUP($F807,FactSum,'COS Factor Table'!N$148,FALSE)*$H807)","v":-410228.67981870082},{"$f":"IF(IncomeTaxOptVal=1,(R798-R800)*$D$805+R802,VLOOKUP($F807,FactSum,'COS Factor Table'!O$148,FALSE)*$H807)","v":-5582.5752979761646},{"$f":"IF(IncomeTaxOptVal=1,(S798-S800)*$D$805+S802,VLOOKUP($F807,FactSum,'COS Factor Table'!P$148,FALSE)*$H807)","v":3173.56839837799},{"$f":"IF(IncomeTaxOptVal=1,(T798-T800)*$D$805+T802,VLOOKUP($F807,FactSum,'COS Factor Table'!Q$148,FALSE)*$H807)","v":602.87833423442089},{"$f":"IF(IncomeTaxOptVal=1,(U798-U800)*$D$805+U802,VLOOKUP($F807,FactSum,'COS Factor Table'!R$148,FALSE)*$H807)","v":2013.581664619187},{"$f":"ROUND(SUM(I807:U807)-H807,0)","v":0}]
[{"$f":"ROW()","v":808}]
[{"$f":"ROW()","v":809}]
[{"$f":"ROW()","v":810},null,"TOTAL OPERATING EXPENSES",null,null,null,null,{"$f":"+H202+H574+H630+H670+H678+H688+H702+H780+H807","v":4474023.4039972555},3458251.1005626046,-71514.469483872876,-181514.96180071123,-83359.670310859947,352388.5113594014,52319.262538748393,16577.273841547169,3770.1075621077312,847464.24617340998,-1533.366818404384,27406.355694991336,26674.054782411742,27094.959880532318,{"$f":"ROUND(SUM(I810:U810)-H810,0)","v":0}]
[{"$f":"ROW()","v":811}]
[{"$f":"ROW()","v":812}]
[{"$f":"ROW()","v":813},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"STEAM PRODUCTION PLANT"]
[{"$f":"ROW()","v":814}]
[{"$f":"ROW()","v":815},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":816},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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[{"$f":"ROW()","v":817},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$11","v":"Home Park"},{"$f":"'Hot Sheet'!$S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[{"$f":"ROW()","v":818},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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!$S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[{"$f":"ROW()","v":819},null,"310","Land and Land Rights",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct310)-H820","v":0},{"$f":"VLOOKUP($F819,FactSum,'COS Factor Table'!F$148,FALSE)*$H819","v":0},{"$f":"VLOOKUP($F819,FactSum,'COS Factor Table'!G$148,FALSE)*$H819","v":0},{"$f":"VLOOKUP($F819,FactSum,'COS Factor Table'!H$148,FALSE)*$H819","v":0},{"$f":"VLOOKUP($F819,FactSum,'COS Factor Table'!I$148,FALSE)*$H819","v":0},{"$f":"VLOOKUP($F819,FactSum,'COS Factor Table'!J$148,FALSE)*$H819","v":0},{"$f":"VLOOKUP($F819,FactSum,'COS Factor Table'!K$148,FALSE)*$H819","v":0},{"$f":"VLOOKUP($F819,FactSum,'COS Factor Table'!L$148,FALSE)*$H819","v":0},{"$f":"VLOOKUP($F819,FactSum,'COS Factor Table'!M$148,FALSE)*$H819","v":0},{"$f":"VLOOKUP($F819,FactSum,'COS Factor Table'!N$148,FALSE)*$H819","v":0},{"$f":"VLOOKUP($F819,FactSum,'COS Factor Table'!O$148,FALSE)*$H819","v":0},{"$f":"VLOOKUP($F819,FactSum,'COS Factor Table'!P$148,FALSE)*$H819","v":0},{"$f":"VLOOKUP($F819,FactSum,'COS Factor Table'!Q$148,FALSE)*$H819","v":0},{"$f":"VLOOKUP($F819,FactSum,'COS Factor Table'!R$148,FALSE)*$H819","v":0},{"$f":"ROUND(SUM(I819:U819)-H819,0)","v":0}]
[{"$f":"ROW()","v":820},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct310ssgch)","v":0},{"$f":"VLOOKUP($F820,FactSum,'COS Factor Table'!F$148,FALSE)*$H820","v":0},{"$f":"VLOOKUP($F820,FactSum,'COS Factor Table'!G$148,FALSE)*$H820","v":0},{"$f":"VLOOKUP($F820,FactSum,'COS Factor Table'!H$148,FALSE)*$H820","v":0},{"$f":"VLOOKUP($F820,FactSum,'COS Factor Table'!I$148,FALSE)*$H820","v":0},{"$f":"VLOOKUP($F820,FactSum,'COS Factor Table'!J$148,FALSE)*$H820","v":0},{"$f":"VLOOKUP($F820,FactSum,'COS Factor Table'!K$148,FALSE)*$H820","v":0},{"$f":"VLOOKUP($F820,FactSum,'COS Factor Table'!L$148,FALSE)*$H820","v":0},{"$f":"VLOOKUP($F820,FactSum,'COS Factor Table'!M$148,FALSE)*$H820","v":0},{"$f":"VLOOKUP($F820,FactSum,'COS Factor Table'!N$148,FALSE)*$H820","v":0},{"$f":"VLOOKUP($F820,FactSum,'COS Factor Table'!O$148,FALSE)*$H820","v":0},{"$f":"VLOOKUP($F820,FactSum,'COS Factor Table'!P$148,FALSE)*$H820","v":0},{"$f":"VLOOKUP($F820,FactSum,'COS Factor Table'!Q$148,FALSE)*$H820","v":0},{"$f":"VLOOKUP($F820,FactSum,'COS Factor Table'!R$148,FALSE)*$H820","v":0},{"$f":"ROUND(SUM(I820:U820)-H820,0)","v":0}]
[{"$f":"ROW()","v":821},null,null,null,"Total 310",null,null,{"$f":"SUM(H819:H820)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I821:U821)-H821,0)","v":0}]
[{"$f":"ROW()","v":822}]
[{"$f":"ROW()","v":823},null,"311","Structures and Improvements",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct311)-H824","v":0},{"$f":"VLOOKUP($F823,FactSum,'COS Factor Table'!F$148,FALSE)*$H823","v":0},{"$f":"VLOOKUP($F823,FactSum,'COS Factor Table'!G$148,FALSE)*$H823","v":0},{"$f":"VLOOKUP($F823,FactSum,'COS Factor Table'!H$148,FALSE)*$H823","v":0},{"$f":"VLOOKUP($F823,FactSum,'COS Factor Table'!I$148,FALSE)*$H823","v":0},{"$f":"VLOOKUP($F823,FactSum,'COS Factor Table'!J$148,FALSE)*$H823","v":0},{"$f":"VLOOKUP($F823,FactSum,'COS Factor Table'!K$148,FALSE)*$H823","v":0},{"$f":"VLOOKUP($F823,FactSum,'COS Factor Table'!L$148,FALSE)*$H823","v":0},{"$f":"VLOOKUP($F823,FactSum,'COS Factor Table'!M$148,FALSE)*$H823","v":0},{"$f":"VLOOKUP($F823,FactSum,'COS Factor Table'!N$148,FALSE)*$H823","v":0},{"$f":"VLOOKUP($F823,FactSum,'COS Factor Table'!O$148,FALSE)*$H823","v":0},{"$f":"VLOOKUP($F823,FactSum,'COS Factor Table'!P$148,FALSE)*$H823","v":0},{"$f":"VLOOKUP($F823,FactSum,'COS Factor Table'!Q$148,FALSE)*$H823","v":0},{"$f":"VLOOKUP($F823,FactSum,'COS Factor Table'!R$148,FALSE)*$H823","v":0},{"$f":"ROUND(SUM(I823:U823)-H823,0)","v":0}]
[{"$f":"ROW()","v":824},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct311ssgch)","v":0},{"$f":"VLOOKUP($F824,FactSum,'COS Factor Table'!F$148,FALSE)*$H824","v":0},{"$f":"VLOOKUP($F824,FactSum,'COS Factor Table'!G$148,FALSE)*$H824","v":0},{"$f":"VLOOKUP($F824,FactSum,'COS Factor Table'!H$148,FALSE)*$H824","v":0},{"$f":"VLOOKUP($F824,FactSum,'COS Factor Table'!I$148,FALSE)*$H824","v":0},{"$f":"VLOOKUP($F824,FactSum,'COS Factor Table'!J$148,FALSE)*$H824","v":0},{"$f":"VLOOKUP($F824,FactSum,'COS Factor Table'!K$148,FALSE)*$H824","v":0},{"$f":"VLOOKUP($F824,FactSum,'COS Factor Table'!L$148,FALSE)*$H824","v":0},{"$f":"VLOOKUP($F824,FactSum,'COS Factor Table'!M$148,FALSE)*$H824","v":0},{"$f":"VLOOKUP($F824,FactSum,'COS Factor Table'!N$148,FALSE)*$H824","v":0},{"$f":"VLOOKUP($F824,FactSum,'COS Factor Table'!O$148,FALSE)*$H824","v":0},{"$f":"VLOOKUP($F824,FactSum,'COS Factor Table'!P$148,FALSE)*$H824","v":0},{"$f":"VLOOKUP($F824,FactSum,'COS Factor Table'!Q$148,FALSE)*$H824","v":0},{"$f":"VLOOKUP($F824,FactSum,'COS Factor Table'!R$148,FALSE)*$H824","v":0},{"$f":"ROUND(SUM(I824:U824)-H824,0)","v":0}]
[{"$f":"ROW()","v":825},null,null,null,"Total 311",null,null,{"$f":"SUM(H823:H824)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I825:U825)-H825,0)","v":0}]
[{"$f":"ROW()","v":826}]
[{"$f":"ROW()","v":827},null,"312","Boiler Plant Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct312)-H828","v":0},{"$f":"VLOOKUP($F827,FactSum,'COS Factor Table'!F$148,FALSE)*$H827","v":0},{"$f":"VLOOKUP($F827,FactSum,'COS Factor Table'!G$148,FALSE)*$H827","v":0},{"$f":"VLOOKUP($F827,FactSum,'COS Factor Table'!H$148,FALSE)*$H827","v":0},{"$f":"VLOOKUP($F827,FactSum,'COS Factor Table'!I$148,FALSE)*$H827","v":0},{"$f":"VLOOKUP($F827,FactSum,'COS Factor Table'!J$148,FALSE)*$H827","v":0},{"$f":"VLOOKUP($F827,FactSum,'COS Factor Table'!K$148,FALSE)*$H827","v":0},{"$f":"VLOOKUP($F827,FactSum,'COS Factor Table'!L$148,FALSE)*$H827","v":0},{"$f":"VLOOKUP($F827,FactSum,'COS Factor Table'!M$148,FALSE)*$H827","v":0},{"$f":"VLOOKUP($F827,FactSum,'COS Factor Table'!N$148,FALSE)*$H827","v":0},{"$f":"VLOOKUP($F827,FactSum,'COS Factor Table'!O$148,FALSE)*$H827","v":0},{"$f":"VLOOKUP($F827,FactSum,'COS Factor Table'!P$148,FALSE)*$H827","v":0},{"$f":"VLOOKUP($F827,FactSum,'COS Factor Table'!Q$148,FALSE)*$H827","v":0},{"$f":"VLOOKUP($F827,FactSum,'COS Factor Table'!R$148,FALSE)*$H827","v":0},{"$f":"ROUND(SUM(I827:U827)-H827,0)","v":0}]
[{"$f":"ROW()","v":828},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct312ssgch)","v":0},{"$f":"VLOOKUP($F828,FactSum,'COS Factor Table'!F$148,FALSE)*$H828","v":0},{"$f":"VLOOKUP($F828,FactSum,'COS Factor Table'!G$148,FALSE)*$H828","v":0},{"$f":"VLOOKUP($F828,FactSum,'COS Factor Table'!H$148,FALSE)*$H828","v":0},{"$f":"VLOOKUP($F828,FactSum,'COS Factor Table'!I$148,FALSE)*$H828","v":0},{"$f":"VLOOKUP($F828,FactSum,'COS Factor Table'!J$148,FALSE)*$H828","v":0},{"$f":"VLOOKUP($F828,FactSum,'COS Factor Table'!K$148,FALSE)*$H828","v":0},{"$f":"VLOOKUP($F828,FactSum,'COS Factor Table'!L$148,FALSE)*$H828","v":0},{"$f":"VLOOKUP($F828,FactSum,'COS Factor Table'!M$148,FALSE)*$H828","v":0},{"$f":"VLOOKUP($F828,FactSum,'COS Factor Table'!N$148,FALSE)*$H828","v":0},{"$f":"VLOOKUP($F828,FactSum,'COS Factor Table'!O$148,FALSE)*$H828","v":0},{"$f":"VLOOKUP($F828,FactSum,'COS Factor Table'!P$148,FALSE)*$H828","v":0},{"$f":"VLOOKUP($F828,FactSum,'COS Factor Table'!Q$148,FALSE)*$H828","v":0},{"$f":"VLOOKUP($F828,FactSum,'COS Factor Table'!R$148,FALSE)*$H828","v":0},{"$f":"ROUND(SUM(I828:U828)-H828,0)","v":0}]
[{"$f":"ROW()","v":829},null,null,null,"Total 312",null,null,{"$f":"SUM(H827:H828)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I829:U829)-H829,0)","v":0}]
[{"$f":"ROW()","v":830}]
[{"$f":"ROW()","v":831},null,"314","Turbogenerator Units",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct314)-H832","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!F$148,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!G$148,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!H$148,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!I$148,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!J$148,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!K$148,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!L$148,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!M$148,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!N$148,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!O$148,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!P$148,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!Q$148,FALSE)*$H831","v":0},{"$f":"VLOOKUP($F831,FactSum,'COS Factor Table'!R$148,FALSE)*$H831","v":0},{"$f":"ROUND(SUM(I831:U831)-H831,0)","v":0}]
[{"$f":"ROW()","v":832},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct314ssgch)","v":0},{"$f":"VLOOKUP($F832,FactSum,'COS Factor Table'!F$148,FALSE)*$H832","v":0},{"$f":"VLOOKUP($F832,FactSum,'COS Factor Table'!G$148,FALSE)*$H832","v":0},{"$f":"VLOOKUP($F832,FactSum,'COS Factor Table'!H$148,FALSE)*$H832","v":0},{"$f":"VLOOKUP($F832,FactSum,'COS Factor Table'!I$148,FALSE)*$H832","v":0},{"$f":"VLOOKUP($F832,FactSum,'COS Factor Table'!J$148,FALSE)*$H832","v":0},{"$f":"VLOOKUP($F832,FactSum,'COS Factor Table'!K$148,FALSE)*$H832","v":0},{"$f":"VLOOKUP($F832,FactSum,'COS Factor Table'!L$148,FALSE)*$H832","v":0},{"$f":"VLOOKUP($F832,FactSum,'COS Factor Table'!M$148,FALSE)*$H832","v":0},{"$f":"VLOOKUP($F832,FactSum,'COS Factor Table'!N$148,FALSE)*$H832","v":0},{"$f":"VLOOKUP($F832,FactSum,'COS Factor Table'!O$148,FALSE)*$H832","v":0},{"$f":"VLOOKUP($F832,FactSum,'COS Factor Table'!P$148,FALSE)*$H832","v":0},{"$f":"VLOOKUP($F832,FactSum,'COS Factor Table'!Q$148,FALSE)*$H832","v":0},{"$f":"VLOOKUP($F832,FactSum,'COS Factor Table'!R$148,FALSE)*$H832","v":0},{"$f":"ROUND(SUM(I832:U832)-H832,0)","v":0}]
[{"$f":"ROW()","v":833},null,null,null,"Total 314",null,null,{"$f":"SUM(H831:H832)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I833:U833)-H833,0)","v":0}]
[{"$f":"ROW()","v":834}]
[{"$f":"ROW()","v":835},null,"315","Accessory Electric Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct315)-H836","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!F$148,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!G$148,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!H$148,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!I$148,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!J$148,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!K$148,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!L$148,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!M$148,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!N$148,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!O$148,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!P$148,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!Q$148,FALSE)*$H835","v":0},{"$f":"VLOOKUP($F835,FactSum,'COS Factor Table'!R$148,FALSE)*$H835","v":0},{"$f":"ROUND(SUM(I835:U835)-H835,0)","v":0}]
[{"$f":"ROW()","v":836},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct315ssgch)","v":0},{"$f":"VLOOKUP($F836,FactSum,'COS Factor Table'!F$148,FALSE)*$H836","v":0},{"$f":"VLOOKUP($F836,FactSum,'COS Factor Table'!G$148,FALSE)*$H836","v":0},{"$f":"VLOOKUP($F836,FactSum,'COS Factor Table'!H$148,FALSE)*$H836","v":0},{"$f":"VLOOKUP($F836,FactSum,'COS Factor Table'!I$148,FALSE)*$H836","v":0},{"$f":"VLOOKUP($F836,FactSum,'COS Factor Table'!J$148,FALSE)*$H836","v":0},{"$f":"VLOOKUP($F836,FactSum,'COS Factor Table'!K$148,FALSE)*$H836","v":0},{"$f":"VLOOKUP($F836,FactSum,'COS Factor Table'!L$148,FALSE)*$H836","v":0},{"$f":"VLOOKUP($F836,FactSum,'COS Factor Table'!M$148,FALSE)*$H836","v":0},{"$f":"VLOOKUP($F836,FactSum,'COS Factor Table'!N$148,FALSE)*$H836","v":0},{"$f":"VLOOKUP($F836,FactSum,'COS Factor Table'!O$148,FALSE)*$H836","v":0},{"$f":"VLOOKUP($F836,FactSum,'COS Factor Table'!P$148,FALSE)*$H836","v":0},{"$f":"VLOOKUP($F836,FactSum,'COS Factor Table'!Q$148,FALSE)*$H836","v":0},{"$f":"VLOOKUP($F836,FactSum,'COS Factor Table'!R$148,FALSE)*$H836","v":0},{"$f":"ROUND(SUM(I836:U836)-H836,0)","v":0}]
[{"$f":"ROW()","v":837},null,null,null,"Total 316",null,null,{"$f":"SUM(H835:H836)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I837:U837)-H837,0)","v":0}]
[{"$f":"ROW()","v":838}]
[{"$f":"ROW()","v":839},null,"316","Misc Power Plant Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct316)-H840","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!F$148,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!G$148,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!H$148,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!I$148,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!J$148,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!K$148,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!L$148,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!M$148,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!N$148,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!O$148,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!P$148,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!Q$148,FALSE)*$H839","v":0},{"$f":"VLOOKUP($F839,FactSum,'COS Factor Table'!R$148,FALSE)*$H839","v":0},{"$f":"ROUND(SUM(I839:U839)-H839,0)","v":0}]
[{"$f":"ROW()","v":840},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct316ssgch)","v":0},{"$f":"VLOOKUP($F840,FactSum,'COS Factor Table'!F$148,FALSE)*$H840","v":0},{"$f":"VLOOKUP($F840,FactSum,'COS Factor Table'!G$148,FALSE)*$H840","v":0},{"$f":"VLOOKUP($F840,FactSum,'COS Factor Table'!H$148,FALSE)*$H840","v":0},{"$f":"VLOOKUP($F840,FactSum,'COS Factor Table'!I$148,FALSE)*$H840","v":0},{"$f":"VLOOKUP($F840,FactSum,'COS Factor Table'!J$148,FALSE)*$H840","v":0},{"$f":"VLOOKUP($F840,FactSum,'COS Factor Table'!K$148,FALSE)*$H840","v":0},{"$f":"VLOOKUP($F840,FactSum,'COS Factor Table'!L$148,FALSE)*$H840","v":0},{"$f":"VLOOKUP($F840,FactSum,'COS Factor Table'!M$148,FALSE)*$H840","v":0},{"$f":"VLOOKUP($F840,FactSum,'COS Factor Table'!N$148,FALSE)*$H840","v":0},{"$f":"VLOOKUP($F840,FactSum,'COS Factor Table'!O$148,FALSE)*$H840","v":0},{"$f":"VLOOKUP($F840,FactSum,'COS Factor Table'!P$148,FALSE)*$H840","v":0},{"$f":"VLOOKUP($F840,FactSum,'COS Factor Table'!Q$148,FALSE)*$H840","v":0},{"$f":"VLOOKUP($F840,FactSum,'COS Factor Table'!R$148,FALSE)*$H840","v":0},{"$f":"ROUND(SUM(I840:U840)-H840,0)","v":0}]
[{"$f":"ROW()","v":841},null,null,null,"Total 316",null,null,{"$f":"SUM(H839:H840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I841:U841)-H841,0)","v":0}]
[{"$f":"ROW()","v":842}]
[{"$f":"ROW()","v":843},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},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!F$148,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!G$148,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!H$148,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!I$148,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!J$148,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!K$148,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!L$148,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!M$148,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!N$148,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!O$148,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!P$148,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!Q$148,FALSE)*$H843","v":0},{"$f":"VLOOKUP($F843,FactSum,'COS Factor Table'!R$148,FALSE)*$H843","v":0},{"$f":"ROUND(SUM(I843:U843)-H843,0)","v":0}]
[{"$f":"ROW()","v":844}]
[{"$f":"ROW()","v":845}]
[{"$f":"ROW()","v":846}]
[{"$f":"ROW()","v":847},null,"Total Steam Production Plant",null,null,null,null,{"$f":"H821+H825+H829+H833+H837+H841+H843","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I847:U847)-H847,0)","v":0}]
[{"$f":"ROW()","v":848}]
[{"$f":"ROW()","v":849}]
[{"$f":"ROW()","v":850},null,null,null,null,null,null,"NUCLEAR PRODUCTION"]
[{"$f":"ROW()","v":851}]
[{"$f":"ROW()","v":852}]
[{"$f":"ROW()","v":853},null,"320","Land and Land Rights",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct320)","v":0},{"$f":"VLOOKUP($F853,FactSum,'COS Factor Table'!F$148,FALSE)*$H853","v":0},{"$f":"VLOOKUP($F853,FactSum,'COS Factor Table'!G$148,FALSE)*$H853","v":0},{"$f":"VLOOKUP($F853,FactSum,'COS Factor Table'!H$148,FALSE)*$H853","v":0},{"$f":"VLOOKUP($F853,FactSum,'COS Factor Table'!I$148,FALSE)*$H853","v":0},{"$f":"VLOOKUP($F853,FactSum,'COS Factor Table'!J$148,FALSE)*$H853","v":0},{"$f":"VLOOKUP($F853,FactSum,'COS Factor Table'!K$148,FALSE)*$H853","v":0},{"$f":"VLOOKUP($F853,FactSum,'COS Factor Table'!L$148,FALSE)*$H853","v":0},{"$f":"VLOOKUP($F853,FactSum,'COS Factor Table'!M$148,FALSE)*$H853","v":0},{"$f":"VLOOKUP($F853,FactSum,'COS Factor Table'!N$148,FALSE)*$H853","v":0},{"$f":"VLOOKUP($F853,FactSum,'COS Factor Table'!O$148,FALSE)*$H853","v":0},{"$f":"VLOOKUP($F853,FactSum,'COS Factor Table'!P$148,FALSE)*$H853","v":0},{"$f":"VLOOKUP($F853,FactSum,'COS Factor Table'!Q$148,FALSE)*$H853","v":0},{"$f":"VLOOKUP($F853,FactSum,'COS Factor Table'!R$148,FALSE)*$H853","v":0},{"$f":"ROUND(SUM(I853:U853)-H853,0)","v":0}]
[{"$f":"ROW()","v":854}]
[{"$f":"ROW()","v":855},null,"321","Structures and Improvements",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct321)","v":0},{"$f":"VLOOKUP($F855,FactSum,'COS Factor Table'!F$148,FALSE)*$H855","v":0},{"$f":"VLOOKUP($F855,FactSum,'COS Factor Table'!G$148,FALSE)*$H855","v":0},{"$f":"VLOOKUP($F855,FactSum,'COS Factor Table'!H$148,FALSE)*$H855","v":0},{"$f":"VLOOKUP($F855,FactSum,'COS Factor Table'!I$148,FALSE)*$H855","v":0},{"$f":"VLOOKUP($F855,FactSum,'COS Factor Table'!J$148,FALSE)*$H855","v":0},{"$f":"VLOOKUP($F855,FactSum,'COS Factor Table'!K$148,FALSE)*$H855","v":0},{"$f":"VLOOKUP($F855,FactSum,'COS Factor Table'!L$148,FALSE)*$H855","v":0},{"$f":"VLOOKUP($F855,FactSum,'COS Factor Table'!M$148,FALSE)*$H855","v":0},{"$f":"VLOOKUP($F855,FactSum,'COS Factor Table'!N$148,FALSE)*$H855","v":0},{"$f":"VLOOKUP($F855,FactSum,'COS Factor Table'!O$148,FALSE)*$H855","v":0},{"$f":"VLOOKUP($F855,FactSum,'COS Factor Table'!P$148,FALSE)*$H855","v":0},{"$f":"VLOOKUP($F855,FactSum,'COS Factor Table'!Q$148,FALSE)*$H855","v":0},{"$f":"VLOOKUP($F855,FactSum,'COS Factor Table'!R$148,FALSE)*$H855","v":0},{"$f":"ROUND(SUM(I855:U855)-H855,0)","v":0}]
[{"$f":"ROW()","v":856}]
[{"$f":"ROW()","v":857},null,"322","Reactor Plant Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct322)","v":0},{"$f":"VLOOKUP($F857,FactSum,'COS Factor Table'!F$148,FALSE)*$H857","v":0},{"$f":"VLOOKUP($F857,FactSum,'COS Factor Table'!G$148,FALSE)*$H857","v":0},{"$f":"VLOOKUP($F857,FactSum,'COS Factor Table'!H$148,FALSE)*$H857","v":0},{"$f":"VLOOKUP($F857,FactSum,'COS Factor Table'!I$148,FALSE)*$H857","v":0},{"$f":"VLOOKUP($F857,FactSum,'COS Factor Table'!J$148,FALSE)*$H857","v":0},{"$f":"VLOOKUP($F857,FactSum,'COS Factor Table'!K$148,FALSE)*$H857","v":0},{"$f":"VLOOKUP($F857,FactSum,'COS Factor Table'!L$148,FALSE)*$H857","v":0},{"$f":"VLOOKUP($F857,FactSum,'COS Factor Table'!M$148,FALSE)*$H857","v":0},{"$f":"VLOOKUP($F857,FactSum,'COS Factor Table'!N$148,FALSE)*$H857","v":0},{"$f":"VLOOKUP($F857,FactSum,'COS Factor Table'!O$148,FALSE)*$H857","v":0},{"$f":"VLOOKUP($F857,FactSum,'COS Factor Table'!P$148,FALSE)*$H857","v":0},{"$f":"VLOOKUP($F857,FactSum,'COS Factor Table'!Q$148,FALSE)*$H857","v":0},{"$f":"VLOOKUP($F857,FactSum,'COS Factor Table'!R$148,FALSE)*$H857","v":0},{"$f":"ROUND(SUM(I857:U857)-H857,0)","v":0}]
[{"$f":"ROW()","v":858}]
[{"$f":"ROW()","v":859},null,"323","Turbogenerator Units",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct323)","v":0},{"$f":"VLOOKUP($F859,FactSum,'COS Factor Table'!F$148,FALSE)*$H859","v":0},{"$f":"VLOOKUP($F859,FactSum,'COS Factor Table'!G$148,FALSE)*$H859","v":0},{"$f":"VLOOKUP($F859,FactSum,'COS Factor Table'!H$148,FALSE)*$H859","v":0},{"$f":"VLOOKUP($F859,FactSum,'COS Factor Table'!I$148,FALSE)*$H859","v":0},{"$f":"VLOOKUP($F859,FactSum,'COS Factor Table'!J$148,FALSE)*$H859","v":0},{"$f":"VLOOKUP($F859,FactSum,'COS Factor Table'!K$148,FALSE)*$H859","v":0},{"$f":"VLOOKUP($F859,FactSum,'COS Factor Table'!L$148,FALSE)*$H859","v":0},{"$f":"VLOOKUP($F859,FactSum,'COS Factor Table'!M$148,FALSE)*$H859","v":0},{"$f":"VLOOKUP($F859,FactSum,'COS Factor Table'!N$148,FALSE)*$H859","v":0},{"$f":"VLOOKUP($F859,FactSum,'COS Factor Table'!O$148,FALSE)*$H859","v":0},{"$f":"VLOOKUP($F859,FactSum,'COS Factor Table'!P$148,FALSE)*$H859","v":0},{"$f":"VLOOKUP($F859,FactSum,'COS Factor Table'!Q$148,FALSE)*$H859","v":0},{"$f":"VLOOKUP($F859,FactSum,'COS Factor Table'!R$148,FALSE)*$H859","v":0},{"$f":"ROUND(SUM(I859:U859)-H859,0)","v":0}]
[{"$f":"ROW()","v":860}]
[{"$f":"ROW()","v":861},null,"324","Land and Land Rights",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct324)","v":0},{"$f":"VLOOKUP($F861,FactSum,'COS Factor Table'!F$148,FALSE)*$H861","v":0},{"$f":"VLOOKUP($F861,FactSum,'COS Factor Table'!G$148,FALSE)*$H861","v":0},{"$f":"VLOOKUP($F861,FactSum,'COS Factor Table'!H$148,FALSE)*$H861","v":0},{"$f":"VLOOKUP($F861,FactSum,'COS Factor Table'!I$148,FALSE)*$H861","v":0},{"$f":"VLOOKUP($F861,FactSum,'COS Factor Table'!J$148,FALSE)*$H861","v":0},{"$f":"VLOOKUP($F861,FactSum,'COS Factor Table'!K$148,FALSE)*$H861","v":0},{"$f":"VLOOKUP($F861,FactSum,'COS Factor Table'!L$148,FALSE)*$H861","v":0},{"$f":"VLOOKUP($F861,FactSum,'COS Factor Table'!M$148,FALSE)*$H861","v":0},{"$f":"VLOOKUP($F861,FactSum,'COS Factor Table'!N$148,FALSE)*$H861","v":0},{"$f":"VLOOKUP($F861,FactSum,'COS Factor Table'!O$148,FALSE)*$H861","v":0},{"$f":"VLOOKUP($F861,FactSum,'COS Factor Table'!P$148,FALSE)*$H861","v":0},{"$f":"VLOOKUP($F861,FactSum,'COS Factor Table'!Q$148,FALSE)*$H861","v":0},{"$f":"VLOOKUP($F861,FactSum,'COS Factor Table'!R$148,FALSE)*$H861","v":0},{"$f":"ROUND(SUM(I861:U861)-H861,0)","v":0}]
[{"$f":"ROW()","v":862}]
[{"$f":"ROW()","v":863},null,"325","Misc. Power Plant Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct325)","v":0},{"$f":"VLOOKUP($F863,FactSum,'COS Factor Table'!F$148,FALSE)*$H863","v":0},{"$f":"VLOOKUP($F863,FactSum,'COS Factor Table'!G$148,FALSE)*$H863","v":0},{"$f":"VLOOKUP($F863,FactSum,'COS Factor Table'!H$148,FALSE)*$H863","v":0},{"$f":"VLOOKUP($F863,FactSum,'COS Factor Table'!I$148,FALSE)*$H863","v":0},{"$f":"VLOOKUP($F863,FactSum,'COS Factor Table'!J$148,FALSE)*$H863","v":0},{"$f":"VLOOKUP($F863,FactSum,'COS Factor Table'!K$148,FALSE)*$H863","v":0},{"$f":"VLOOKUP($F863,FactSum,'COS Factor Table'!L$148,FALSE)*$H863","v":0},{"$f":"VLOOKUP($F863,FactSum,'COS Factor Table'!M$148,FALSE)*$H863","v":0},{"$f":"VLOOKUP($F863,FactSum,'COS Factor Table'!N$148,FALSE)*$H863","v":0},{"$f":"VLOOKUP($F863,FactSum,'COS Factor Table'!O$148,FALSE)*$H863","v":0},{"$f":"VLOOKUP($F863,FactSum,'COS Factor Table'!P$148,FALSE)*$H863","v":0},{"$f":"VLOOKUP($F863,FactSum,'COS Factor Table'!Q$148,FALSE)*$H863","v":0},{"$f":"VLOOKUP($F863,FactSum,'COS Factor Table'!R$148,FALSE)*$H863","v":0},{"$f":"ROUND(SUM(I863:U863)-H863,0)","v":0}]
[{"$f":"ROW()","v":864}]
[{"$f":"ROW()","v":865},null,"N00","Unclassified Nuclear Plt - Acct 300",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcctn00)","v":0},{"$f":"VLOOKUP($F865,FactSum,'COS Factor Table'!F$148,FALSE)*$H865","v":0},{"$f":"VLOOKUP($F865,FactSum,'COS Factor Table'!G$148,FALSE)*$H865","v":0},{"$f":"VLOOKUP($F865,FactSum,'COS Factor Table'!H$148,FALSE)*$H865","v":0},{"$f":"VLOOKUP($F865,FactSum,'COS Factor Table'!I$148,FALSE)*$H865","v":0},{"$f":"VLOOKUP($F865,FactSum,'COS Factor Table'!J$148,FALSE)*$H865","v":0},{"$f":"VLOOKUP($F865,FactSum,'COS Factor Table'!K$148,FALSE)*$H865","v":0},{"$f":"VLOOKUP($F865,FactSum,'COS Factor Table'!L$148,FALSE)*$H865","v":0},{"$f":"VLOOKUP($F865,FactSum,'COS Factor Table'!M$148,FALSE)*$H865","v":0},{"$f":"VLOOKUP($F865,FactSum,'COS Factor Table'!N$148,FALSE)*$H865","v":0},{"$f":"VLOOKUP($F865,FactSum,'COS Factor Table'!O$148,FALSE)*$H865","v":0},{"$f":"VLOOKUP($F865,FactSum,'COS Factor Table'!P$148,FALSE)*$H865","v":0},{"$f":"VLOOKUP($F865,FactSum,'COS Factor Table'!Q$148,FALSE)*$H865","v":0},{"$f":"VLOOKUP($F865,FactSum,'COS Factor Table'!R$148,FALSE)*$H865","v":0},{"$f":"ROUND(SUM(I865:U865)-H865,0)","v":0}]
[{"$f":"ROW()","v":866}]
[{"$f":"ROW()","v":867},null,"Total Nuclear Production Plant",null,null,null,null,{"$f":"SUM(H853:H865)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I867:U867)-H867,0)","v":0}]
[{"$f":"ROW()","v":868}]
[{"$f":"ROW()","v":869}]
[{"$f":"ROW()","v":870},null,null,null,null,null,null,"HYDRAULIC PRODUCTION PLANT"]
[{"$f":"ROW()","v":871}]
[{"$f":"ROW()","v":872}]
[{"$f":"ROW()","v":873},null,"330","Land and Land Rights",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct330)","v":0},{"$f":"VLOOKUP($F873,FactSum,'COS Factor Table'!F$148,FALSE)*$H873","v":0},{"$f":"VLOOKUP($F873,FactSum,'COS Factor Table'!G$148,FALSE)*$H873","v":0},{"$f":"VLOOKUP($F873,FactSum,'COS Factor Table'!H$148,FALSE)*$H873","v":0},{"$f":"VLOOKUP($F873,FactSum,'COS Factor Table'!I$148,FALSE)*$H873","v":0},{"$f":"VLOOKUP($F873,FactSum,'COS Factor Table'!J$148,FALSE)*$H873","v":0},{"$f":"VLOOKUP($F873,FactSum,'COS Factor Table'!K$148,FALSE)*$H873","v":0},{"$f":"VLOOKUP($F873,FactSum,'COS Factor Table'!L$148,FALSE)*$H873","v":0},{"$f":"VLOOKUP($F873,FactSum,'COS Factor Table'!M$148,FALSE)*$H873","v":0},{"$f":"VLOOKUP($F873,FactSum,'COS Factor Table'!N$148,FALSE)*$H873","v":0},{"$f":"VLOOKUP($F873,FactSum,'COS Factor Table'!O$148,FALSE)*$H873","v":0},{"$f":"VLOOKUP($F873,FactSum,'COS Factor Table'!P$148,FALSE)*$H873","v":0},{"$f":"VLOOKUP($F873,FactSum,'COS Factor Table'!Q$148,FALSE)*$H873","v":0},{"$f":"VLOOKUP($F873,FactSum,'COS Factor Table'!R$148,FALSE)*$H873","v":0},{"$f":"ROUND(SUM(I873:U873)-H873,0)","v":0}]
[{"$f":"ROW()","v":874}]
[{"$f":"ROW()","v":875},null,"331","Structures and Improvements",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct331)","v":0},{"$f":"VLOOKUP($F875,FactSum,'COS Factor Table'!F$148,FALSE)*$H875","v":0},{"$f":"VLOOKUP($F875,FactSum,'COS Factor Table'!G$148,FALSE)*$H875","v":0},{"$f":"VLOOKUP($F875,FactSum,'COS Factor Table'!H$148,FALSE)*$H875","v":0},{"$f":"VLOOKUP($F875,FactSum,'COS Factor Table'!I$148,FALSE)*$H875","v":0},{"$f":"VLOOKUP($F875,FactSum,'COS Factor Table'!J$148,FALSE)*$H875","v":0},{"$f":"VLOOKUP($F875,FactSum,'COS Factor Table'!K$148,FALSE)*$H875","v":0},{"$f":"VLOOKUP($F875,FactSum,'COS Factor Table'!L$148,FALSE)*$H875","v":0},{"$f":"VLOOKUP($F875,FactSum,'COS Factor Table'!M$148,FALSE)*$H875","v":0},{"$f":"VLOOKUP($F875,FactSum,'COS Factor Table'!N$148,FALSE)*$H875","v":0},{"$f":"VLOOKUP($F875,FactSum,'COS Factor Table'!O$148,FALSE)*$H875","v":0},{"$f":"VLOOKUP($F875,FactSum,'COS Factor Table'!P$148,FALSE)*$H875","v":0},{"$f":"VLOOKUP($F875,FactSum,'COS Factor Table'!Q$148,FALSE)*$H875","v":0},{"$f":"VLOOKUP($F875,FactSum,'COS Factor Table'!R$148,FALSE)*$H875","v":0},{"$f":"ROUND(SUM(I875:U875)-H875,0)","v":0}]
[{"$f":"ROW()","v":876}]
[{"$f":"ROW()","v":877},null,"332","Reservoirs, Dams & Waterways",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct332)","v":0},{"$f":"VLOOKUP($F877,FactSum,'COS Factor Table'!F$148,FALSE)*$H877","v":0},{"$f":"VLOOKUP($F877,FactSum,'COS Factor Table'!G$148,FALSE)*$H877","v":0},{"$f":"VLOOKUP($F877,FactSum,'COS Factor Table'!H$148,FALSE)*$H877","v":0},{"$f":"VLOOKUP($F877,FactSum,'COS Factor Table'!I$148,FALSE)*$H877","v":0},{"$f":"VLOOKUP($F877,FactSum,'COS Factor Table'!J$148,FALSE)*$H877","v":0},{"$f":"VLOOKUP($F877,FactSum,'COS Factor Table'!K$148,FALSE)*$H877","v":0},{"$f":"VLOOKUP($F877,FactSum,'COS Factor Table'!L$148,FALSE)*$H877","v":0},{"$f":"VLOOKUP($F877,FactSum,'COS Factor Table'!M$148,FALSE)*$H877","v":0},{"$f":"VLOOKUP($F877,FactSum,'COS Factor Table'!N$148,FALSE)*$H877","v":0},{"$f":"VLOOKUP($F877,FactSum,'COS Factor Table'!O$148,FALSE)*$H877","v":0},{"$f":"VLOOKUP($F877,FactSum,'COS Factor Table'!P$148,FALSE)*$H877","v":0},{"$f":"VLOOKUP($F877,FactSum,'COS Factor Table'!Q$148,FALSE)*$H877","v":0},{"$f":"VLOOKUP($F877,FactSum,'COS Factor Table'!R$148,FALSE)*$H877","v":0},{"$f":"ROUND(SUM(I877:U877)-H877,0)","v":0}]
[{"$f":"ROW()","v":878}]
[{"$f":"ROW()","v":879},null,"333","Water Wheel, Turbines, & Generators",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct333)","v":0},{"$f":"VLOOKUP($F879,FactSum,'COS Factor Table'!F$148,FALSE)*$H879","v":0},{"$f":"VLOOKUP($F879,FactSum,'COS Factor Table'!G$148,FALSE)*$H879","v":0},{"$f":"VLOOKUP($F879,FactSum,'COS Factor Table'!H$148,FALSE)*$H879","v":0},{"$f":"VLOOKUP($F879,FactSum,'COS Factor Table'!I$148,FALSE)*$H879","v":0},{"$f":"VLOOKUP($F879,FactSum,'COS Factor Table'!J$148,FALSE)*$H879","v":0},{"$f":"VLOOKUP($F879,FactSum,'COS Factor Table'!K$148,FALSE)*$H879","v":0},{"$f":"VLOOKUP($F879,FactSum,'COS Factor Table'!L$148,FALSE)*$H879","v":0},{"$f":"VLOOKUP($F879,FactSum,'COS Factor Table'!M$148,FALSE)*$H879","v":0},{"$f":"VLOOKUP($F879,FactSum,'COS Factor Table'!N$148,FALSE)*$H879","v":0},{"$f":"VLOOKUP($F879,FactSum,'COS Factor Table'!O$148,FALSE)*$H879","v":0},{"$f":"VLOOKUP($F879,FactSum,'COS Factor Table'!P$148,FALSE)*$H879","v":0},{"$f":"VLOOKUP($F879,FactSum,'COS Factor Table'!Q$148,FALSE)*$H879","v":0},{"$f":"VLOOKUP($F879,FactSum,'COS Factor Table'!R$148,FALSE)*$H879","v":0},{"$f":"ROUND(SUM(I879:U879)-H879,0)","v":0}]
[{"$f":"ROW()","v":880}]
[{"$f":"ROW()","v":881},null,"334","Accessory Electric Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct334)","v":0},{"$f":"VLOOKUP($F881,FactSum,'COS Factor Table'!F$148,FALSE)*$H881","v":0},{"$f":"VLOOKUP($F881,FactSum,'COS Factor Table'!G$148,FALSE)*$H881","v":0},{"$f":"VLOOKUP($F881,FactSum,'COS Factor Table'!H$148,FALSE)*$H881","v":0},{"$f":"VLOOKUP($F881,FactSum,'COS Factor Table'!I$148,FALSE)*$H881","v":0},{"$f":"VLOOKUP($F881,FactSum,'COS Factor Table'!J$148,FALSE)*$H881","v":0},{"$f":"VLOOKUP($F881,FactSum,'COS Factor Table'!K$148,FALSE)*$H881","v":0},{"$f":"VLOOKUP($F881,FactSum,'COS Factor Table'!L$148,FALSE)*$H881","v":0},{"$f":"VLOOKUP($F881,FactSum,'COS Factor Table'!M$148,FALSE)*$H881","v":0},{"$f":"VLOOKUP($F881,FactSum,'COS Factor Table'!N$148,FALSE)*$H881","v":0},{"$f":"VLOOKUP($F881,FactSum,'COS Factor Table'!O$148,FALSE)*$H881","v":0},{"$f":"VLOOKUP($F881,FactSum,'COS Factor Table'!P$148,FALSE)*$H881","v":0},{"$f":"VLOOKUP($F881,FactSum,'COS Factor Table'!Q$148,FALSE)*$H881","v":0},{"$f":"VLOOKUP($F881,FactSum,'COS Factor Table'!R$148,FALSE)*$H881","v":0},{"$f":"ROUND(SUM(I881:U881)-H881,0)","v":0}]
[{"$f":"ROW()","v":882}]
[{"$f":"ROW()","v":883},null,"335","Misc. Power Plant Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct335)","v":0},{"$f":"VLOOKUP($F883,FactSum,'COS Factor Table'!F$148,FALSE)*$H883","v":0},{"$f":"VLOOKUP($F883,FactSum,'COS Factor Table'!G$148,FALSE)*$H883","v":0},{"$f":"VLOOKUP($F883,FactSum,'COS Factor Table'!H$148,FALSE)*$H883","v":0},{"$f":"VLOOKUP($F883,FactSum,'COS Factor Table'!I$148,FALSE)*$H883","v":0},{"$f":"VLOOKUP($F883,FactSum,'COS Factor Table'!J$148,FALSE)*$H883","v":0},{"$f":"VLOOKUP($F883,FactSum,'COS Factor Table'!K$148,FALSE)*$H883","v":0},{"$f":"VLOOKUP($F883,FactSum,'COS Factor Table'!L$148,FALSE)*$H883","v":0},{"$f":"VLOOKUP($F883,FactSum,'COS Factor Table'!M$148,FALSE)*$H883","v":0},{"$f":"VLOOKUP($F883,FactSum,'COS Factor Table'!N$148,FALSE)*$H883","v":0},{"$f":"VLOOKUP($F883,FactSum,'COS Factor Table'!O$148,FALSE)*$H883","v":0},{"$f":"VLOOKUP($F883,FactSum,'COS Factor Table'!P$148,FALSE)*$H883","v":0},{"$f":"VLOOKUP($F883,FactSum,'COS Factor Table'!Q$148,FALSE)*$H883","v":0},{"$f":"VLOOKUP($F883,FactSum,'COS Factor Table'!R$148,FALSE)*$H883","v":0},{"$f":"ROUND(SUM(I883:U883)-H883,0)","v":0}]
[{"$f":"ROW()","v":884}]
[{"$f":"ROW()","v":885},null,"336","Roads, Railroads & Bridges",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct336)","v":0},{"$f":"VLOOKUP($F885,FactSum,'COS Factor Table'!F$148,FALSE)*$H885","v":0},{"$f":"VLOOKUP($F885,FactSum,'COS Factor Table'!G$148,FALSE)*$H885","v":0},{"$f":"VLOOKUP($F885,FactSum,'COS Factor Table'!H$148,FALSE)*$H885","v":0},{"$f":"VLOOKUP($F885,FactSum,'COS Factor Table'!I$148,FALSE)*$H885","v":0},{"$f":"VLOOKUP($F885,FactSum,'COS Factor Table'!J$148,FALSE)*$H885","v":0},{"$f":"VLOOKUP($F885,FactSum,'COS Factor Table'!K$148,FALSE)*$H885","v":0},{"$f":"VLOOKUP($F885,FactSum,'COS Factor Table'!L$148,FALSE)*$H885","v":0},{"$f":"VLOOKUP($F885,FactSum,'COS Factor Table'!M$148,FALSE)*$H885","v":0},{"$f":"VLOOKUP($F885,FactSum,'COS Factor Table'!N$148,FALSE)*$H885","v":0},{"$f":"VLOOKUP($F885,FactSum,'COS Factor Table'!O$148,FALSE)*$H885","v":0},{"$f":"VLOOKUP($F885,FactSum,'COS Factor Table'!P$148,FALSE)*$H885","v":0},{"$f":"VLOOKUP($F885,FactSum,'COS Factor Table'!Q$148,FALSE)*$H885","v":0},{"$f":"VLOOKUP($F885,FactSum,'COS Factor Table'!R$148,FALSE)*$H885","v":0},{"$f":"ROUND(SUM(I885:U885)-H885,0)","v":0}]
[{"$f":"ROW()","v":886}]
[{"$f":"ROW()","v":887},null,"H00","Unclassified Hydro Plant - Acct 300",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAccth00)","v":0},{"$f":"VLOOKUP($F887,FactSum,'COS Factor Table'!F$148,FALSE)*$H887","v":0},{"$f":"VLOOKUP($F887,FactSum,'COS Factor Table'!G$148,FALSE)*$H887","v":0},{"$f":"VLOOKUP($F887,FactSum,'COS Factor Table'!H$148,FALSE)*$H887","v":0},{"$f":"VLOOKUP($F887,FactSum,'COS Factor Table'!I$148,FALSE)*$H887","v":0},{"$f":"VLOOKUP($F887,FactSum,'COS Factor Table'!J$148,FALSE)*$H887","v":0},{"$f":"VLOOKUP($F887,FactSum,'COS Factor Table'!K$148,FALSE)*$H887","v":0},{"$f":"VLOOKUP($F887,FactSum,'COS Factor Table'!L$148,FALSE)*$H887","v":0},{"$f":"VLOOKUP($F887,FactSum,'COS Factor Table'!M$148,FALSE)*$H887","v":0},{"$f":"VLOOKUP($F887,FactSum,'COS Factor Table'!N$148,FALSE)*$H887","v":0},{"$f":"VLOOKUP($F887,FactSum,'COS Factor Table'!O$148,FALSE)*$H887","v":0},{"$f":"VLOOKUP($F887,FactSum,'COS Factor Table'!P$148,FALSE)*$H887","v":0},{"$f":"VLOOKUP($F887,FactSum,'COS Factor Table'!Q$148,FALSE)*$H887","v":0},{"$f":"VLOOKUP($F887,FactSum,'COS Factor Table'!R$148,FALSE)*$H887","v":0},{"$f":"ROUND(SUM(I887:U887)-H887,0)","v":0}]
[{"$f":"ROW()","v":888}]
[{"$f":"ROW()","v":889},null,"Total Hydraulic Plant",null,null,null,null,{"$f":"SUM(H873:H887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I889:U889)-H889,0)","v":0}]
[{"$f":"ROW()","v":890}]
[{"$f":"ROW()","v":891},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"}]
[{"$f":"ROW()","v":892},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":893},null,null,null,null,null,null,{"$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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[{"$f":"ROW()","v":894},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$11","v":"Home Park"},{"$f":"'Hot Sheet'!$S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[{"$f":"ROW()","v":895},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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!$S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[{"$f":"ROW()","v":896},null,"340","Land and Land Rights",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct340)","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!F$148,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!G$148,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!H$148,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!I$148,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!J$148,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!K$148,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!L$148,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!M$148,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!N$148,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!O$148,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!P$148,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!Q$148,FALSE)*$H896","v":0},{"$f":"VLOOKUP($F896,FactSum,'COS Factor Table'!R$148,FALSE)*$H896","v":0},{"$f":"ROUND(SUM(I896:U896)-H896,0)","v":0}]
[{"$f":"ROW()","v":897}]
[{"$f":"ROW()","v":898},null,"341","Structures and Improvements",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct341)-H899","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!F$148,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!G$148,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!H$148,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!I$148,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!J$148,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!K$148,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!L$148,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!M$148,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!N$148,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!O$148,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!P$148,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!Q$148,FALSE)*$H898","v":0},{"$f":"VLOOKUP($F898,FactSum,'COS Factor Table'!R$148,FALSE)*$H898","v":0},{"$f":"ROUND(SUM(I898:U898)-H898,0)","v":0}]
[{"$f":"ROW()","v":899},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},{"$f":"VLOOKUP($F899,FactSum,'COS Factor Table'!F$148,FALSE)*$H899","v":0},{"$f":"VLOOKUP($F899,FactSum,'COS Factor Table'!G$148,FALSE)*$H899","v":0},{"$f":"VLOOKUP($F899,FactSum,'COS Factor Table'!H$148,FALSE)*$H899","v":0},{"$f":"VLOOKUP($F899,FactSum,'COS Factor Table'!I$148,FALSE)*$H899","v":0},{"$f":"VLOOKUP($F899,FactSum,'COS Factor Table'!J$148,FALSE)*$H899","v":0},{"$f":"VLOOKUP($F899,FactSum,'COS Factor Table'!K$148,FALSE)*$H899","v":0},{"$f":"VLOOKUP($F899,FactSum,'COS Factor Table'!L$148,FALSE)*$H899","v":0},{"$f":"VLOOKUP($F899,FactSum,'COS Factor Table'!M$148,FALSE)*$H899","v":0},{"$f":"VLOOKUP($F899,FactSum,'COS Factor Table'!N$148,FALSE)*$H899","v":0},{"$f":"VLOOKUP($F899,FactSum,'COS Factor Table'!O$148,FALSE)*$H899","v":0},{"$f":"VLOOKUP($F899,FactSum,'COS Factor Table'!P$148,FALSE)*$H899","v":0},{"$f":"VLOOKUP($F899,FactSum,'COS Factor Table'!Q$148,FALSE)*$H899","v":0},{"$f":"VLOOKUP($F899,FactSum,'COS Factor Table'!R$148,FALSE)*$H899","v":0},{"$f":"ROUND(SUM(I899:U899)-H899,0)","v":0}]
[{"$f":"ROW()","v":900},null,null,null,"Total 341",null,null,{"$f":"SUM(H898:H899)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I900:U900)-H900,0)","v":0}]
[{"$f":"ROW()","v":901}]
[{"$f":"ROW()","v":902},null,"342","Fuel Holders, Producers & Access",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct342)-H903","v":0},{"$f":"VLOOKUP($F902,FactSum,'COS Factor Table'!F$148,FALSE)*$H902","v":0},{"$f":"VLOOKUP($F902,FactSum,'COS Factor Table'!G$148,FALSE)*$H902","v":0},{"$f":"VLOOKUP($F902,FactSum,'COS Factor Table'!H$148,FALSE)*$H902","v":0},{"$f":"VLOOKUP($F902,FactSum,'COS Factor Table'!I$148,FALSE)*$H902","v":0},{"$f":"VLOOKUP($F902,FactSum,'COS Factor Table'!J$148,FALSE)*$H902","v":0},{"$f":"VLOOKUP($F902,FactSum,'COS Factor Table'!K$148,FALSE)*$H902","v":0},{"$f":"VLOOKUP($F902,FactSum,'COS Factor Table'!L$148,FALSE)*$H902","v":0},{"$f":"VLOOKUP($F902,FactSum,'COS Factor Table'!M$148,FALSE)*$H902","v":0},{"$f":"VLOOKUP($F902,FactSum,'COS Factor Table'!N$148,FALSE)*$H902","v":0},{"$f":"VLOOKUP($F902,FactSum,'COS Factor Table'!O$148,FALSE)*$H902","v":0},{"$f":"VLOOKUP($F902,FactSum,'COS Factor Table'!P$148,FALSE)*$H902","v":0},{"$f":"VLOOKUP($F902,FactSum,'COS Factor Table'!Q$148,FALSE)*$H902","v":0},{"$f":"VLOOKUP($F902,FactSum,'COS Factor Table'!R$148,FALSE)*$H902","v":0},{"$f":"ROUND(SUM(I902:U902)-H902,0)","v":0}]
[{"$f":"ROW()","v":903},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},{"$f":"VLOOKUP($F903,FactSum,'COS Factor Table'!F$148,FALSE)*$H903","v":0},{"$f":"VLOOKUP($F903,FactSum,'COS Factor Table'!G$148,FALSE)*$H903","v":0},{"$f":"VLOOKUP($F903,FactSum,'COS Factor Table'!H$148,FALSE)*$H903","v":0},{"$f":"VLOOKUP($F903,FactSum,'COS Factor Table'!I$148,FALSE)*$H903","v":0},{"$f":"VLOOKUP($F903,FactSum,'COS Factor Table'!J$148,FALSE)*$H903","v":0},{"$f":"VLOOKUP($F903,FactSum,'COS Factor Table'!K$148,FALSE)*$H903","v":0},{"$f":"VLOOKUP($F903,FactSum,'COS Factor Table'!L$148,FALSE)*$H903","v":0},{"$f":"VLOOKUP($F903,FactSum,'COS Factor Table'!M$148,FALSE)*$H903","v":0},{"$f":"VLOOKUP($F903,FactSum,'COS Factor Table'!N$148,FALSE)*$H903","v":0},{"$f":"VLOOKUP($F903,FactSum,'COS Factor Table'!O$148,FALSE)*$H903","v":0},{"$f":"VLOOKUP($F903,FactSum,'COS Factor Table'!P$148,FALSE)*$H903","v":0},{"$f":"VLOOKUP($F903,FactSum,'COS Factor Table'!Q$148,FALSE)*$H903","v":0},{"$f":"VLOOKUP($F903,FactSum,'COS Factor Table'!R$148,FALSE)*$H903","v":0},{"$f":"ROUND(SUM(I903:U903)-H903,0)","v":0}]
[{"$f":"ROW()","v":904},null,null,null,"Total 342",null,null,{"$f":"SUM(H902:H903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I904:U904)-H904,0)","v":0}]
[{"$f":"ROW()","v":905}]
[{"$f":"ROW()","v":906},null,"343","Prime Movers",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct343)-H907","v":0},{"$f":"VLOOKUP($F906,FactSum,'COS Factor Table'!F$148,FALSE)*$H906","v":0},{"$f":"VLOOKUP($F906,FactSum,'COS Factor Table'!G$148,FALSE)*$H906","v":0},{"$f":"VLOOKUP($F906,FactSum,'COS Factor Table'!H$148,FALSE)*$H906","v":0},{"$f":"VLOOKUP($F906,FactSum,'COS Factor Table'!I$148,FALSE)*$H906","v":0},{"$f":"VLOOKUP($F906,FactSum,'COS Factor Table'!J$148,FALSE)*$H906","v":0},{"$f":"VLOOKUP($F906,FactSum,'COS Factor Table'!K$148,FALSE)*$H906","v":0},{"$f":"VLOOKUP($F906,FactSum,'COS Factor Table'!L$148,FALSE)*$H906","v":0},{"$f":"VLOOKUP($F906,FactSum,'COS Factor Table'!M$148,FALSE)*$H906","v":0},{"$f":"VLOOKUP($F906,FactSum,'COS Factor Table'!N$148,FALSE)*$H906","v":0},{"$f":"VLOOKUP($F906,FactSum,'COS Factor Table'!O$148,FALSE)*$H906","v":0},{"$f":"VLOOKUP($F906,FactSum,'COS Factor Table'!P$148,FALSE)*$H906","v":0},{"$f":"VLOOKUP($F906,FactSum,'COS Factor Table'!Q$148,FALSE)*$H906","v":0},{"$f":"VLOOKUP($F906,FactSum,'COS Factor Table'!R$148,FALSE)*$H906","v":0},{"$f":"ROUND(SUM(I906:U906)-H906,0)","v":0}]
[{"$f":"ROW()","v":907},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},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!F$148,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!G$148,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!H$148,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!I$148,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!J$148,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!K$148,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!L$148,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!M$148,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!N$148,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!O$148,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!P$148,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!Q$148,FALSE)*$H907","v":0},{"$f":"VLOOKUP($F907,FactSum,'COS Factor Table'!R$148,FALSE)*$H907","v":0},{"$f":"ROUND(SUM(I907:U907)-H907,0)","v":0}]
[{"$f":"ROW()","v":908},null,null,null,"Total 343",null,null,{"$f":"SUM(H906:H907)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I908:U908)-H908,0)","v":0}]
[{"$f":"ROW()","v":909}]
[{"$f":"ROW()","v":910},null,"344","Generators",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct344)-H911","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!F$148,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!G$148,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!H$148,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!I$148,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!J$148,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!K$148,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!L$148,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!M$148,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!N$148,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!O$148,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!P$148,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!Q$148,FALSE)*$H910","v":0},{"$f":"VLOOKUP($F910,FactSum,'COS Factor Table'!R$148,FALSE)*$H910","v":0},{"$f":"ROUND(SUM(I910:U910)-H910,0)","v":0}]
[{"$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(uacct344ssgct)","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!F$148,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!G$148,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!H$148,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!I$148,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!J$148,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!K$148,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!L$148,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!M$148,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!N$148,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!O$148,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!P$148,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!Q$148,FALSE)*$H911","v":0},{"$f":"VLOOKUP($F911,FactSum,'COS Factor Table'!R$148,FALSE)*$H911","v":0},{"$f":"ROUND(SUM(I911:U911)-H911,0)","v":0}]
[{"$f":"ROW()","v":912},null,null,null,"Total 344",null,null,{"$f":"SUM(H910:H911)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I912:U912)-H912,0)","v":0}]
[{"$f":"ROW()","v":913}]
[{"$f":"ROW()","v":914},null,"345","Accessory Electric Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct345)-H915","v":0},{"$f":"VLOOKUP($F914,FactSum,'COS Factor Table'!F$148,FALSE)*$H914","v":0},{"$f":"VLOOKUP($F914,FactSum,'COS Factor Table'!G$148,FALSE)*$H914","v":0},{"$f":"VLOOKUP($F914,FactSum,'COS Factor Table'!H$148,FALSE)*$H914","v":0},{"$f":"VLOOKUP($F914,FactSum,'COS Factor Table'!I$148,FALSE)*$H914","v":0},{"$f":"VLOOKUP($F914,FactSum,'COS Factor Table'!J$148,FALSE)*$H914","v":0},{"$f":"VLOOKUP($F914,FactSum,'COS Factor Table'!K$148,FALSE)*$H914","v":0},{"$f":"VLOOKUP($F914,FactSum,'COS Factor Table'!L$148,FALSE)*$H914","v":0},{"$f":"VLOOKUP($F914,FactSum,'COS Factor Table'!M$148,FALSE)*$H914","v":0},{"$f":"VLOOKUP($F914,FactSum,'COS Factor Table'!N$148,FALSE)*$H914","v":0},{"$f":"VLOOKUP($F914,FactSum,'COS Factor Table'!O$148,FALSE)*$H914","v":0},{"$f":"VLOOKUP($F914,FactSum,'COS Factor Table'!P$148,FALSE)*$H914","v":0},{"$f":"VLOOKUP($F914,FactSum,'COS Factor Table'!Q$148,FALSE)*$H914","v":0},{"$f":"VLOOKUP($F914,FactSum,'COS Factor Table'!R$148,FALSE)*$H914","v":0},{"$f":"ROUND(SUM(I914:U914)-H914,0)","v":0}]
[{"$f":"ROW()","v":915},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},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!F$148,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!G$148,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!H$148,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!I$148,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!J$148,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!K$148,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!L$148,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!M$148,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!N$148,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!O$148,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!P$148,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!Q$148,FALSE)*$H915","v":0},{"$f":"VLOOKUP($F915,FactSum,'COS Factor Table'!R$148,FALSE)*$H915","v":0},{"$f":"ROUND(SUM(I915:U915)-H915,0)","v":0}]
[{"$f":"ROW()","v":916},null,null,null,"Total 345",null,null,{"$f":"SUM(H914:H915)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I916:U916)-H916,0)","v":0}]
[{"$f":"ROW()","v":917}]
[{"$f":"ROW()","v":918},null,"346","Misc. Power Plant Equipment",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct346)","v":0},{"$f":"VLOOKUP($F918,FactSum,'COS Factor Table'!F$148,FALSE)*$H918","v":0},{"$f":"VLOOKUP($F918,FactSum,'COS Factor Table'!G$148,FALSE)*$H918","v":0},{"$f":"VLOOKUP($F918,FactSum,'COS Factor Table'!H$148,FALSE)*$H918","v":0},{"$f":"VLOOKUP($F918,FactSum,'COS Factor Table'!I$148,FALSE)*$H918","v":0},{"$f":"VLOOKUP($F918,FactSum,'COS Factor Table'!J$148,FALSE)*$H918","v":0},{"$f":"VLOOKUP($F918,FactSum,'COS Factor Table'!K$148,FALSE)*$H918","v":0},{"$f":"VLOOKUP($F918,FactSum,'COS Factor Table'!L$148,FALSE)*$H918","v":0},{"$f":"VLOOKUP($F918,FactSum,'COS Factor Table'!M$148,FALSE)*$H918","v":0},{"$f":"VLOOKUP($F918,FactSum,'COS Factor Table'!N$148,FALSE)*$H918","v":0},{"$f":"VLOOKUP($F918,FactSum,'COS Factor Table'!O$148,FALSE)*$H918","v":0},{"$f":"VLOOKUP($F918,FactSum,'COS Factor Table'!P$148,FALSE)*$H918","v":0},{"$f":"VLOOKUP($F918,FactSum,'COS Factor Table'!Q$148,FALSE)*$H918","v":0},{"$f":"VLOOKUP($F918,FactSum,'COS Factor Table'!R$148,FALSE)*$H918","v":0},{"$f":"ROUND(SUM(I918:U918)-H918,0)","v":0}]
[{"$f":"ROW()","v":919}]
[{"$f":"ROW()","v":920},null,"O00","Unclassified Other Prod - Acct 300",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAccto00)","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!F$148,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!G$148,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!H$148,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!I$148,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!J$148,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!K$148,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!L$148,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!M$148,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!N$148,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!O$148,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!P$148,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!Q$148,FALSE)*$H920","v":0},{"$f":"VLOOKUP($F920,FactSum,'COS Factor Table'!R$148,FALSE)*$H920","v":0},{"$f":"ROUND(SUM(I920:U920)-H920,0)","v":0}]
[{"$f":"ROW()","v":921}]
[{"$f":"ROW()","v":922},null,"Total Other Production Plant",null,null,null,null,{"$f":"H896+H900+H904+H908+H912+H916+H918+H920","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I922:U922)-H922,0)","v":0}]
[{"$f":"ROW()","v":923}]
[{"$f":"ROW()","v":924},null,"Experimental Plant"]
[{"$f":"ROW()","v":925},null,"103","Experimental Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct103)","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!F$148,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!G$148,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!H$148,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!I$148,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!J$148,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!K$148,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!L$148,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!M$148,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!N$148,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!O$148,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!P$148,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!Q$148,FALSE)*$H925","v":0},{"$f":"VLOOKUP($F925,FactSum,'COS Factor Table'!R$148,FALSE)*$H925","v":0},{"$f":"ROUND(SUM(I925:U925)-H925,0)","v":0}]
[{"$f":"ROW()","v":926}]
[{"$f":"ROW()","v":927},null,"TOTAL PRODUCTION PLANT",null,null,null,null,{"$f":"+H847+H867+H889+H922+H925","v":0},{"$f":"I847+I867+I889+I922+I925","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I927:U927)-H927,0)","v":0}]
[{"$f":"ROW()","v":928}]
[{"$f":"ROW()","v":929},null,null,null,null,null,null,"TRANSMISSION PLANT"]
[{"$f":"ROW()","v":930},null,"350","Land and Land Rights"]
[{"$f":"ROW()","v":931},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(+UAcct350<>0,+UAcct350-H932,0)","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!F$148,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!G$148,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!H$148,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!I$148,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!J$148,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!K$148,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!L$148,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!M$148,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!N$148,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!O$148,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!P$148,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!Q$148,FALSE)*$H931","v":0},{"$f":"VLOOKUP($F931,FactSum,'COS Factor Table'!R$148,FALSE)*$H931","v":0},{"$f":"ROUND(SUM(I931:U931)-H931,0)","v":0}]
[{"$f":"ROW()","v":932},null,null,null,"Direct Assigned","A",{"$f":"+UAcct350/Acct350","v":0},{"$f":"SUM(I932:U932)","v":0},0,0,0,0,{"$f":"G932*TransInvest!C52","v":0},0,0,0,0,0,{"$f":"G932*TransInvest!C55","v":0},0,{"$f":"G932*TransInvest!C57","v":0},{"$f":"ROUND(SUM(I932:U932)-H932,0)","v":0}]
[{"$f":"ROW()","v":933},null,null,null,null,null,null,{"$f":"SUM(H931:H932)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I933:U933)-H933,0)","v":0}]
[{"$f":"ROW()","v":934},null,"352","Structures and Improvements"]
[{"$f":"ROW()","v":935},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(UAcct352<>0,+UAcct352-H936,0)","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!F$148,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!G$148,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!H$148,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!I$148,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!J$148,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!K$148,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!L$148,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!M$148,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!N$148,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!O$148,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!P$148,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!Q$148,FALSE)*$H935","v":0},{"$f":"VLOOKUP($F935,FactSum,'COS Factor Table'!R$148,FALSE)*$H935","v":0},{"$f":"ROUND(SUM(I935:U935)-H935,0)","v":0}]
[{"$f":"ROW()","v":936},null,null,null,"Direct Assigned","A",{"$f":"+UAcct352/Acct352","v":0},{"$f":"SUM(I936:U936)","v":0},0,0,0,0,{"$f":"G936*TransInvest!D52","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I936:U936)-H936,0)","v":0}]
[{"$f":"ROW()","v":937},null,null,null,null,null,null,{"$f":"SUM(H935:H936)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I937:U937)-H937,0)","v":0}]
[{"$f":"ROW()","v":938},null,"353","Station Equipment"]
[{"$f":"ROW()","v":939},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(UAcct353<>0,+UAcct353-H940,0)","v":0},{"$f":"VLOOKUP($F939,FactSum,'COS Factor Table'!F$148,FALSE)*$H939","v":0},{"$f":"VLOOKUP($F939,FactSum,'COS Factor Table'!G$148,FALSE)*$H939","v":0},{"$f":"VLOOKUP($F939,FactSum,'COS Factor Table'!H$148,FALSE)*$H939","v":0},{"$f":"VLOOKUP($F939,FactSum,'COS Factor Table'!I$148,FALSE)*$H939","v":0},{"$f":"VLOOKUP($F939,FactSum,'COS Factor Table'!J$148,FALSE)*$H939","v":0},{"$f":"VLOOKUP($F939,FactSum,'COS Factor Table'!K$148,FALSE)*$H939","v":0},{"$f":"VLOOKUP($F939,FactSum,'COS Factor Table'!L$148,FALSE)*$H939","v":0},{"$f":"VLOOKUP($F939,FactSum,'COS Factor Table'!M$148,FALSE)*$H939","v":0},{"$f":"VLOOKUP($F939,FactSum,'COS Factor Table'!N$148,FALSE)*$H939","v":0},{"$f":"VLOOKUP($F939,FactSum,'COS Factor Table'!O$148,FALSE)*$H939","v":0},{"$f":"VLOOKUP($F939,FactSum,'COS Factor Table'!P$148,FALSE)*$H939","v":0},{"$f":"VLOOKUP($F939,FactSum,'COS Factor Table'!Q$148,FALSE)*$H939","v":0},{"$f":"VLOOKUP($F939,FactSum,'COS Factor Table'!R$148,FALSE)*$H939","v":0},{"$f":"ROUND(SUM(I939:U939)-H939,0)","v":0}]
[{"$f":"ROW()","v":940},null,null,null,"Direct Assigned","A",{"$f":"+UAcct353/Acct353","v":0},{"$f":"SUM(I940:U940)","v":0},0,0,0,0,{"$f":"G940*TransInvest!E52","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I940:U940)-H940,0)","v":0}]
[{"$f":"ROW()","v":941},null,null,null,null,null,null,{"$f":"SUM(H939:H940)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I941:U941)-H941,0)","v":0}]
[{"$f":"ROW()","v":942},null,"354","Towers and Fixtures"]
[{"$f":"ROW()","v":943},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(UAcct354<>0,+UAcct354-H944,0)","v":0},{"$f":"VLOOKUP($F943,FactSum,'COS Factor Table'!F$148,FALSE)*$H943","v":0},{"$f":"VLOOKUP($F943,FactSum,'COS Factor Table'!G$148,FALSE)*$H943","v":0},{"$f":"VLOOKUP($F943,FactSum,'COS Factor Table'!H$148,FALSE)*$H943","v":0},{"$f":"VLOOKUP($F943,FactSum,'COS Factor Table'!I$148,FALSE)*$H943","v":0},{"$f":"VLOOKUP($F943,FactSum,'COS Factor Table'!J$148,FALSE)*$H943","v":0},{"$f":"VLOOKUP($F943,FactSum,'COS Factor Table'!K$148,FALSE)*$H943","v":0},{"$f":"VLOOKUP($F943,FactSum,'COS Factor Table'!L$148,FALSE)*$H943","v":0},{"$f":"VLOOKUP($F943,FactSum,'COS Factor Table'!M$148,FALSE)*$H943","v":0},{"$f":"VLOOKUP($F943,FactSum,'COS Factor Table'!N$148,FALSE)*$H943","v":0},{"$f":"VLOOKUP($F943,FactSum,'COS Factor Table'!O$148,FALSE)*$H943","v":0},{"$f":"VLOOKUP($F943,FactSum,'COS Factor Table'!P$148,FALSE)*$H943","v":0},{"$f":"VLOOKUP($F943,FactSum,'COS Factor Table'!Q$148,FALSE)*$H943","v":0},{"$f":"VLOOKUP($F943,FactSum,'COS Factor Table'!R$148,FALSE)*$H943","v":0},{"$f":"ROUND(SUM(I943:U943)-H943,0)","v":0}]
[{"$f":"ROW()","v":944},null,null,null,"Direct Assigned","A",{"$f":"+UAcct354/Acct354","v":0},{"$f":"SUM(I944:U944)","v":0},0,0,0,0,{"$f":"G944*TransInvest!F52","v":0},0,0,0,0,0,{"$f":"G944*TransInvest!F55","v":0},0,0,{"$f":"ROUND(SUM(I944:U944)-H944,0)","v":0}]
[{"$f":"ROW()","v":945},null,null,null,null,null,null,{"$f":"SUM(H943:H944)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I945:U945)-H945,0)","v":0}]
[{"$f":"ROW()","v":946},null,"355","Poles and Fixtures"]
[{"$f":"ROW()","v":947},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(UAcct355<>0,+UAcct355-H948,0)","v":0},{"$f":"VLOOKUP($F947,FactSum,'COS Factor Table'!F$148,FALSE)*$H947","v":0},{"$f":"VLOOKUP($F947,FactSum,'COS Factor Table'!G$148,FALSE)*$H947","v":0},{"$f":"VLOOKUP($F947,FactSum,'COS Factor Table'!H$148,FALSE)*$H947","v":0},{"$f":"VLOOKUP($F947,FactSum,'COS Factor Table'!I$148,FALSE)*$H947","v":0},{"$f":"VLOOKUP($F947,FactSum,'COS Factor Table'!J$148,FALSE)*$H947","v":0},{"$f":"VLOOKUP($F947,FactSum,'COS Factor Table'!K$148,FALSE)*$H947","v":0},{"$f":"VLOOKUP($F947,FactSum,'COS Factor Table'!L$148,FALSE)*$H947","v":0},{"$f":"VLOOKUP($F947,FactSum,'COS Factor Table'!M$148,FALSE)*$H947","v":0},{"$f":"VLOOKUP($F947,FactSum,'COS Factor Table'!N$148,FALSE)*$H947","v":0},{"$f":"VLOOKUP($F947,FactSum,'COS Factor Table'!O$148,FALSE)*$H947","v":0},{"$f":"VLOOKUP($F947,FactSum,'COS Factor Table'!P$148,FALSE)*$H947","v":0},{"$f":"VLOOKUP($F947,FactSum,'COS Factor Table'!Q$148,FALSE)*$H947","v":0},{"$f":"VLOOKUP($F947,FactSum,'COS Factor Table'!R$148,FALSE)*$H947","v":0},{"$f":"ROUND(SUM(I947:U947)-H947,0)","v":0}]
[{"$f":"ROW()","v":948},null,null,null,"Direct Assigned","A",{"$f":"+UAcct355/Acct355","v":0},{"$f":"SUM(I948:U948)","v":0},0,0,0,0,{"$f":"G948*TransInvest!G52","v":0},0,0,0,0,0,0,0,{"$f":"G948*TransInvest!G57","v":0},{"$f":"ROUND(SUM(I948:U948)-H948,0)","v":0}]
[{"$f":"ROW()","v":949},null,null,null,null,null,null,{"$f":"SUM(H947:H948)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I949:U949)-H949,0)","v":0}]
[{"$f":"ROW()","v":950},null,"356","Overhead Conductors"]
[{"$f":"ROW()","v":951},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(UAcct356<>0,+UAcct356-H952,0)","v":0},{"$f":"VLOOKUP($F951,FactSum,'COS Factor Table'!F$148,FALSE)*$H951","v":0},{"$f":"VLOOKUP($F951,FactSum,'COS Factor Table'!G$148,FALSE)*$H951","v":0},{"$f":"VLOOKUP($F951,FactSum,'COS Factor Table'!H$148,FALSE)*$H951","v":0},{"$f":"VLOOKUP($F951,FactSum,'COS Factor Table'!I$148,FALSE)*$H951","v":0},{"$f":"VLOOKUP($F951,FactSum,'COS Factor Table'!J$148,FALSE)*$H951","v":0},{"$f":"VLOOKUP($F951,FactSum,'COS Factor Table'!K$148,FALSE)*$H951","v":0},{"$f":"VLOOKUP($F951,FactSum,'COS Factor Table'!L$148,FALSE)*$H951","v":0},{"$f":"VLOOKUP($F951,FactSum,'COS Factor Table'!M$148,FALSE)*$H951","v":0},{"$f":"VLOOKUP($F951,FactSum,'COS Factor Table'!N$148,FALSE)*$H951","v":0},{"$f":"VLOOKUP($F951,FactSum,'COS Factor Table'!O$148,FALSE)*$H951","v":0},{"$f":"VLOOKUP($F951,FactSum,'COS Factor Table'!P$148,FALSE)*$H951","v":0},{"$f":"VLOOKUP($F951,FactSum,'COS Factor Table'!Q$148,FALSE)*$H951","v":0},{"$f":"VLOOKUP($F951,FactSum,'COS Factor Table'!R$148,FALSE)*$H951","v":0},{"$f":"ROUND(SUM(I951:U951)-H951,0)","v":0}]
[{"$f":"ROW()","v":952},null,null,null,"Direct Assigned","A",{"$f":"+UAcct356/Acct356","v":0},{"$f":"SUM(I952:U952)","v":0},0,0,0,0,{"$f":"G952*TransInvest!H52","v":0},0,0,0,0,0,{"$f":"G952*TransInvest!H55","v":0},0,{"$f":"G952*TransInvest!H57","v":0},{"$f":"ROUND(SUM(I952:U952)-H952,0)","v":0}]
[{"$f":"ROW()","v":953},null,null,null,null,null,null,{"$f":"SUM(H951:H952)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I953:U953)-H953,0)","v":0}]
[{"$f":"ROW()","v":954},null,"357","Underground Conduit"]
[{"$f":"ROW()","v":955},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(UAcct357<>0,UAcct357-H956,0)","v":0},{"$f":"VLOOKUP($F955,FactSum,'COS Factor Table'!F$148,FALSE)*$H955","v":0},{"$f":"VLOOKUP($F955,FactSum,'COS Factor Table'!G$148,FALSE)*$H955","v":0},{"$f":"VLOOKUP($F955,FactSum,'COS Factor Table'!H$148,FALSE)*$H955","v":0},{"$f":"VLOOKUP($F955,FactSum,'COS Factor Table'!I$148,FALSE)*$H955","v":0},{"$f":"VLOOKUP($F955,FactSum,'COS Factor Table'!J$148,FALSE)*$H955","v":0},{"$f":"VLOOKUP($F955,FactSum,'COS Factor Table'!K$148,FALSE)*$H955","v":0},{"$f":"VLOOKUP($F955,FactSum,'COS Factor Table'!L$148,FALSE)*$H955","v":0},{"$f":"VLOOKUP($F955,FactSum,'COS Factor Table'!M$148,FALSE)*$H955","v":0},{"$f":"VLOOKUP($F955,FactSum,'COS Factor Table'!N$148,FALSE)*$H955","v":0},{"$f":"VLOOKUP($F955,FactSum,'COS Factor Table'!O$148,FALSE)*$H955","v":0},{"$f":"VLOOKUP($F955,FactSum,'COS Factor Table'!P$148,FALSE)*$H955","v":0},{"$f":"VLOOKUP($F955,FactSum,'COS Factor Table'!Q$148,FALSE)*$H955","v":0},{"$f":"VLOOKUP($F955,FactSum,'COS Factor Table'!R$148,FALSE)*$H955","v":0},{"$f":"ROUND(SUM(I955:U955)-H955,0)","v":0}]
[{"$f":"ROW()","v":956},null,null,null,"Direct Assigned","A",{"$f":"+UAcct357/Acct357","v":0},{"$f":"SUM(I956:U956)","v":0},0,0,0,0,{"$f":"G956*TransInvest!I52","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I956:U956)-H956,0)","v":0}]
[{"$f":"ROW()","v":957},null,null,null,null,null,null,{"$f":"SUM(H955:H956)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I957:U957)-H957,0)","v":0}]
[{"$f":"ROW()","v":958},null,"358","Underground Conductors "]
[{"$f":"ROW()","v":959},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(UAcct358<>0,UAcct358-H960,0)","v":0},{"$f":"VLOOKUP($F959,FactSum,'COS Factor Table'!F$148,FALSE)*$H959","v":0},{"$f":"VLOOKUP($F959,FactSum,'COS Factor Table'!G$148,FALSE)*$H959","v":0},{"$f":"VLOOKUP($F959,FactSum,'COS Factor Table'!H$148,FALSE)*$H959","v":0},{"$f":"VLOOKUP($F959,FactSum,'COS Factor Table'!I$148,FALSE)*$H959","v":0},{"$f":"VLOOKUP($F959,FactSum,'COS Factor Table'!J$148,FALSE)*$H959","v":0},{"$f":"VLOOKUP($F959,FactSum,'COS Factor Table'!K$148,FALSE)*$H959","v":0},{"$f":"VLOOKUP($F959,FactSum,'COS Factor Table'!L$148,FALSE)*$H959","v":0},{"$f":"VLOOKUP($F959,FactSum,'COS Factor Table'!M$148,FALSE)*$H959","v":0},{"$f":"VLOOKUP($F959,FactSum,'COS Factor Table'!N$148,FALSE)*$H959","v":0},{"$f":"VLOOKUP($F959,FactSum,'COS Factor Table'!O$148,FALSE)*$H959","v":0},{"$f":"VLOOKUP($F959,FactSum,'COS Factor Table'!P$148,FALSE)*$H959","v":0},{"$f":"VLOOKUP($F959,FactSum,'COS Factor Table'!Q$148,FALSE)*$H959","v":0},{"$f":"VLOOKUP($F959,FactSum,'COS Factor Table'!R$148,FALSE)*$H959","v":0},{"$f":"ROUND(SUM(I959:U959)-H959,0)","v":0}]
[{"$f":"ROW()","v":960},null,null,null,"Direct Assigned","A",{"$f":"+UAcct358/Acct358","v":0},{"$f":"SUM(I960:U960)","v":0},0,0,0,0,{"$f":"G960*TransInvest!J52","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I960:U960)-H960,0)","v":0}]
[{"$f":"ROW()","v":961},null,null,null,null,null,null,{"$f":"SUM(H959:H960)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I961:U961)-H961,0)","v":0}]
[{"$f":"ROW()","v":962},null,"359","Roads and Trails"]
[{"$f":"ROW()","v":963},null,null,null,"Demand",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(UAcct359<>0,+UAcct359-H964,0)","v":0},{"$f":"VLOOKUP($F963,FactSum,'COS Factor Table'!F$148,FALSE)*$H963","v":0},{"$f":"VLOOKUP($F963,FactSum,'COS Factor Table'!G$148,FALSE)*$H963","v":0},{"$f":"VLOOKUP($F963,FactSum,'COS Factor Table'!H$148,FALSE)*$H963","v":0},{"$f":"VLOOKUP($F963,FactSum,'COS Factor Table'!I$148,FALSE)*$H963","v":0},{"$f":"VLOOKUP($F963,FactSum,'COS Factor Table'!J$148,FALSE)*$H963","v":0},{"$f":"VLOOKUP($F963,FactSum,'COS Factor Table'!K$148,FALSE)*$H963","v":0},{"$f":"VLOOKUP($F963,FactSum,'COS Factor Table'!L$148,FALSE)*$H963","v":0},{"$f":"VLOOKUP($F963,FactSum,'COS Factor Table'!M$148,FALSE)*$H963","v":0},{"$f":"VLOOKUP($F963,FactSum,'COS Factor Table'!N$148,FALSE)*$H963","v":0},{"$f":"VLOOKUP($F963,FactSum,'COS Factor Table'!O$148,FALSE)*$H963","v":0},{"$f":"VLOOKUP($F963,FactSum,'COS Factor Table'!P$148,FALSE)*$H963","v":0},{"$f":"VLOOKUP($F963,FactSum,'COS Factor Table'!Q$148,FALSE)*$H963","v":0},{"$f":"VLOOKUP($F963,FactSum,'COS Factor Table'!R$148,FALSE)*$H963","v":0},{"$f":"ROUND(SUM(I963:U963)-H963,0)","v":0}]
[{"$f":"ROW()","v":964},null,null,null,"Direct Assigned","A",{"$f":"UAcct359/Acct359","v":0},{"$f":"SUM(I964:U964)","v":0},0,0,0,0,{"$f":"G964*TransInvest!K52","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I964:U964)-H964,0)","v":0}]
[{"$f":"ROW()","v":965},null,null,null,null,null,null,{"$f":"SUM(H963:H964)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I965:U965)-H965,0)","v":0}]
[{"$f":"ROW()","v":966}]
[{"$f":"ROW()","v":967},null,"T00","Unclassified Trans Plant - Acct 300",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"UAcctt00","v":0},{"$f":"VLOOKUP($F967,FactSum,'COS Factor Table'!F$148,FALSE)*$H967","v":0},{"$f":"VLOOKUP($F967,FactSum,'COS Factor Table'!G$148,FALSE)*$H967","v":0},{"$f":"VLOOKUP($F967,FactSum,'COS Factor Table'!H$148,FALSE)*$H967","v":0},{"$f":"VLOOKUP($F967,FactSum,'COS Factor Table'!I$148,FALSE)*$H967","v":0},{"$f":"VLOOKUP($F967,FactSum,'COS Factor Table'!J$148,FALSE)*$H967","v":0},{"$f":"VLOOKUP($F967,FactSum,'COS Factor Table'!K$148,FALSE)*$H967","v":0},{"$f":"VLOOKUP($F967,FactSum,'COS Factor Table'!L$148,FALSE)*$H967","v":0},{"$f":"VLOOKUP($F967,FactSum,'COS Factor Table'!M$148,FALSE)*$H967","v":0},{"$f":"VLOOKUP($F967,FactSum,'COS Factor Table'!N$148,FALSE)*$H967","v":0},{"$f":"VLOOKUP($F967,FactSum,'COS Factor Table'!O$148,FALSE)*$H967","v":0},{"$f":"VLOOKUP($F967,FactSum,'COS Factor Table'!P$148,FALSE)*$H967","v":0},{"$f":"VLOOKUP($F967,FactSum,'COS Factor Table'!Q$148,FALSE)*$H967","v":0},{"$f":"VLOOKUP($F967,FactSum,'COS Factor Table'!R$148,FALSE)*$H967","v":0},{"$f":"ROUND(SUM(I967:U967)-H967,0)","v":0}]
[{"$f":"ROW()","v":968},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},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!F$148,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!G$148,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!H$148,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!I$148,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!J$148,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!K$148,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!L$148,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!M$148,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!N$148,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!O$148,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!P$148,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!Q$148,FALSE)*$H968","v":0},{"$f":"VLOOKUP($F968,FactSum,'COS Factor Table'!R$148,FALSE)*$H968","v":0},{"$f":"ROUND(SUM(I968:U968)-H968,0)","v":0}]
[{"$f":"ROW()","v":969}]
[{"$f":"ROW()","v":970},null,"TOTAL TRANSMISSION PLANT",null,null,null,null,{"$f":"H933+H937+H941+H945+H949+H953+H957+H961+H965+H967+H968","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I970:U970)-H970,0)","v":0}]
[{"$f":"ROW()","v":971},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"DISTRIBUTION PLANT"]
[{"$f":"ROW()","v":972},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":973},null,null,null,null,null,null,{"$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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[{"$f":"ROW()","v":974},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$11","v":"Home Park"},{"$f":"'Hot Sheet'!$S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[{"$f":"ROW()","v":975},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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!$S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[{"$f":"ROW()","v":976}]
[{"$f":"ROW()","v":977},null,"360","Land and Land Rights"]
[{"$f":"ROW()","v":978},null,null,null,"Demand Primary","F20",null,{"$f":"+UAcct360-H979","v":0},{"$f":"VLOOKUP($F978,FactSum,'COS Factor Table'!F$148,FALSE)*$H978","v":0},{"$f":"VLOOKUP($F978,FactSum,'COS Factor Table'!G$148,FALSE)*$H978","v":0},{"$f":"VLOOKUP($F978,FactSum,'COS Factor Table'!H$148,FALSE)*$H978","v":0},{"$f":"VLOOKUP($F978,FactSum,'COS Factor Table'!I$148,FALSE)*$H978","v":0},{"$f":"VLOOKUP($F978,FactSum,'COS Factor Table'!J$148,FALSE)*$H978","v":0},{"$f":"VLOOKUP($F978,FactSum,'COS Factor Table'!K$148,FALSE)*$H978","v":0},{"$f":"VLOOKUP($F978,FactSum,'COS Factor Table'!L$148,FALSE)*$H978","v":0},{"$f":"VLOOKUP($F978,FactSum,'COS Factor Table'!M$148,FALSE)*$H978","v":0},{"$f":"VLOOKUP($F978,FactSum,'COS Factor Table'!N$148,FALSE)*$H978","v":0},{"$f":"VLOOKUP($F978,FactSum,'COS Factor Table'!O$148,FALSE)*$H978","v":0},{"$f":"VLOOKUP($F978,FactSum,'COS Factor Table'!P$148,FALSE)*$H978","v":0},{"$f":"VLOOKUP($F978,FactSum,'COS Factor Table'!Q$148,FALSE)*$H978","v":0},{"$f":"VLOOKUP($F978,FactSum,'COS Factor Table'!R$148,FALSE)*$H978","v":0},{"$f":"ROUND(SUM(I978:U978)-H978,0)","v":0}]
[{"$f":"ROW()","v":979},null,null,null,"Assigned","A",{"$f":"UAcct360/Acct360","v":0},{"$f":"SUM(I979:U979)","v":0},0,0,0,{"$f":"G979*DistInvest!E18","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I979:U979)-H979,0)","v":0}]
[{"$f":"ROW()","v":980},null,null,null,null,null,null,{"$f":"SUM(H978:H979)","v":0},{"$f":"SUM(I978:I979)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I980:U980)-H980,0)","v":0}]
[{"$f":"ROW()","v":981},null,"361","Structures and Improvements"]
[{"$f":"ROW()","v":982},null,null,null,"Demand Primary","F20",null,{"$f":"+UAcct361-H983","v":0},{"$f":"VLOOKUP($F982,FactSum,'COS Factor Table'!F$148,FALSE)*$H982","v":0},{"$f":"VLOOKUP($F982,FactSum,'COS Factor Table'!G$148,FALSE)*$H982","v":0},{"$f":"VLOOKUP($F982,FactSum,'COS Factor Table'!H$148,FALSE)*$H982","v":0},{"$f":"VLOOKUP($F982,FactSum,'COS Factor Table'!I$148,FALSE)*$H982","v":0},{"$f":"VLOOKUP($F982,FactSum,'COS Factor Table'!J$148,FALSE)*$H982","v":0},{"$f":"VLOOKUP($F982,FactSum,'COS Factor Table'!K$148,FALSE)*$H982","v":0},{"$f":"VLOOKUP($F982,FactSum,'COS Factor Table'!L$148,FALSE)*$H982","v":0},{"$f":"VLOOKUP($F982,FactSum,'COS Factor Table'!M$148,FALSE)*$H982","v":0},{"$f":"VLOOKUP($F982,FactSum,'COS Factor Table'!N$148,FALSE)*$H982","v":0},{"$f":"VLOOKUP($F982,FactSum,'COS Factor Table'!O$148,FALSE)*$H982","v":0},{"$f":"VLOOKUP($F982,FactSum,'COS Factor Table'!P$148,FALSE)*$H982","v":0},{"$f":"VLOOKUP($F982,FactSum,'COS Factor Table'!Q$148,FALSE)*$H982","v":0},{"$f":"VLOOKUP($F982,FactSum,'COS Factor Table'!R$148,FALSE)*$H982","v":0},{"$f":"ROUND(SUM(I982:U982)-H982,0)","v":0}]
[{"$f":"ROW()","v":983},null,null,null,"Assigned","A",{"$f":"+UAcct361/Acct361","v":0},{"$f":"SUM(I983:U983)","v":0},0,0,0,{"$f":"G983*DistInvest!E19","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I983:U983)-H983,0)","v":0}]
[{"$f":"ROW()","v":984},null,null,null,null,null,null,{"$f":"SUM(H982:H983)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I984:U984)-H984,0)","v":0}]
[{"$f":"ROW()","v":985},null,"362","Station Equipment"]
[{"$f":"ROW()","v":986},null,null,null,"Demand Primary","F20",null,{"$f":"+UAcct362-H987","v":0},{"$f":"VLOOKUP($F986,FactSum,'COS Factor Table'!F$148,FALSE)*$H986","v":0},{"$f":"VLOOKUP($F986,FactSum,'COS Factor Table'!G$148,FALSE)*$H986","v":0},{"$f":"VLOOKUP($F986,FactSum,'COS Factor Table'!H$148,FALSE)*$H986","v":0},{"$f":"VLOOKUP($F986,FactSum,'COS Factor Table'!I$148,FALSE)*$H986","v":0},{"$f":"VLOOKUP($F986,FactSum,'COS Factor Table'!J$148,FALSE)*$H986","v":0},{"$f":"VLOOKUP($F986,FactSum,'COS Factor Table'!K$148,FALSE)*$H986","v":0},{"$f":"VLOOKUP($F986,FactSum,'COS Factor Table'!L$148,FALSE)*$H986","v":0},{"$f":"VLOOKUP($F986,FactSum,'COS Factor Table'!M$148,FALSE)*$H986","v":0},{"$f":"VLOOKUP($F986,FactSum,'COS Factor Table'!N$148,FALSE)*$H986","v":0},{"$f":"VLOOKUP($F986,FactSum,'COS Factor Table'!O$148,FALSE)*$H986","v":0},{"$f":"VLOOKUP($F986,FactSum,'COS Factor Table'!P$148,FALSE)*$H986","v":0},{"$f":"VLOOKUP($F986,FactSum,'COS Factor Table'!Q$148,FALSE)*$H986","v":0},{"$f":"VLOOKUP($F986,FactSum,'COS Factor Table'!R$148,FALSE)*$H986","v":0},{"$f":"ROUND(SUM(I986:U986)-H986,0)","v":0}]
[{"$f":"ROW()","v":987},null,null,null,"Assigned","A",{"$f":"+UAcct362/Acct362","v":0},{"$f":"SUM(I987:U987)","v":0},0,0,0,{"$f":"G987*DistInvest!E20","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I987:U987)-H987,0)","v":0}]
[{"$f":"ROW()","v":988},null,null,null,null,null,null,{"$f":"SUM(H986:H987)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I988:U988)-H988,0)","v":0}]
[{"$f":"ROW()","v":989},null,"364","Poles, Towers & Fixtures"]
[{"$f":"ROW()","v":990},null,null,null,"Demand Primary","F20",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"DistInvest!F21*G990","v":0},{"$f":"VLOOKUP($F990,FactSum,'COS Factor Table'!F$148,FALSE)*$H990","v":0},{"$f":"VLOOKUP($F990,FactSum,'COS Factor Table'!G$148,FALSE)*$H990","v":0},{"$f":"VLOOKUP($F990,FactSum,'COS Factor Table'!H$148,FALSE)*$H990","v":0},{"$f":"VLOOKUP($F990,FactSum,'COS Factor Table'!I$148,FALSE)*$H990","v":0},{"$f":"VLOOKUP($F990,FactSum,'COS Factor Table'!J$148,FALSE)*$H990","v":0},{"$f":"VLOOKUP($F990,FactSum,'COS Factor Table'!K$148,FALSE)*$H990","v":0},{"$f":"VLOOKUP($F990,FactSum,'COS Factor Table'!L$148,FALSE)*$H990","v":0},{"$f":"VLOOKUP($F990,FactSum,'COS Factor Table'!M$148,FALSE)*$H990","v":0},{"$f":"VLOOKUP($F990,FactSum,'COS Factor Table'!N$148,FALSE)*$H990","v":0},{"$f":"VLOOKUP($F990,FactSum,'COS Factor Table'!O$148,FALSE)*$H990","v":0},{"$f":"VLOOKUP($F990,FactSum,'COS Factor Table'!P$148,FALSE)*$H990","v":0},{"$f":"VLOOKUP($F990,FactSum,'COS Factor Table'!Q$148,FALSE)*$H990","v":0},{"$f":"VLOOKUP($F990,FactSum,'COS Factor Table'!R$148,FALSE)*$H990","v":0},{"$f":"ROUND(SUM(I990:U990)-H990,0)","v":0}]
[{"$f":"ROW()","v":991},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*G991","v":0},{"$f":"VLOOKUP($F991,FactSum,'COS Factor Table'!F$148,FALSE)*$H991","v":0},{"$f":"VLOOKUP($F991,FactSum,'COS Factor Table'!G$148,FALSE)*$H991","v":0},{"$f":"VLOOKUP($F991,FactSum,'COS Factor Table'!H$148,FALSE)*$H991","v":0},{"$f":"VLOOKUP($F991,FactSum,'COS Factor Table'!I$148,FALSE)*$H991","v":0},{"$f":"VLOOKUP($F991,FactSum,'COS Factor Table'!J$148,FALSE)*$H991","v":0},{"$f":"VLOOKUP($F991,FactSum,'COS Factor Table'!K$148,FALSE)*$H991","v":0},{"$f":"VLOOKUP($F991,FactSum,'COS Factor Table'!L$148,FALSE)*$H991","v":0},{"$f":"VLOOKUP($F991,FactSum,'COS Factor Table'!M$148,FALSE)*$H991","v":0},{"$f":"VLOOKUP($F991,FactSum,'COS Factor Table'!N$148,FALSE)*$H991","v":0},{"$f":"VLOOKUP($F991,FactSum,'COS Factor Table'!O$148,FALSE)*$H991","v":0},{"$f":"VLOOKUP($F991,FactSum,'COS Factor Table'!P$148,FALSE)*$H991","v":0},{"$f":"VLOOKUP($F991,FactSum,'COS Factor Table'!Q$148,FALSE)*$H991","v":0},{"$f":"VLOOKUP($F991,FactSum,'COS Factor Table'!R$148,FALSE)*$H991","v":0},{"$f":"ROUND(SUM(I991:U991)-H991,0)","v":0}]
[{"$f":"ROW()","v":992},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(I992:U992)","v":0},0,0,0,{"$f":"G992*DistInvest!E21","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I992:U992)-H992,0)","v":0}]
[{"$f":"ROW()","v":993},null,null,null,null,null,null,{"$f":"SUM(H990:H992)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I993:U993)-H993,0)","v":0}]
[{"$f":"ROW()","v":994},null,"365","Overhead Conductors"]
[{"$f":"ROW()","v":995},null,null,null,"Demand Primary","F20",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"DistInvest!F22*G995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!F$148,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!G$148,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!H$148,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!I$148,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!J$148,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!K$148,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!L$148,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!M$148,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!N$148,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!O$148,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!P$148,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!Q$148,FALSE)*$H995","v":0},{"$f":"VLOOKUP($F995,FactSum,'COS Factor Table'!R$148,FALSE)*$H995","v":0},{"$f":"ROUND(SUM(I995:U995)-H995,0)","v":0}]
[{"$f":"ROW()","v":996},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*G996","v":0},{"$f":"VLOOKUP($F996,FactSum,'COS Factor Table'!F$148,FALSE)*$H996","v":0},{"$f":"VLOOKUP($F996,FactSum,'COS Factor Table'!G$148,FALSE)*$H996","v":0},{"$f":"VLOOKUP($F996,FactSum,'COS Factor Table'!H$148,FALSE)*$H996","v":0},{"$f":"VLOOKUP($F996,FactSum,'COS Factor Table'!I$148,FALSE)*$H996","v":0},{"$f":"VLOOKUP($F996,FactSum,'COS Factor Table'!J$148,FALSE)*$H996","v":0},{"$f":"VLOOKUP($F996,FactSum,'COS Factor Table'!K$148,FALSE)*$H996","v":0},{"$f":"VLOOKUP($F996,FactSum,'COS Factor Table'!L$148,FALSE)*$H996","v":0},{"$f":"VLOOKUP($F996,FactSum,'COS Factor Table'!M$148,FALSE)*$H996","v":0},{"$f":"VLOOKUP($F996,FactSum,'COS Factor Table'!N$148,FALSE)*$H996","v":0},{"$f":"VLOOKUP($F996,FactSum,'COS Factor Table'!O$148,FALSE)*$H996","v":0},{"$f":"VLOOKUP($F996,FactSum,'COS Factor Table'!P$148,FALSE)*$H996","v":0},{"$f":"VLOOKUP($F996,FactSum,'COS Factor Table'!Q$148,FALSE)*$H996","v":0},{"$f":"VLOOKUP($F996,FactSum,'COS Factor Table'!R$148,FALSE)*$H996","v":0},{"$f":"ROUND(SUM(I996:U996)-H996,0)","v":0}]
[{"$f":"ROW()","v":997},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(I997:U997)","v":0},0,0,0,{"$f":"G997*DistInvest!E22","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I997:U997)-H997,0)","v":0}]
[{"$f":"ROW()","v":998},null,null,null,null,null,null,{"$f":"SUM(H995:H997)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I998:U998)-H998,0)","v":0}]
[{"$f":"ROW()","v":999},null,"366","Underground Conduit"]
[{"$f":"ROW()","v":1000},null,null,null,"Demand Primary","F20",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"DistInvest!F23*G1000","v":0},{"$f":"VLOOKUP($F1000,FactSum,'COS Factor Table'!F$148,FALSE)*$H1000","v":0},{"$f":"VLOOKUP($F1000,FactSum,'COS Factor Table'!G$148,FALSE)*$H1000","v":0},{"$f":"VLOOKUP($F1000,FactSum,'COS Factor Table'!H$148,FALSE)*$H1000","v":0},{"$f":"VLOOKUP($F1000,FactSum,'COS Factor Table'!I$148,FALSE)*$H1000","v":0},{"$f":"VLOOKUP($F1000,FactSum,'COS Factor Table'!J$148,FALSE)*$H1000","v":0},{"$f":"VLOOKUP($F1000,FactSum,'COS Factor Table'!K$148,FALSE)*$H1000","v":0},{"$f":"VLOOKUP($F1000,FactSum,'COS Factor Table'!L$148,FALSE)*$H1000","v":0},{"$f":"VLOOKUP($F1000,FactSum,'COS Factor Table'!M$148,FALSE)*$H1000","v":0},{"$f":"VLOOKUP($F1000,FactSum,'COS Factor Table'!N$148,FALSE)*$H1000","v":0},{"$f":"VLOOKUP($F1000,FactSum,'COS Factor Table'!O$148,FALSE)*$H1000","v":0},{"$f":"VLOOKUP($F1000,FactSum,'COS Factor Table'!P$148,FALSE)*$H1000","v":0},{"$f":"VLOOKUP($F1000,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1000","v":0},{"$f":"VLOOKUP($F1000,FactSum,'COS Factor Table'!R$148,FALSE)*$H1000","v":0},{"$f":"ROUND(SUM(I1000:U1000)-H1000,0)","v":0}]
[{"$f":"ROW()","v":1001},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*G1001","v":0},{"$f":"VLOOKUP($F1001,FactSum,'COS Factor Table'!F$148,FALSE)*$H1001","v":0},{"$f":"VLOOKUP($F1001,FactSum,'COS Factor Table'!G$148,FALSE)*$H1001","v":0},{"$f":"VLOOKUP($F1001,FactSum,'COS Factor Table'!H$148,FALSE)*$H1001","v":0},{"$f":"VLOOKUP($F1001,FactSum,'COS Factor Table'!I$148,FALSE)*$H1001","v":0},{"$f":"VLOOKUP($F1001,FactSum,'COS Factor Table'!J$148,FALSE)*$H1001","v":0},{"$f":"VLOOKUP($F1001,FactSum,'COS Factor Table'!K$148,FALSE)*$H1001","v":0},{"$f":"VLOOKUP($F1001,FactSum,'COS Factor Table'!L$148,FALSE)*$H1001","v":0},{"$f":"VLOOKUP($F1001,FactSum,'COS Factor Table'!M$148,FALSE)*$H1001","v":0},{"$f":"VLOOKUP($F1001,FactSum,'COS Factor Table'!N$148,FALSE)*$H1001","v":0},{"$f":"VLOOKUP($F1001,FactSum,'COS Factor Table'!O$148,FALSE)*$H1001","v":0},{"$f":"VLOOKUP($F1001,FactSum,'COS Factor Table'!P$148,FALSE)*$H1001","v":0},{"$f":"VLOOKUP($F1001,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1001","v":0},{"$f":"VLOOKUP($F1001,FactSum,'COS Factor Table'!R$148,FALSE)*$H1001","v":0},{"$f":"ROUND(SUM(I1001:U1001)-H1001,0)","v":0}]
[{"$f":"ROW()","v":1002},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(I1002:U1002)","v":0},0,0,0,{"$f":"G1002*DistInvest!E23","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1002:U1002)-H1002,0)","v":0}]
[{"$f":"ROW()","v":1003},null,null,null,null,null,null,{"$f":"SUM(H1000:H1002)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1003:U1003)-H1003,0)","v":0}]
[{"$f":"ROW()","v":1004},null,"367","Underground Conductors "]
[{"$f":"ROW()","v":1005},null,null,null,"Demand Primary","F20",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"DistInvest!F24*G1005","v":0},{"$f":"VLOOKUP($F1005,FactSum,'COS Factor Table'!F$148,FALSE)*$H1005","v":0},{"$f":"VLOOKUP($F1005,FactSum,'COS Factor Table'!G$148,FALSE)*$H1005","v":0},{"$f":"VLOOKUP($F1005,FactSum,'COS Factor Table'!H$148,FALSE)*$H1005","v":0},{"$f":"VLOOKUP($F1005,FactSum,'COS Factor Table'!I$148,FALSE)*$H1005","v":0},{"$f":"VLOOKUP($F1005,FactSum,'COS Factor Table'!J$148,FALSE)*$H1005","v":0},{"$f":"VLOOKUP($F1005,FactSum,'COS Factor Table'!K$148,FALSE)*$H1005","v":0},{"$f":"VLOOKUP($F1005,FactSum,'COS Factor Table'!L$148,FALSE)*$H1005","v":0},{"$f":"VLOOKUP($F1005,FactSum,'COS Factor Table'!M$148,FALSE)*$H1005","v":0},{"$f":"VLOOKUP($F1005,FactSum,'COS Factor Table'!N$148,FALSE)*$H1005","v":0},{"$f":"VLOOKUP($F1005,FactSum,'COS Factor Table'!O$148,FALSE)*$H1005","v":0},{"$f":"VLOOKUP($F1005,FactSum,'COS Factor Table'!P$148,FALSE)*$H1005","v":0},{"$f":"VLOOKUP($F1005,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1005","v":0},{"$f":"VLOOKUP($F1005,FactSum,'COS Factor Table'!R$148,FALSE)*$H1005","v":0},{"$f":"ROUND(SUM(I1005:U1005)-H1005,0)","v":0}]
[{"$f":"ROW()","v":1006},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*G1006","v":0},{"$f":"VLOOKUP($F1006,FactSum,'COS Factor Table'!F$148,FALSE)*$H1006","v":0},{"$f":"VLOOKUP($F1006,FactSum,'COS Factor Table'!G$148,FALSE)*$H1006","v":0},{"$f":"VLOOKUP($F1006,FactSum,'COS Factor Table'!H$148,FALSE)*$H1006","v":0},{"$f":"VLOOKUP($F1006,FactSum,'COS Factor Table'!I$148,FALSE)*$H1006","v":0},{"$f":"VLOOKUP($F1006,FactSum,'COS Factor Table'!J$148,FALSE)*$H1006","v":0},{"$f":"VLOOKUP($F1006,FactSum,'COS Factor Table'!K$148,FALSE)*$H1006","v":0},{"$f":"VLOOKUP($F1006,FactSum,'COS Factor Table'!L$148,FALSE)*$H1006","v":0},{"$f":"VLOOKUP($F1006,FactSum,'COS Factor Table'!M$148,FALSE)*$H1006","v":0},{"$f":"VLOOKUP($F1006,FactSum,'COS Factor Table'!N$148,FALSE)*$H1006","v":0},{"$f":"VLOOKUP($F1006,FactSum,'COS Factor Table'!O$148,FALSE)*$H1006","v":0},{"$f":"VLOOKUP($F1006,FactSum,'COS Factor Table'!P$148,FALSE)*$H1006","v":0},{"$f":"VLOOKUP($F1006,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1006","v":0},{"$f":"VLOOKUP($F1006,FactSum,'COS Factor Table'!R$148,FALSE)*$H1006","v":0},{"$f":"ROUND(SUM(I1006:U1006)-H1006,0)","v":0}]
[{"$f":"ROW()","v":1007},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(I1007:U1007)","v":0},0,0,0,{"$f":"G1007*DistInvest!E24","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1007:U1007)-H1007,0)","v":0}]
[{"$f":"ROW()","v":1008},null,null,null,null,null,null,{"$f":"SUM(H1005:H1007)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1008:U1008)-H1008,0)","v":0}]
[{"$f":"ROW()","v":1009},null,"368","Line Transformers"]
[{"$f":"ROW()","v":1010},null,null,null,"Demand Secondary","F21",null,{"$f":"+UAcct368-H1011","v":0},{"$f":"VLOOKUP($F1010,FactSum,'COS Factor Table'!F$148,FALSE)*$H1010","v":0},{"$f":"VLOOKUP($F1010,FactSum,'COS Factor Table'!G$148,FALSE)*$H1010","v":0},{"$f":"VLOOKUP($F1010,FactSum,'COS Factor Table'!H$148,FALSE)*$H1010","v":0},{"$f":"VLOOKUP($F1010,FactSum,'COS Factor Table'!I$148,FALSE)*$H1010","v":0},{"$f":"VLOOKUP($F1010,FactSum,'COS Factor Table'!J$148,FALSE)*$H1010","v":0},{"$f":"VLOOKUP($F1010,FactSum,'COS Factor Table'!K$148,FALSE)*$H1010","v":0},{"$f":"VLOOKUP($F1010,FactSum,'COS Factor Table'!L$148,FALSE)*$H1010","v":0},{"$f":"VLOOKUP($F1010,FactSum,'COS Factor Table'!M$148,FALSE)*$H1010","v":0},{"$f":"VLOOKUP($F1010,FactSum,'COS Factor Table'!N$148,FALSE)*$H1010","v":0},{"$f":"VLOOKUP($F1010,FactSum,'COS Factor Table'!O$148,FALSE)*$H1010","v":0},{"$f":"VLOOKUP($F1010,FactSum,'COS Factor Table'!P$148,FALSE)*$H1010","v":0},{"$f":"VLOOKUP($F1010,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1010","v":0},{"$f":"VLOOKUP($F1010,FactSum,'COS Factor Table'!R$148,FALSE)*$H1010","v":0},{"$f":"ROUND(SUM(I1010:U1010)-H1010,0)","v":0}]
[{"$f":"ROW()","v":1011},null,null,null,"Assigned","A",{"$f":"+UAcct368/Acct368","v":0},{"$f":"SUM(I1011:U1011)","v":0},0,0,0,{"$f":"G1011*DistInvest!E25","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1011:U1011)-H1011,0)","v":0}]
[{"$f":"ROW()","v":1012},null,null,null,null,null,null,{"$f":"SUM(H1010:H1011)","v":0},{"$f":"SUM(I1009:I1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1012:U1012)-H1012,0)","v":0}]
[{"$f":"ROW()","v":1013},null,"369","Services"]
[{"$f":"ROW()","v":1014},null,null,null,"Customer","F70",null,{"$f":"+UAcct369-H1015","v":0},{"$f":"VLOOKUP($F1014,FactSum,'COS Factor Table'!F$148,FALSE)*$H1014","v":0},{"$f":"VLOOKUP($F1014,FactSum,'COS Factor Table'!G$148,FALSE)*$H1014","v":0},{"$f":"VLOOKUP($F1014,FactSum,'COS Factor Table'!H$148,FALSE)*$H1014","v":0},{"$f":"VLOOKUP($F1014,FactSum,'COS Factor Table'!I$148,FALSE)*$H1014","v":0},{"$f":"VLOOKUP($F1014,FactSum,'COS Factor Table'!J$148,FALSE)*$H1014","v":0},{"$f":"VLOOKUP($F1014,FactSum,'COS Factor Table'!K$148,FALSE)*$H1014","v":0},{"$f":"VLOOKUP($F1014,FactSum,'COS Factor Table'!L$148,FALSE)*$H1014","v":0},{"$f":"VLOOKUP($F1014,FactSum,'COS Factor Table'!M$148,FALSE)*$H1014","v":0},{"$f":"VLOOKUP($F1014,FactSum,'COS Factor Table'!N$148,FALSE)*$H1014","v":0},{"$f":"VLOOKUP($F1014,FactSum,'COS Factor Table'!O$148,FALSE)*$H1014","v":0},{"$f":"VLOOKUP($F1014,FactSum,'COS Factor Table'!P$148,FALSE)*$H1014","v":0},{"$f":"VLOOKUP($F1014,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1014","v":0},{"$f":"VLOOKUP($F1014,FactSum,'COS Factor Table'!R$148,FALSE)*$H1014","v":0},{"$f":"ROUND(SUM(I1014:U1014)-H1014,0)","v":0}]
[{"$f":"ROW()","v":1015},null,null,null,"Assigned","A",{"$f":"+UAcct369/Acct369","v":0},{"$f":"SUM(I1015:U1015)","v":0},0,0,0,{"$f":"G1015*DistInvest!E26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1015:U1015)-H1015,0)","v":0}]
[{"$f":"ROW()","v":1016},null,null,null,null,null,null,{"$f":"SUM(H1014:H1015)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1016:U1016)-H1016,0)","v":0}]
[{"$f":"ROW()","v":1017},null,"370","Meters"]
[{"$f":"ROW()","v":1018},null,null,null,"Customer","F60",null,{"$f":"+UAcct370-H1019","v":76491399.938499898},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!F$148,FALSE)*$H1018","v":52592528.018320851},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!G$148,FALSE)*$H1018","v":8212540.3042975739},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!H$148,FALSE)*$H1018","v":997369.77178982878},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!I$148,FALSE)*$H1018","v":0},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!J$148,FALSE)*$H1018","v":3054978.2995373392},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!K$148,FALSE)*$H1018","v":843346.53880193003},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!L$148,FALSE)*$H1018","v":158476.03814365985},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!M$148,FALSE)*$H1018","v":30931.868794742852},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!N$148,FALSE)*$H1018","v":9869010.9960480556},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!O$148,FALSE)*$H1018","v":15242.03196740758},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!P$148,FALSE)*$H1018","v":238992.02359949632},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1018","v":238992.02359949632},{"$f":"VLOOKUP($F1018,FactSum,'COS Factor Table'!R$148,FALSE)*$H1018","v":238992.02359949632},{"$f":"ROUND(SUM(I1018:U1018)-H1018,0)","v":0}]
[{"$f":"ROW()","v":1019},null,null,null,"Assigned","A",{"$f":"+UAcct370/Acct370","v":1},{"$f":"SUM(I1019:U1019)","v":0},0,0,0,{"$f":"G1019*DistInvest!E27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1019:U1019)-H1019,0)","v":0}]
[{"$f":"ROW()","v":1020},null,null,null,null,null,null,{"$f":"SUM(H1018:H1019)","v":76491399.938499898},52592528.018320851,8212540.3042975739,997369.77178982878,0,3054978.2995373392,843346.53880193003,158476.03814365985,30931.868794742852,9869010.9960480556,15242.03196740758,238992.02359949632,238992.02359949632,238992.02359949632,{"$f":"ROUND(SUM(I1020:U1020)-H1020,0)","v":0}]
[{"$f":"ROW()","v":1021},null,"371","Install on Customers' Premises"]
[{"$f":"ROW()","v":1022},null,null,null,"Demand Primary","F20",{"$f":"IF(AND(OR(Function =\"DIS\",Function=\"JAM\"),OR(Classification = \"P & C\",Classification = \"TOTAL\")),1,0)","v":0},{"$f":"DistInvest!$F28*G1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!F$148,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!G$148,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!H$148,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!I$148,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!J$148,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!K$148,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!L$148,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!M$148,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!N$148,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!O$148,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!P$148,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1022","v":0},{"$f":"VLOOKUP($F1022,FactSum,'COS Factor Table'!R$148,FALSE)*$H1022","v":0},{"$f":"ROUND(SUM(I1022:U1022)-H1022,0)","v":0}]
[{"$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!$G28*G1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!F$148,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!G$148,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!H$148,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!I$148,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!J$148,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!K$148,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!L$148,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!M$148,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!N$148,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!O$148,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!P$148,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1023","v":0},{"$f":"VLOOKUP($F1023,FactSum,'COS Factor Table'!R$148,FALSE)*$H1023","v":0},{"$f":"ROUND(SUM(I1023:U1023)-H1023,0)","v":0}]
[{"$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:U1024)","v":0},0,0,0,{"$f":"G1024*DistInvest!E28","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1025},null,null,null,null,null,null,{"$f":"SUM(H1022:H1024)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1025:U1025)-H1025,0)","v":0}]
[{"$f":"ROW()","v":1026},null,"372","Leased Property"]
[{"$f":"ROW()","v":1027},null,null,null,"Demand Primary","F20",{"$f":"(UAcct372Dp+UAcct372Ds+UAcct372A)/(Acct372DP+Acct372DS+Acct372A+0.000001)","v":0},{"$f":"DistInvest!$F29*G1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!F$148,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!G$148,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!H$148,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!I$148,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!J$148,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!K$148,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!L$148,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!M$148,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!N$148,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!O$148,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!P$148,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1027","v":0},{"$f":"VLOOKUP($F1027,FactSum,'COS Factor Table'!R$148,FALSE)*$H1027","v":0},{"$f":"ROUND(SUM(I1027:U1027)-H1027,0)","v":0}]
[{"$f":"ROW()","v":1028},null,null,null,"Demand Secondary","F22",{"$f":"(UAcct372Dp+UAcct372Ds+UAcct372A)/(Acct372DP+Acct372DS+Acct372A+0.000001)","v":0},{"$f":"DistInvest!$G29*G1028","v":0},{"$f":"VLOOKUP($F1028,FactSum,'COS Factor Table'!F$148,FALSE)*$H1028","v":0},{"$f":"VLOOKUP($F1028,FactSum,'COS Factor Table'!G$148,FALSE)*$H1028","v":0},{"$f":"VLOOKUP($F1028,FactSum,'COS Factor Table'!H$148,FALSE)*$H1028","v":0},{"$f":"VLOOKUP($F1028,FactSum,'COS Factor Table'!I$148,FALSE)*$H1028","v":0},{"$f":"VLOOKUP($F1028,FactSum,'COS Factor Table'!J$148,FALSE)*$H1028","v":0},{"$f":"VLOOKUP($F1028,FactSum,'COS Factor Table'!K$148,FALSE)*$H1028","v":0},{"$f":"VLOOKUP($F1028,FactSum,'COS Factor Table'!L$148,FALSE)*$H1028","v":0},{"$f":"VLOOKUP($F1028,FactSum,'COS Factor Table'!M$148,FALSE)*$H1028","v":0},{"$f":"VLOOKUP($F1028,FactSum,'COS Factor Table'!N$148,FALSE)*$H1028","v":0},{"$f":"VLOOKUP($F1028,FactSum,'COS Factor Table'!O$148,FALSE)*$H1028","v":0},{"$f":"VLOOKUP($F1028,FactSum,'COS Factor Table'!P$148,FALSE)*$H1028","v":0},{"$f":"VLOOKUP($F1028,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1028","v":0},{"$f":"VLOOKUP($F1028,FactSum,'COS Factor Table'!R$148,FALSE)*$H1028","v":0},{"$f":"ROUND(SUM(I1028:U1028)-H1028,0)","v":0}]
[{"$f":"ROW()","v":1029},null,null,null,"Assigned","A",{"$f":"(UAcct372Dp+UAcct372Ds+UAcct372A)/(Acct372DP+Acct372DS+Acct372A+0.00001)","v":0},{"$f":"SUM(I1029:U1029)","v":0},0,0,0,{"$f":"G1029*DistInvest!E29","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1029:U1029)-H1029,0)","v":0}]
[{"$f":"ROW()","v":1030},null,null,null,null,null,null,{"$f":"SUM(H1027:H1029)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1030:U1030)-H1030,0)","v":0}]
[{"$f":"ROW()","v":1031}]
[{"$f":"ROW()","v":1032},null,"373","Street Lights",null,"A",{"$f":"+UAcct373/Acct373","v":0},{"$f":"SUM(I1032:U1032)","v":0},0,0,0,{"$f":"G1032*DistInvest!E30","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1032:U1032)-H1032,0)","v":0}]
[{"$f":"ROW()","v":1033}]
[{"$f":"ROW()","v":1034}]
[{"$f":"ROW()","v":1035},null,"D00","Unclassified Dist Plant - Acct 300",null,"F22",{"$f":"IF(UAcctd00=0,0,1)","v":0},{"$f":"UAcctd00*G1035","v":0},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!F$148,FALSE)*$H1035","v":0},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!G$148,FALSE)*$H1035","v":0},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!H$148,FALSE)*$H1035","v":0},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!I$148,FALSE)*$H1035","v":0},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!J$148,FALSE)*$H1035","v":0},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!K$148,FALSE)*$H1035","v":0},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!L$148,FALSE)*$H1035","v":0},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!M$148,FALSE)*$H1035","v":0},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!N$148,FALSE)*$H1035","v":0},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!O$148,FALSE)*$H1035","v":0},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!P$148,FALSE)*$H1035","v":0},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1035","v":0},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!R$148,FALSE)*$H1035","v":0},{"$f":"ROUND(SUM(I1035:U1035)-H1035,0)","v":0}]
[{"$f":"ROW()","v":1036},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*G1036","v":0},{"$f":"VLOOKUP($F1036,FactSum,'COS Factor Table'!F$148,FALSE)*$H1036","v":0},{"$f":"VLOOKUP($F1036,FactSum,'COS Factor Table'!G$148,FALSE)*$H1036","v":0},{"$f":"VLOOKUP($F1036,FactSum,'COS Factor Table'!H$148,FALSE)*$H1036","v":0},{"$f":"VLOOKUP($F1036,FactSum,'COS Factor Table'!I$148,FALSE)*$H1036","v":0},{"$f":"VLOOKUP($F1036,FactSum,'COS Factor Table'!J$148,FALSE)*$H1036","v":0},{"$f":"VLOOKUP($F1036,FactSum,'COS Factor Table'!K$148,FALSE)*$H1036","v":0},{"$f":"VLOOKUP($F1036,FactSum,'COS Factor Table'!L$148,FALSE)*$H1036","v":0},{"$f":"VLOOKUP($F1036,FactSum,'COS Factor Table'!M$148,FALSE)*$H1036","v":0},{"$f":"VLOOKUP($F1036,FactSum,'COS Factor Table'!N$148,FALSE)*$H1036","v":0},{"$f":"VLOOKUP($F1036,FactSum,'COS Factor Table'!O$148,FALSE)*$H1036","v":0},{"$f":"VLOOKUP($F1036,FactSum,'COS Factor Table'!P$148,FALSE)*$H1036","v":0},{"$f":"VLOOKUP($F1036,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1036","v":0},{"$f":"VLOOKUP($F1036,FactSum,'COS Factor Table'!R$148,FALSE)*$H1036","v":0},{"$f":"ROUND(SUM(I1036:U1036)-H1036,0)","v":0}]
[{"$f":"ROW()","v":1037},null,"TOTAL DISTRIBUTION PLANT",null,null,null,null,{"$f":"H980+H984+H988+H993+H998+H1003+H1008+H1012+H1016+H1020+H1025+H1030+H1032+H1035+H1036","v":76491399.938499898},52592528.018320851,8212540.3042975739,997369.77178982878,0,3054978.2995373392,843346.53880193003,158476.03814365985,30931.868794742852,9869010.9960480556,15242.03196740758,238992.02359949632,238992.02359949632,238992.02359949632,{"$f":"ROUND(SUM(I1037:U1037)-H1037,0)","v":0}]
[{"$f":"ROW()","v":1038}]
[{"$f":"ROW()","v":1039},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"GENERAL PLANT"]
[{"$f":"ROW()","v":1040}]
[{"$f":"ROW()","v":1041},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":1042},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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[{"$f":"ROW()","v":1043},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$11","v":"Home Park"},{"$f":"'Hot Sheet'!$S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[{"$f":"ROW()","v":1044},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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!$S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[{"$f":"ROW()","v":1045},null,"389","Land and Land Rights"]
[{"$f":"ROW()","v":1046},null,null,null,"Situs",{"$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,{"$f":"SUM(UAcct389S)","v":102426.29276514913},{"$f":"VLOOKUP($F1046,FactSum,'COS Factor Table'!F$148,FALSE)*$H1046","v":60375.303975422183},{"$f":"VLOOKUP($F1046,FactSum,'COS Factor Table'!G$148,FALSE)*$H1046","v":23726.571624706739},{"$f":"VLOOKUP($F1046,FactSum,'COS Factor Table'!H$148,FALSE)*$H1046","v":6517.6737975608339},{"$f":"VLOOKUP($F1046,FactSum,'COS Factor Table'!I$148,FALSE)*$H1046","v":1739.6189791205957},{"$f":"VLOOKUP($F1046,FactSum,'COS Factor Table'!J$148,FALSE)*$H1046","v":135.12080255157559},{"$f":"VLOOKUP($F1046,FactSum,'COS Factor Table'!K$148,FALSE)*$H1046","v":1044.7187834354652},{"$f":"VLOOKUP($F1046,FactSum,'COS Factor Table'!L$148,FALSE)*$H1046","v":48.62131258556844},{"$f":"VLOOKUP($F1046,FactSum,'COS Factor Table'!M$148,FALSE)*$H1046","v":26.352176869342074},{"$f":"VLOOKUP($F1046,FactSum,'COS Factor Table'!N$148,FALSE)*$H1046","v":8705.9315761637954},{"$f":"VLOOKUP($F1046,FactSum,'COS Factor Table'!O$148,FALSE)*$H1046","v":74.668093442083205},{"$f":"VLOOKUP($F1046,FactSum,'COS Factor Table'!P$148,FALSE)*$H1046","v":10.570547763655021},{"$f":"VLOOKUP($F1046,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1046","v":10.570547763655021},{"$f":"VLOOKUP($F1046,FactSum,'COS Factor Table'!R$148,FALSE)*$H1046","v":10.570547763655021},{"$f":"ROUND(SUM(I1046:U1046)-H1046,0)","v":0}]
[{"$f":"ROW()","v":1047},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},{"$f":"VLOOKUP($F1047,FactSum,'COS Factor Table'!F$148,FALSE)*$H1047","v":0},{"$f":"VLOOKUP($F1047,FactSum,'COS Factor Table'!G$148,FALSE)*$H1047","v":0},{"$f":"VLOOKUP($F1047,FactSum,'COS Factor Table'!H$148,FALSE)*$H1047","v":0},{"$f":"VLOOKUP($F1047,FactSum,'COS Factor Table'!I$148,FALSE)*$H1047","v":0},{"$f":"VLOOKUP($F1047,FactSum,'COS Factor Table'!J$148,FALSE)*$H1047","v":0},{"$f":"VLOOKUP($F1047,FactSum,'COS Factor Table'!K$148,FALSE)*$H1047","v":0},{"$f":"VLOOKUP($F1047,FactSum,'COS Factor Table'!L$148,FALSE)*$H1047","v":0},{"$f":"VLOOKUP($F1047,FactSum,'COS Factor Table'!M$148,FALSE)*$H1047","v":0},{"$f":"VLOOKUP($F1047,FactSum,'COS Factor Table'!N$148,FALSE)*$H1047","v":0},{"$f":"VLOOKUP($F1047,FactSum,'COS Factor Table'!O$148,FALSE)*$H1047","v":0},{"$f":"VLOOKUP($F1047,FactSum,'COS Factor Table'!P$148,FALSE)*$H1047","v":0},{"$f":"VLOOKUP($F1047,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1047","v":0},{"$f":"VLOOKUP($F1047,FactSum,'COS Factor Table'!R$148,FALSE)*$H1047","v":0},{"$f":"ROUND(SUM(I1047:U1047)-H1047,0)","v":0}]
[{"$f":"ROW()","v":1048},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":23423.197640631075},{"$f":"VLOOKUP($F1048,FactSum,'COS Factor Table'!F$148,FALSE)*$H1048","v":13806.832595923777},{"$f":"VLOOKUP($F1048,FactSum,'COS Factor Table'!G$148,FALSE)*$H1048","v":5425.8741725073105},{"$f":"VLOOKUP($F1048,FactSum,'COS Factor Table'!H$148,FALSE)*$H1048","v":1490.484107117607},{"$f":"VLOOKUP($F1048,FactSum,'COS Factor Table'!I$148,FALSE)*$H1048","v":397.82206372306604},{"$f":"VLOOKUP($F1048,FactSum,'COS Factor Table'!J$148,FALSE)*$H1048","v":30.899890819861156},{"$f":"VLOOKUP($F1048,FactSum,'COS Factor Table'!K$148,FALSE)*$H1048","v":238.90989200787294},{"$f":"VLOOKUP($F1048,FactSum,'COS Factor Table'!L$148,FALSE)*$H1048","v":11.118889334889367},{"$f":"VLOOKUP($F1048,FactSum,'COS Factor Table'!M$148,FALSE)*$H1048","v":6.0263066289702527},{"$f":"VLOOKUP($F1048,FactSum,'COS Factor Table'!N$148,FALSE)*$H1048","v":1990.9024377350115},{"$f":"VLOOKUP($F1048,FactSum,'COS Factor Table'!O$148,FALSE)*$H1048","v":17.075356951102254},{"$f":"VLOOKUP($F1048,FactSum,'COS Factor Table'!P$148,FALSE)*$H1048","v":2.4173092938697835},{"$f":"VLOOKUP($F1048,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1048","v":2.4173092938697835},{"$f":"VLOOKUP($F1048,FactSum,'COS Factor Table'!R$148,FALSE)*$H1048","v":2.4173092938697835},{"$f":"ROUND(SUM(I1048:U1048)-H1048,0)","v":0}]
[{"$f":"ROW()","v":1049},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct389Cn)","v":0},{"$f":"VLOOKUP($F1049,FactSum,'COS Factor Table'!F$148,FALSE)*$H1049","v":0},{"$f":"VLOOKUP($F1049,FactSum,'COS Factor Table'!G$148,FALSE)*$H1049","v":0},{"$f":"VLOOKUP($F1049,FactSum,'COS Factor Table'!H$148,FALSE)*$H1049","v":0},{"$f":"VLOOKUP($F1049,FactSum,'COS Factor Table'!I$148,FALSE)*$H1049","v":0},{"$f":"VLOOKUP($F1049,FactSum,'COS Factor Table'!J$148,FALSE)*$H1049","v":0},{"$f":"VLOOKUP($F1049,FactSum,'COS Factor Table'!K$148,FALSE)*$H1049","v":0},{"$f":"VLOOKUP($F1049,FactSum,'COS Factor Table'!L$148,FALSE)*$H1049","v":0},{"$f":"VLOOKUP($F1049,FactSum,'COS Factor Table'!M$148,FALSE)*$H1049","v":0},{"$f":"VLOOKUP($F1049,FactSum,'COS Factor Table'!N$148,FALSE)*$H1049","v":0},{"$f":"VLOOKUP($F1049,FactSum,'COS Factor Table'!O$148,FALSE)*$H1049","v":0},{"$f":"VLOOKUP($F1049,FactSum,'COS Factor Table'!P$148,FALSE)*$H1049","v":0},{"$f":"VLOOKUP($F1049,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1049","v":0},{"$f":"VLOOKUP($F1049,FactSum,'COS Factor Table'!R$148,FALSE)*$H1049","v":0},{"$f":"ROUND(SUM(I1049:U1049)-H1049,0)","v":0}]
[{"$f":"ROW()","v":1050},null,null,"Total Land & Land Rights",null,null,null,{"$f":"SUM(H1046:H1049)","v":125849.49040578021},74182.136571345967,29152.445797214052,8008.1579046784409,2137.4410428436618,166.02069337143675,1283.6286754433381,59.740201920457807,32.378483498312328,10696.834013898806,91.743450393185455,12.987857057524804,12.987857057524804,12.987857057524804,{"$f":"ROUND(SUM(I1050:U1050)-H1050,0)","v":0}]
[{"$f":"ROW()","v":1051}]
[{"$f":"ROW()","v":1052},null,"390","Structures and Improvements"]
[{"$f":"ROW()","v":1053},null,null,null,"Situs",{"$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,{"$f":"SUM(UAcct390S)","v":943884.25604563719},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!F$148,FALSE)*$H1053","v":556373.73312959226},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!G$148,FALSE)*$H1053","v":218646.37293716308},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!H$148,FALSE)*$H1053","v":60062.016475246914},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!I$148,FALSE)*$H1053","v":16031.029939500158},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!J$148,FALSE)*$H1053","v":1245.1724527911324},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!K$148,FALSE)*$H1053","v":9627.3484576941428},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!L$148,FALSE)*$H1053","v":448.05772247384164},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!M$148,FALSE)*$H1053","v":242.84199093814362},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!N$148,FALSE)*$H1053","v":80227.366695708217},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!O$148,FALSE)*$H1053","v":688.08541172650155},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!P$148,FALSE)*$H1053","v":97.410277600979683},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1053","v":97.410277600979683},{"$f":"VLOOKUP($F1053,FactSum,'COS Factor Table'!R$148,FALSE)*$H1053","v":97.410277600979683},{"$f":"ROUND(SUM(I1053:U1053)-H1053,0)","v":0}]
[{"$f":"ROW()","v":1054},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},{"$f":"VLOOKUP($F1054,FactSum,'COS Factor Table'!F$148,FALSE)*$H1054","v":0},{"$f":"VLOOKUP($F1054,FactSum,'COS Factor Table'!G$148,FALSE)*$H1054","v":0},{"$f":"VLOOKUP($F1054,FactSum,'COS Factor Table'!H$148,FALSE)*$H1054","v":0},{"$f":"VLOOKUP($F1054,FactSum,'COS Factor Table'!I$148,FALSE)*$H1054","v":0},{"$f":"VLOOKUP($F1054,FactSum,'COS Factor Table'!J$148,FALSE)*$H1054","v":0},{"$f":"VLOOKUP($F1054,FactSum,'COS Factor Table'!K$148,FALSE)*$H1054","v":0},{"$f":"VLOOKUP($F1054,FactSum,'COS Factor Table'!L$148,FALSE)*$H1054","v":0},{"$f":"VLOOKUP($F1054,FactSum,'COS Factor Table'!M$148,FALSE)*$H1054","v":0},{"$f":"VLOOKUP($F1054,FactSum,'COS Factor Table'!N$148,FALSE)*$H1054","v":0},{"$f":"VLOOKUP($F1054,FactSum,'COS Factor Table'!O$148,FALSE)*$H1054","v":0},{"$f":"VLOOKUP($F1054,FactSum,'COS Factor Table'!P$148,FALSE)*$H1054","v":0},{"$f":"VLOOKUP($F1054,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1054","v":0},{"$f":"VLOOKUP($F1054,FactSum,'COS Factor Table'!R$148,FALSE)*$H1054","v":0},{"$f":"ROUND(SUM(I1054:U1054)-H1054,0)","v":0}]
[{"$f":"ROW()","v":1055},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":431241.94662704988},{"$f":"VLOOKUP($F1055,FactSum,'COS Factor Table'!F$148,FALSE)*$H1055","v":254196.09469083391},{"$f":"VLOOKUP($F1055,FactSum,'COS Factor Table'!G$148,FALSE)*$H1055","v":99895.179821504702},{"$f":"VLOOKUP($F1055,FactSum,'COS Factor Table'!H$148,FALSE)*$H1055","v":27441.140942051145},{"$f":"VLOOKUP($F1055,FactSum,'COS Factor Table'!I$148,FALSE)*$H1055","v":7324.2587883702427},{"$f":"VLOOKUP($F1055,FactSum,'COS Factor Table'!J$148,FALSE)*$H1055","v":568.89453234196503},{"$f":"VLOOKUP($F1055,FactSum,'COS Factor Table'!K$148,FALSE)*$H1055","v":4398.5440621145517},{"$f":"VLOOKUP($F1055,FactSum,'COS Factor Table'!L$148,FALSE)*$H1055","v":204.70866338039608},{"$f":"VLOOKUP($F1055,FactSum,'COS Factor Table'!M$148,FALSE)*$H1055","v":110.94967653522345},{"$f":"VLOOKUP($F1055,FactSum,'COS Factor Table'!N$148,FALSE)*$H1055","v":36654.288452234301},{"$f":"VLOOKUP($F1055,FactSum,'COS Factor Table'!O$148,FALSE)*$H1055","v":314.3725414403612},{"$f":"VLOOKUP($F1055,FactSum,'COS Factor Table'!P$148,FALSE)*$H1055","v":44.504818747709585},{"$f":"VLOOKUP($F1055,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1055","v":44.504818747709585},{"$f":"VLOOKUP($F1055,FactSum,'COS Factor Table'!R$148,FALSE)*$H1055","v":44.504818747709585},{"$f":"ROUND(SUM(I1055:U1055)-H1055,0)","v":0}]
[{"$f":"ROW()","v":1056},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct390Cn)","v":0},{"$f":"VLOOKUP($F1056,FactSum,'COS Factor Table'!F$148,FALSE)*$H1056","v":0},{"$f":"VLOOKUP($F1056,FactSum,'COS Factor Table'!G$148,FALSE)*$H1056","v":0},{"$f":"VLOOKUP($F1056,FactSum,'COS Factor Table'!H$148,FALSE)*$H1056","v":0},{"$f":"VLOOKUP($F1056,FactSum,'COS Factor Table'!I$148,FALSE)*$H1056","v":0},{"$f":"VLOOKUP($F1056,FactSum,'COS Factor Table'!J$148,FALSE)*$H1056","v":0},{"$f":"VLOOKUP($F1056,FactSum,'COS Factor Table'!K$148,FALSE)*$H1056","v":0},{"$f":"VLOOKUP($F1056,FactSum,'COS Factor Table'!L$148,FALSE)*$H1056","v":0},{"$f":"VLOOKUP($F1056,FactSum,'COS Factor Table'!M$148,FALSE)*$H1056","v":0},{"$f":"VLOOKUP($F1056,FactSum,'COS Factor Table'!N$148,FALSE)*$H1056","v":0},{"$f":"VLOOKUP($F1056,FactSum,'COS Factor Table'!O$148,FALSE)*$H1056","v":0},{"$f":"VLOOKUP($F1056,FactSum,'COS Factor Table'!P$148,FALSE)*$H1056","v":0},{"$f":"VLOOKUP($F1056,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1056","v":0},{"$f":"VLOOKUP($F1056,FactSum,'COS Factor Table'!R$148,FALSE)*$H1056","v":0},{"$f":"ROUND(SUM(I1056:U1056)-H1056,0)","v":0}]
[{"$f":"ROW()","v":1057},null,null,"Total Structures and Improvements",null,null,null,{"$f":"SUM(H1053:H1056)","v":1375126.2026726871},810569.8278204262,318541.55275866779,87503.157417298062,23355.2887278704,1814.0669851330974,14025.892519808694,652.76638585423768,353.79166747336706,116881.65514794251,1002.4579531668628,141.91509634868927,141.91509634868927,141.91509634868927,{"$f":"ROUND(SUM(I1057:U1057)-H1057,0)","v":0}]
[{"$f":"ROW()","v":1058}]
[{"$f":"ROW()","v":1059},null,"391","Office Furniture & Equipment"]
[{"$f":"ROW()","v":1060},null,null,null,"Situs",{"$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,{"$f":"SUM(UAcct391S)","v":76066.084668739903},{"$f":"VLOOKUP($F1060,FactSum,'COS Factor Table'!F$148,FALSE)*$H1060","v":44837.246961826866},{"$f":"VLOOKUP($F1060,FactSum,'COS Factor Table'!G$148,FALSE)*$H1060","v":17620.352717851652},{"$f":"VLOOKUP($F1060,FactSum,'COS Factor Table'!H$148,FALSE)*$H1060","v":4840.2994342989496},{"$f":"VLOOKUP($F1060,FactSum,'COS Factor Table'!I$148,FALSE)*$H1060","v":1291.9144194795892},{"$f":"VLOOKUP($F1060,FactSum,'COS Factor Table'!J$148,FALSE)*$H1060","v":100.34640647360612},{"$f":"VLOOKUP($F1060,FactSum,'COS Factor Table'!K$148,FALSE)*$H1060","v":775.85222788483236},{"$f":"VLOOKUP($F1060,FactSum,'COS Factor Table'!L$148,FALSE)*$H1060","v":36.108237250362741},{"$f":"VLOOKUP($F1060,FactSum,'COS Factor Table'!M$148,FALSE)*$H1060","v":19.570237903123868},{"$f":"VLOOKUP($F1060,FactSum,'COS Factor Table'!N$148,FALSE)*$H1060","v":6465.391946881592},{"$f":"VLOOKUP($F1060,FactSum,'COS Factor Table'!O$148,FALSE)*$H1060","v":55.451675194783796},{"$f":"VLOOKUP($F1060,FactSum,'COS Factor Table'!P$148,FALSE)*$H1060","v":7.8501345648499941},{"$f":"VLOOKUP($F1060,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1060","v":7.8501345648499941},{"$f":"VLOOKUP($F1060,FactSum,'COS Factor Table'!R$148,FALSE)*$H1060","v":7.8501345648499941},{"$f":"ROUND(SUM(I1060:U1060)-H1060,0)","v":0}]
[{"$f":"ROW()","v":1061},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},{"$f":"VLOOKUP($F1061,FactSum,'COS Factor Table'!F$148,FALSE)*$H1061","v":0},{"$f":"VLOOKUP($F1061,FactSum,'COS Factor Table'!G$148,FALSE)*$H1061","v":0},{"$f":"VLOOKUP($F1061,FactSum,'COS Factor Table'!H$148,FALSE)*$H1061","v":0},{"$f":"VLOOKUP($F1061,FactSum,'COS Factor Table'!I$148,FALSE)*$H1061","v":0},{"$f":"VLOOKUP($F1061,FactSum,'COS Factor Table'!J$148,FALSE)*$H1061","v":0},{"$f":"VLOOKUP($F1061,FactSum,'COS Factor Table'!K$148,FALSE)*$H1061","v":0},{"$f":"VLOOKUP($F1061,FactSum,'COS Factor Table'!L$148,FALSE)*$H1061","v":0},{"$f":"VLOOKUP($F1061,FactSum,'COS Factor Table'!M$148,FALSE)*$H1061","v":0},{"$f":"VLOOKUP($F1061,FactSum,'COS Factor Table'!N$148,FALSE)*$H1061","v":0},{"$f":"VLOOKUP($F1061,FactSum,'COS Factor Table'!O$148,FALSE)*$H1061","v":0},{"$f":"VLOOKUP($F1061,FactSum,'COS Factor Table'!P$148,FALSE)*$H1061","v":0},{"$f":"VLOOKUP($F1061,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1061","v":0},{"$f":"VLOOKUP($F1061,FactSum,'COS Factor Table'!R$148,FALSE)*$H1061","v":0},0]
[{"$f":"ROW()","v":1062},null,null,null,"System Overheads",{"$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,{"$f":"SUM(UAcct391So)","v":225056.33150424878},{"$f":"VLOOKUP($F1062,FactSum,'COS Factor Table'!F$148,FALSE)*$H1062","v":132659.73081069777},{"$f":"VLOOKUP($F1062,FactSum,'COS Factor Table'!G$148,FALSE)*$H1062","v":52133.246502173424},{"$f":"VLOOKUP($F1062,FactSum,'COS Factor Table'!H$148,FALSE)*$H1062","v":14320.968915507849},{"$f":"VLOOKUP($F1062,FactSum,'COS Factor Table'!I$148,FALSE)*$H1062","v":3822.3805146764121},{"$f":"VLOOKUP($F1062,FactSum,'COS Factor Table'!J$148,FALSE)*$H1062","v":296.8943941170794},{"$f":"VLOOKUP($F1062,FactSum,'COS Factor Table'!K$148,FALSE)*$H1062","v":2295.5099760631783},{"$f":"VLOOKUP($F1062,FactSum,'COS Factor Table'!L$148,FALSE)*$H1062","v":106.83325489988471},{"$f":"VLOOKUP($F1062,FactSum,'COS Factor Table'!M$148,FALSE)*$H1062","v":57.902361720380398},{"$f":"VLOOKUP($F1062,FactSum,'COS Factor Table'!N$148,FALSE)*$H1062","v":19129.121731965024},{"$f":"VLOOKUP($F1062,FactSum,'COS Factor Table'!O$148,FALSE)*$H1062","v":164.06458475483839},{"$f":"VLOOKUP($F1062,FactSum,'COS Factor Table'!P$148,FALSE)*$H1062","v":23.226152557657457},{"$f":"VLOOKUP($F1062,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1062","v":23.226152557657457},{"$f":"VLOOKUP($F1062,FactSum,'COS Factor Table'!R$148,FALSE)*$H1062","v":23.226152557657457},0]
[{"$f":"ROW()","v":1063},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct391Cn)","v":0},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!F$148,FALSE)*$H1063","v":0},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!G$148,FALSE)*$H1063","v":0},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!H$148,FALSE)*$H1063","v":0},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!I$148,FALSE)*$H1063","v":0},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!J$148,FALSE)*$H1063","v":0},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!K$148,FALSE)*$H1063","v":0},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!L$148,FALSE)*$H1063","v":0},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!M$148,FALSE)*$H1063","v":0},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!N$148,FALSE)*$H1063","v":0},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!O$148,FALSE)*$H1063","v":0},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!P$148,FALSE)*$H1063","v":0},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1063","v":0},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!R$148,FALSE)*$H1063","v":0},0]
[{"$f":"ROW()","v":1064},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct391Se)","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!F$148,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!G$148,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!H$148,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!I$148,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!J$148,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!K$148,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!L$148,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!M$148,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!N$148,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!O$148,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!P$148,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1064","v":0},{"$f":"VLOOKUP($F1064,FactSum,'COS Factor Table'!R$148,FALSE)*$H1064","v":0},0]
[{"$f":"ROW()","v":1065},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct391ssgch)","v":0},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!F$148,FALSE)*$H1065","v":0},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!G$148,FALSE)*$H1065","v":0},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!H$148,FALSE)*$H1065","v":0},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!I$148,FALSE)*$H1065","v":0},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!J$148,FALSE)*$H1065","v":0},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!K$148,FALSE)*$H1065","v":0},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!L$148,FALSE)*$H1065","v":0},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!M$148,FALSE)*$H1065","v":0},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!N$148,FALSE)*$H1065","v":0},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!O$148,FALSE)*$H1065","v":0},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!P$148,FALSE)*$H1065","v":0},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1065","v":0},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!R$148,FALSE)*$H1065","v":0},0]
[{"$f":"ROW()","v":1066},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT391SSGCT)","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!F$148,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!G$148,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!H$148,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!I$148,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!J$148,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!K$148,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!L$148,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!M$148,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!N$148,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!O$148,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!P$148,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1066","v":0},{"$f":"VLOOKUP($F1066,FactSum,'COS Factor Table'!R$148,FALSE)*$H1066","v":0},0]
[{"$f":"ROW()","v":1067},null,null,"Total Office Furniture & Equipment",null,null,null,{"$f":"SUM(H1060:H1066)","v":301122.41617298871},177496.97777252464,69753.599220025077,19161.2683498068,5114.2949341560015,397.24080059068552,3071.3622039480106,142.94149215024746,77.472599623504266,25594.513678846615,219.5162599496222,31.076287122507452,31.076287122507452,31.076287122507452,0]
[{"$f":"ROW()","v":1068}]
[{"$f":"ROW()","v":1069},null,"392","Transportation Equipment"]
[{"$f":"ROW()","v":1070},null,null,null,"Situs",{"$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,{"$f":"SUM(UAcct392S)","v":800006.20701192354},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!F$148,FALSE)*$H1070","v":471564.64054905094},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!G$148,FALSE)*$H1070","v":185317.69586155374},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!H$148,FALSE)*$H1070","v":50906.650553907224},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!I$148,FALSE)*$H1070","v":13587.389951945568},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!J$148,FALSE)*$H1070","v":1055.3684783412716},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!K$148,FALSE)*$H1070","v":8159.8336595727596},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!L$148,FALSE)*$H1070","v":379.75944273125788},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!M$148,FALSE)*$H1070","v":205.82513038998599},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!N$148,FALSE)*$H1070","v":67998.158585330835},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!O$148,FALSE)*$H1070","v":583.19926072476051},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!P$148,FALSE)*$H1070","v":82.561846125093538},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1070","v":82.561846125093538},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!R$148,FALSE)*$H1070","v":82.561846125093538},{"$f":"ROUND(SUM(I1070:U1070)-H1070,0)","v":0}]
[{"$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(UAcct392Sgp+UAcct392Sgu+UAcct392Sg)","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!F$148,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!G$148,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!H$148,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!I$148,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!J$148,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!K$148,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!L$148,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!M$148,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!N$148,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!O$148,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!P$148,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1071","v":0},{"$f":"VLOOKUP($F1071,FactSum,'COS Factor Table'!R$148,FALSE)*$H1071","v":0},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,{"$f":"SUM(UAcct392So)","v":32412.544924041813},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!F$148,FALSE)*$H1072","v":19105.614384511813},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!G$148,FALSE)*$H1072","v":7508.2144234450971},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!H$148,FALSE)*$H1072","v":2062.5016200485848},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!I$148,FALSE)*$H1072","v":550.49808783714366},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!J$148,FALSE)*$H1072","v":42.758641015324372},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!K$148,FALSE)*$H1072","v":330.59865379228074},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!L$148,FALSE)*$H1072","v":15.386093120240659},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!M$148,FALSE)*$H1072","v":8.3390806556114043},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!N$148,FALSE)*$H1072","v":2754.9703372067788},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!O$148,FALSE)*$H1072","v":23.628531969162008},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!P$148,FALSE)*$H1072","v":3.3450234799259966},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1072","v":3.3450234799259966},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!R$148,FALSE)*$H1072","v":3.3450234799259966},0]
[{"$f":"ROW()","v":1073},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct392Cn)","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!F$148,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!G$148,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!H$148,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!I$148,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!J$148,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!K$148,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!L$148,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!M$148,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!N$148,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!O$148,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!P$148,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1073","v":0},{"$f":"VLOOKUP($F1073,FactSum,'COS Factor Table'!R$148,FALSE)*$H1073","v":0},0]
[{"$f":"ROW()","v":1074},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct392Se)","v":0},{"$f":"VLOOKUP($F1074,FactSum,'COS Factor Table'!F$148,FALSE)*$H1074","v":0},{"$f":"VLOOKUP($F1074,FactSum,'COS Factor Table'!G$148,FALSE)*$H1074","v":0},{"$f":"VLOOKUP($F1074,FactSum,'COS Factor Table'!H$148,FALSE)*$H1074","v":0},{"$f":"VLOOKUP($F1074,FactSum,'COS Factor Table'!I$148,FALSE)*$H1074","v":0},{"$f":"VLOOKUP($F1074,FactSum,'COS Factor Table'!J$148,FALSE)*$H1074","v":0},{"$f":"VLOOKUP($F1074,FactSum,'COS Factor Table'!K$148,FALSE)*$H1074","v":0},{"$f":"VLOOKUP($F1074,FactSum,'COS Factor Table'!L$148,FALSE)*$H1074","v":0},{"$f":"VLOOKUP($F1074,FactSum,'COS Factor Table'!M$148,FALSE)*$H1074","v":0},{"$f":"VLOOKUP($F1074,FactSum,'COS Factor Table'!N$148,FALSE)*$H1074","v":0},{"$f":"VLOOKUP($F1074,FactSum,'COS Factor Table'!O$148,FALSE)*$H1074","v":0},{"$f":"VLOOKUP($F1074,FactSum,'COS Factor Table'!P$148,FALSE)*$H1074","v":0},{"$f":"VLOOKUP($F1074,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1074","v":0},{"$f":"VLOOKUP($F1074,FactSum,'COS Factor Table'!R$148,FALSE)*$H1074","v":0},0]
[{"$f":"ROW()","v":1075},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct392ssgch)","v":0},{"$f":"VLOOKUP($F1075,FactSum,'COS Factor Table'!F$148,FALSE)*$H1075","v":0},{"$f":"VLOOKUP($F1075,FactSum,'COS Factor Table'!G$148,FALSE)*$H1075","v":0},{"$f":"VLOOKUP($F1075,FactSum,'COS Factor Table'!H$148,FALSE)*$H1075","v":0},{"$f":"VLOOKUP($F1075,FactSum,'COS Factor Table'!I$148,FALSE)*$H1075","v":0},{"$f":"VLOOKUP($F1075,FactSum,'COS Factor Table'!J$148,FALSE)*$H1075","v":0},{"$f":"VLOOKUP($F1075,FactSum,'COS Factor Table'!K$148,FALSE)*$H1075","v":0},{"$f":"VLOOKUP($F1075,FactSum,'COS Factor Table'!L$148,FALSE)*$H1075","v":0},{"$f":"VLOOKUP($F1075,FactSum,'COS Factor Table'!M$148,FALSE)*$H1075","v":0},{"$f":"VLOOKUP($F1075,FactSum,'COS Factor Table'!N$148,FALSE)*$H1075","v":0},{"$f":"VLOOKUP($F1075,FactSum,'COS Factor Table'!O$148,FALSE)*$H1075","v":0},{"$f":"VLOOKUP($F1075,FactSum,'COS Factor Table'!P$148,FALSE)*$H1075","v":0},{"$f":"VLOOKUP($F1075,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1075","v":0},{"$f":"VLOOKUP($F1075,FactSum,'COS Factor Table'!R$148,FALSE)*$H1075","v":0},0]
[{"$f":"ROW()","v":1076},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct392ssgct)","v":0},{"$f":"VLOOKUP($F1076,FactSum,'COS Factor Table'!F$148,FALSE)*$H1076","v":0},{"$f":"VLOOKUP($F1076,FactSum,'COS Factor Table'!G$148,FALSE)*$H1076","v":0},{"$f":"VLOOKUP($F1076,FactSum,'COS Factor Table'!H$148,FALSE)*$H1076","v":0},{"$f":"VLOOKUP($F1076,FactSum,'COS Factor Table'!I$148,FALSE)*$H1076","v":0},{"$f":"VLOOKUP($F1076,FactSum,'COS Factor Table'!J$148,FALSE)*$H1076","v":0},{"$f":"VLOOKUP($F1076,FactSum,'COS Factor Table'!K$148,FALSE)*$H1076","v":0},{"$f":"VLOOKUP($F1076,FactSum,'COS Factor Table'!L$148,FALSE)*$H1076","v":0},{"$f":"VLOOKUP($F1076,FactSum,'COS Factor Table'!M$148,FALSE)*$H1076","v":0},{"$f":"VLOOKUP($F1076,FactSum,'COS Factor Table'!N$148,FALSE)*$H1076","v":0},{"$f":"VLOOKUP($F1076,FactSum,'COS Factor Table'!O$148,FALSE)*$H1076","v":0},{"$f":"VLOOKUP($F1076,FactSum,'COS Factor Table'!P$148,FALSE)*$H1076","v":0},{"$f":"VLOOKUP($F1076,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1076","v":0},{"$f":"VLOOKUP($F1076,FactSum,'COS Factor Table'!R$148,FALSE)*$H1076","v":0},0]
[{"$f":"ROW()","v":1077},null,null,"Total Transportation Equipment",null,null,null,{"$f":"SUM(H1070:H1076)","v":832418.75193596538},490670.25493356277,192825.91028499883,52969.152173955808,14137.888039782712,1098.127119356596,8490.4323133650396,395.14553585149855,214.1642110455974,70753.128922537609,606.82779269392256,85.906869605019537,85.906869605019537,85.906869605019537,0]
[{"$f":"ROW()","v":1078}]
[{"$f":"ROW()","v":1079},null,"393","Stores Equipment"]
[{"$f":"ROW()","v":1080},null,null,null,"Situs",{"$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,{"$f":"SUM(UAcct393S)","v":93171.329117189744},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!F$148,FALSE)*$H1080","v":54919.954294767194},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!G$148,FALSE)*$H1080","v":21582.702585329756},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!H$148,FALSE)*$H1080","v":5928.7543664535187},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!I$148,FALSE)*$H1080","v":1582.43169860487},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!J$148,FALSE)*$H1080","v":122.91165115169764},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!K$148,FALSE)*$H1080","v":950.32081098121432},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!L$148,FALSE)*$H1080","v":44.228021875269334},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!M$148,FALSE)*$H1080","v":23.9710652193328},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!N$148,FALSE)*$H1080","v":7919.2870722592961},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!O$148,FALSE)*$H1080","v":67.921285842071669},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!P$148,FALSE)*$H1080","v":9.6154215685094258},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1080","v":9.6154215685094258},{"$f":"VLOOKUP($F1080,FactSum,'COS Factor Table'!R$148,FALSE)*$H1080","v":9.6154215685094258},{"$f":"ROUND(SUM(I1080:U1080)-H1080,0)","v":0}]
[{"$f":"ROW()","v":1081},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},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!F$148,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!G$148,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!H$148,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!I$148,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!J$148,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!K$148,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!L$148,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!M$148,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!N$148,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!O$148,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!P$148,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1081","v":0},{"$f":"VLOOKUP($F1081,FactSum,'COS Factor Table'!R$148,FALSE)*$H1081","v":0},{"$f":"ROUND(SUM(I1081:U1081)-H1081,0)","v":0}]
[{"$f":"ROW()","v":1082},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":1697.8307256415349},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!F$148,FALSE)*$H1082","v":1000.788404930903},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!G$148,FALSE)*$H1082","v":393.29454606862765},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!H$148,FALSE)*$H1082","v":108.03775607285026},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!I$148,FALSE)*$H1082","v":28.83613644430438},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!J$148,FALSE)*$H1082","v":2.239778908833713},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!K$148,FALSE)*$H1082","v":17.317386017656428},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!L$148,FALSE)*$H1082","v":0.80595280957867199},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!M$148,FALSE)*$H1082","v":0.43681689894699161},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!N$148,FALSE)*$H1082","v":144.31058399463109},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!O$148,FALSE)*$H1082","v":1.2377074269564623},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!P$148,FALSE)*$H1082","v":0.17521868941547233},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1082","v":0.17521868941547233},{"$f":"VLOOKUP($F1082,FactSum,'COS Factor Table'!R$148,FALSE)*$H1082","v":0.17521868941547233},{"$f":"ROUND(SUM(I1082:U1082)-H1082,0)","v":0}]
[{"$f":"ROW()","v":1083},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},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!F$148,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!G$148,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!H$148,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!I$148,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!J$148,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!K$148,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!L$148,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!M$148,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!N$148,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!O$148,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!P$148,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1083","v":0},{"$f":"VLOOKUP($F1083,FactSum,'COS Factor Table'!R$148,FALSE)*$H1083","v":0},{"$f":"ROUND(SUM(I1083:U1083)-H1083,0)","v":0}]
[{"$f":"ROW()","v":1084},null,null,"Total Stores Equipment",null,null,null,{"$f":"SUM(H1080:H1083)","v":94869.159842831272},55920.742699698094,21975.997131398384,6036.792122526369,1611.2678350491744,125.15143006053135,967.63819699887074,45.033974684848005,24.40788211827979,8063.5976562539272,69.15899326902813,9.7906402579248972,9.7906402579248972,9.7906402579248972,{"$f":"ROUND(SUM(I1084:U1084)-H1084,0)","v":0}]
[{"$f":"ROW()","v":1085}]
[{"$f":"ROW()","v":1086},null,"394","Tools, Shop & Garage 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,{"$f":"SUM(UAcct394S)","v":313791.20879876881},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!F$148,FALSE)*$H1087","v":184964.61313385557},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!G$148,FALSE)*$H1087","v":72688.265774083979},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!H$148,FALSE)*$H1087","v":19967.419343996389},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!I$148,FALSE)*$H1087","v":5329.4630467507095},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!J$148,FALSE)*$H1087","v":413.95347641582623},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!K$148,FALSE)*$H1087","v":3200.5802519930394},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!L$148,FALSE)*$H1087","v":148.95531252498415},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!M$148,FALSE)*$H1087","v":80.732019202040135},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!N$148,FALSE)*$H1087","v":26671.323536697666},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!O$148,FALSE)*$H1087","v":228.75172641084697},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!P$148,FALSE)*$H1087","v":32.383725612600053},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1087","v":32.383725612600053},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!R$148,FALSE)*$H1087","v":32.383725612600053},{"$f":"ROUND(SUM(I1087:U1087)-H1087,0)","v":0}]
[{"$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(UAcct394Sgp+UAcct394Sgu+UAcct394Sg)","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!F$148,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!G$148,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!H$148,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!I$148,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!J$148,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!K$148,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!L$148,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!M$148,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!N$148,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!O$148,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!P$148,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1088","v":0},{"$f":"VLOOKUP($F1088,FactSum,'COS Factor Table'!R$148,FALSE)*$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,{"$f":"SUM(UAcct394So)","v":16586.349471490965},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!F$148,FALSE)*$H1089","v":9776.8440519462165},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!G$148,FALSE)*$H1089","v":3842.1502731733094},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!H$148,FALSE)*$H1089","v":1055.436181756512},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!I$148,FALSE)*$H1089","v":281.7043120079631},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!J$148,FALSE)*$H1089","v":21.88071823635623},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!K$148,FALSE)*$H1089","v":169.17600328679907},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!L$148,FALSE)*$H1089","v":7.873467451916186},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!M$148,FALSE)*$H1089","v":4.2673263191476982},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!N$148,FALSE)*$H1089","v":1409.7905889089573},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!O$148,FALSE)*$H1089","v":12.091339623508549},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!P$148,FALSE)*$H1089","v":1.711736260093609},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1089","v":1.711736260093609},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!R$148,FALSE)*$H1089","v":1.711736260093609},0]
[{"$f":"ROW()","v":1090},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct394Se)","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!F$148,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!G$148,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!H$148,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!I$148,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!J$148,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!K$148,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!L$148,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!M$148,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!N$148,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!O$148,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!P$148,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1090","v":0},{"$f":"VLOOKUP($F1090,FactSum,'COS Factor Table'!R$148,FALSE)*$H1090","v":0},0]
[{"$f":"ROW()","v":1091},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT394SSGCH)","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!F$148,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!G$148,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!H$148,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!I$148,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!J$148,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!K$148,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!L$148,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!M$148,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!N$148,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!O$148,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!P$148,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1091","v":0},{"$f":"VLOOKUP($F1091,FactSum,'COS Factor Table'!R$148,FALSE)*$H1091","v":0},0]
[{"$f":"ROW()","v":1092},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT394SSGCT)","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!F$148,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!G$148,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!H$148,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!I$148,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!J$148,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!K$148,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!L$148,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!M$148,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!N$148,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!O$148,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!P$148,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1092","v":0},{"$f":"VLOOKUP($F1092,FactSum,'COS Factor Table'!R$148,FALSE)*$H1092","v":0},0]
[{"$f":"ROW()","v":1093},null,null,"Total Tools, Shop & Garage Equipment",null,null,null,{"$f":"SUM(H1087:H1092)","v":330377.55827025976},194741.45718580179,76530.416047257284,21022.855525752901,5611.1673587586729,435.83419465218248,3369.7562552798386,156.82877997690034,84.999345521187834,28081.114125606622,240.84306603435553,34.095461872693662,34.095461872693662,34.095461872693662,0]
[{"$f":"ROW()","v":1094}]
[{"$f":"ROW()","v":1095},null,"395","Laboratory Equipment"]
[{"$f":"ROW()","v":1096},null,null,null,"Situs",{"$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,{"$f":"SUM(UAcct395S)","v":184896.33934496224},{"$f":"VLOOKUP($F1096,FactSum,'COS Factor Table'!F$148,FALSE)*$H1096","v":108987.37414513953},{"$f":"VLOOKUP($F1096,FactSum,'COS Factor Table'!G$148,FALSE)*$H1096","v":42830.372165017034},{"$f":"VLOOKUP($F1096,FactSum,'COS Factor Table'!H$148,FALSE)*$H1096","v":11765.475384105806},{"$f":"VLOOKUP($F1096,FactSum,'COS Factor Table'!I$148,FALSE)*$H1096","v":3140.2989643676783},{"$f":"VLOOKUP($F1096,FactSum,'COS Factor Table'!J$148,FALSE)*$H1096","v":243.91531790009705},{"$f":"VLOOKUP($F1096,FactSum,'COS Factor Table'!K$148,FALSE)*$H1096","v":1885.8895844745909},{"$f":"VLOOKUP($F1096,FactSum,'COS Factor Table'!L$148,FALSE)*$H1096","v":87.769482508084948},{"$f":"VLOOKUP($F1096,FactSum,'COS Factor Table'!M$148,FALSE)*$H1096","v":47.570022358264964},{"$f":"VLOOKUP($F1096,FactSum,'COS Factor Table'!N$148,FALSE)*$H1096","v":15715.641321816021},{"$f":"VLOOKUP($F1096,FactSum,'COS Factor Table'!O$148,FALSE)*$H1096","v":134.78821473080055},{"$f":"VLOOKUP($F1096,FactSum,'COS Factor Table'!P$148,FALSE)*$H1096","v":19.081580848115006},{"$f":"VLOOKUP($F1096,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1096","v":19.081580848115006},{"$f":"VLOOKUP($F1096,FactSum,'COS Factor Table'!R$148,FALSE)*$H1096","v":19.081580848115006},{"$f":"ROUND(SUM(I1096:U1096)-H1096,0)","v":0}]
[{"$f":"ROW()","v":1097},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},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!F$148,FALSE)*$H1097","v":0},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!G$148,FALSE)*$H1097","v":0},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!H$148,FALSE)*$H1097","v":0},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!I$148,FALSE)*$H1097","v":0},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!J$148,FALSE)*$H1097","v":0},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!K$148,FALSE)*$H1097","v":0},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!L$148,FALSE)*$H1097","v":0},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!M$148,FALSE)*$H1097","v":0},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!N$148,FALSE)*$H1097","v":0},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!O$148,FALSE)*$H1097","v":0},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!P$148,FALSE)*$H1097","v":0},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1097","v":0},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!R$148,FALSE)*$H1097","v":0},0]
[{"$f":"ROW()","v":1098},null,null,null,"System Overheads",{"$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,{"$f":"SUM(UAcct395So)","v":21422.538168100684},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!F$148,FALSE)*$H1098","v":12627.541414485748},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!G$148,FALSE)*$H1098","v":4962.4307636896119},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!H$148,FALSE)*$H1098","v":1363.1765040605335},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!I$148,FALSE)*$H1098","v":363.84265184342922},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!J$148,FALSE)*$H1098","v":28.260620118337737},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!K$148,FALSE)*$H1098","v":218.50373970279057},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!L$148,FALSE)*$H1098","v":10.169185045442735},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!M$148,FALSE)*$H1098","v":5.5115781266282822},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!N$148,FALSE)*$H1098","v":1820.8523070035405},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!O$148,FALSE)*$H1098","v":15.616889360332271},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!P$148,FALSE)*$H1098","v":2.2108382214305879},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1098","v":2.2108382214305879},{"$f":"VLOOKUP($F1098,FactSum,'COS Factor Table'!R$148,FALSE)*$H1098","v":2.2108382214305879},0]
[{"$f":"ROW()","v":1099},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct395Se)","v":0},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!F$148,FALSE)*$H1099","v":0},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!G$148,FALSE)*$H1099","v":0},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!H$148,FALSE)*$H1099","v":0},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!I$148,FALSE)*$H1099","v":0},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!J$148,FALSE)*$H1099","v":0},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!K$148,FALSE)*$H1099","v":0},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!L$148,FALSE)*$H1099","v":0},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!M$148,FALSE)*$H1099","v":0},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!N$148,FALSE)*$H1099","v":0},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!O$148,FALSE)*$H1099","v":0},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!P$148,FALSE)*$H1099","v":0},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1099","v":0},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!R$148,FALSE)*$H1099","v":0},0]
[{"$f":"ROW()","v":1100},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT395SSGCH)","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!F$148,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!G$148,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!H$148,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!I$148,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!J$148,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!K$148,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!L$148,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!M$148,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!N$148,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!O$148,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!P$148,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1100","v":0},{"$f":"VLOOKUP($F1100,FactSum,'COS Factor Table'!R$148,FALSE)*$H1100","v":0},0]
[{"$f":"ROW()","v":1101},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT395SSGCT)","v":0},{"$f":"VLOOKUP($F1101,FactSum,'COS Factor Table'!F$148,FALSE)*$H1101","v":0},{"$f":"VLOOKUP($F1101,FactSum,'COS Factor Table'!G$148,FALSE)*$H1101","v":0},{"$f":"VLOOKUP($F1101,FactSum,'COS Factor Table'!H$148,FALSE)*$H1101","v":0},{"$f":"VLOOKUP($F1101,FactSum,'COS Factor Table'!I$148,FALSE)*$H1101","v":0},{"$f":"VLOOKUP($F1101,FactSum,'COS Factor Table'!J$148,FALSE)*$H1101","v":0},{"$f":"VLOOKUP($F1101,FactSum,'COS Factor Table'!K$148,FALSE)*$H1101","v":0},{"$f":"VLOOKUP($F1101,FactSum,'COS Factor Table'!L$148,FALSE)*$H1101","v":0},{"$f":"VLOOKUP($F1101,FactSum,'COS Factor Table'!M$148,FALSE)*$H1101","v":0},{"$f":"VLOOKUP($F1101,FactSum,'COS Factor Table'!N$148,FALSE)*$H1101","v":0},{"$f":"VLOOKUP($F1101,FactSum,'COS Factor Table'!O$148,FALSE)*$H1101","v":0},{"$f":"VLOOKUP($F1101,FactSum,'COS Factor Table'!P$148,FALSE)*$H1101","v":0},{"$f":"VLOOKUP($F1101,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1101","v":0},{"$f":"VLOOKUP($F1101,FactSum,'COS Factor Table'!R$148,FALSE)*$H1101","v":0},0]
[{"$f":"ROW()","v":1102},null,null,"Total Laboratory Equipment",null,null,null,{"$f":"SUM(H1096:H1101)","v":206318.87751306291},121614.91555962528,47792.802928706646,13128.65188816634,3504.1416162111077,272.17593801843481,2104.3933241773816,97.938667553527679,53.081600484893244,17536.49362881956,150.40510409113281,21.292419069545595,21.292419069545595,21.292419069545595,0]
[{"$f":"ROW()","v":1103}]
[{"$f":"ROW()","v":1104},null,"396","Power Operated Equipment"]
[{"$f":"ROW()","v":1105},null,null,null,"Situs",{"$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,{"$f":"SUM(UAcct396S)","v":900677.10114953911},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!F$148,FALSE)*$H1105","v":530905.22264912038},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!G$148,FALSE)*$H1105","v":208637.63760498981},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!H$148,FALSE)*$H1105","v":57312.623387486252},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!I$148,FALSE)*$H1105","v":15297.195055293256},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!J$148,FALSE)*$H1105","v":1188.1735583869656},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!K$148,FALSE)*$H1105","v":9186.6478809168675},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!L$148,FALSE)*$H1105","v":427.54747527634606},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!M$148,FALSE)*$H1105","v":231.72567932415492},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!N$148,FALSE)*$H1105","v":76554.886476311571},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!O$148,FALSE)*$H1105","v":656.5876801182153},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!P$148,FALSE)*$H1105","v":92.951234105106451},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1105","v":92.951234105106451},{"$f":"VLOOKUP($F1105,FactSum,'COS Factor Table'!R$148,FALSE)*$H1105","v":92.951234105106451},{"$f":"ROUND(SUM(I1105:U1105)-H1105,0)","v":0}]
[{"$f":"ROW()","v":1106},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},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!F$148,FALSE)*$H1106","v":0},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!G$148,FALSE)*$H1106","v":0},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!H$148,FALSE)*$H1106","v":0},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!I$148,FALSE)*$H1106","v":0},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!J$148,FALSE)*$H1106","v":0},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!K$148,FALSE)*$H1106","v":0},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!L$148,FALSE)*$H1106","v":0},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!M$148,FALSE)*$H1106","v":0},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!N$148,FALSE)*$H1106","v":0},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!O$148,FALSE)*$H1106","v":0},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!P$148,FALSE)*$H1106","v":0},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1106","v":0},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!R$148,FALSE)*$H1106","v":0},0]
[{"$f":"ROW()","v":1107},null,null,null,"System Overheads",{"$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,{"$f":"SUM(UAcct396So)","v":5330.7592076442406},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!F$148,FALSE)*$H1107","v":3142.222557241776},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!G$148,FALSE)*$H1107","v":1234.845436066309},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!H$148,FALSE)*$H1107","v":339.21123835295958},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!I$148,FALSE)*$H1107","v":90.53817765329805},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!J$148,FALSE)*$H1107","v":7.0323394794502825},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!K$148,FALSE)*$H1107","v":54.372213655793026},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!L$148,FALSE)*$H1107","v":2.5304880490750072},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!M$148,FALSE)*$H1107","v":1.3714946201344176},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!N$148,FALSE)*$H1107","v":453.09874699035066},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!O$148,FALSE)*$H1107","v":3.8860883850036121},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!P$148,FALSE)*$H1107","v":0.5501423833638952},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1107","v":0.5501423833638952},{"$f":"VLOOKUP($F1107,FactSum,'COS Factor Table'!R$148,FALSE)*$H1107","v":0.5501423833638952},0]
[{"$f":"ROW()","v":1108},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct396Se)","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!F$148,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!G$148,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!H$148,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!I$148,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!J$148,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!K$148,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!L$148,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!M$148,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!N$148,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!O$148,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!P$148,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1108","v":0},{"$f":"VLOOKUP($F1108,FactSum,'COS Factor Table'!R$148,FALSE)*$H1108","v":0},0]
[{"$f":"ROW()","v":1109},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT396SSGCH)","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!F$148,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!G$148,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!H$148,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!I$148,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!J$148,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!K$148,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!L$148,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!M$148,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!N$148,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!O$148,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!P$148,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1109","v":0},{"$f":"VLOOKUP($F1109,FactSum,'COS Factor Table'!R$148,FALSE)*$H1109","v":0},0]
[{"$f":"ROW()","v":1110},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT396SSGCT)","v":0},{"$f":"VLOOKUP($F1110,FactSum,'COS Factor Table'!F$148,FALSE)*$H1110","v":0},{"$f":"VLOOKUP($F1110,FactSum,'COS Factor Table'!G$148,FALSE)*$H1110","v":0},{"$f":"VLOOKUP($F1110,FactSum,'COS Factor Table'!H$148,FALSE)*$H1110","v":0},{"$f":"VLOOKUP($F1110,FactSum,'COS Factor Table'!I$148,FALSE)*$H1110","v":0},{"$f":"VLOOKUP($F1110,FactSum,'COS Factor Table'!J$148,FALSE)*$H1110","v":0},{"$f":"VLOOKUP($F1110,FactSum,'COS Factor Table'!K$148,FALSE)*$H1110","v":0},{"$f":"VLOOKUP($F1110,FactSum,'COS Factor Table'!L$148,FALSE)*$H1110","v":0},{"$f":"VLOOKUP($F1110,FactSum,'COS Factor Table'!M$148,FALSE)*$H1110","v":0},{"$f":"VLOOKUP($F1110,FactSum,'COS Factor Table'!N$148,FALSE)*$H1110","v":0},{"$f":"VLOOKUP($F1110,FactSum,'COS Factor Table'!O$148,FALSE)*$H1110","v":0},{"$f":"VLOOKUP($F1110,FactSum,'COS Factor Table'!P$148,FALSE)*$H1110","v":0},{"$f":"VLOOKUP($F1110,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1110","v":0},{"$f":"VLOOKUP($F1110,FactSum,'COS Factor Table'!R$148,FALSE)*$H1110","v":0},0]
[{"$f":"ROW()","v":1111},null,null,"Total Power Operated Equipment",null,null,null,{"$f":"SUM(H1105:H1110)","v":906007.86035718338},534047.44520636217,209872.48304105611,57651.834625839212,15387.733232946553,1195.2058978664159,9241.020094572661,430.07796332542108,233.09717394428935,77007.985223301919,660.47376850321893,93.501376488470342,93.501376488470342,93.501376488470342,0]
[{"$f":"ROW()","v":1112}]
[{"$f":"ROW()","v":1113},null,"397","Communication Equipment"]
[{"$f":"ROW()","v":1114},null,null,null,"Situs",{"$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,{"$f":"SUM(UAcct397S)","v":847705.98458626773},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!F$148,FALSE)*$H1114","v":499681.3329808886},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!G$148,FALSE)*$H1114","v":196367.12622310384},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!H$148,FALSE)*$H1114","v":53941.921889545811},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!I$148,FALSE)*$H1114","v":14397.528014429405},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!J$148,FALSE)*$H1114","v":1118.2940422114309},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!K$148,FALSE)*$H1114","v":8646.3576980037105},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!L$148,FALSE)*$H1114","v":402.40231823805743},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!M$148,FALSE)*$H1114","v":218.09730134661257},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!N$148,FALSE)*$H1114","v":72052.498428642735},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!O$148,FALSE)*$H1114","v":617.9720847032105},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!P$148,FALSE)*$H1114","v":87.484535051475206},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1114","v":87.484535051475206},{"$f":"VLOOKUP($F1114,FactSum,'COS Factor Table'!R$148,FALSE)*$H1114","v":87.484535051475206},{"$f":"ROUND(SUM(I1114:U1114)-H1114,0)","v":0}]
[{"$f":"ROW()","v":1115},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},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!F$148,FALSE)*$H1115","v":0},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!G$148,FALSE)*$H1115","v":0},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!H$148,FALSE)*$H1115","v":0},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!I$148,FALSE)*$H1115","v":0},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!J$148,FALSE)*$H1115","v":0},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!K$148,FALSE)*$H1115","v":0},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!L$148,FALSE)*$H1115","v":0},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!M$148,FALSE)*$H1115","v":0},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!N$148,FALSE)*$H1115","v":0},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!O$148,FALSE)*$H1115","v":0},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!P$148,FALSE)*$H1115","v":0},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1115","v":0},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!R$148,FALSE)*$H1115","v":0},0]
[{"$f":"ROW()","v":1116},null,null,null,"System Overheads",{"$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,{"$f":"SUM(UAcct397So)","v":210760.00413760479},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!F$148,FALSE)*$H1116","v":124232.74309893548},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!G$148,FALSE)*$H1116","v":48821.569138113358},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!H$148,FALSE)*$H1116","v":13411.253296954954},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!I$148,FALSE)*$H1116","v":3579.5701800706361},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!J$148,FALSE)*$H1116","v":278.03467387171025},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!K$148,FALSE)*$H1116","v":2149.6915408658697},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!L$148,FALSE)*$H1116","v":100.04685091167235},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!M$148,FALSE)*$H1116","v":54.224210952865704},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!N$148,FALSE)*$H1116","v":17913.976240662138},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!O$148,FALSE)*$H1116","v":153.64265617699965},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!P$148,FALSE)*$H1116","v":21.750750029710279},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1116","v":21.750750029710279},{"$f":"VLOOKUP($F1116,FactSum,'COS Factor Table'!R$148,FALSE)*$H1116","v":21.750750029710279},0]
[{"$f":"ROW()","v":1117},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct397Cn)","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!F$148,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!G$148,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!H$148,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!I$148,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!J$148,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!K$148,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!L$148,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!M$148,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!N$148,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!O$148,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!P$148,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1117","v":0},{"$f":"VLOOKUP($F1117,FactSum,'COS Factor Table'!R$148,FALSE)*$H1117","v":0},0]
[{"$f":"ROW()","v":1118},null,null,null,"Energy","F30",null,{"$f":"UAcct397Se","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!F$148,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!G$148,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!H$148,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!I$148,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!J$148,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!K$148,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!L$148,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!M$148,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!N$148,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!O$148,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!P$148,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1118","v":0},{"$f":"VLOOKUP($F1118,FactSum,'COS Factor Table'!R$148,FALSE)*$H1118","v":0},0]
[{"$f":"ROW()","v":1119},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT397SSGCH)","v":0},{"$f":"VLOOKUP($F1119,FactSum,'COS Factor Table'!F$148,FALSE)*$H1119","v":0},{"$f":"VLOOKUP($F1119,FactSum,'COS Factor Table'!G$148,FALSE)*$H1119","v":0},{"$f":"VLOOKUP($F1119,FactSum,'COS Factor Table'!H$148,FALSE)*$H1119","v":0},{"$f":"VLOOKUP($F1119,FactSum,'COS Factor Table'!I$148,FALSE)*$H1119","v":0},{"$f":"VLOOKUP($F1119,FactSum,'COS Factor Table'!J$148,FALSE)*$H1119","v":0},{"$f":"VLOOKUP($F1119,FactSum,'COS Factor Table'!K$148,FALSE)*$H1119","v":0},{"$f":"VLOOKUP($F1119,FactSum,'COS Factor Table'!L$148,FALSE)*$H1119","v":0},{"$f":"VLOOKUP($F1119,FactSum,'COS Factor Table'!M$148,FALSE)*$H1119","v":0},{"$f":"VLOOKUP($F1119,FactSum,'COS Factor Table'!N$148,FALSE)*$H1119","v":0},{"$f":"VLOOKUP($F1119,FactSum,'COS Factor Table'!O$148,FALSE)*$H1119","v":0},{"$f":"VLOOKUP($F1119,FactSum,'COS Factor Table'!P$148,FALSE)*$H1119","v":0},{"$f":"VLOOKUP($F1119,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1119","v":0},{"$f":"VLOOKUP($F1119,FactSum,'COS Factor Table'!R$148,FALSE)*$H1119","v":0},0]
[{"$f":"ROW()","v":1120},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT397SSGCT)","v":0},{"$f":"VLOOKUP($F1120,FactSum,'COS Factor Table'!F$148,FALSE)*$H1120","v":0},{"$f":"VLOOKUP($F1120,FactSum,'COS Factor Table'!G$148,FALSE)*$H1120","v":0},{"$f":"VLOOKUP($F1120,FactSum,'COS Factor Table'!H$148,FALSE)*$H1120","v":0},{"$f":"VLOOKUP($F1120,FactSum,'COS Factor Table'!I$148,FALSE)*$H1120","v":0},{"$f":"VLOOKUP($F1120,FactSum,'COS Factor Table'!J$148,FALSE)*$H1120","v":0},{"$f":"VLOOKUP($F1120,FactSum,'COS Factor Table'!K$148,FALSE)*$H1120","v":0},{"$f":"VLOOKUP($F1120,FactSum,'COS Factor Table'!L$148,FALSE)*$H1120","v":0},{"$f":"VLOOKUP($F1120,FactSum,'COS Factor Table'!M$148,FALSE)*$H1120","v":0},{"$f":"VLOOKUP($F1120,FactSum,'COS Factor Table'!N$148,FALSE)*$H1120","v":0},{"$f":"VLOOKUP($F1120,FactSum,'COS Factor Table'!O$148,FALSE)*$H1120","v":0},{"$f":"VLOOKUP($F1120,FactSum,'COS Factor Table'!P$148,FALSE)*$H1120","v":0},{"$f":"VLOOKUP($F1120,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1120","v":0},{"$f":"VLOOKUP($F1120,FactSum,'COS Factor Table'!R$148,FALSE)*$H1120","v":0},0]
[{"$f":"ROW()","v":1121},null,null,"Total Communication Equipment",null,null,null,{"$f":"SUM(H1114:H1120)","v":1058465.9887238725},623914.07607982412,245188.69536121719,67353.175186500768,17977.098194500042,1396.3287160831412,10796.04923886958,502.44916914972976,272.32151229947829,89966.47466930488,771.61474088021009,109.23528508118548,109.23528508118548,109.23528508118548,{"$f":"ROUND(SUM(I1121:U1121)-H1121,0)","v":0}]
[{"$f":"ROW()","v":1122}]
[{"$f":"ROW()","v":1123},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"GENERAL PLANT"]
[{"$f":"ROW()","v":1124}]
[{"$f":"ROW()","v":1125},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":1126},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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[{"$f":"ROW()","v":1127},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$11","v":"Home Park"},{"$f":"'Hot Sheet'!$S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[{"$f":"ROW()","v":1128},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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!$S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[{"$f":"ROW()","v":1129},null,"398","Misc. Equipment"]
[{"$f":"ROW()","v":1130},null,null,null,"Situs",{"$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,{"$f":"SUM(UAcct398S)","v":9397.4439050975398},{"$f":"VLOOKUP($F1130,FactSum,'COS Factor Table'!F$148,FALSE)*$H1130","v":5539.3348430872138},{"$f":"VLOOKUP($F1130,FactSum,'COS Factor Table'!G$148,FALSE)*$H1130","v":2176.8739244980907},{"$f":"VLOOKUP($F1130,FactSum,'COS Factor Table'!H$148,FALSE)*$H1130","v":597.98585158929347},{"$f":"VLOOKUP($F1130,FactSum,'COS Factor Table'!I$148,FALSE)*$H1130","v":159.60718025802936},{"$f":"VLOOKUP($F1130,FactSum,'COS Factor Table'!J$148,FALSE)*$H1130","v":12.39711140675241},{"$f":"VLOOKUP($F1130,FactSum,'COS Factor Table'!K$148,FALSE)*$H1130","v":95.851230176291494},{"$f":"VLOOKUP($F1130,FactSum,'COS Factor Table'!L$148,FALSE)*$H1130","v":4.4609254643506882},{"$f":"VLOOKUP($F1130,FactSum,'COS Factor Table'!M$148,FALSE)*$H1130","v":2.4177688874737093},{"$f":"VLOOKUP($F1130,FactSum,'COS Factor Table'!N$148,FALSE)*$H1130","v":798.75490384295131},{"$f":"VLOOKUP($F1130,FactSum,'COS Factor Table'!O$148,FALSE)*$H1130","v":6.8506747699191388},{"$f":"VLOOKUP($F1130,FactSum,'COS Factor Table'!P$148,FALSE)*$H1130","v":0.96983037239146996},{"$f":"VLOOKUP($F1130,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1130","v":0.96983037239146996},{"$f":"VLOOKUP($F1130,FactSum,'COS Factor Table'!R$148,FALSE)*$H1130","v":0.96983037239146996},{"$f":"ROUND(SUM(I1130:U1130)-H1130,0)","v":0}]
[{"$f":"ROW()","v":1131},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},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!F$148,FALSE)*$H1131","v":0},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!G$148,FALSE)*$H1131","v":0},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!H$148,FALSE)*$H1131","v":0},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!I$148,FALSE)*$H1131","v":0},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!J$148,FALSE)*$H1131","v":0},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!K$148,FALSE)*$H1131","v":0},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!L$148,FALSE)*$H1131","v":0},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!M$148,FALSE)*$H1131","v":0},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!N$148,FALSE)*$H1131","v":0},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!O$148,FALSE)*$H1131","v":0},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!P$148,FALSE)*$H1131","v":0},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1131","v":0},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!R$148,FALSE)*$H1131","v":0},0]
[{"$f":"ROW()","v":1132},null,null,null,"System Overheads",{"$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,{"$f":"SUM(UAcct398So)","v":13980.971411386176},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!F$148,FALSE)*$H1132","v":8241.1007569077719},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!G$148,FALSE)*$H1132","v":3238.6266320877749},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!H$148,FALSE)*$H1132","v":889.64862997993635},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!I$148,FALSE)*$H1132","v":237.45429573982727},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!J$148,FALSE)*$H1132","v":18.443702554857222},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!K$148,FALSE)*$H1132","v":142.60189498061365},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!L$148,FALSE)*$H1132","v":6.63670589739628},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!M$148,FALSE)*$H1132","v":3.5970161712562025},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!N$148,FALSE)*$H1132","v":1188.3411689507611},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!O$148,FALSE)*$H1132","v":10.192036161555562},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!P$148,FALSE)*$H1132","v":1.4428573181420246},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1132","v":1.4428573181420246},{"$f":"VLOOKUP($F1132,FactSum,'COS Factor Table'!R$148,FALSE)*$H1132","v":1.4428573181420246},0]
[{"$f":"ROW()","v":1133},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct398Cn)","v":0},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!F$148,FALSE)*$H1133","v":0},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!G$148,FALSE)*$H1133","v":0},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!H$148,FALSE)*$H1133","v":0},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!I$148,FALSE)*$H1133","v":0},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!J$148,FALSE)*$H1133","v":0},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!K$148,FALSE)*$H1133","v":0},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!L$148,FALSE)*$H1133","v":0},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!M$148,FALSE)*$H1133","v":0},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!N$148,FALSE)*$H1133","v":0},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!O$148,FALSE)*$H1133","v":0},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!P$148,FALSE)*$H1133","v":0},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1133","v":0},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!R$148,FALSE)*$H1133","v":0},0]
[{"$f":"ROW()","v":1134},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct398Se)","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!F$148,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!G$148,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!H$148,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!I$148,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!J$148,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!K$148,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!L$148,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!M$148,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!N$148,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!O$148,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!P$148,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1134","v":0},{"$f":"VLOOKUP($F1134,FactSum,'COS Factor Table'!R$148,FALSE)*$H1134","v":0},0]
[{"$f":"ROW()","v":1135},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT398SSGCT)","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!F$148,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!G$148,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!H$148,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!I$148,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!J$148,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!K$148,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!L$148,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!M$148,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!N$148,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!O$148,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!P$148,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1135","v":0},{"$f":"VLOOKUP($F1135,FactSum,'COS Factor Table'!R$148,FALSE)*$H1135","v":0},0]
[{"$f":"ROW()","v":1136},null,null,"Total Misc. Equipment",null,null,null,{"$f":"SUM(H1130:H1135)","v":23378.415316483715},13780.435599994986,5415.5005565858655,1487.6344815692298,397.06147599785663,30.840813961609634,238.45312515690514,11.097631361746968,6.0147850587299114,1987.0960727937124,17.042710931474701,2.4126876905334944,2.4126876905334944,2.4126876905334944,0]
[{"$f":"ROW()","v":1137}]
[{"$f":"ROW()","v":1138},null,"399","Coal Mine",null,"F30",null,{"$f":"SUM(UAcct399)","v":0},{"$f":"VLOOKUP($F1138,FactSum,'COS Factor Table'!F$148,FALSE)*$H1138","v":0},{"$f":"VLOOKUP($F1138,FactSum,'COS Factor Table'!G$148,FALSE)*$H1138","v":0},{"$f":"VLOOKUP($F1138,FactSum,'COS Factor Table'!H$148,FALSE)*$H1138","v":0},{"$f":"VLOOKUP($F1138,FactSum,'COS Factor Table'!I$148,FALSE)*$H1138","v":0},{"$f":"VLOOKUP($F1138,FactSum,'COS Factor Table'!J$148,FALSE)*$H1138","v":0},{"$f":"VLOOKUP($F1138,FactSum,'COS Factor Table'!K$148,FALSE)*$H1138","v":0},{"$f":"VLOOKUP($F1138,FactSum,'COS Factor Table'!L$148,FALSE)*$H1138","v":0},{"$f":"VLOOKUP($F1138,FactSum,'COS Factor Table'!M$148,FALSE)*$H1138","v":0},{"$f":"VLOOKUP($F1138,FactSum,'COS Factor Table'!N$148,FALSE)*$H1138","v":0},{"$f":"VLOOKUP($F1138,FactSum,'COS Factor Table'!O$148,FALSE)*$H1138","v":0},{"$f":"VLOOKUP($F1138,FactSum,'COS Factor Table'!P$148,FALSE)*$H1138","v":0},{"$f":"VLOOKUP($F1138,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1138","v":0},{"$f":"VLOOKUP($F1138,FactSum,'COS Factor Table'!R$148,FALSE)*$H1138","v":0},{"$f":"ROUND(SUM(I1138:U1138)-H1138,0)","v":0}]
[{"$f":"ROW()","v":1139},null,"399L","WIDCO Capital Lease",null,"F30",null,{"$f":"SUM(UAcct399L)","v":0},{"$f":"VLOOKUP($F1139,FactSum,'COS Factor Table'!F$148,FALSE)*$H1139","v":0},{"$f":"VLOOKUP($F1139,FactSum,'COS Factor Table'!G$148,FALSE)*$H1139","v":0},{"$f":"VLOOKUP($F1139,FactSum,'COS Factor Table'!H$148,FALSE)*$H1139","v":0},{"$f":"VLOOKUP($F1139,FactSum,'COS Factor Table'!I$148,FALSE)*$H1139","v":0},{"$f":"VLOOKUP($F1139,FactSum,'COS Factor Table'!J$148,FALSE)*$H1139","v":0},{"$f":"VLOOKUP($F1139,FactSum,'COS Factor Table'!K$148,FALSE)*$H1139","v":0},{"$f":"VLOOKUP($F1139,FactSum,'COS Factor Table'!L$148,FALSE)*$H1139","v":0},{"$f":"VLOOKUP($F1139,FactSum,'COS Factor Table'!M$148,FALSE)*$H1139","v":0},{"$f":"VLOOKUP($F1139,FactSum,'COS Factor Table'!N$148,FALSE)*$H1139","v":0},{"$f":"VLOOKUP($F1139,FactSum,'COS Factor Table'!O$148,FALSE)*$H1139","v":0},{"$f":"VLOOKUP($F1139,FactSum,'COS Factor Table'!P$148,FALSE)*$H1139","v":0},{"$f":"VLOOKUP($F1139,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1139","v":0},{"$f":"VLOOKUP($F1139,FactSum,'COS Factor Table'!R$148,FALSE)*$H1139","v":0},{"$f":"ROUND(SUM(I1139:U1139)-H1139,0)","v":0}]
[{"$f":"ROW()","v":1140},null,null,"Remove Capital Lease",null,"F30",null,{"$f":"SUM(UAcct399Lrcl)","v":0},{"$f":"VLOOKUP($F1140,FactSum,'COS Factor Table'!F$148,FALSE)*$H1140","v":0},{"$f":"VLOOKUP($F1140,FactSum,'COS Factor Table'!G$148,FALSE)*$H1140","v":0},{"$f":"VLOOKUP($F1140,FactSum,'COS Factor Table'!H$148,FALSE)*$H1140","v":0},{"$f":"VLOOKUP($F1140,FactSum,'COS Factor Table'!I$148,FALSE)*$H1140","v":0},{"$f":"VLOOKUP($F1140,FactSum,'COS Factor Table'!J$148,FALSE)*$H1140","v":0},{"$f":"VLOOKUP($F1140,FactSum,'COS Factor Table'!K$148,FALSE)*$H1140","v":0},{"$f":"VLOOKUP($F1140,FactSum,'COS Factor Table'!L$148,FALSE)*$H1140","v":0},{"$f":"VLOOKUP($F1140,FactSum,'COS Factor Table'!M$148,FALSE)*$H1140","v":0},{"$f":"VLOOKUP($F1140,FactSum,'COS Factor Table'!N$148,FALSE)*$H1140","v":0},{"$f":"VLOOKUP($F1140,FactSum,'COS Factor Table'!O$148,FALSE)*$H1140","v":0},{"$f":"VLOOKUP($F1140,FactSum,'COS Factor Table'!P$148,FALSE)*$H1140","v":0},{"$f":"VLOOKUP($F1140,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1140","v":0},{"$f":"VLOOKUP($F1140,FactSum,'COS Factor Table'!R$148,FALSE)*$H1140","v":0},{"$f":"ROUND(SUM(I1140:U1140)-H1140,0)","v":0}]
[{"$f":"ROW()","v":1141}]
[{"$f":"ROW()","v":1142},null,"390L","General Capital Lease"]
[{"$f":"ROW()","v":1143},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":298595.18817255762},{"$f":"VLOOKUP($F1143,FactSum,'COS Factor Table'!F$148,FALSE)*$H1143","v":176007.30012607231},{"$f":"VLOOKUP($F1143,FactSum,'COS Factor Table'!G$148,FALSE)*$H1143","v":69168.178674719602},{"$f":"VLOOKUP($F1143,FactSum,'COS Factor Table'!H$148,FALSE)*$H1143","v":19000.453706669814},{"$f":"VLOOKUP($F1143,FactSum,'COS Factor Table'!I$148,FALSE)*$H1143","v":5071.3722267590319},{"$f":"VLOOKUP($F1143,FactSum,'COS Factor Table'!J$148,FALSE)*$H1143","v":393.90688049624225},{"$f":"VLOOKUP($F1143,FactSum,'COS Factor Table'!K$148,FALSE)*$H1143","v":3045.5852038165294},{"$f":"VLOOKUP($F1143,FactSum,'COS Factor Table'!L$148,FALSE)*$H1143","v":141.74182808678572},{"$f":"VLOOKUP($F1143,FactSum,'COS Factor Table'!M$148,FALSE)*$H1143","v":76.822395877389837},{"$f":"VLOOKUP($F1143,FactSum,'COS Factor Table'!N$148,FALSE)*$H1143","v":25379.706782539575},{"$f":"VLOOKUP($F1143,FactSum,'COS Factor Table'!O$148,FALSE)*$H1143","v":217.67392736692969},{"$f":"VLOOKUP($F1143,FactSum,'COS Factor Table'!P$148,FALSE)*$H1143","v":30.815473384481656},{"$f":"VLOOKUP($F1143,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1143","v":30.815473384481656},{"$f":"VLOOKUP($F1143,FactSum,'COS Factor Table'!R$148,FALSE)*$H1143","v":30.815473384481656},{"$f":"ROUND(SUM(I1143:U1143)-H1143,0)","v":0}]
[{"$f":"ROW()","v":1144},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},{"$f":"VLOOKUP($F1144,FactSum,'COS Factor Table'!F$148,FALSE)*$H1144","v":0},{"$f":"VLOOKUP($F1144,FactSum,'COS Factor Table'!G$148,FALSE)*$H1144","v":0},{"$f":"VLOOKUP($F1144,FactSum,'COS Factor Table'!H$148,FALSE)*$H1144","v":0},{"$f":"VLOOKUP($F1144,FactSum,'COS Factor Table'!I$148,FALSE)*$H1144","v":0},{"$f":"VLOOKUP($F1144,FactSum,'COS Factor Table'!J$148,FALSE)*$H1144","v":0},{"$f":"VLOOKUP($F1144,FactSum,'COS Factor Table'!K$148,FALSE)*$H1144","v":0},{"$f":"VLOOKUP($F1144,FactSum,'COS Factor Table'!L$148,FALSE)*$H1144","v":0},{"$f":"VLOOKUP($F1144,FactSum,'COS Factor Table'!M$148,FALSE)*$H1144","v":0},{"$f":"VLOOKUP($F1144,FactSum,'COS Factor Table'!N$148,FALSE)*$H1144","v":0},{"$f":"VLOOKUP($F1144,FactSum,'COS Factor Table'!O$148,FALSE)*$H1144","v":0},{"$f":"VLOOKUP($F1144,FactSum,'COS Factor Table'!P$148,FALSE)*$H1144","v":0},{"$f":"VLOOKUP($F1144,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1144","v":0},{"$f":"VLOOKUP($F1144,FactSum,'COS Factor Table'!R$148,FALSE)*$H1144","v":0},{"$f":"ROUND(SUM(I1144:U1144)-H1144,0)","v":0}]
[{"$f":"ROW()","v":1145},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":52988.51823755962},{"$f":"VLOOKUP($F1145,FactSum,'COS Factor Table'!F$148,FALSE)*$H1145","v":31234.14710649765},{"$f":"VLOOKUP($F1145,FactSum,'COS Factor Table'!G$148,FALSE)*$H1145","v":12274.542398339307},{"$f":"VLOOKUP($F1145,FactSum,'COS Factor Table'!H$148,FALSE)*$H1145","v":3371.8088155390819},{"$f":"VLOOKUP($F1145,FactSum,'COS Factor Table'!I$148,FALSE)*$H1145","v":899.96259273869771},{"$f":"VLOOKUP($F1145,FactSum,'COS Factor Table'!J$148,FALSE)*$H1145","v":69.902472470564888},{"$f":"VLOOKUP($F1145,FactSum,'COS Factor Table'!K$148,FALSE)*$H1145","v":540.46767499552629},{"$f":"VLOOKUP($F1145,FactSum,'COS Factor Table'!L$148,FALSE)*$H1145","v":25.153417536860211},{"$f":"VLOOKUP($F1145,FactSum,'COS Factor Table'!M$148,FALSE)*$H1145","v":13.632855070154859},{"$f":"VLOOKUP($F1145,FactSum,'COS Factor Table'!N$148,FALSE)*$H1145","v":4503.8671384528052},{"$f":"VLOOKUP($F1145,FactSum,'COS Factor Table'!O$148,FALSE)*$H1145","v":38.628281121054698},{"$f":"VLOOKUP($F1145,FactSum,'COS Factor Table'!P$148,FALSE)*$H1145","v":5.4684949326410743},{"$f":"VLOOKUP($F1145,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1145","v":5.4684949326410743},{"$f":"VLOOKUP($F1145,FactSum,'COS Factor Table'!R$148,FALSE)*$H1145","v":5.4684949326410743},{"$f":"ROUND(SUM(I1145:U1145)-H1145,0)","v":0}]
[{"$f":"ROW()","v":1146},null,null,"Remove Capital Lease"]
[{"$f":"ROW()","v":1147},null,null,null,"Situs",{"$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,{"$f":"-SUM(UACCT390LS)","v":-298595.18817255762},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!F$148,FALSE)*$H1147","v":-176007.30012607231},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!G$148,FALSE)*$H1147","v":-69168.178674719602},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!H$148,FALSE)*$H1147","v":-19000.453706669814},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!I$148,FALSE)*$H1147","v":-5071.3722267590319},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!J$148,FALSE)*$H1147","v":-393.90688049624225},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!K$148,FALSE)*$H1147","v":-3045.5852038165294},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!L$148,FALSE)*$H1147","v":-141.74182808678572},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!M$148,FALSE)*$H1147","v":-76.822395877389837},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!N$148,FALSE)*$H1147","v":-25379.706782539575},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!O$148,FALSE)*$H1147","v":-217.67392736692969},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!P$148,FALSE)*$H1147","v":-30.815473384481656},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1147","v":-30.815473384481656},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!R$148,FALSE)*$H1147","v":-30.815473384481656},{"$f":"ROUND(SUM(I1147:U1147)-H1147,0)","v":0}]
[{"$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(UAcct390LSG)","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!F$148,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!G$148,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!H$148,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!I$148,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!J$148,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!K$148,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!L$148,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!M$148,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!N$148,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!O$148,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!P$148,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1148","v":0},{"$f":"VLOOKUP($F1148,FactSum,'COS Factor Table'!R$148,FALSE)*$H1148","v":0},{"$f":"ROUND(SUM(I1148:U1148)-H1148,0)","v":0}]
[{"$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(UAcct390LSO)","v":-52988.51823755962},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!F$148,FALSE)*$H1149","v":-31234.14710649765},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!G$148,FALSE)*$H1149","v":-12274.542398339307},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!H$148,FALSE)*$H1149","v":-3371.8088155390819},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!I$148,FALSE)*$H1149","v":-899.96259273869771},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!J$148,FALSE)*$H1149","v":-69.902472470564888},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!K$148,FALSE)*$H1149","v":-540.46767499552629},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!L$148,FALSE)*$H1149","v":-25.153417536860211},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!M$148,FALSE)*$H1149","v":-13.632855070154859},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!N$148,FALSE)*$H1149","v":-4503.8671384528052},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!O$148,FALSE)*$H1149","v":-38.628281121054698},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!P$148,FALSE)*$H1149","v":-5.4684949326410743},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1149","v":-5.4684949326410743},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!R$148,FALSE)*$H1149","v":-5.4684949326410743},{"$f":"ROUND(SUM(I1149:U1149)-H1149,0)","v":0}]
[{"$f":"ROW()","v":1150}]
[{"$f":"ROW()","v":1151},null,"392L","General Vehicles Capital Lease",null,"F30",null,{"$f":"SUM(UAcct392L)","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!F$148,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!G$148,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!H$148,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!I$148,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!J$148,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!K$148,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!L$148,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!M$148,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!N$148,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!O$148,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!P$148,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1151","v":0},{"$f":"VLOOKUP($F1151,FactSum,'COS Factor Table'!R$148,FALSE)*$H1151","v":0},{"$f":"ROUND(SUM(I1151:U1151)-H1151,0)","v":0}]
[{"$f":"ROW()","v":1152},null,null,"Remove Capital Lease",null,"F30",null,{"$f":"SUM(UACCT392LRCL)","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!F$148,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!G$148,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!H$148,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!I$148,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!J$148,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!K$148,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!L$148,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!M$148,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!N$148,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!O$148,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!P$148,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1152","v":0},{"$f":"VLOOKUP($F1152,FactSum,'COS Factor Table'!R$148,FALSE)*$H1152","v":0},{"$f":"ROUND(SUM(I1152:U1152)-H1152,0)","v":0}]
[{"$f":"ROW()","v":1153}]
[{"$f":"ROW()","v":1154},null,"G00","Unclassified Gen Plant - Acct 300",null,{"$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,{"$f":"SUM(UAcctg00)","v":11227.347302478825},{"$f":"VLOOKUP($F1154,FactSum,'COS Factor Table'!F$148,FALSE)*$H1154","v":6617.9736464643129},{"$f":"VLOOKUP($F1154,FactSum,'COS Factor Table'!G$148,FALSE)*$H1154","v":2600.7624872112979},{"$f":"VLOOKUP($F1154,FactSum,'COS Factor Table'!H$148,FALSE)*$H1154","v":714.42776414123989},{"$f":"VLOOKUP($F1154,FactSum,'COS Factor Table'!I$148,FALSE)*$H1154","v":190.68645291452134},{"$f":"VLOOKUP($F1154,FactSum,'COS Factor Table'!J$148,FALSE)*$H1154","v":14.811120632029619},{"$f":"VLOOKUP($F1154,FactSum,'COS Factor Table'!K$148,FALSE)*$H1154","v":114.51571953255447},{"$f":"VLOOKUP($F1154,FactSum,'COS Factor Table'!L$148,FALSE)*$H1154","v":5.3295725927737747},{"$f":"VLOOKUP($F1154,FactSum,'COS Factor Table'!M$148,FALSE)*$H1154","v":2.8885653663833635},{"$f":"VLOOKUP($F1154,FactSum,'COS Factor Table'!N$148,FALSE)*$H1154","v":954.29127383653292},{"$f":"VLOOKUP($F1154,FactSum,'COS Factor Table'!O$148,FALSE)*$H1154","v":8.1846623055115817},{"$f":"VLOOKUP($F1154,FactSum,'COS Factor Table'!P$148,FALSE)*$H1154","v":1.1586791605560947},{"$f":"VLOOKUP($F1154,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1154","v":1.1586791605560947},{"$f":"VLOOKUP($F1154,FactSum,'COS Factor Table'!R$148,FALSE)*$H1154","v":1.1586791605560947},{"$f":"ROUND(SUM(I1154:U1154)-H1154,0)","v":0}]
[{"$f":"ROW()","v":1155},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},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!F$148,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!G$148,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!H$148,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!I$148,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!J$148,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!K$148,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!L$148,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!M$148,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!N$148,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!O$148,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!P$148,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1155","v":0},{"$f":"VLOOKUP($F1155,FactSum,'COS Factor Table'!R$148,FALSE)*$H1155","v":0},{"$f":"ROUND(SUM(I1155:U1155)-H1155,0)","v":0}]
[{"$f":"ROW()","v":1156}]
[{"$f":"ROW()","v":1157},null,"TOTAL GENERAL PLANT",null,null,null,null,{"$f":"+H1050+H1057+H1067+H1077+H1084+H1093+H1102+H1111+H1121+H1136+SUM(H1138:H1155)","v":5265162.0685135946},{"$f":"+I1050+I1057+I1067+I1077+I1084+I1093+I1102+I1111+I1121+I1136+SUM(I1138:I1155)","v":3103556.2430756302},1219650.1656143384,335037.10744023515,89424.068911030699,6945.8037097261613,53703.141667152871,2499.3493744213893,1354.6178264340228,447523.18441314274,3838.2685022185246,543.37265975465061,543.37265975465061,543.37265975465061,{"$f":"ROUND(SUM(I1157:U1157)-H1157,0)","v":0}]
[{"$f":"ROW()","v":1158}]
[{"$f":"ROW()","v":1159}]
[{"$f":"ROW()","v":1160}]
[{"$f":"ROW()","v":1161},null,null,null,null,null,null,"INTANGIBLE PLANT"]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},null,"301","Organization"]
[{"$f":"ROW()","v":1164},null,null,null,"Situs",{"$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,{"$f":"SUM(UAcct301S)","v":0},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!F$148,FALSE)*$H1164","v":0},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!G$148,FALSE)*$H1164","v":0},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!H$148,FALSE)*$H1164","v":0},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!I$148,FALSE)*$H1164","v":0},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!J$148,FALSE)*$H1164","v":0},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!K$148,FALSE)*$H1164","v":0},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!L$148,FALSE)*$H1164","v":0},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!M$148,FALSE)*$H1164","v":0},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!N$148,FALSE)*$H1164","v":0},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!O$148,FALSE)*$H1164","v":0},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!P$148,FALSE)*$H1164","v":0},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1164","v":0},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!R$148,FALSE)*$H1164","v":0},{"$f":"ROUND(SUM(I1164:U1164)-H1164,0)","v":0}]
[{"$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(UAcct301Sg)","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!F$148,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!G$148,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!H$148,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!I$148,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!J$148,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!K$148,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!L$148,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!M$148,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!N$148,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!O$148,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!P$148,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1165","v":0},{"$f":"VLOOKUP($F1165,FactSum,'COS Factor Table'!R$148,FALSE)*$H1165","v":0},{"$f":"ROUND(SUM(I1165:U1165)-H1165,0)","v":0}]
[{"$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(UAcct301So)","v":0},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!F$148,FALSE)*$H1166","v":0},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!G$148,FALSE)*$H1166","v":0},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!H$148,FALSE)*$H1166","v":0},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!I$148,FALSE)*$H1166","v":0},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!J$148,FALSE)*$H1166","v":0},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!K$148,FALSE)*$H1166","v":0},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!L$148,FALSE)*$H1166","v":0},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!M$148,FALSE)*$H1166","v":0},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!N$148,FALSE)*$H1166","v":0},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!O$148,FALSE)*$H1166","v":0},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!P$148,FALSE)*$H1166","v":0},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1166","v":0},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!R$148,FALSE)*$H1166","v":0},{"$f":"ROUND(SUM(I1166:U1166)-H1166,0)","v":0}]
[{"$f":"ROW()","v":1167},null,null,"Total Organization",null,null,null,{"$f":"SUM(H1164:H1166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1167:U1167)-H1167,0)","v":0}]
[{"$f":"ROW()","v":1168}]
[{"$f":"ROW()","v":1169},null,"302","Franchise & Consent"]
[{"$f":"ROW()","v":1170},null,null,null,"Situs",{"$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($F1170,FactSum,'COS Factor Table'!F$148,FALSE)*$H1170","v":0},{"$f":"VLOOKUP($F1170,FactSum,'COS Factor Table'!G$148,FALSE)*$H1170","v":0},{"$f":"VLOOKUP($F1170,FactSum,'COS Factor Table'!H$148,FALSE)*$H1170","v":0},{"$f":"VLOOKUP($F1170,FactSum,'COS Factor Table'!I$148,FALSE)*$H1170","v":0},{"$f":"VLOOKUP($F1170,FactSum,'COS Factor Table'!J$148,FALSE)*$H1170","v":0},{"$f":"VLOOKUP($F1170,FactSum,'COS Factor Table'!K$148,FALSE)*$H1170","v":0},{"$f":"VLOOKUP($F1170,FactSum,'COS Factor Table'!L$148,FALSE)*$H1170","v":0},{"$f":"VLOOKUP($F1170,FactSum,'COS Factor Table'!M$148,FALSE)*$H1170","v":0},{"$f":"VLOOKUP($F1170,FactSum,'COS Factor Table'!N$148,FALSE)*$H1170","v":0},{"$f":"VLOOKUP($F1170,FactSum,'COS Factor Table'!O$148,FALSE)*$H1170","v":0},{"$f":"VLOOKUP($F1170,FactSum,'COS Factor Table'!P$148,FALSE)*$H1170","v":0},{"$f":"VLOOKUP($F1170,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1170","v":0},{"$f":"VLOOKUP($F1170,FactSum,'COS Factor Table'!R$148,FALSE)*$H1170","v":0},{"$f":"ROUND(SUM(I1170:U1170)-H1170,0)","v":0}]
[{"$f":"ROW()","v":1171},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},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!F$148,FALSE)*$H1171","v":0},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!G$148,FALSE)*$H1171","v":0},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!H$148,FALSE)*$H1171","v":0},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!I$148,FALSE)*$H1171","v":0},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!J$148,FALSE)*$H1171","v":0},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!K$148,FALSE)*$H1171","v":0},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!L$148,FALSE)*$H1171","v":0},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!M$148,FALSE)*$H1171","v":0},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!N$148,FALSE)*$H1171","v":0},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!O$148,FALSE)*$H1171","v":0},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!P$148,FALSE)*$H1171","v":0},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1171","v":0},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!R$148,FALSE)*$H1171","v":0},{"$f":"ROUND(SUM(I1171:U1171)-H1171,0)","v":0}]
[{"$f":"ROW()","v":1172},null,null,"Total Franchise & Consent",null,null,null,{"$f":"SUM(H1170:H1171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1172:U1172)-H1172,0)","v":0}]
[{"$f":"ROW()","v":1173}]
[{"$f":"ROW()","v":1174},null,"303","Miscellaneous Intangible Plant"]
[{"$f":"ROW()","v":1175},null,null,null,"Situs",{"$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,{"$f":"SUM(UAcct303S)","v":48841.424089774664},{"$f":"VLOOKUP($F1175,FactSum,'COS Factor Table'!F$148,FALSE)*$H1175","v":28789.637371469886},{"$f":"VLOOKUP($F1175,FactSum,'COS Factor Table'!G$148,FALSE)*$H1175","v":11313.887436849755},{"$f":"VLOOKUP($F1175,FactSum,'COS Factor Table'!H$148,FALSE)*$H1175","v":3107.9175222652834},{"$f":"VLOOKUP($F1175,FactSum,'COS Factor Table'!I$148,FALSE)*$H1175","v":829.52790753312934},{"$f":"VLOOKUP($F1175,FactSum,'COS Factor Table'!J$148,FALSE)*$H1175","v":64.43162436723189},{"$f":"VLOOKUP($F1175,FactSum,'COS Factor Table'!K$148,FALSE)*$H1175","v":498.16850516419959},{"$f":"VLOOKUP($F1175,FactSum,'COS Factor Table'!L$148,FALSE)*$H1175","v":23.184810107676348},{"$f":"VLOOKUP($F1175,FactSum,'COS Factor Table'!M$148,FALSE)*$H1175","v":12.565893106327666},{"$f":"VLOOKUP($F1175,FactSum,'COS Factor Table'!N$148,FALSE)*$H1175","v":4151.3764164337244},{"$f":"VLOOKUP($F1175,FactSum,'COS Factor Table'!O$148,FALSE)*$H1175","v":35.605076775956263},{"$f":"VLOOKUP($F1175,FactSum,'COS Factor Table'!P$148,FALSE)*$H1175","v":5.040508567167044},{"$f":"VLOOKUP($F1175,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1175","v":5.040508567167044},{"$f":"VLOOKUP($F1175,FactSum,'COS Factor Table'!R$148,FALSE)*$H1175","v":5.040508567167044},{"$f":"ROUND(SUM(I1175:U1175)-H1175,0)","v":0}]
[{"$f":"ROW()","v":1176},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)+'Func Study'!AB2007","v":0},{"$f":"VLOOKUP($F1176,FactSum,'COS Factor Table'!F$148,FALSE)*$H1176","v":0},{"$f":"VLOOKUP($F1176,FactSum,'COS Factor Table'!G$148,FALSE)*$H1176","v":0},{"$f":"VLOOKUP($F1176,FactSum,'COS Factor Table'!H$148,FALSE)*$H1176","v":0},{"$f":"VLOOKUP($F1176,FactSum,'COS Factor Table'!I$148,FALSE)*$H1176","v":0},{"$f":"VLOOKUP($F1176,FactSum,'COS Factor Table'!J$148,FALSE)*$H1176","v":0},{"$f":"VLOOKUP($F1176,FactSum,'COS Factor Table'!K$148,FALSE)*$H1176","v":0},{"$f":"VLOOKUP($F1176,FactSum,'COS Factor Table'!L$148,FALSE)*$H1176","v":0},{"$f":"VLOOKUP($F1176,FactSum,'COS Factor Table'!M$148,FALSE)*$H1176","v":0},{"$f":"VLOOKUP($F1176,FactSum,'COS Factor Table'!N$148,FALSE)*$H1176","v":0},{"$f":"VLOOKUP($F1176,FactSum,'COS Factor Table'!O$148,FALSE)*$H1176","v":0},{"$f":"VLOOKUP($F1176,FactSum,'COS Factor Table'!P$148,FALSE)*$H1176","v":0},{"$f":"VLOOKUP($F1176,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1176","v":0},{"$f":"VLOOKUP($F1176,FactSum,'COS Factor Table'!R$148,FALSE)*$H1176","v":0},0]
[{"$f":"ROW()","v":1177},null,null,null,"System Overheads",{"$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,{"$f":"SUM(UAcct303So)","v":1535656.3063510521},{"$f":"VLOOKUP($F1177,FactSum,'COS Factor Table'!F$148,FALSE)*$H1177","v":905194.49444787123},{"$f":"VLOOKUP($F1177,FactSum,'COS Factor Table'!G$148,FALSE)*$H1177","v":355727.60040348006},{"$f":"VLOOKUP($F1177,FactSum,'COS Factor Table'!H$148,FALSE)*$H1177","v":97718.140525816896},{"$f":"VLOOKUP($F1177,FactSum,'COS Factor Table'!I$148,FALSE)*$H1177","v":26081.748971036599},{"$f":"VLOOKUP($F1177,FactSum,'COS Factor Table'!J$148,FALSE)*$H1177","v":2025.83835610757},{"$f":"VLOOKUP($F1177,FactSum,'COS Factor Table'!K$148,FALSE)*$H1177","v":15663.253495121609},{"$f":"VLOOKUP($F1177,FactSum,'COS Factor Table'!L$148,FALSE)*$H1177","v":728.96932300667197},{"$f":"VLOOKUP($F1177,FactSum,'COS Factor Table'!M$148,FALSE)*$H1177","v":395.09275892930498},{"$f":"VLOOKUP($F1177,FactSum,'COS Factor Table'!N$148,FALSE)*$H1177","v":130526.23859237869},{"$f":"VLOOKUP($F1177,FactSum,'COS Factor Table'!O$148,FALSE)*$H1177","v":1119.4833424309941},{"$f":"VLOOKUP($F1177,FactSum,'COS Factor Table'!P$148,FALSE)*$H1177","v":158.48204495755294},{"$f":"VLOOKUP($F1177,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1177","v":158.48204495755294},{"$f":"VLOOKUP($F1177,FactSum,'COS Factor Table'!R$148,FALSE)*$H1177","v":158.48204495755294},0]
[{"$f":"ROW()","v":1178},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct303Cn)","v":0},{"$f":"VLOOKUP($F1178,FactSum,'COS Factor Table'!F$148,FALSE)*$H1178","v":0},{"$f":"VLOOKUP($F1178,FactSum,'COS Factor Table'!G$148,FALSE)*$H1178","v":0},{"$f":"VLOOKUP($F1178,FactSum,'COS Factor Table'!H$148,FALSE)*$H1178","v":0},{"$f":"VLOOKUP($F1178,FactSum,'COS Factor Table'!I$148,FALSE)*$H1178","v":0},{"$f":"VLOOKUP($F1178,FactSum,'COS Factor Table'!J$148,FALSE)*$H1178","v":0},{"$f":"VLOOKUP($F1178,FactSum,'COS Factor Table'!K$148,FALSE)*$H1178","v":0},{"$f":"VLOOKUP($F1178,FactSum,'COS Factor Table'!L$148,FALSE)*$H1178","v":0},{"$f":"VLOOKUP($F1178,FactSum,'COS Factor Table'!M$148,FALSE)*$H1178","v":0},{"$f":"VLOOKUP($F1178,FactSum,'COS Factor Table'!N$148,FALSE)*$H1178","v":0},{"$f":"VLOOKUP($F1178,FactSum,'COS Factor Table'!O$148,FALSE)*$H1178","v":0},{"$f":"VLOOKUP($F1178,FactSum,'COS Factor Table'!P$148,FALSE)*$H1178","v":0},{"$f":"VLOOKUP($F1178,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1178","v":0},{"$f":"VLOOKUP($F1178,FactSum,'COS Factor Table'!R$148,FALSE)*$H1178","v":0},0]
[{"$f":"ROW()","v":1179},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct303Se)","v":0},{"$f":"VLOOKUP($F1179,FactSum,'COS Factor Table'!F$148,FALSE)*$H1179","v":0},{"$f":"VLOOKUP($F1179,FactSum,'COS Factor Table'!G$148,FALSE)*$H1179","v":0},{"$f":"VLOOKUP($F1179,FactSum,'COS Factor Table'!H$148,FALSE)*$H1179","v":0},{"$f":"VLOOKUP($F1179,FactSum,'COS Factor Table'!I$148,FALSE)*$H1179","v":0},{"$f":"VLOOKUP($F1179,FactSum,'COS Factor Table'!J$148,FALSE)*$H1179","v":0},{"$f":"VLOOKUP($F1179,FactSum,'COS Factor Table'!K$148,FALSE)*$H1179","v":0},{"$f":"VLOOKUP($F1179,FactSum,'COS Factor Table'!L$148,FALSE)*$H1179","v":0},{"$f":"VLOOKUP($F1179,FactSum,'COS Factor Table'!M$148,FALSE)*$H1179","v":0},{"$f":"VLOOKUP($F1179,FactSum,'COS Factor Table'!N$148,FALSE)*$H1179","v":0},{"$f":"VLOOKUP($F1179,FactSum,'COS Factor Table'!O$148,FALSE)*$H1179","v":0},{"$f":"VLOOKUP($F1179,FactSum,'COS Factor Table'!P$148,FALSE)*$H1179","v":0},{"$f":"VLOOKUP($F1179,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1179","v":0},{"$f":"VLOOKUP($F1179,FactSum,'COS Factor Table'!R$148,FALSE)*$H1179","v":0},0]
[{"$f":"ROW()","v":1180},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT303SSGCT)","v":0},{"$f":"VLOOKUP($F1180,FactSum,'COS Factor Table'!F$148,FALSE)*$H1180","v":0},{"$f":"VLOOKUP($F1180,FactSum,'COS Factor Table'!G$148,FALSE)*$H1180","v":0},{"$f":"VLOOKUP($F1180,FactSum,'COS Factor Table'!H$148,FALSE)*$H1180","v":0},{"$f":"VLOOKUP($F1180,FactSum,'COS Factor Table'!I$148,FALSE)*$H1180","v":0},{"$f":"VLOOKUP($F1180,FactSum,'COS Factor Table'!J$148,FALSE)*$H1180","v":0},{"$f":"VLOOKUP($F1180,FactSum,'COS Factor Table'!K$148,FALSE)*$H1180","v":0},{"$f":"VLOOKUP($F1180,FactSum,'COS Factor Table'!L$148,FALSE)*$H1180","v":0},{"$f":"VLOOKUP($F1180,FactSum,'COS Factor Table'!M$148,FALSE)*$H1180","v":0},{"$f":"VLOOKUP($F1180,FactSum,'COS Factor Table'!N$148,FALSE)*$H1180","v":0},{"$f":"VLOOKUP($F1180,FactSum,'COS Factor Table'!O$148,FALSE)*$H1180","v":0},{"$f":"VLOOKUP($F1180,FactSum,'COS Factor Table'!P$148,FALSE)*$H1180","v":0},{"$f":"VLOOKUP($F1180,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1180","v":0},{"$f":"VLOOKUP($F1180,FactSum,'COS Factor Table'!R$148,FALSE)*$H1180","v":0},0]
[{"$f":"ROW()","v":1181},null,null,"Total Miscellaneous Intangible Plant",null,null,null,{"$f":"SUM(H1175:H1179)","v":1584497.7304408269},933984.1318193411,367041.48784032982,100826.05804808218,26911.27687856973,2090.2699804748017,16161.422000285809,752.15413311434827,407.65865203563266,134677.61500881243,1155.0884192069502,163.52255352472,163.52255352472,163.52255352472,0]
[{"$f":"ROW()","v":1182}]
[{"$f":"ROW()","v":1183},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":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!F$148,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!G$148,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!H$148,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!I$148,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!J$148,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!K$148,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!L$148,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!M$148,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!N$148,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!O$148,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!P$148,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1183","v":0},{"$f":"VLOOKUP($F1183,FactSum,'COS Factor Table'!R$148,FALSE)*$H1183","v":0},{"$f":"ROUND(SUM(I1183:U1183)-H1183,0)","v":0}]
[{"$f":"ROW()","v":1184}]
[{"$f":"ROW()","v":1185},null,"TOTAL INTANGIBLE PLANT",null,null,null,null,{"$f":"+H1167+H1172+H1181+H1183","v":1584497.7304408269},933984.1318193411,367041.48784032982,100826.05804808218,26911.27687856973,2090.2699804748017,16161.422000285809,752.15413311434827,407.65865203563266,134677.61500881243,1155.0884192069502,163.52255352472,163.52255352472,163.52255352472,{"$f":"ROUND(SUM(I1185:U1185)-H1185,0)","v":0}]
[{"$f":"ROW()","v":1186}]
[{"$f":"ROW()","v":1187}]
[{"$f":"ROW()","v":1188},null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,{"$f":"+H927+H970+H1037+H1157+H1185","v":83341059.737454325},{"$f":"I927+I970+I1037+I1157+I1185","v":56630068.39321582},{"$f":"J927+J970+J1037+J1157+J1185","v":9799231.9577522427},1433232.9372781462,116335.34578960043,3064014.3732275404,913211.10246936872,161727.54165119558,32694.145273212507,10451211.79547001,20235.388888833055,239698.91881277569,239698.91881277569,239698.91881277569,{"$f":"ROUND(SUM(I1188:U1188)-H1188,0)","v":0}]
[{"$f":"ROW()","v":1189}]
[{"$f":"ROW()","v":1190}]
[{"$f":"ROW()","v":1191},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"},null,null,null,null,"MISC RATE BASE"]
[{"$f":"ROW()","v":1192}]
[{"$f":"ROW()","v":1193},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":1194},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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[{"$f":"ROW()","v":1195},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$11","v":"Home Park"},{"$f":"'Hot Sheet'!$S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[{"$f":"ROW()","v":1196},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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!$S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[{"$f":"ROW()","v":1197},null,"105","Plant Held For Future Use"]
[{"$f":"ROW()","v":1198},null,null,null,"Production",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"(UAcct105SGP1+UAcct105SGP2)","v":0},{"$f":"VLOOKUP($F1198,FactSum,'COS Factor Table'!F$148,FALSE)*$H1198","v":0},{"$f":"VLOOKUP($F1198,FactSum,'COS Factor Table'!G$148,FALSE)*$H1198","v":0},{"$f":"VLOOKUP($F1198,FactSum,'COS Factor Table'!H$148,FALSE)*$H1198","v":0},{"$f":"VLOOKUP($F1198,FactSum,'COS Factor Table'!I$148,FALSE)*$H1198","v":0},{"$f":"VLOOKUP($F1198,FactSum,'COS Factor Table'!J$148,FALSE)*$H1198","v":0},{"$f":"VLOOKUP($F1198,FactSum,'COS Factor Table'!K$148,FALSE)*$H1198","v":0},{"$f":"VLOOKUP($F1198,FactSum,'COS Factor Table'!L$148,FALSE)*$H1198","v":0},{"$f":"VLOOKUP($F1198,FactSum,'COS Factor Table'!M$148,FALSE)*$H1198","v":0},{"$f":"VLOOKUP($F1198,FactSum,'COS Factor Table'!N$148,FALSE)*$H1198","v":0},{"$f":"VLOOKUP($F1198,FactSum,'COS Factor Table'!O$148,FALSE)*$H1198","v":0},{"$f":"VLOOKUP($F1198,FactSum,'COS Factor Table'!P$148,FALSE)*$H1198","v":0},{"$f":"VLOOKUP($F1198,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1198","v":0},{"$f":"VLOOKUP($F1198,FactSum,'COS Factor Table'!R$148,FALSE)*$H1198","v":0},{"$f":"ROUND(SUM(I1198:U1198)-H1198,0)","v":0}]
[{"$f":"ROW()","v":1199},null,null,null,"Transmission","F106",null,{"$f":"(UAcct105SGT)","v":0},{"$f":"VLOOKUP($F1199,FactSum,'COS Factor Table'!F$148,FALSE)*$H1199","v":0},{"$f":"VLOOKUP($F1199,FactSum,'COS Factor Table'!G$148,FALSE)*$H1199","v":0},{"$f":"VLOOKUP($F1199,FactSum,'COS Factor Table'!H$148,FALSE)*$H1199","v":0},{"$f":"VLOOKUP($F1199,FactSum,'COS Factor Table'!I$148,FALSE)*$H1199","v":0},{"$f":"VLOOKUP($F1199,FactSum,'COS Factor Table'!J$148,FALSE)*$H1199","v":0},{"$f":"VLOOKUP($F1199,FactSum,'COS Factor Table'!K$148,FALSE)*$H1199","v":0},{"$f":"VLOOKUP($F1199,FactSum,'COS Factor Table'!L$148,FALSE)*$H1199","v":0},{"$f":"VLOOKUP($F1199,FactSum,'COS Factor Table'!M$148,FALSE)*$H1199","v":0},{"$f":"VLOOKUP($F1199,FactSum,'COS Factor Table'!N$148,FALSE)*$H1199","v":0},{"$f":"VLOOKUP($F1199,FactSum,'COS Factor Table'!O$148,FALSE)*$H1199","v":0},{"$f":"VLOOKUP($F1199,FactSum,'COS Factor Table'!P$148,FALSE)*$H1199","v":0},{"$f":"VLOOKUP($F1199,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1199","v":0},{"$f":"VLOOKUP($F1199,FactSum,'COS Factor Table'!R$148,FALSE)*$H1199","v":0},0]
[{"$f":"ROW()","v":1200},null,null,null,"Distribution","F20",null,{"$f":"(UAcct105S)","v":94723.427348747675},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!F$148,FALSE)*$H1200","v":47056.5146460904},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!G$148,FALSE)*$H1200","v":30572.352605126125},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!H$148,FALSE)*$H1200","v":8854.4942617851812},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!I$148,FALSE)*$H1200","v":68.018036017192856},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!J$148,FALSE)*$H1200","v":0},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!K$148,FALSE)*$H1200","v":889.97337562321502},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!L$148,FALSE)*$H1200","v":16.73213283911905},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!M$148,FALSE)*$H1200","v":13.029717958545438},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!N$148,FALSE)*$H1200","v":7170.9049469131787},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!O$148,FALSE)*$H1200","v":81.407626394717482},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!P$148,FALSE)*$H1200","v":0},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1200","v":0},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!R$148,FALSE)*$H1200","v":0},0]
[{"$f":"ROW()","v":1201},null,null,null,"General ","F102",null,{"$f":"(UAcct105SGG)","v":0},{"$f":"VLOOKUP($F1201,FactSum,'COS Factor Table'!F$148,FALSE)*$H1201","v":0},{"$f":"VLOOKUP($F1201,FactSum,'COS Factor Table'!G$148,FALSE)*$H1201","v":0},{"$f":"VLOOKUP($F1201,FactSum,'COS Factor Table'!H$148,FALSE)*$H1201","v":0},{"$f":"VLOOKUP($F1201,FactSum,'COS Factor Table'!I$148,FALSE)*$H1201","v":0},{"$f":"VLOOKUP($F1201,FactSum,'COS Factor Table'!J$148,FALSE)*$H1201","v":0},{"$f":"VLOOKUP($F1201,FactSum,'COS Factor Table'!K$148,FALSE)*$H1201","v":0},{"$f":"VLOOKUP($F1201,FactSum,'COS Factor Table'!L$148,FALSE)*$H1201","v":0},{"$f":"VLOOKUP($F1201,FactSum,'COS Factor Table'!M$148,FALSE)*$H1201","v":0},{"$f":"VLOOKUP($F1201,FactSum,'COS Factor Table'!N$148,FALSE)*$H1201","v":0},{"$f":"VLOOKUP($F1201,FactSum,'COS Factor Table'!O$148,FALSE)*$H1201","v":0},{"$f":"VLOOKUP($F1201,FactSum,'COS Factor Table'!P$148,FALSE)*$H1201","v":0},{"$f":"VLOOKUP($F1201,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1201","v":0},{"$f":"VLOOKUP($F1201,FactSum,'COS Factor Table'!R$148,FALSE)*$H1201","v":0},0]
[{"$f":"ROW()","v":1202},null,null,null,"Mining","F30",null,{"$f":"SUM(UAcct105SEU)","v":0},{"$f":"VLOOKUP($F1202,FactSum,'COS Factor Table'!F$148,FALSE)*$H1202","v":0},{"$f":"VLOOKUP($F1202,FactSum,'COS Factor Table'!G$148,FALSE)*$H1202","v":0},{"$f":"VLOOKUP($F1202,FactSum,'COS Factor Table'!H$148,FALSE)*$H1202","v":0},{"$f":"VLOOKUP($F1202,FactSum,'COS Factor Table'!I$148,FALSE)*$H1202","v":0},{"$f":"VLOOKUP($F1202,FactSum,'COS Factor Table'!J$148,FALSE)*$H1202","v":0},{"$f":"VLOOKUP($F1202,FactSum,'COS Factor Table'!K$148,FALSE)*$H1202","v":0},{"$f":"VLOOKUP($F1202,FactSum,'COS Factor Table'!L$148,FALSE)*$H1202","v":0},{"$f":"VLOOKUP($F1202,FactSum,'COS Factor Table'!M$148,FALSE)*$H1202","v":0},{"$f":"VLOOKUP($F1202,FactSum,'COS Factor Table'!N$148,FALSE)*$H1202","v":0},{"$f":"VLOOKUP($F1202,FactSum,'COS Factor Table'!O$148,FALSE)*$H1202","v":0},{"$f":"VLOOKUP($F1202,FactSum,'COS Factor Table'!P$148,FALSE)*$H1202","v":0},{"$f":"VLOOKUP($F1202,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1202","v":0},{"$f":"VLOOKUP($F1202,FactSum,'COS Factor Table'!R$148,FALSE)*$H1202","v":0},0]
[{"$f":"ROW()","v":1203},null,null,"Total Plant Held For Future Use",null,null,null,{"$f":"SUM(H1198:H1202)","v":94723.427348747675},47056.5146460904,30572.352605126125,8854.4942617851812,68.018036017192856,0,889.97337562321502,16.73213283911905,13.029717958545438,7170.9049469131787,81.407626394717482,0,0,0,0]
[{"$f":"ROW()","v":1204}]
[{"$f":"ROW()","v":1205},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},{"$f":"VLOOKUP($F1205,FactSum,'COS Factor Table'!F$148,FALSE)*$H1205","v":0},{"$f":"VLOOKUP($F1205,FactSum,'COS Factor Table'!G$148,FALSE)*$H1205","v":0},{"$f":"VLOOKUP($F1205,FactSum,'COS Factor Table'!H$148,FALSE)*$H1205","v":0},{"$f":"VLOOKUP($F1205,FactSum,'COS Factor Table'!I$148,FALSE)*$H1205","v":0},{"$f":"VLOOKUP($F1205,FactSum,'COS Factor Table'!J$148,FALSE)*$H1205","v":0},{"$f":"VLOOKUP($F1205,FactSum,'COS Factor Table'!K$148,FALSE)*$H1205","v":0},{"$f":"VLOOKUP($F1205,FactSum,'COS Factor Table'!L$148,FALSE)*$H1205","v":0},{"$f":"VLOOKUP($F1205,FactSum,'COS Factor Table'!M$148,FALSE)*$H1205","v":0},{"$f":"VLOOKUP($F1205,FactSum,'COS Factor Table'!N$148,FALSE)*$H1205","v":0},{"$f":"VLOOKUP($F1205,FactSum,'COS Factor Table'!O$148,FALSE)*$H1205","v":0},{"$f":"VLOOKUP($F1205,FactSum,'COS Factor Table'!P$148,FALSE)*$H1205","v":0},{"$f":"VLOOKUP($F1205,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1205","v":0},{"$f":"VLOOKUP($F1205,FactSum,'COS Factor Table'!R$148,FALSE)*$H1205","v":0},{"$f":"ROUND(SUM(I1205:U1205)-H1205,0)","v":0}]
[{"$f":"ROW()","v":1206}]
[{"$f":"ROW()","v":1207},null,"120","Nuclear Fuel",null,"F30",null,{"$f":"SUM(UAcct120)","v":0},{"$f":"VLOOKUP($F1207,FactSum,'COS Factor Table'!F$148,FALSE)*$H1207","v":0},{"$f":"VLOOKUP($F1207,FactSum,'COS Factor Table'!G$148,FALSE)*$H1207","v":0},{"$f":"VLOOKUP($F1207,FactSum,'COS Factor Table'!H$148,FALSE)*$H1207","v":0},{"$f":"VLOOKUP($F1207,FactSum,'COS Factor Table'!I$148,FALSE)*$H1207","v":0},{"$f":"VLOOKUP($F1207,FactSum,'COS Factor Table'!J$148,FALSE)*$H1207","v":0},{"$f":"VLOOKUP($F1207,FactSum,'COS Factor Table'!K$148,FALSE)*$H1207","v":0},{"$f":"VLOOKUP($F1207,FactSum,'COS Factor Table'!L$148,FALSE)*$H1207","v":0},{"$f":"VLOOKUP($F1207,FactSum,'COS Factor Table'!M$148,FALSE)*$H1207","v":0},{"$f":"VLOOKUP($F1207,FactSum,'COS Factor Table'!N$148,FALSE)*$H1207","v":0},{"$f":"VLOOKUP($F1207,FactSum,'COS Factor Table'!O$148,FALSE)*$H1207","v":0},{"$f":"VLOOKUP($F1207,FactSum,'COS Factor Table'!P$148,FALSE)*$H1207","v":0},{"$f":"VLOOKUP($F1207,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1207","v":0},{"$f":"VLOOKUP($F1207,FactSum,'COS Factor Table'!R$148,FALSE)*$H1207","v":0},{"$f":"ROUND(SUM(I1207:U1207)-H1207,0)","v":0}]
[{"$f":"ROW()","v":1208}]
[{"$f":"ROW()","v":1209},null,"124","Weatherization",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},null,{"$f":"SUM(UAcct124)+SUM(UAcct182)+SUM(UAcct186)","v":0},{"$f":"VLOOKUP($F1209,FactSum,'COS Factor Table'!F$148,FALSE)*$H1209","v":0},{"$f":"VLOOKUP($F1209,FactSum,'COS Factor Table'!G$148,FALSE)*$H1209","v":0},{"$f":"VLOOKUP($F1209,FactSum,'COS Factor Table'!H$148,FALSE)*$H1209","v":0},{"$f":"VLOOKUP($F1209,FactSum,'COS Factor Table'!I$148,FALSE)*$H1209","v":0},{"$f":"VLOOKUP($F1209,FactSum,'COS Factor Table'!J$148,FALSE)*$H1209","v":0},{"$f":"VLOOKUP($F1209,FactSum,'COS Factor Table'!K$148,FALSE)*$H1209","v":0},{"$f":"VLOOKUP($F1209,FactSum,'COS Factor Table'!L$148,FALSE)*$H1209","v":0},{"$f":"VLOOKUP($F1209,FactSum,'COS Factor Table'!M$148,FALSE)*$H1209","v":0},{"$f":"VLOOKUP($F1209,FactSum,'COS Factor Table'!N$148,FALSE)*$H1209","v":0},{"$f":"VLOOKUP($F1209,FactSum,'COS Factor Table'!O$148,FALSE)*$H1209","v":0},{"$f":"VLOOKUP($F1209,FactSum,'COS Factor Table'!P$148,FALSE)*$H1209","v":0},{"$f":"VLOOKUP($F1209,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1209","v":0},{"$f":"VLOOKUP($F1209,FactSum,'COS Factor Table'!R$148,FALSE)*$H1209","v":0},{"$f":"ROUND(SUM(I1209:U1209)-H1209,0)","v":0}]
[{"$f":"ROW()","v":1210}]
[{"$f":"ROW()","v":1211},null,"151","Fuel Stock",null,"F30",null,{"$f":"SUM(UAcct151)-H1212","v":0},{"$f":"VLOOKUP($F1211,FactSum,'COS Factor Table'!F$148,FALSE)*$H1211","v":0},{"$f":"VLOOKUP($F1211,FactSum,'COS Factor Table'!G$148,FALSE)*$H1211","v":0},{"$f":"VLOOKUP($F1211,FactSum,'COS Factor Table'!H$148,FALSE)*$H1211","v":0},{"$f":"VLOOKUP($F1211,FactSum,'COS Factor Table'!I$148,FALSE)*$H1211","v":0},{"$f":"VLOOKUP($F1211,FactSum,'COS Factor Table'!J$148,FALSE)*$H1211","v":0},{"$f":"VLOOKUP($F1211,FactSum,'COS Factor Table'!K$148,FALSE)*$H1211","v":0},{"$f":"VLOOKUP($F1211,FactSum,'COS Factor Table'!L$148,FALSE)*$H1211","v":0},{"$f":"VLOOKUP($F1211,FactSum,'COS Factor Table'!M$148,FALSE)*$H1211","v":0},{"$f":"VLOOKUP($F1211,FactSum,'COS Factor Table'!N$148,FALSE)*$H1211","v":0},{"$f":"VLOOKUP($F1211,FactSum,'COS Factor Table'!O$148,FALSE)*$H1211","v":0},{"$f":"VLOOKUP($F1211,FactSum,'COS Factor Table'!P$148,FALSE)*$H1211","v":0},{"$f":"VLOOKUP($F1211,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1211","v":0},{"$f":"VLOOKUP($F1211,FactSum,'COS Factor Table'!R$148,FALSE)*$H1211","v":0},{"$f":"ROUND(SUM(I1211:U1211)-H1211,0)","v":0}]
[{"$f":"ROW()","v":1212},null,null,null,"Cholla","F33",null,{"$f":"SUM(uacct151ssech)","v":0},{"$f":"VLOOKUP($F1212,FactSum,'COS Factor Table'!F$148,FALSE)*$H1212","v":0},{"$f":"VLOOKUP($F1212,FactSum,'COS Factor Table'!G$148,FALSE)*$H1212","v":0},{"$f":"VLOOKUP($F1212,FactSum,'COS Factor Table'!H$148,FALSE)*$H1212","v":0},{"$f":"VLOOKUP($F1212,FactSum,'COS Factor Table'!I$148,FALSE)*$H1212","v":0},{"$f":"VLOOKUP($F1212,FactSum,'COS Factor Table'!J$148,FALSE)*$H1212","v":0},{"$f":"VLOOKUP($F1212,FactSum,'COS Factor Table'!K$148,FALSE)*$H1212","v":0},{"$f":"VLOOKUP($F1212,FactSum,'COS Factor Table'!L$148,FALSE)*$H1212","v":0},{"$f":"VLOOKUP($F1212,FactSum,'COS Factor Table'!M$148,FALSE)*$H1212","v":0},{"$f":"VLOOKUP($F1212,FactSum,'COS Factor Table'!N$148,FALSE)*$H1212","v":0},{"$f":"VLOOKUP($F1212,FactSum,'COS Factor Table'!O$148,FALSE)*$H1212","v":0},{"$f":"VLOOKUP($F1212,FactSum,'COS Factor Table'!P$148,FALSE)*$H1212","v":0},{"$f":"VLOOKUP($F1212,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1212","v":0},{"$f":"VLOOKUP($F1212,FactSum,'COS Factor Table'!R$148,FALSE)*$H1212","v":0},{"$f":"ROUND(SUM(I1212:U1212)-H1212,0)","v":0}]
[{"$f":"ROW()","v":1213},null,null,null,"Total Fuel Stock",null,null,{"$f":"SUM(H1211:H1212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1213:U1213)-H1213,0)","v":0}]
[{"$f":"ROW()","v":1214}]
[{"$f":"ROW()","v":1215},null,152,"Fuel Stock - Undistributed",null,"F30",null,0,{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!F$148,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!G$148,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!H$148,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!I$148,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!J$148,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!K$148,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!L$148,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!M$148,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!N$148,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!O$148,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!P$148,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1215","v":0},{"$f":"VLOOKUP($F1215,FactSum,'COS Factor Table'!R$148,FALSE)*$H1215","v":0},{"$f":"ROUND(SUM(I1215:U1215)-H1215,0)","v":0}]
[{"$f":"ROW()","v":1216}]
[{"$f":"ROW()","v":1217},null,"25316","DG&T Working Capital Deposit",null,"F30",null,{"$f":"SUM(UAcct25316)","v":0},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!F$148,FALSE)*$H1217","v":0},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!G$148,FALSE)*$H1217","v":0},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!H$148,FALSE)*$H1217","v":0},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!I$148,FALSE)*$H1217","v":0},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!J$148,FALSE)*$H1217","v":0},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!K$148,FALSE)*$H1217","v":0},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!L$148,FALSE)*$H1217","v":0},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!M$148,FALSE)*$H1217","v":0},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!N$148,FALSE)*$H1217","v":0},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!O$148,FALSE)*$H1217","v":0},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!P$148,FALSE)*$H1217","v":0},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1217","v":0},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!R$148,FALSE)*$H1217","v":0},{"$f":"ROUND(SUM(I1217:U1217)-H1217,0)","v":0}]
[{"$f":"ROW()","v":1218}]
[{"$f":"ROW()","v":1219},null,"25317","DG&T Working Capital Deposit",null,"F30",null,{"$f":"SUM(UAcct25317)","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!F$148,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!G$148,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!H$148,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!I$148,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!J$148,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!K$148,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!L$148,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!M$148,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!N$148,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!O$148,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!P$148,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1219","v":0},{"$f":"VLOOKUP($F1219,FactSum,'COS Factor Table'!R$148,FALSE)*$H1219","v":0},{"$f":"ROUND(SUM(I1219:U1219)-H1219,0)","v":0}]
[{"$f":"ROW()","v":1220}]
[{"$f":"ROW()","v":1221},null,"25319","Provo Working Capital Deposit",null,"F30",null,{"$f":"SUM(UAcct25319)","v":0},{"$f":"VLOOKUP($F1221,FactSum,'COS Factor Table'!F$148,FALSE)*$H1221","v":0},{"$f":"VLOOKUP($F1221,FactSum,'COS Factor Table'!G$148,FALSE)*$H1221","v":0},{"$f":"VLOOKUP($F1221,FactSum,'COS Factor Table'!H$148,FALSE)*$H1221","v":0},{"$f":"VLOOKUP($F1221,FactSum,'COS Factor Table'!I$148,FALSE)*$H1221","v":0},{"$f":"VLOOKUP($F1221,FactSum,'COS Factor Table'!J$148,FALSE)*$H1221","v":0},{"$f":"VLOOKUP($F1221,FactSum,'COS Factor Table'!K$148,FALSE)*$H1221","v":0},{"$f":"VLOOKUP($F1221,FactSum,'COS Factor Table'!L$148,FALSE)*$H1221","v":0},{"$f":"VLOOKUP($F1221,FactSum,'COS Factor Table'!M$148,FALSE)*$H1221","v":0},{"$f":"VLOOKUP($F1221,FactSum,'COS Factor Table'!N$148,FALSE)*$H1221","v":0},{"$f":"VLOOKUP($F1221,FactSum,'COS Factor Table'!O$148,FALSE)*$H1221","v":0},{"$f":"VLOOKUP($F1221,FactSum,'COS Factor Table'!P$148,FALSE)*$H1221","v":0},{"$f":"VLOOKUP($F1221,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1221","v":0},{"$f":"VLOOKUP($F1221,FactSum,'COS Factor Table'!R$148,FALSE)*$H1221","v":0},{"$f":"ROUND(SUM(I1221:U1221)-H1221,0)","v":0}]
[{"$f":"ROW()","v":1222}]
[{"$f":"ROW()","v":1223},null,"154","Materials and Supplies",null,{"$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,{"$f":"SUM(UAcct154)-H1224","v":395843.88999715698},{"$f":"VLOOKUP($F1223,FactSum,'COS Factor Table'!F$148,FALSE)*$H1223","v":233330.6667672708},{"$f":"VLOOKUP($F1223,FactSum,'COS Factor Table'!G$148,FALSE)*$H1223","v":91695.385575994835},{"$f":"VLOOKUP($F1223,FactSum,'COS Factor Table'!H$148,FALSE)*$H1223","v":25188.662794567823},{"$f":"VLOOKUP($F1223,FactSum,'COS Factor Table'!I$148,FALSE)*$H1223","v":6723.0544542590715},{"$f":"VLOOKUP($F1223,FactSum,'COS Factor Table'!J$148,FALSE)*$H1223","v":522.19740320185144},{"$f":"VLOOKUP($F1223,FactSum,'COS Factor Table'!K$148,FALSE)*$H1223","v":4037.4940459516674},{"$f":"VLOOKUP($F1223,FactSum,'COS Factor Table'!L$148,FALSE)*$H1223","v":187.90536092884739},{"$f":"VLOOKUP($F1223,FactSum,'COS Factor Table'!M$148,FALSE)*$H1223","v":101.84248516903043},{"$f":"VLOOKUP($F1223,FactSum,'COS Factor Table'!N$148,FALSE)*$H1223","v":33645.558460847991},{"$f":"VLOOKUP($F1223,FactSum,'COS Factor Table'!O$148,FALSE)*$H1223","v":288.56759108284598},{"$f":"VLOOKUP($F1223,FactSum,'COS Factor Table'!P$148,FALSE)*$H1223","v":40.851685960752341},{"$f":"VLOOKUP($F1223,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1223","v":40.851685960752341},{"$f":"VLOOKUP($F1223,FactSum,'COS Factor Table'!R$148,FALSE)*$H1223","v":40.851685960752341},{"$f":"ROUND(SUM(I1223:U1223)-H1223,0)","v":0}]
[{"$f":"ROW()","v":1224},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct154ssgch)","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!F$148,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!G$148,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!H$148,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!I$148,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!J$148,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!K$148,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!L$148,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!M$148,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!N$148,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!O$148,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!P$148,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1224","v":0},{"$f":"VLOOKUP($F1224,FactSum,'COS Factor Table'!R$148,FALSE)*$H1224","v":0},{"$f":"ROUND(SUM(I1224:U1224)-H1224,0)","v":0}]
[{"$f":"ROW()","v":1225},null,null,null,"Total Materials and Supplies",null,null,{"$f":"SUM(H1223:H1224)","v":395843.88999715698},233330.6667672708,91695.385575994835,25188.662794567823,6723.0544542590715,522.19740320185144,4037.4940459516674,187.90536092884739,101.84248516903043,33645.558460847991,288.56759108284598,40.851685960752341,40.851685960752341,40.851685960752341,{"$f":"ROUND(SUM(I1225:U1225)-H1225,0)","v":0}]
[{"$f":"ROW()","v":1226}]
[{"$f":"ROW()","v":1227},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},{"$f":"VLOOKUP($F1227,FactSum,'COS Factor Table'!F$148,FALSE)*$H1227","v":0},{"$f":"VLOOKUP($F1227,FactSum,'COS Factor Table'!G$148,FALSE)*$H1227","v":0},{"$f":"VLOOKUP($F1227,FactSum,'COS Factor Table'!H$148,FALSE)*$H1227","v":0},{"$f":"VLOOKUP($F1227,FactSum,'COS Factor Table'!I$148,FALSE)*$H1227","v":0},{"$f":"VLOOKUP($F1227,FactSum,'COS Factor Table'!J$148,FALSE)*$H1227","v":0},{"$f":"VLOOKUP($F1227,FactSum,'COS Factor Table'!K$148,FALSE)*$H1227","v":0},{"$f":"VLOOKUP($F1227,FactSum,'COS Factor Table'!L$148,FALSE)*$H1227","v":0},{"$f":"VLOOKUP($F1227,FactSum,'COS Factor Table'!M$148,FALSE)*$H1227","v":0},{"$f":"VLOOKUP($F1227,FactSum,'COS Factor Table'!N$148,FALSE)*$H1227","v":0},{"$f":"VLOOKUP($F1227,FactSum,'COS Factor Table'!O$148,FALSE)*$H1227","v":0},{"$f":"VLOOKUP($F1227,FactSum,'COS Factor Table'!P$148,FALSE)*$H1227","v":0},{"$f":"VLOOKUP($F1227,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1227","v":0},{"$f":"VLOOKUP($F1227,FactSum,'COS Factor Table'!R$148,FALSE)*$H1227","v":0},{"$f":"ROUND(SUM(I1227:U1227)-H1227,0)","v":0}]
[{"$f":"ROW()","v":1228}]
[{"$f":"ROW()","v":1229},null,"25318","Provo Working Capital Deposit",null,{"$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,{"$f":"SUM(UAcct25318)","v":-597.53823630924501},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!F$148,FALSE)*$H1229","v":-352.21964673491999},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!G$148,FALSE)*$H1229","v":-138.41693748303064},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!H$148,FALSE)*$H1229","v":-38.023042723641524},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!I$148,FALSE)*$H1229","v":-10.148652543905206},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!J$148,FALSE)*$H1229","v":-0.78827265798328494},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!K$148,FALSE)*$H1229","v":-6.0947184794095586},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!L$148,FALSE)*$H1229","v":-0.28364878377504321},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!M$148,FALSE)*$H1229","v":-0.15373428896348496},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!N$148,FALSE)*$H1229","v":-50.788980631933207},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!O$148,FALSE)*$H1229","v":-0.43560144235872789},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!P$148,FALSE)*$H1229","v":-6.1666846441465646E-2},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1229","v":-6.1666846441465646E-2},{"$f":"VLOOKUP($F1229,FactSum,'COS Factor Table'!R$148,FALSE)*$H1229","v":-6.1666846441465646E-2},{"$f":"ROUND(SUM(I1229:U1229)-H1229,0)","v":0}]
[{"$f":"ROW()","v":1230}]
[{"$f":"ROW()","v":1231},null,"165","Prepayments",null,{"$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,{"$f":"SUM(UAcct165)-H1232","v":125902.59788062659},{"$f":"VLOOKUP($F1231,FactSum,'COS Factor Table'!F$148,FALSE)*$H1231","v":74213.440837571514},{"$f":"VLOOKUP($F1231,FactSum,'COS Factor Table'!G$148,FALSE)*$H1231","v":29164.747895354409},{"$f":"VLOOKUP($F1231,FactSum,'COS Factor Table'!H$148,FALSE)*$H1231","v":8011.5372830383958},{"$f":"VLOOKUP($F1231,FactSum,'COS Factor Table'!I$148,FALSE)*$H1231","v":2138.3430258080143},{"$f":"VLOOKUP($F1231,FactSum,'COS Factor Table'!J$148,FALSE)*$H1231","v":166.09075277150882},{"$f":"VLOOKUP($F1231,FactSum,'COS Factor Table'!K$148,FALSE)*$H1231","v":1284.1703564415957},{"$f":"VLOOKUP($F1231,FactSum,'COS Factor Table'!L$148,FALSE)*$H1231","v":59.765411806175891},{"$f":"VLOOKUP($F1231,FactSum,'COS Factor Table'!M$148,FALSE)*$H1231","v":32.392146958469425},{"$f":"VLOOKUP($F1231,FactSum,'COS Factor Table'!N$148,FALSE)*$H1231","v":10701.34799199675},{"$f":"VLOOKUP($F1231,FactSum,'COS Factor Table'!O$148,FALSE)*$H1231","v":91.782165392891585},{"$f":"VLOOKUP($F1231,FactSum,'COS Factor Table'!P$148,FALSE)*$H1231","v":12.993337828958737},{"$f":"VLOOKUP($F1231,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1231","v":12.993337828958737},{"$f":"VLOOKUP($F1231,FactSum,'COS Factor Table'!R$148,FALSE)*$H1231","v":12.993337828958737},{"$f":"ROUND(SUM(I1231:U1231)-H1231,0)","v":0}]
[{"$f":"ROW()","v":1232},null,null,null,"System Energy","F30",null,{"$f":"SUM(UAcct165Se)","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!F$148,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!G$148,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!H$148,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!I$148,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!J$148,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!K$148,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!L$148,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!M$148,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!N$148,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!O$148,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!P$148,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1232","v":0},{"$f":"VLOOKUP($F1232,FactSum,'COS Factor Table'!R$148,FALSE)*$H1232","v":0},{"$f":"ROUND(SUM(I1232:U1232)-H1232,0)","v":0}]
[{"$f":"ROW()","v":1233},null,null,null,"Total Prepayments",null,null,{"$f":"H1231+H1232","v":125902.59788062659},74213.440837571514,29164.747895354409,8011.5372830383958,2138.3430258080143,166.09075277150882,1284.1703564415957,59.765411806175891,32.392146958469425,10701.34799199675,91.782165392891585,12.993337828958737,12.993337828958737,12.993337828958737,{"$f":"ROUND(SUM(I1233:U1233)-H1233,0)","v":0}]
[{"$f":"ROW()","v":1234}]
[{"$f":"ROW()","v":1235},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)-H1236","v":10408.166975890086},{"$f":"VLOOKUP($F1235,FactSum,'COS Factor Table'!F$148,FALSE)*$H1235","v":6135.1067975988326},{"$f":"VLOOKUP($F1235,FactSum,'COS Factor Table'!G$148,FALSE)*$H1235","v":2411.0031962358498},{"$f":"VLOOKUP($F1235,FactSum,'COS Factor Table'!H$148,FALSE)*$H1235","v":662.30101029760749},{"$f":"VLOOKUP($F1235,FactSum,'COS Factor Table'!I$148,FALSE)*$H1235","v":176.7734076896642},{"$f":"VLOOKUP($F1235,FactSum,'COS Factor Table'!J$148,FALSE)*$H1235","v":13.730457648190821},{"$f":"VLOOKUP($F1235,FactSum,'COS Factor Table'!K$148,FALSE)*$H1235","v":106.1603153574729},{"$f":"VLOOKUP($F1235,FactSum,'COS Factor Table'!L$148,FALSE)*$H1235","v":4.9407112794550985},{"$f":"VLOOKUP($F1235,FactSum,'COS Factor Table'!M$148,FALSE)*$H1235","v":2.6778071296906751},{"$f":"VLOOKUP($F1235,FactSum,'COS Factor Table'!N$148,FALSE)*$H1235","v":884.66337186634985},{"$f":"VLOOKUP($F1235,FactSum,'COS Factor Table'!O$148,FALSE)*$H1235","v":7.5874852377845308},{"$f":"VLOOKUP($F1235,FactSum,'COS Factor Table'!P$148,FALSE)*$H1235","v":1.0741385163964232},{"$f":"VLOOKUP($F1235,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1235","v":1.0741385163964232},{"$f":"VLOOKUP($F1235,FactSum,'COS Factor Table'!R$148,FALSE)*$H1235","v":1.0741385163964232},{"$f":"ROUND(SUM(I1235:U1235)-H1235,0)","v":0}]
[{"$f":"ROW()","v":1236},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct182ssgch)","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!F$148,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!G$148,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!H$148,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!I$148,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!J$148,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!K$148,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!L$148,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!M$148,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!N$148,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!O$148,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!P$148,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1236","v":0},{"$f":"VLOOKUP($F1236,FactSum,'COS Factor Table'!R$148,FALSE)*$H1236","v":0},{"$f":"ROUND(SUM(I1236:U1236)-H1236,0)","v":0}]
[{"$f":"ROW()","v":1237},null,null,null,"Total Misc Regulatory Assets",null,null,{"$f":"SUM(H1235:H1236)","v":10408.166975890086},6135.1067975988326,2411.0031962358498,662.30101029760749,176.7734076896642,13.730457648190821,106.1603153574729,4.9407112794550985,2.6778071296906751,884.66337186634985,7.5874852377845308,1.0741385163964232,1.0741385163964232,1.0741385163964232,{"$f":"ROUND(SUM(I1237:U1237)-H1237,0)","v":0}]
[{"$f":"ROW()","v":1238}]
[{"$f":"ROW()","v":1239},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)-H1240","v":48.386707509756256},{"$f":"VLOOKUP($F1239,FactSum,'COS Factor Table'!F$148,FALSE)*$H1239","v":28.521604125316735},{"$f":"VLOOKUP($F1239,FactSum,'COS Factor Table'!G$148,FALSE)*$H1239","v":11.208554468004674},{"$f":"VLOOKUP($F1239,FactSum,'COS Factor Table'!H$148,FALSE)*$H1239","v":3.0789826242142739},{"$f":"VLOOKUP($F1239,FactSum,'COS Factor Table'!I$148,FALSE)*$H1239","v":0.82180495309081081},{"$f":"VLOOKUP($F1239,FactSum,'COS Factor Table'!J$148,FALSE)*$H1239","v":6.3831762090009056E-2},{"$f":"VLOOKUP($F1239,FactSum,'COS Factor Table'!K$148,FALSE)*$H1239","v":0.49353052658018504},{"$f":"VLOOKUP($F1239,FactSum,'COS Factor Table'!L$148,FALSE)*$H1239","v":2.2968958138635462E-2},{"$f":"VLOOKUP($F1239,FactSum,'COS Factor Table'!M$148,FALSE)*$H1239","v":1.2448903889803522E-2},{"$f":"VLOOKUP($F1239,FactSum,'COS Factor Table'!N$148,FALSE)*$H1239","v":4.1127268536572572},{"$f":"VLOOKUP($F1239,FactSum,'COS Factor Table'!O$148,FALSE)*$H1239","v":3.5273591381240976E-2},{"$f":"VLOOKUP($F1239,FactSum,'COS Factor Table'!P$148,FALSE)*$H1239","v":4.9935811308784795E-3},{"$f":"VLOOKUP($F1239,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1239","v":4.9935811308784795E-3},{"$f":"VLOOKUP($F1239,FactSum,'COS Factor Table'!R$148,FALSE)*$H1239","v":4.9935811308784795E-3},{"$f":"ROUND(SUM(I1239:U1239)-H1239,0)","v":0}]
[{"$f":"ROW()","v":1240},null,null,null,"System Energy","F30",null,{"$f":"SUM(UAcct186Mse)","v":0},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!F$148,FALSE)*$H1240","v":0},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!G$148,FALSE)*$H1240","v":0},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!H$148,FALSE)*$H1240","v":0},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!I$148,FALSE)*$H1240","v":0},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!J$148,FALSE)*$H1240","v":0},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!K$148,FALSE)*$H1240","v":0},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!L$148,FALSE)*$H1240","v":0},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!M$148,FALSE)*$H1240","v":0},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!N$148,FALSE)*$H1240","v":0},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!O$148,FALSE)*$H1240","v":0},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!P$148,FALSE)*$H1240","v":0},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1240","v":0},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!R$148,FALSE)*$H1240","v":0},{"$f":"ROUND(SUM(I1240:U1240)-H1240,0)","v":0}]
[{"$f":"ROW()","v":1241}]
[{"$f":"ROW()","v":1242},null,"CWC","Cash Working Capital",null,{"$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,{"$f":"SUM(UAcctcwc)","v":46620.481973705944},{"$f":"VLOOKUP($F1242,FactSum,'COS Factor Table'!F$148,FALSE)*$H1242","v":26523.107128490225},{"$f":"VLOOKUP($F1242,FactSum,'COS Factor Table'!G$148,FALSE)*$H1242","v":10846.578273433544},{"$f":"VLOOKUP($F1242,FactSum,'COS Factor Table'!H$148,FALSE)*$H1242","v":3018.1398717226002},{"$f":"VLOOKUP($F1242,FactSum,'COS Factor Table'!I$148,FALSE)*$H1242","v":1424.5290028414595},{"$f":"VLOOKUP($F1242,FactSum,'COS Factor Table'!J$148,FALSE)*$H1242","v":325.19104319185135},{"$f":"VLOOKUP($F1242,FactSum,'COS Factor Table'!K$148,FALSE)*$H1242","v":349.43538047159007},{"$f":"VLOOKUP($F1242,FactSum,'COS Factor Table'!L$148,FALSE)*$H1242","v":24.488815540922278},{"$f":"VLOOKUP($F1242,FactSum,'COS Factor Table'!M$148,FALSE)*$H1242","v":9.1818079075030248},{"$f":"VLOOKUP($F1242,FactSum,'COS Factor Table'!N$148,FALSE)*$H1242","v":3977.2764642577104},{"$f":"VLOOKUP($F1242,FactSum,'COS Factor Table'!O$148,FALSE)*$H1242","v":28.440926038406783},{"$f":"VLOOKUP($F1242,FactSum,'COS Factor Table'!P$148,FALSE)*$H1242","v":20.101923247613325},{"$f":"VLOOKUP($F1242,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1242","v":43.222079781178508},{"$f":"VLOOKUP($F1242,FactSum,'COS Factor Table'!R$148,FALSE)*$H1242","v":30.789256781342051},{"$f":"ROUND(SUM(I1242:U1242)-H1242,0)","v":0}]
[{"$f":"ROW()","v":1243}]
[{"$f":"ROW()","v":1244},null,"OWC","Other Working Capital",null,{"$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,{"$f":"SUM(UAcctowc)-H1245","v":170642.28327548341},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!F$148,FALSE)*$H1244","v":97081.011786160336},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!G$148,FALSE)*$H1244","v":39701.109983136899},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!H$148,FALSE)*$H1244","v":11047.124721833481},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!I$148,FALSE)*$H1244","v":5214.1220198906285},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!J$148,FALSE)*$H1244","v":1190.2781730633137},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!K$148,FALSE)*$H1244","v":1279.0183339275636},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!L$148,FALSE)*$H1244","v":89.635010658448095},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!M$148,FALSE)*$H1244","v":33.607646244774685},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!N$148,FALSE)*$H1244","v":14557.797524735177},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!O$148,FALSE)*$H1244","v":104.10069463460528},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!P$148,FALSE)*$H1244","v":73.57791974643078},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1244","v":158.2033061334547},{"$f":"VLOOKUP($F1244,FactSum,'COS Factor Table'!R$148,FALSE)*$H1244","v":112.69615531831283},{"$f":"ROUND(SUM(I1244:U1244)-H1244,0)","v":0}]
[{"$f":"ROW()","v":1245},null,null,null,"Cholla","F33",null,{"$f":"SUM(uacctowcssech)","v":0},{"$f":"VLOOKUP($F1245,FactSum,'COS Factor Table'!F$148,FALSE)*$H1245","v":0},{"$f":"VLOOKUP($F1245,FactSum,'COS Factor Table'!G$148,FALSE)*$H1245","v":0},{"$f":"VLOOKUP($F1245,FactSum,'COS Factor Table'!H$148,FALSE)*$H1245","v":0},{"$f":"VLOOKUP($F1245,FactSum,'COS Factor Table'!I$148,FALSE)*$H1245","v":0},{"$f":"VLOOKUP($F1245,FactSum,'COS Factor Table'!J$148,FALSE)*$H1245","v":0},{"$f":"VLOOKUP($F1245,FactSum,'COS Factor Table'!K$148,FALSE)*$H1245","v":0},{"$f":"VLOOKUP($F1245,FactSum,'COS Factor Table'!L$148,FALSE)*$H1245","v":0},{"$f":"VLOOKUP($F1245,FactSum,'COS Factor Table'!M$148,FALSE)*$H1245","v":0},{"$f":"VLOOKUP($F1245,FactSum,'COS Factor Table'!N$148,FALSE)*$H1245","v":0},{"$f":"VLOOKUP($F1245,FactSum,'COS Factor Table'!O$148,FALSE)*$H1245","v":0},{"$f":"VLOOKUP($F1245,FactSum,'COS Factor Table'!P$148,FALSE)*$H1245","v":0},{"$f":"VLOOKUP($F1245,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1245","v":0},{"$f":"VLOOKUP($F1245,FactSum,'COS Factor Table'!R$148,FALSE)*$H1245","v":0},{"$f":"ROUND(SUM(I1245:U1245)-H1245,0)","v":0}]
[{"$f":"ROW()","v":1246},null,null,null,"Total Other Working Capital",null,null,{"$f":"SUM(H1244:H1245)","v":170642.28327548341},97081.011786160336,39701.109983136899,11047.124721833481,5214.1220198906285,1190.2781730633137,1279.0183339275636,89.635010658448095,33.607646244774685,14557.797524735177,104.10069463460528,73.57791974643078,158.2033061334547,112.69615531831283,{"$f":"ROUND(SUM(I1246:U1246)-H1246,0)","v":0}]
[{"$f":"ROW()","v":1247}]
[{"$f":"ROW()","v":1248},null,"18222","Nuclear Plant",null,"F10",null,{"$f":"SUM(UAcct18222)","v":0},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!F$148,FALSE)*$H1248","v":0},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!G$148,FALSE)*$H1248","v":0},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!H$148,FALSE)*$H1248","v":0},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!I$148,FALSE)*$H1248","v":0},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!J$148,FALSE)*$H1248","v":0},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!K$148,FALSE)*$H1248","v":0},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!L$148,FALSE)*$H1248","v":0},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!M$148,FALSE)*$H1248","v":0},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!N$148,FALSE)*$H1248","v":0},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!O$148,FALSE)*$H1248","v":0},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!P$148,FALSE)*$H1248","v":0},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1248","v":0},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!R$148,FALSE)*$H1248","v":0},{"$f":"ROUND(SUM(I1248:U1248)-H1248,0)","v":0}]
[{"$f":"ROW()","v":1249}]
[{"$f":"ROW()","v":1250},null,"1869","Misc Deferred Debits-Trojan",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct1869)","v":0},{"$f":"VLOOKUP($F1250,FactSum,'COS Factor Table'!F$148,FALSE)*$H1250","v":0},{"$f":"VLOOKUP($F1250,FactSum,'COS Factor Table'!G$148,FALSE)*$H1250","v":0},{"$f":"VLOOKUP($F1250,FactSum,'COS Factor Table'!H$148,FALSE)*$H1250","v":0},{"$f":"VLOOKUP($F1250,FactSum,'COS Factor Table'!I$148,FALSE)*$H1250","v":0},{"$f":"VLOOKUP($F1250,FactSum,'COS Factor Table'!J$148,FALSE)*$H1250","v":0},{"$f":"VLOOKUP($F1250,FactSum,'COS Factor Table'!K$148,FALSE)*$H1250","v":0},{"$f":"VLOOKUP($F1250,FactSum,'COS Factor Table'!L$148,FALSE)*$H1250","v":0},{"$f":"VLOOKUP($F1250,FactSum,'COS Factor Table'!M$148,FALSE)*$H1250","v":0},{"$f":"VLOOKUP($F1250,FactSum,'COS Factor Table'!N$148,FALSE)*$H1250","v":0},{"$f":"VLOOKUP($F1250,FactSum,'COS Factor Table'!O$148,FALSE)*$H1250","v":0},{"$f":"VLOOKUP($F1250,FactSum,'COS Factor Table'!P$148,FALSE)*$H1250","v":0},{"$f":"VLOOKUP($F1250,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1250","v":0},{"$f":"VLOOKUP($F1250,FactSum,'COS Factor Table'!R$148,FALSE)*$H1250","v":0},{"$f":"ROUND(SUM(I1250:U1250)-H1250,0)","v":0}]
[{"$f":"ROW()","v":1251}]
[{"$f":"ROW()","v":1252},null,"141","Impact Housing - Notes Receivable",null,"F30",null,{"$f":"SUM(UAcct141)","v":0},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!F$148,FALSE)*$H1252","v":0},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!G$148,FALSE)*$H1252","v":0},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!H$148,FALSE)*$H1252","v":0},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!I$148,FALSE)*$H1252","v":0},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!J$148,FALSE)*$H1252","v":0},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!K$148,FALSE)*$H1252","v":0},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!L$148,FALSE)*$H1252","v":0},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!M$148,FALSE)*$H1252","v":0},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!N$148,FALSE)*$H1252","v":0},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!O$148,FALSE)*$H1252","v":0},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!P$148,FALSE)*$H1252","v":0},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1252","v":0},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!R$148,FALSE)*$H1252","v":0},{"$f":"ROUND(SUM(I1252:U1252)-H1252,0)","v":0}]
[{"$f":"ROW()","v":1253},null,"TOTAL RATE BASE ADDITIONS",null,null,null,null,{"$f":"H1203+H1205+H1207+H1209+H1213+H1215+H1217+H1219+H1221+H1225+H1227+H1229+H1233+H1237+H1239+H1242+H1246+H1248+H1250+H1252+H1240","v":843591.69592281117},{"$f":"I1203+I1205+I1207+I1209+I1213+I1215+I1217+I1219+I1221+I1225+I1227+I1229+I1233+I1237+I1239+I1242+I1246+I1248+I1250+I1252+I1240","v":484016.14992057253},204263.96914626667,56747.31588314566,15735.513098915219,2216.763388980823,7940.650619820276,383.20676322733141,192.59032598293996,70890.872506838874,601.48616093027408,148.54233203484102,256.28787495543008,198.3479011404518,{"$f":"ROUND(SUM(I1253:U1253)-H1253,0)","v":0}]
[{"$f":"ROW()","v":1254}]
[{"$f":"ROW()","v":1255},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"}]
[{"$f":"ROW()","v":1256}]
[{"$f":"ROW()","v":1257},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":1258},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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[{"$f":"ROW()","v":1259},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$11","v":"Home Park"},{"$f":"'Hot Sheet'!$S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[{"$f":"ROW()","v":1260},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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!$S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[{"$f":"ROW()","v":1261}]
[{"$f":"ROW()","v":1262},null,"235","Customer Service Deposits",null,"F51",null,{"$f":"SUM(UAcct235)","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!F$148,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!G$148,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!H$148,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!I$148,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!J$148,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!K$148,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!L$148,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!M$148,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!N$148,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!O$148,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!P$148,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1262","v":0},{"$f":"VLOOKUP($F1262,FactSum,'COS Factor Table'!R$148,FALSE)*$H1262","v":0},{"$f":"ROUND(SUM(I1262:U1262)-H1262,0)","v":0}]
[{"$f":"ROW()","v":1263}]
[{"$f":"ROW()","v":1264},null,"2281","Accum Prov for Property Insurance",null,{"$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($F1264,FactSum,'COS Factor Table'!F$148,FALSE)*$H1264","v":0},{"$f":"VLOOKUP($F1264,FactSum,'COS Factor Table'!G$148,FALSE)*$H1264","v":0},{"$f":"VLOOKUP($F1264,FactSum,'COS Factor Table'!H$148,FALSE)*$H1264","v":0},{"$f":"VLOOKUP($F1264,FactSum,'COS Factor Table'!I$148,FALSE)*$H1264","v":0},{"$f":"VLOOKUP($F1264,FactSum,'COS Factor Table'!J$148,FALSE)*$H1264","v":0},{"$f":"VLOOKUP($F1264,FactSum,'COS Factor Table'!K$148,FALSE)*$H1264","v":0},{"$f":"VLOOKUP($F1264,FactSum,'COS Factor Table'!L$148,FALSE)*$H1264","v":0},{"$f":"VLOOKUP($F1264,FactSum,'COS Factor Table'!M$148,FALSE)*$H1264","v":0},{"$f":"VLOOKUP($F1264,FactSum,'COS Factor Table'!N$148,FALSE)*$H1264","v":0},{"$f":"VLOOKUP($F1264,FactSum,'COS Factor Table'!O$148,FALSE)*$H1264","v":0},{"$f":"VLOOKUP($F1264,FactSum,'COS Factor Table'!P$148,FALSE)*$H1264","v":0},{"$f":"VLOOKUP($F1264,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1264","v":0},{"$f":"VLOOKUP($F1264,FactSum,'COS Factor Table'!R$148,FALSE)*$H1264","v":0},{"$f":"ROUND(SUM(I1264:U1264)-H1264,0)","v":0}]
[{"$f":"ROW()","v":1265}]
[{"$f":"ROW()","v":1266},null,"2282","Accum Prov for Injuries & Damages",null,{"$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,{"$f":"SUM(UAcct2282)","v":-33445.871003003449},{"$f":"VLOOKUP($F1266,FactSum,'COS Factor Table'!F$148,FALSE)*$H1266","v":-19714.70970992876},{"$f":"VLOOKUP($F1266,FactSum,'COS Factor Table'!G$148,FALSE)*$H1266","v":-7747.5795763006799},{"$f":"VLOOKUP($F1266,FactSum,'COS Factor Table'!H$148,FALSE)*$H1266","v":-2128.2550718954344},{"$f":"VLOOKUP($F1266,FactSum,'COS Factor Table'!I$148,FALSE)*$H1266","v":-568.04820714785217},{"$f":"VLOOKUP($F1266,FactSum,'COS Factor Table'!J$148,FALSE)*$H1266","v":-44.121805153334421},{"$f":"VLOOKUP($F1266,FactSum,'COS Factor Table'!K$148,FALSE)*$H1266","v":-341.13828316830609},{"$f":"VLOOKUP($F1266,FactSum,'COS Factor Table'!L$148,FALSE)*$H1266","v":-15.87660848432995},{"$f":"VLOOKUP($F1266,FactSum,'COS Factor Table'!M$148,FALSE)*$H1266","v":-8.604934186588423},{"$f":"VLOOKUP($F1266,FactSum,'COS Factor Table'!N$148,FALSE)*$H1266","v":-2842.7999939916094},{"$f":"VLOOKUP($F1266,FactSum,'COS Factor Table'!O$148,FALSE)*$H1266","v":-24.381819881250745},{"$f":"VLOOKUP($F1266,FactSum,'COS Factor Table'!P$148,FALSE)*$H1266","v":-3.4516642884353801},{"$f":"VLOOKUP($F1266,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1266","v":-3.4516642884353801},{"$f":"VLOOKUP($F1266,FactSum,'COS Factor Table'!R$148,FALSE)*$H1266","v":-3.4516642884353801},{"$f":"ROUND(SUM(I1266:U1266)-H1266,0)","v":0}]
[{"$f":"ROW()","v":1267}]
[{"$f":"ROW()","v":1268},null," 2283","Accum Prov for Pension & Benefits",null,{"$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,{"$f":"SUM(UAcct2283)","v":-99562.611263481507},{"$f":"VLOOKUP($F1268,FactSum,'COS Factor Table'!F$148,FALSE)*$H1268","v":-58687.303399745731},{"$f":"VLOOKUP($F1268,FactSum,'COS Factor Table'!G$148,FALSE)*$H1268","v":-23063.213199585807},{"$f":"VLOOKUP($F1268,FactSum,'COS Factor Table'!H$148,FALSE)*$H1268","v":-6335.4496695161506},{"$f":"VLOOKUP($F1268,FactSum,'COS Factor Table'!I$148,FALSE)*$H1268","v":-1690.9819099075175},{"$f":"VLOOKUP($F1268,FactSum,'COS Factor Table'!J$148,FALSE)*$H1268","v":-131.3430328763161},{"$f":"VLOOKUP($F1268,FactSum,'COS Factor Table'!K$148,FALSE)*$H1268","v":-1015.5100541746245},{"$f":"VLOOKUP($F1268,FactSum,'COS Factor Table'!L$148,FALSE)*$H1268","v":-47.261935518614131},{"$f":"VLOOKUP($F1268,FactSum,'COS Factor Table'!M$148,FALSE)*$H1268","v":-25.615410562643476},{"$f":"VLOOKUP($F1268,FactSum,'COS Factor Table'!N$148,FALSE)*$H1268","v":-8462.5271285713388},{"$f":"VLOOKUP($F1268,FactSum,'COS Factor Table'!O$148,FALSE)*$H1268","v":-72.580488470914716},{"$f":"VLOOKUP($F1268,FactSum,'COS Factor Table'!P$148,FALSE)*$H1268","v":-10.275011517286329},{"$f":"VLOOKUP($F1268,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1268","v":-10.275011517286329},{"$f":"VLOOKUP($F1268,FactSum,'COS Factor Table'!R$148,FALSE)*$H1268","v":-10.275011517286329},{"$f":"ROUND(SUM(I1268:U1268)-H1268,0)","v":0}]
[{"$f":"ROW()","v":1269}]
[{"$f":"ROW()","v":1270},null," 22844","Accum Hydro Relicensing Obligation",null,"F10",null,{"$f":"SUM(UAcct2283S)","v":0},{"$f":"VLOOKUP($F1270,FactSum,'COS Factor Table'!F$148,FALSE)*$H1270","v":0},{"$f":"VLOOKUP($F1270,FactSum,'COS Factor Table'!G$148,FALSE)*$H1270","v":0},{"$f":"VLOOKUP($F1270,FactSum,'COS Factor Table'!H$148,FALSE)*$H1270","v":0},{"$f":"VLOOKUP($F1270,FactSum,'COS Factor Table'!I$148,FALSE)*$H1270","v":0},{"$f":"VLOOKUP($F1270,FactSum,'COS Factor Table'!J$148,FALSE)*$H1270","v":0},{"$f":"VLOOKUP($F1270,FactSum,'COS Factor Table'!K$148,FALSE)*$H1270","v":0},{"$f":"VLOOKUP($F1270,FactSum,'COS Factor Table'!L$148,FALSE)*$H1270","v":0},{"$f":"VLOOKUP($F1270,FactSum,'COS Factor Table'!M$148,FALSE)*$H1270","v":0},{"$f":"VLOOKUP($F1270,FactSum,'COS Factor Table'!N$148,FALSE)*$H1270","v":0},{"$f":"VLOOKUP($F1270,FactSum,'COS Factor Table'!O$148,FALSE)*$H1270","v":0},{"$f":"VLOOKUP($F1270,FactSum,'COS Factor Table'!P$148,FALSE)*$H1270","v":0},{"$f":"VLOOKUP($F1270,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1270","v":0},{"$f":"VLOOKUP($F1270,FactSum,'COS Factor Table'!R$148,FALSE)*$H1270","v":0},{"$f":"ROUND(SUM(I1270:U1270)-H1270,0)","v":0}]
[{"$f":"ROW()","v":1271}]
[{"$f":"ROW()","v":1272},null,254,"Reg Liabilities - Insurance Provision",null,"F30",null,{"$f":"SUM(UAcct254)-H1273","v":0},{"$f":"VLOOKUP($F1272,FactSum,'COS Factor Table'!F$148,FALSE)*$H1272","v":0},{"$f":"VLOOKUP($F1272,FactSum,'COS Factor Table'!G$148,FALSE)*$H1272","v":0},{"$f":"VLOOKUP($F1272,FactSum,'COS Factor Table'!H$148,FALSE)*$H1272","v":0},{"$f":"VLOOKUP($F1272,FactSum,'COS Factor Table'!I$148,FALSE)*$H1272","v":0},{"$f":"VLOOKUP($F1272,FactSum,'COS Factor Table'!J$148,FALSE)*$H1272","v":0},{"$f":"VLOOKUP($F1272,FactSum,'COS Factor Table'!K$148,FALSE)*$H1272","v":0},{"$f":"VLOOKUP($F1272,FactSum,'COS Factor Table'!L$148,FALSE)*$H1272","v":0},{"$f":"VLOOKUP($F1272,FactSum,'COS Factor Table'!M$148,FALSE)*$H1272","v":0},{"$f":"VLOOKUP($F1272,FactSum,'COS Factor Table'!N$148,FALSE)*$H1272","v":0},{"$f":"VLOOKUP($F1272,FactSum,'COS Factor Table'!O$148,FALSE)*$H1272","v":0},{"$f":"VLOOKUP($F1272,FactSum,'COS Factor Table'!P$148,FALSE)*$H1272","v":0},{"$f":"VLOOKUP($F1272,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1272","v":0},{"$f":"VLOOKUP($F1272,FactSum,'COS Factor Table'!R$148,FALSE)*$H1272","v":0},{"$f":"ROUND(SUM(I1272:U1272)-H1272,0)","v":0}]
[{"$f":"ROW()","v":1273},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":-229.21746705940919},{"$f":"VLOOKUP($F1273,FactSum,'COS Factor Table'!F$148,FALSE)*$H1273","v":-135.11251727053562},{"$f":"VLOOKUP($F1273,FactSum,'COS Factor Table'!G$148,FALSE)*$H1273","v":-53.097154090003457},{"$f":"VLOOKUP($F1273,FactSum,'COS Factor Table'!H$148,FALSE)*$H1273","v":-14.585753703122418},{"$f":"VLOOKUP($F1273,FactSum,'COS Factor Table'!I$148,FALSE)*$H1273","v":-3.8930536806285199},{"$f":"VLOOKUP($F1273,FactSum,'COS Factor Table'!J$148,FALSE)*$H1273","v":-0.30238376565011293},{"$f":"VLOOKUP($F1273,FactSum,'COS Factor Table'!K$148,FALSE)*$H1273","v":-2.3379523642189701},{"$f":"VLOOKUP($F1273,FactSum,'COS Factor Table'!L$148,FALSE)*$H1273","v":-0.10880852772365342},{"$f":"VLOOKUP($F1273,FactSum,'COS Factor Table'!M$148,FALSE)*$H1273","v":-5.8972936249308439E-2},{"$f":"VLOOKUP($F1273,FactSum,'COS Factor Table'!N$148,FALSE)*$H1273","v":-19.482805932031035},{"$f":"VLOOKUP($F1273,FactSum,'COS Factor Table'!O$148,FALSE)*$H1273","v":-0.16709802519351852},{"$f":"VLOOKUP($F1273,FactSum,'COS Factor Table'!P$148,FALSE)*$H1273","v":-2.3655588017532193E-2},{"$f":"VLOOKUP($F1273,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1273","v":-2.3655588017532193E-2},{"$f":"VLOOKUP($F1273,FactSum,'COS Factor Table'!R$148,FALSE)*$H1273","v":-2.3655588017532193E-2},{"$f":"ROUND(SUM(I1273:U1273)-H1273,0)","v":0}]
[{"$f":"ROW()","v":1274}]
[{"$f":"ROW()","v":1275},null,"22842","Accum Misc Oper Prov - Trojan",null,"F10",null,{"$f":"SUM(UAcct22842)","v":0},{"$f":"VLOOKUP($F1275,FactSum,'COS Factor Table'!F$148,FALSE)*$H1275","v":0},{"$f":"VLOOKUP($F1275,FactSum,'COS Factor Table'!G$148,FALSE)*$H1275","v":0},{"$f":"VLOOKUP($F1275,FactSum,'COS Factor Table'!H$148,FALSE)*$H1275","v":0},{"$f":"VLOOKUP($F1275,FactSum,'COS Factor Table'!I$148,FALSE)*$H1275","v":0},{"$f":"VLOOKUP($F1275,FactSum,'COS Factor Table'!J$148,FALSE)*$H1275","v":0},{"$f":"VLOOKUP($F1275,FactSum,'COS Factor Table'!K$148,FALSE)*$H1275","v":0},{"$f":"VLOOKUP($F1275,FactSum,'COS Factor Table'!L$148,FALSE)*$H1275","v":0},{"$f":"VLOOKUP($F1275,FactSum,'COS Factor Table'!M$148,FALSE)*$H1275","v":0},{"$f":"VLOOKUP($F1275,FactSum,'COS Factor Table'!N$148,FALSE)*$H1275","v":0},{"$f":"VLOOKUP($F1275,FactSum,'COS Factor Table'!O$148,FALSE)*$H1275","v":0},{"$f":"VLOOKUP($F1275,FactSum,'COS Factor Table'!P$148,FALSE)*$H1275","v":0},{"$f":"VLOOKUP($F1275,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1275","v":0},{"$f":"VLOOKUP($F1275,FactSum,'COS Factor Table'!R$148,FALSE)*$H1275","v":0},{"$f":"ROUND(SUM(I1275:U1275)-H1275,0)","v":0}]
[{"$f":"ROW()","v":1276}]
[{"$f":"ROW()","v":1277},null,"252","Customer Advances for Const",null,"F50",null,{"$f":"SUM(UAcct252)","v":-92410.887629364079},{"$f":"VLOOKUP($F1277,FactSum,'COS Factor Table'!F$148,FALSE)*$H1277","v":-14541.844419663006},{"$f":"VLOOKUP($F1277,FactSum,'COS Factor Table'!G$148,FALSE)*$H1277","v":-2560.3758563591014},{"$f":"VLOOKUP($F1277,FactSum,'COS Factor Table'!H$148,FALSE)*$H1277","v":-1354.3468084002477},{"$f":"VLOOKUP($F1277,FactSum,'COS Factor Table'!I$148,FALSE)*$H1277","v":-6700.0484348575283},{"$f":"VLOOKUP($F1277,FactSum,'COS Factor Table'!J$148,FALSE)*$H1277","v":-51608.338020142859},{"$f":"VLOOKUP($F1277,FactSum,'COS Factor Table'!K$148,FALSE)*$H1277","v":-204.34865348315918},{"$f":"VLOOKUP($F1277,FactSum,'COS Factor Table'!L$148,FALSE)*$H1277","v":-262.66771694663652},{"$f":"VLOOKUP($F1277,FactSum,'COS Factor Table'!M$148,FALSE)*$H1277","v":-556.97876169559481},{"$f":"VLOOKUP($F1277,FactSum,'COS Factor Table'!N$148,FALSE)*$H1277","v":-14621.938957815957},{"$f":"VLOOKUP($F1277,FactSum,'COS Factor Table'!O$148,FALSE)*$H1277","v":0},{"$f":"VLOOKUP($F1277,FactSum,'COS Factor Table'!P$148,FALSE)*$H1277","v":0},{"$f":"VLOOKUP($F1277,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1277","v":0},{"$f":"VLOOKUP($F1277,FactSum,'COS Factor Table'!R$148,FALSE)*$H1277","v":0},{"$f":"ROUND(SUM(I1277:U1277)-H1277,0)","v":0}]
[{"$f":"ROW()","v":1278}]
[{"$f":"ROW()","v":1279},null,"25398","SO2 Emissions",null,"F30",null,{"$f":"SUM(UACCT25398)","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!F$148,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!G$148,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!H$148,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!I$148,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!J$148,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!K$148,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!L$148,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!M$148,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!N$148,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!O$148,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!P$148,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1279","v":0},{"$f":"VLOOKUP($F1279,FactSum,'COS Factor Table'!R$148,FALSE)*$H1279","v":0},{"$f":"ROUND(SUM(I1279:U1279)-H1279,0)","v":0}]
[{"$f":"ROW()","v":1280}]
[{"$f":"ROW()","v":1281},null,"25399","Other Deferred Credits",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct25399)","v":-10055.260728853487},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!F$148,FALSE)*$H1281","v":-3533.3410604775772},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!G$148,FALSE)*$H1281","v":-2843.2367727878532},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!H$148,FALSE)*$H1281","v":-901.98737996665568},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!I$148,FALSE)*$H1281","v":-23.930910538164309},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!J$148,FALSE)*$H1281","v":-1591.3391624473845},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!K$148,FALSE)*$H1281","v":-84.770229641431825},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!L$148,FALSE)*$H1281","v":-2.1005088690396896},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!M$148,FALSE)*$H1281","v":-4.3228060924157727},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!N$148,FALSE)*$H1281","v":-637.72845555284823},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!O$148,FALSE)*$H1281","v":-6.4049758631895237},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!P$148,FALSE)*$H1281","v":-82.120085224181253},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1281","v":-196.60575334964724},{"$f":"VLOOKUP($F1281,FactSum,'COS Factor Table'!R$148,FALSE)*$H1281","v":-147.37262804309802},{"$f":"ROUND(SUM(I1281:U1281)-H1281,0)","v":0}]
[{"$f":"ROW()","v":1282}]
[{"$f":"ROW()","v":1283},null,"190","Accum Deferred Income Taxes",null,{"$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,{"$f":"SUM(UAcct190)-H1284-H1285-H1286-H1287","v":391865.56275195465},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!F$148,FALSE)*$H1283","v":232349.1013227636},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!G$148,FALSE)*$H1283","v":91031.40318156594},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!H$148,FALSE)*$H1283","v":24932.991207991989},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!I$148,FALSE)*$H1283","v":4755.250716860297},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!J$148,FALSE)*$H1283","v":501.17010832736224},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!K$148,FALSE)*$H1283","v":4135.7200983305329},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!L$148,FALSE)*$H1283","v":191.65558176397809},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!M$148,FALSE)*$H1283","v":105.80930446703573},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!N$148,FALSE)*$H1283","v":33453.405154409411},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!O$148,FALSE)*$H1283","v":291.43593554602387},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!P$148,FALSE)*$H1283","v":39.206713309510079},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1283","v":39.206713309510079},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!R$148,FALSE)*$H1283","v":39.206713309510079},{"$f":"ROUND(SUM(I1283:U1283)-H1283,0)","v":0}]
[{"$f":"ROW()","v":1284},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":0},{"$f":"VLOOKUP($F1284,FactSum,'COS Factor Table'!F$148,FALSE)*$H1284","v":0},{"$f":"VLOOKUP($F1284,FactSum,'COS Factor Table'!G$148,FALSE)*$H1284","v":0},{"$f":"VLOOKUP($F1284,FactSum,'COS Factor Table'!H$148,FALSE)*$H1284","v":0},{"$f":"VLOOKUP($F1284,FactSum,'COS Factor Table'!I$148,FALSE)*$H1284","v":0},{"$f":"VLOOKUP($F1284,FactSum,'COS Factor Table'!J$148,FALSE)*$H1284","v":0},{"$f":"VLOOKUP($F1284,FactSum,'COS Factor Table'!K$148,FALSE)*$H1284","v":0},{"$f":"VLOOKUP($F1284,FactSum,'COS Factor Table'!L$148,FALSE)*$H1284","v":0},{"$f":"VLOOKUP($F1284,FactSum,'COS Factor Table'!M$148,FALSE)*$H1284","v":0},{"$f":"VLOOKUP($F1284,FactSum,'COS Factor Table'!N$148,FALSE)*$H1284","v":0},{"$f":"VLOOKUP($F1284,FactSum,'COS Factor Table'!O$148,FALSE)*$H1284","v":0},{"$f":"VLOOKUP($F1284,FactSum,'COS Factor Table'!P$148,FALSE)*$H1284","v":0},{"$f":"VLOOKUP($F1284,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1284","v":0},{"$f":"VLOOKUP($F1284,FactSum,'COS Factor Table'!R$148,FALSE)*$H1284","v":0},0]
[{"$f":"ROW()","v":1285},null,null,null," IBT","F141",null,{"$f":"UACCT190IBT","v":0},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!F$148,FALSE)*$H1285","v":0},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!G$148,FALSE)*$H1285","v":0},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!H$148,FALSE)*$H1285","v":0},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!I$148,FALSE)*$H1285","v":0},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!J$148,FALSE)*$H1285","v":0},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!K$148,FALSE)*$H1285","v":0},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!L$148,FALSE)*$H1285","v":0},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!M$148,FALSE)*$H1285","v":0},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!N$148,FALSE)*$H1285","v":0},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!O$148,FALSE)*$H1285","v":0},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!P$148,FALSE)*$H1285","v":0},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1285","v":0},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!R$148,FALSE)*$H1285","v":0},0]
[{"$f":"ROW()","v":1286},null,null,null,"Customer - Customer System","F42",null,{"$f":"UAcct190CN","v":0},{"$f":"VLOOKUP($F1286,FactSum,'COS Factor Table'!F$148,FALSE)*$H1286","v":0},{"$f":"VLOOKUP($F1286,FactSum,'COS Factor Table'!G$148,FALSE)*$H1286","v":0},{"$f":"VLOOKUP($F1286,FactSum,'COS Factor Table'!H$148,FALSE)*$H1286","v":0},{"$f":"VLOOKUP($F1286,FactSum,'COS Factor Table'!I$148,FALSE)*$H1286","v":0},{"$f":"VLOOKUP($F1286,FactSum,'COS Factor Table'!J$148,FALSE)*$H1286","v":0},{"$f":"VLOOKUP($F1286,FactSum,'COS Factor Table'!K$148,FALSE)*$H1286","v":0},{"$f":"VLOOKUP($F1286,FactSum,'COS Factor Table'!L$148,FALSE)*$H1286","v":0},{"$f":"VLOOKUP($F1286,FactSum,'COS Factor Table'!M$148,FALSE)*$H1286","v":0},{"$f":"VLOOKUP($F1286,FactSum,'COS Factor Table'!N$148,FALSE)*$H1286","v":0},{"$f":"VLOOKUP($F1286,FactSum,'COS Factor Table'!O$148,FALSE)*$H1286","v":0},{"$f":"VLOOKUP($F1286,FactSum,'COS Factor Table'!P$148,FALSE)*$H1286","v":0},{"$f":"VLOOKUP($F1286,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1286","v":0},{"$f":"VLOOKUP($F1286,FactSum,'COS Factor Table'!R$148,FALSE)*$H1286","v":0},0]
[{"$f":"ROW()","v":1287},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT190SSGCT)","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!F$148,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!G$148,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!H$148,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!I$148,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!J$148,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!K$148,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!L$148,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!M$148,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!N$148,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!O$148,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!P$148,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1287","v":0},{"$f":"VLOOKUP($F1287,FactSum,'COS Factor Table'!R$148,FALSE)*$H1287","v":0},0]
[{"$f":"ROW()","v":1288},null,null,null,"Total Accum Deferred Income Taxes",null,null,{"$f":"SUM(H1283:H1287)","v":391865.56275195465},{"$f":"SUM(I1283:I1287)","v":232349.1013227636},91031.40318156594,24932.991207991989,4755.250716860297,501.17010832736224,4135.7200983305329,191.65558176397809,105.80930446703573,33453.405154409411,291.43593554602387,39.206713309510079,39.206713309510079,39.206713309510079,0]
[{"$f":"ROW()","v":1289}]
[{"$f":"ROW()","v":1290},null,"281","Accum Deferred Income Taxes",null,{"$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($F1290,FactSum,'COS Factor Table'!F$148,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!G$148,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!H$148,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!I$148,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!J$148,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!K$148,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!L$148,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!M$148,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!N$148,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!O$148,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!P$148,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1290","v":0},{"$f":"VLOOKUP($F1290,FactSum,'COS Factor Table'!R$148,FALSE)*$H1290","v":0},{"$f":"ROUND(SUM(I1290:U1290)-H1290,0)","v":0}]
[{"$f":"ROW()","v":1291}]
[{"$f":"ROW()","v":1292},null,"282","Accum Deferred Income Taxes ",null,{"$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,{"$f":"SUM(UAcct282)-H1293","v":-10347562.589311622},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!F$148,FALSE)*$H1292","v":-6135386.9720607689},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!G$148,FALSE)*$H1292","v":-2403766.0655839709},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!H$148,FALSE)*$H1292","v":-658378.05509529065},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!I$148,FALSE)*$H1292","v":-125566.67157743359},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!J$148,FALSE)*$H1292","v":-13233.847412848729},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!K$148,FALSE)*$H1292","v":-109207.40845103962},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!L$148,FALSE)*$H1292","v":-5060.8379924137698},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!M$148,FALSE)*$H1292","v":-2793.9898387989201},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!N$148,FALSE)*$H1292","v":-883367.24776187225},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!O$148,FALSE)*$H1292","v":-7695.6279665379388},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!P$148,FALSE)*$H1292","v":-1035.288523549468},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1292","v":-1035.288523549468},{"$f":"VLOOKUP($F1292,FactSum,'COS Factor Table'!R$148,FALSE)*$H1292","v":-1035.288523549468},{"$f":"ROUND(SUM(I1292:U1292)-H1292,0)","v":0}]
[{"$f":"ROW()","v":1293},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":0},{"$f":"VLOOKUP($F1293,FactSum,'COS Factor Table'!F$148,FALSE)*$H1293","v":0},{"$f":"VLOOKUP($F1293,FactSum,'COS Factor Table'!G$148,FALSE)*$H1293","v":0},{"$f":"VLOOKUP($F1293,FactSum,'COS Factor Table'!H$148,FALSE)*$H1293","v":0},{"$f":"VLOOKUP($F1293,FactSum,'COS Factor Table'!I$148,FALSE)*$H1293","v":0},{"$f":"VLOOKUP($F1293,FactSum,'COS Factor Table'!J$148,FALSE)*$H1293","v":0},{"$f":"VLOOKUP($F1293,FactSum,'COS Factor Table'!K$148,FALSE)*$H1293","v":0},{"$f":"VLOOKUP($F1293,FactSum,'COS Factor Table'!L$148,FALSE)*$H1293","v":0},{"$f":"VLOOKUP($F1293,FactSum,'COS Factor Table'!M$148,FALSE)*$H1293","v":0},{"$f":"VLOOKUP($F1293,FactSum,'COS Factor Table'!N$148,FALSE)*$H1293","v":0},{"$f":"VLOOKUP($F1293,FactSum,'COS Factor Table'!O$148,FALSE)*$H1293","v":0},{"$f":"VLOOKUP($F1293,FactSum,'COS Factor Table'!P$148,FALSE)*$H1293","v":0},{"$f":"VLOOKUP($F1293,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1293","v":0},{"$f":"VLOOKUP($F1293,FactSum,'COS Factor Table'!R$148,FALSE)*$H1293","v":0},{"$f":"ROUND(SUM(I1293:U1293)-H1293,0)","v":0}]
[{"$f":"ROW()","v":1294},null,null,null,"Total Accum Deferred Income Taxes ","F42",null,{"$f":"SUM(H1292:H1293)","v":-10347562.589311622},-6135386.9720607689,-2403766.0655839709,-658378.05509529065,-125566.67157743359,-13233.847412848729,-109207.40845103962,-5060.8379924137698,-2793.9898387989201,-883367.24776187225,-7695.6279665379388,-1035.288523549468,-1035.288523549468,-1035.288523549468,{"$f":"ROUND(SUM(I1294:U1294)-H1294,0)","v":0}]
[{"$f":"ROW()","v":1295}]
[]
[{"$f":"ROW()","v":1297},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)-H1298-H1299-H1300","v":-65694.138453825755},{"$f":"VLOOKUP($F1297,FactSum,'COS Factor Table'!F$148,FALSE)*$H1297","v":-38952.067961076486},{"$f":"VLOOKUP($F1297,FactSum,'COS Factor Table'!G$148,FALSE)*$H1297","v":-15260.921532013333},{"$f":"VLOOKUP($F1297,FactSum,'COS Factor Table'!H$148,FALSE)*$H1297","v":-4179.880888187784},{"$f":"VLOOKUP($F1297,FactSum,'COS Factor Table'!I$148,FALSE)*$H1297","v":-797.19201856432153},{"$f":"VLOOKUP($F1297,FactSum,'COS Factor Table'!J$148,FALSE)*$H1297","v":-84.018453303632029},{"$f":"VLOOKUP($F1297,FactSum,'COS Factor Table'!K$148,FALSE)*$H1297","v":-693.33106700670567},{"$f":"VLOOKUP($F1297,FactSum,'COS Factor Table'!L$148,FALSE)*$H1297","v":-32.130019885980644},{"$f":"VLOOKUP($F1297,FactSum,'COS Factor Table'!M$148,FALSE)*$H1297","v":-17.738356615328215},{"$f":"VLOOKUP($F1297,FactSum,'COS Factor Table'!N$148,FALSE)*$H1297","v":-5608.2821223992278},{"$f":"VLOOKUP($F1297,FactSum,'COS Factor Table'!O$148,FALSE)*$H1297","v":-48.857655584039279},{"$f":"VLOOKUP($F1297,FactSum,'COS Factor Table'!P$148,FALSE)*$H1297","v":-6.5727930629738927},{"$f":"VLOOKUP($F1297,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1297","v":-6.5727930629738927},{"$f":"VLOOKUP($F1297,FactSum,'COS Factor Table'!R$148,FALSE)*$H1297","v":-6.5727930629738927},{"$f":"ROUND(SUM(I1297:U1297)-H1297,0)","v":0}]
[{"$f":"ROW()","v":1298},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":-18141.728029703583},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!F$148,FALSE)*$H1298","v":-10406.542111592771},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!G$148,FALSE)*$H1298","v":-4202.5812002686698},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!H$148,FALSE)*$H1298","v":-1163.635828835223},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!I$148,FALSE)*$H1298","v":-599.79929084790479},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!J$148,FALSE)*$H1298","v":-44.395964530952206},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!K$148,FALSE)*$H1298","v":-129.27035818130048},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!L$148,FALSE)*$H1298","v":-9.7704861595098009},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!M$148,FALSE)*$H1298","v":-3.2231052048505107},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!N$148,FALSE)*$H1298","v":-1561.2662507230521},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!O$148,FALSE)*$H1298","v":-10.824097741310011},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!P$148,FALSE)*$H1298","v":-3.473111872680275},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1298","v":-3.473111872680275},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!R$148,FALSE)*$H1298","v":-3.473111872680275},{"$f":"ROUND(SUM(I1298:U1298)-H1298,0)","v":0}]
[{"$f":"ROW()","v":1299},null,null,null,"Customer - System","F42",null,0,{"$f":"VLOOKUP($F1299,FactSum,'COS Factor Table'!F$148,FALSE)*$H1299","v":0},{"$f":"VLOOKUP($F1299,FactSum,'COS Factor Table'!G$148,FALSE)*$H1299","v":0},{"$f":"VLOOKUP($F1299,FactSum,'COS Factor Table'!H$148,FALSE)*$H1299","v":0},{"$f":"VLOOKUP($F1299,FactSum,'COS Factor Table'!I$148,FALSE)*$H1299","v":0},{"$f":"VLOOKUP($F1299,FactSum,'COS Factor Table'!J$148,FALSE)*$H1299","v":0},{"$f":"VLOOKUP($F1299,FactSum,'COS Factor Table'!K$148,FALSE)*$H1299","v":0},{"$f":"VLOOKUP($F1299,FactSum,'COS Factor Table'!L$148,FALSE)*$H1299","v":0},{"$f":"VLOOKUP($F1299,FactSum,'COS Factor Table'!M$148,FALSE)*$H1299","v":0},{"$f":"VLOOKUP($F1299,FactSum,'COS Factor Table'!N$148,FALSE)*$H1299","v":0},{"$f":"VLOOKUP($F1299,FactSum,'COS Factor Table'!O$148,FALSE)*$H1299","v":0},{"$f":"VLOOKUP($F1299,FactSum,'COS Factor Table'!P$148,FALSE)*$H1299","v":0},{"$f":"VLOOKUP($F1299,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1299","v":0},{"$f":"VLOOKUP($F1299,FactSum,'COS Factor Table'!R$148,FALSE)*$H1299","v":0},{"$f":"ROUND(SUM(I1299:U1299)-H1299,0)","v":0}]
[{"$f":"ROW()","v":1300},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"UACCT283SSGCH","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!F$148,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!G$148,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!H$148,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!I$148,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!J$148,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!K$148,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!L$148,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!M$148,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!N$148,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!O$148,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!P$148,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1300","v":0},{"$f":"VLOOKUP($F1300,FactSum,'COS Factor Table'!R$148,FALSE)*$H1300","v":0},{"$f":"ROUND(SUM(I1300:U1300)-H1300,0)","v":0}]
[{"$f":"ROW()","v":1301},null,null,null,"Total Accum Deferred Income Taxes ",null,null,{"$f":"SUM(H1297:H1300)","v":-83835.866483529331},{"$f":"SUM(I1297:I1300)","v":-49358.610072669253},-19463.502732282002,-5343.516717023007,-1396.9913094122262,-128.41441783458424,-822.60142518800615,-41.900506045490445,-20.961461820178727,-7169.5483731222794,-59.681753325349291,-10.045904935654168,-10.045904935654168,-10.045904935654168,{"$f":"ROUND(SUM(I1301:U1301)-H1301,0)","v":0}]
[{"$f":"ROW()","v":1302}]
[{"$f":"ROW()","v":1303},null,"255","Accum Investment Tax Credit",null,{"$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,{"$f":"SUM(UAcct255)","v":-1418.2502763909285},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!F$148,FALSE)*$H1303","v":-840.92405276954798},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!G$148,FALSE)*$H1303","v":-329.46327770126555},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!H$148,FALSE)*$H1303","v":-90.238145510046721},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!I$148,FALSE)*$H1303","v":-17.210329981877532},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!J$148,FALSE)*$H1303","v":-1.8138481974851914},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!K$148,FALSE)*$H1303","v":-14.968108275045251},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!L$148,FALSE)*$H1303","v":-0.69364498349828596},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!M$148,FALSE)*$H1303","v":-0.38294785142958265},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!N$148,FALSE)*$H1303","v":-121.07545448307501},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!O$148,FALSE)*$H1303","v":-1.0547726961147352},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!P$148,FALSE)*$H1303","v":-0.14189798051427574},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1303","v":-0.14189798051427574},{"$f":"VLOOKUP($F1303,FactSum,'COS Factor Table'!R$148,FALSE)*$H1303","v":-0.14189798051427574},{"$f":"ROUND(SUM(I1303:U1303)-H1303,0)","v":0}]
[{"$f":"ROW()","v":1304},null,"TOTAL RATE BASE DEDUCTIONS",null,null,null,null,{"$f":"SUM(H1262:H1281,H1288,H1290,H1294,H1301,H1303)","v":-10276654.991411351},-6049849.7159705302,-2368795.1309715118,-649613.44343331328,-131212.52501609907,-66238.349974938988,-107557.36305900388,-5239.7921400251244,-3305.1058294769841,-883788.94377693185,-7568.4629392539273,-1102.140029774047,-1216.6256978995129,-1167.3925725929637,{"$f":"ROUND(SUM(I1304:U1304)-H1304,0)","v":0}]
[{"$f":"ROW()","v":1305}]
[{"$f":"ROW()","v":1306},null,null,null,null,null,null,"ACCUMULATED DEPRECIATION"]
[{"$f":"ROW()","v":1307},null,null,null,null,null,null,"PRODUCTION PLANT"]
[{"$f":"ROW()","v":1308}]
[{"$f":"ROW()","v":1309},null,"108SP","Steam Prod Accumulated Depr",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct108Sp)-H1310","v":0},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!F$148,FALSE)*$H1309","v":0},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!G$148,FALSE)*$H1309","v":0},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!H$148,FALSE)*$H1309","v":0},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!I$148,FALSE)*$H1309","v":0},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!J$148,FALSE)*$H1309","v":0},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!K$148,FALSE)*$H1309","v":0},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!L$148,FALSE)*$H1309","v":0},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!M$148,FALSE)*$H1309","v":0},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!N$148,FALSE)*$H1309","v":0},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!O$148,FALSE)*$H1309","v":0},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!P$148,FALSE)*$H1309","v":0},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1309","v":0},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!R$148,FALSE)*$H1309","v":0},{"$f":"ROUND(SUM(I1309:U1309)-H1309,0)","v":0}]
[{"$f":"ROW()","v":1310},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(uacct108spssgch)","v":0},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!F$148,FALSE)*$H1310","v":0},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!G$148,FALSE)*$H1310","v":0},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!H$148,FALSE)*$H1310","v":0},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!I$148,FALSE)*$H1310","v":0},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!J$148,FALSE)*$H1310","v":0},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!K$148,FALSE)*$H1310","v":0},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!L$148,FALSE)*$H1310","v":0},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!M$148,FALSE)*$H1310","v":0},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!N$148,FALSE)*$H1310","v":0},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!O$148,FALSE)*$H1310","v":0},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!P$148,FALSE)*$H1310","v":0},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1310","v":0},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!R$148,FALSE)*$H1310","v":0},{"$f":"ROUND(SUM(I1310:U1310)-H1310,0)","v":0}]
[{"$f":"ROW()","v":1311},null,null,null,"Total Steam Prod Accumulated Depr",null,null,{"$f":"SUM(H1309:H1310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1311:U1311)-H1311,0)","v":0}]
[{"$f":"ROW()","v":1312}]
[{"$f":"ROW()","v":1313},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},{"$f":"VLOOKUP($F1313,FactSum,'COS Factor Table'!F$148,FALSE)*$H1313","v":0},{"$f":"VLOOKUP($F1313,FactSum,'COS Factor Table'!G$148,FALSE)*$H1313","v":0},{"$f":"VLOOKUP($F1313,FactSum,'COS Factor Table'!H$148,FALSE)*$H1313","v":0},{"$f":"VLOOKUP($F1313,FactSum,'COS Factor Table'!I$148,FALSE)*$H1313","v":0},{"$f":"VLOOKUP($F1313,FactSum,'COS Factor Table'!J$148,FALSE)*$H1313","v":0},{"$f":"VLOOKUP($F1313,FactSum,'COS Factor Table'!K$148,FALSE)*$H1313","v":0},{"$f":"VLOOKUP($F1313,FactSum,'COS Factor Table'!L$148,FALSE)*$H1313","v":0},{"$f":"VLOOKUP($F1313,FactSum,'COS Factor Table'!M$148,FALSE)*$H1313","v":0},{"$f":"VLOOKUP($F1313,FactSum,'COS Factor Table'!N$148,FALSE)*$H1313","v":0},{"$f":"VLOOKUP($F1313,FactSum,'COS Factor Table'!O$148,FALSE)*$H1313","v":0},{"$f":"VLOOKUP($F1313,FactSum,'COS Factor Table'!P$148,FALSE)*$H1313","v":0},{"$f":"VLOOKUP($F1313,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1313","v":0},{"$f":"VLOOKUP($F1313,FactSum,'COS Factor Table'!R$148,FALSE)*$H1313","v":0},{"$f":"ROUND(SUM(I1313:U1313)-H1313,0)","v":0}]
[{"$f":"ROW()","v":1314}]
[{"$f":"ROW()","v":1315},null,"108HP","Hydraulic Prod Accum Depr",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct108Hp)","v":0},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!F$148,FALSE)*$H1315","v":0},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!G$148,FALSE)*$H1315","v":0},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!H$148,FALSE)*$H1315","v":0},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!I$148,FALSE)*$H1315","v":0},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!J$148,FALSE)*$H1315","v":0},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!K$148,FALSE)*$H1315","v":0},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!L$148,FALSE)*$H1315","v":0},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!M$148,FALSE)*$H1315","v":0},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!N$148,FALSE)*$H1315","v":0},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!O$148,FALSE)*$H1315","v":0},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!P$148,FALSE)*$H1315","v":0},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1315","v":0},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!R$148,FALSE)*$H1315","v":0},{"$f":"ROUND(SUM(I1315:U1315)-H1315,0)","v":0}]
[{"$f":"ROW()","v":1316}]
[{"$f":"ROW()","v":1317},null,"108OP","Other Production  - Accum Depr",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct108Op)-H1318","v":0},{"$f":"VLOOKUP($F1317,FactSum,'COS Factor Table'!F$148,FALSE)*$H1317","v":0},{"$f":"VLOOKUP($F1317,FactSum,'COS Factor Table'!G$148,FALSE)*$H1317","v":0},{"$f":"VLOOKUP($F1317,FactSum,'COS Factor Table'!H$148,FALSE)*$H1317","v":0},{"$f":"VLOOKUP($F1317,FactSum,'COS Factor Table'!I$148,FALSE)*$H1317","v":0},{"$f":"VLOOKUP($F1317,FactSum,'COS Factor Table'!J$148,FALSE)*$H1317","v":0},{"$f":"VLOOKUP($F1317,FactSum,'COS Factor Table'!K$148,FALSE)*$H1317","v":0},{"$f":"VLOOKUP($F1317,FactSum,'COS Factor Table'!L$148,FALSE)*$H1317","v":0},{"$f":"VLOOKUP($F1317,FactSum,'COS Factor Table'!M$148,FALSE)*$H1317","v":0},{"$f":"VLOOKUP($F1317,FactSum,'COS Factor Table'!N$148,FALSE)*$H1317","v":0},{"$f":"VLOOKUP($F1317,FactSum,'COS Factor Table'!O$148,FALSE)*$H1317","v":0},{"$f":"VLOOKUP($F1317,FactSum,'COS Factor Table'!P$148,FALSE)*$H1317","v":0},{"$f":"VLOOKUP($F1317,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1317","v":0},{"$f":"VLOOKUP($F1317,FactSum,'COS Factor Table'!R$148,FALSE)*$H1317","v":0},{"$f":"ROUND(SUM(I1317:U1317)-H1317,0)","v":0}]
[{"$f":"ROW()","v":1318},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},{"$f":"VLOOKUP($F1318,FactSum,'COS Factor Table'!F$148,FALSE)*$H1318","v":0},{"$f":"VLOOKUP($F1318,FactSum,'COS Factor Table'!G$148,FALSE)*$H1318","v":0},{"$f":"VLOOKUP($F1318,FactSum,'COS Factor Table'!H$148,FALSE)*$H1318","v":0},{"$f":"VLOOKUP($F1318,FactSum,'COS Factor Table'!I$148,FALSE)*$H1318","v":0},{"$f":"VLOOKUP($F1318,FactSum,'COS Factor Table'!J$148,FALSE)*$H1318","v":0},{"$f":"VLOOKUP($F1318,FactSum,'COS Factor Table'!K$148,FALSE)*$H1318","v":0},{"$f":"VLOOKUP($F1318,FactSum,'COS Factor Table'!L$148,FALSE)*$H1318","v":0},{"$f":"VLOOKUP($F1318,FactSum,'COS Factor Table'!M$148,FALSE)*$H1318","v":0},{"$f":"VLOOKUP($F1318,FactSum,'COS Factor Table'!N$148,FALSE)*$H1318","v":0},{"$f":"VLOOKUP($F1318,FactSum,'COS Factor Table'!O$148,FALSE)*$H1318","v":0},{"$f":"VLOOKUP($F1318,FactSum,'COS Factor Table'!P$148,FALSE)*$H1318","v":0},{"$f":"VLOOKUP($F1318,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1318","v":0},{"$f":"VLOOKUP($F1318,FactSum,'COS Factor Table'!R$148,FALSE)*$H1318","v":0},{"$f":"ROUND(SUM(I1318:U1318)-H1318,0)","v":0}]
[{"$f":"ROW()","v":1319},null,null,null,"Total Other Production - Accum Depr",null,null,{"$f":"SUM(H1317:H1318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1319:U1319)-H1319,0)","v":0}]
[{"$f":"ROW()","v":1320}]
[{"$f":"ROW()","v":1321},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},{"$f":"VLOOKUP($F1321,FactSum,'COS Factor Table'!F$148,FALSE)*$H1321","v":0},{"$f":"VLOOKUP($F1321,FactSum,'COS Factor Table'!G$148,FALSE)*$H1321","v":0},{"$f":"VLOOKUP($F1321,FactSum,'COS Factor Table'!H$148,FALSE)*$H1321","v":0},{"$f":"VLOOKUP($F1321,FactSum,'COS Factor Table'!I$148,FALSE)*$H1321","v":0},{"$f":"VLOOKUP($F1321,FactSum,'COS Factor Table'!J$148,FALSE)*$H1321","v":0},{"$f":"VLOOKUP($F1321,FactSum,'COS Factor Table'!K$148,FALSE)*$H1321","v":0},{"$f":"VLOOKUP($F1321,FactSum,'COS Factor Table'!L$148,FALSE)*$H1321","v":0},{"$f":"VLOOKUP($F1321,FactSum,'COS Factor Table'!M$148,FALSE)*$H1321","v":0},{"$f":"VLOOKUP($F1321,FactSum,'COS Factor Table'!N$148,FALSE)*$H1321","v":0},{"$f":"VLOOKUP($F1321,FactSum,'COS Factor Table'!O$148,FALSE)*$H1321","v":0},{"$f":"VLOOKUP($F1321,FactSum,'COS Factor Table'!P$148,FALSE)*$H1321","v":0},{"$f":"VLOOKUP($F1321,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1321","v":0},{"$f":"VLOOKUP($F1321,FactSum,'COS Factor Table'!R$148,FALSE)*$H1321","v":0},{"$f":"ROUND(SUM(I1321:U1321)-H1321,0)","v":0}]
[{"$f":"ROW()","v":1322}]
[{"$f":"ROW()","v":1323}]
[{"$f":"ROW()","v":1324}]
[{"$f":"ROW()","v":1325},null,"TOTAL PRODUCTION PLANT DEPRECIATION",null,null,null,null,{"$f":"H1311+H1313+H1315+H1319+H1321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(I1325:U1325)-H1325,0)","v":0}]
[{"$f":"ROW()","v":1326}]
[{"$f":"ROW()","v":1327}]
[{"$f":"ROW()","v":1328},null,null,null,null,null,null,"TRANSMISSION PLANT"]
[{"$f":"ROW()","v":1329}]
[{"$f":"ROW()","v":1330},null,"108TP","Transmission Plant Accum Depr",null,"F106",null,{"$f":"SUM(UAcct108Tp)","v":0},{"$f":"VLOOKUP($F1330,FactSum,'COS Factor Table'!F$148,FALSE)*$H1330","v":0},{"$f":"VLOOKUP($F1330,FactSum,'COS Factor Table'!G$148,FALSE)*$H1330","v":0},{"$f":"VLOOKUP($F1330,FactSum,'COS Factor Table'!H$148,FALSE)*$H1330","v":0},{"$f":"VLOOKUP($F1330,FactSum,'COS Factor Table'!I$148,FALSE)*$H1330","v":0},{"$f":"VLOOKUP($F1330,FactSum,'COS Factor Table'!J$148,FALSE)*$H1330","v":0},{"$f":"VLOOKUP($F1330,FactSum,'COS Factor Table'!K$148,FALSE)*$H1330","v":0},{"$f":"VLOOKUP($F1330,FactSum,'COS Factor Table'!L$148,FALSE)*$H1330","v":0},{"$f":"VLOOKUP($F1330,FactSum,'COS Factor Table'!M$148,FALSE)*$H1330","v":0},{"$f":"VLOOKUP($F1330,FactSum,'COS Factor Table'!N$148,FALSE)*$H1330","v":0},{"$f":"VLOOKUP($F1330,FactSum,'COS Factor Table'!O$148,FALSE)*$H1330","v":0},{"$f":"VLOOKUP($F1330,FactSum,'COS Factor Table'!P$148,FALSE)*$H1330","v":0},{"$f":"VLOOKUP($F1330,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1330","v":0},{"$f":"VLOOKUP($F1330,FactSum,'COS Factor Table'!R$148,FALSE)*$H1330","v":0},{"$f":"ROUND(SUM(I1330:U1330)-H1330,0)","v":0}]
[{"$f":"ROW()","v":1331}]
[{"$f":"ROW()","v":1332}]
[{"$f":"ROW()","v":1333},null,null,null,null,null,null,"DISTRIBUTION PLANT"]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},null,"108360","Land and Land Rights",null,"F118",null,{"$f":"SUM(UAcct108360)","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!F$148,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!G$148,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!H$148,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!I$148,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!J$148,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!K$148,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!L$148,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!M$148,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!N$148,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!O$148,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!P$148,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1335","v":0},{"$f":"VLOOKUP($F1335,FactSum,'COS Factor Table'!R$148,FALSE)*$H1335","v":0},{"$f":"ROUND(SUM(I1335:U1335)-H1335,0)","v":0}]
[{"$f":"ROW()","v":1336}]
[{"$f":"ROW()","v":1337},null,"108361","Structures and Improvements",null,"F119",null,{"$f":"SUM(UAcct108361)","v":0},{"$f":"VLOOKUP($F1337,FactSum,'COS Factor Table'!F$148,FALSE)*$H1337","v":0},{"$f":"VLOOKUP($F1337,FactSum,'COS Factor Table'!G$148,FALSE)*$H1337","v":0},{"$f":"VLOOKUP($F1337,FactSum,'COS Factor Table'!H$148,FALSE)*$H1337","v":0},{"$f":"VLOOKUP($F1337,FactSum,'COS Factor Table'!I$148,FALSE)*$H1337","v":0},{"$f":"VLOOKUP($F1337,FactSum,'COS Factor Table'!J$148,FALSE)*$H1337","v":0},{"$f":"VLOOKUP($F1337,FactSum,'COS Factor Table'!K$148,FALSE)*$H1337","v":0},{"$f":"VLOOKUP($F1337,FactSum,'COS Factor Table'!L$148,FALSE)*$H1337","v":0},{"$f":"VLOOKUP($F1337,FactSum,'COS Factor Table'!M$148,FALSE)*$H1337","v":0},{"$f":"VLOOKUP($F1337,FactSum,'COS Factor Table'!N$148,FALSE)*$H1337","v":0},{"$f":"VLOOKUP($F1337,FactSum,'COS Factor Table'!O$148,FALSE)*$H1337","v":0},{"$f":"VLOOKUP($F1337,FactSum,'COS Factor Table'!P$148,FALSE)*$H1337","v":0},{"$f":"VLOOKUP($F1337,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1337","v":0},{"$f":"VLOOKUP($F1337,FactSum,'COS Factor Table'!R$148,FALSE)*$H1337","v":0},{"$f":"ROUND(SUM(I1337:U1337)-H1337,0)","v":0}]
[{"$f":"ROW()","v":1338}]
[{"$f":"ROW()","v":1339},null,"108362","Station Equipment",null,"F120",null,{"$f":"SUM(UAcct108362)","v":0},{"$f":"VLOOKUP($F1339,FactSum,'COS Factor Table'!F$148,FALSE)*$H1339","v":0},{"$f":"VLOOKUP($F1339,FactSum,'COS Factor Table'!G$148,FALSE)*$H1339","v":0},{"$f":"VLOOKUP($F1339,FactSum,'COS Factor Table'!H$148,FALSE)*$H1339","v":0},{"$f":"VLOOKUP($F1339,FactSum,'COS Factor Table'!I$148,FALSE)*$H1339","v":0},{"$f":"VLOOKUP($F1339,FactSum,'COS Factor Table'!J$148,FALSE)*$H1339","v":0},{"$f":"VLOOKUP($F1339,FactSum,'COS Factor Table'!K$148,FALSE)*$H1339","v":0},{"$f":"VLOOKUP($F1339,FactSum,'COS Factor Table'!L$148,FALSE)*$H1339","v":0},{"$f":"VLOOKUP($F1339,FactSum,'COS Factor Table'!M$148,FALSE)*$H1339","v":0},{"$f":"VLOOKUP($F1339,FactSum,'COS Factor Table'!N$148,FALSE)*$H1339","v":0},{"$f":"VLOOKUP($F1339,FactSum,'COS Factor Table'!O$148,FALSE)*$H1339","v":0},{"$f":"VLOOKUP($F1339,FactSum,'COS Factor Table'!P$148,FALSE)*$H1339","v":0},{"$f":"VLOOKUP($F1339,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1339","v":0},{"$f":"VLOOKUP($F1339,FactSum,'COS Factor Table'!R$148,FALSE)*$H1339","v":0},{"$f":"ROUND(SUM(I1339:U1339)-H1339,0)","v":0}]
[{"$f":"ROW()","v":1340}]
[{"$f":"ROW()","v":1341},null,{"$f":"$E$1","v":"Distribution - METER -  Unbundled"}]
[{"$f":"ROW()","v":1342}]
[{"$f":"ROW()","v":1343},null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[{"$f":"ROW()","v":1344},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":"'Hot Sheet'!$R$10","v":"Mobile"}]
[{"$f":"ROW()","v":1345},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$11","v":"Home Park"},{"$f":"'Hot Sheet'!$S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[{"$f":"ROW()","v":1346},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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!$S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"}]
[{"$f":"ROW()","v":1347}]
[{"$f":"ROW()","v":1348},null,"108364","Poles, Towers & Fixtures",null,"F121",null,{"$f":"SUM(UAcct108364)","v":0},{"$f":"VLOOKUP($F1348,FactSum,'COS Factor Table'!F$148,FALSE)*$H1348","v":0},{"$f":"VLOOKUP($F1348,FactSum,'COS Factor Table'!G$148,FALSE)*$H1348","v":0},{"$f":"VLOOKUP($F1348,FactSum,'COS Factor Table'!H$148,FALSE)*$H1348","v":0},{"$f":"VLOOKUP($F1348,FactSum,'COS Factor Table'!I$148,FALSE)*$H1348","v":0},{"$f":"VLOOKUP($F1348,FactSum,'COS Factor Table'!J$148,FALSE)*$H1348","v":0},{"$f":"VLOOKUP($F1348,FactSum,'COS Factor Table'!K$148,FALSE)*$H1348","v":0},{"$f":"VLOOKUP($F1348,FactSum,'COS Factor Table'!L$148,FALSE)*$H1348","v":0},{"$f":"VLOOKUP($F1348,FactSum,'COS Factor Table'!M$148,FALSE)*$H1348","v":0},{"$f":"VLOOKUP($F1348,FactSum,'COS Factor Table'!N$148,FALSE)*$H1348","v":0},{"$f":"VLOOKUP($F1348,FactSum,'COS Factor Table'!O$148,FALSE)*$H1348","v":0},{"$f":"VLOOKUP($F1348,FactSum,'COS Factor Table'!P$148,FALSE)*$H1348","v":0},{"$f":"VLOOKUP($F1348,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1348","v":0},{"$f":"VLOOKUP($F1348,FactSum,'COS Factor Table'!R$148,FALSE)*$H1348","v":0},{"$f":"ROUND(SUM(I1348:U1348)-H1348,0)","v":0}]
[{"$f":"ROW()","v":1349}]
[{"$f":"ROW()","v":1350},null,"108365","Overhead Conductors",null,"F122",null,{"$f":"SUM(UAcct108365)","v":0},{"$f":"VLOOKUP($F1350,FactSum,'COS Factor Table'!F$148,FALSE)*$H1350","v":0},{"$f":"VLOOKUP($F1350,FactSum,'COS Factor Table'!G$148,FALSE)*$H1350","v":0},{"$f":"VLOOKUP($F1350,FactSum,'COS Factor Table'!H$148,FALSE)*$H1350","v":0},{"$f":"VLOOKUP($F1350,FactSum,'COS Factor Table'!I$148,FALSE)*$H1350","v":0},{"$f":"VLOOKUP($F1350,FactSum,'COS Factor Table'!J$148,FALSE)*$H1350","v":0},{"$f":"VLOOKUP($F1350,FactSum,'COS Factor Table'!K$148,FALSE)*$H1350","v":0},{"$f":"VLOOKUP($F1350,FactSum,'COS Factor Table'!L$148,FALSE)*$H1350","v":0},{"$f":"VLOOKUP($F1350,FactSum,'COS Factor Table'!M$148,FALSE)*$H1350","v":0},{"$f":"VLOOKUP($F1350,FactSum,'COS Factor Table'!N$148,FALSE)*$H1350","v":0},{"$f":"VLOOKUP($F1350,FactSum,'COS Factor Table'!O$148,FALSE)*$H1350","v":0},{"$f":"VLOOKUP($F1350,FactSum,'COS Factor Table'!P$148,FALSE)*$H1350","v":0},{"$f":"VLOOKUP($F1350,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1350","v":0},{"$f":"VLOOKUP($F1350,FactSum,'COS Factor Table'!R$148,FALSE)*$H1350","v":0},{"$f":"ROUND(SUM(I1350:U1350)-H1350,0)","v":0}]
[{"$f":"ROW()","v":1351}]
[{"$f":"ROW()","v":1352},null,"108366","Underground Conduit",null,"F123",null,{"$f":"SUM(UAcct108366)","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!F$148,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!G$148,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!H$148,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!I$148,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!J$148,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!K$148,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!L$148,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!M$148,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!N$148,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!O$148,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!P$148,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1352","v":0},{"$f":"VLOOKUP($F1352,FactSum,'COS Factor Table'!R$148,FALSE)*$H1352","v":0},{"$f":"ROUND(SUM(I1352:U1352)-H1352,0)","v":0}]
[{"$f":"ROW()","v":1353}]
[{"$f":"ROW()","v":1354},null,"108367","Underground Conductors ",null,"F124",null,{"$f":"SUM(UAcct108367)","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!F$148,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!G$148,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!H$148,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!I$148,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!J$148,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!K$148,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!L$148,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!M$148,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!N$148,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!O$148,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!P$148,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1354","v":0},{"$f":"VLOOKUP($F1354,FactSum,'COS Factor Table'!R$148,FALSE)*$H1354","v":0},{"$f":"ROUND(SUM(I1354:U1354)-H1354,0)","v":0}]
[{"$f":"ROW()","v":1355}]
[{"$f":"ROW()","v":1356},null,"108368","Line Transformers",null,"F125",null,{"$f":"SUM(UAcct108368)","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!F$148,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!G$148,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!H$148,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!I$148,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!J$148,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!K$148,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!L$148,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!M$148,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!N$148,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!O$148,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!P$148,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1356","v":0},{"$f":"VLOOKUP($F1356,FactSum,'COS Factor Table'!R$148,FALSE)*$H1356","v":0},{"$f":"ROUND(SUM(I1356:U1356)-H1356,0)","v":0}]
[{"$f":"ROW()","v":1357}]
[{"$f":"ROW()","v":1358},null,"108369","Services",null,"F126",null,{"$f":"SUM(UAcct108369)","v":0},{"$f":"VLOOKUP($F1358,FactSum,'COS Factor Table'!F$148,FALSE)*$H1358","v":0},{"$f":"VLOOKUP($F1358,FactSum,'COS Factor Table'!G$148,FALSE)*$H1358","v":0},{"$f":"VLOOKUP($F1358,FactSum,'COS Factor Table'!H$148,FALSE)*$H1358","v":0},{"$f":"VLOOKUP($F1358,FactSum,'COS Factor Table'!I$148,FALSE)*$H1358","v":0},{"$f":"VLOOKUP($F1358,FactSum,'COS Factor Table'!J$148,FALSE)*$H1358","v":0},{"$f":"VLOOKUP($F1358,FactSum,'COS Factor Table'!K$148,FALSE)*$H1358","v":0},{"$f":"VLOOKUP($F1358,FactSum,'COS Factor Table'!L$148,FALSE)*$H1358","v":0},{"$f":"VLOOKUP($F1358,FactSum,'COS Factor Table'!M$148,FALSE)*$H1358","v":0},{"$f":"VLOOKUP($F1358,FactSum,'COS Factor Table'!N$148,FALSE)*$H1358","v":0},{"$f":"VLOOKUP($F1358,FactSum,'COS Factor Table'!O$148,FALSE)*$H1358","v":0},{"$f":"VLOOKUP($F1358,FactSum,'COS Factor Table'!P$148,FALSE)*$H1358","v":0},{"$f":"VLOOKUP($F1358,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1358","v":0},{"$f":"VLOOKUP($F1358,FactSum,'COS Factor Table'!R$148,FALSE)*$H1358","v":0},{"$f":"ROUND(SUM(I1358:U1358)-H1358,0)","v":0}]
[{"$f":"ROW()","v":1359}]
[{"$f":"ROW()","v":1360},null,"108370","Meters",null,"F127",null,{"$f":"SUM(UAcct108370)","v":-24951323.458500002},{"$f":"VLOOKUP($F1360,FactSum,'COS Factor Table'!F$148,FALSE)*$H1360","v":-17155564.928088866},{"$f":"VLOOKUP($F1360,FactSum,'COS Factor Table'!G$148,FALSE)*$H1360","v":-2678912.2661273056},{"$f":"VLOOKUP($F1360,FactSum,'COS Factor Table'!H$148,FALSE)*$H1360","v":-325339.78726584656},{"$f":"VLOOKUP($F1360,FactSum,'COS Factor Table'!I$148,FALSE)*$H1360","v":0},{"$f":"VLOOKUP($F1360,FactSum,'COS Factor Table'!J$148,FALSE)*$H1360","v":-996527.08372105844},{"$f":"VLOOKUP($F1360,FactSum,'COS Factor Table'!K$148,FALSE)*$H1360","v":-275097.75339674682},{"$f":"VLOOKUP($F1360,FactSum,'COS Factor Table'!L$148,FALSE)*$H1360","v":-51694.52894473444},{"$f":"VLOOKUP($F1360,FactSum,'COS Factor Table'!M$148,FALSE)*$H1360","v":-10089.906369788523},{"$f":"VLOOKUP($F1360,FactSum,'COS Factor Table'!N$148,FALSE)*$H1360","v":-3219249.298298534},{"$f":"VLOOKUP($F1360,FactSum,'COS Factor Table'!O$148,FALSE)*$H1360","v":-4971.9167133737528},{"$f":"VLOOKUP($F1360,FactSum,'COS Factor Table'!P$148,FALSE)*$H1360","v":-77958.663191247178},{"$f":"VLOOKUP($F1360,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1360","v":-77958.663191247178},{"$f":"VLOOKUP($F1360,FactSum,'COS Factor Table'!R$148,FALSE)*$H1360","v":-77958.663191247178},{"$f":"ROUND(SUM(I1360:U1360)-H1360,0)","v":0}]
[{"$f":"ROW()","v":1361}]
[{"$f":"ROW()","v":1362},null,"108371","Install on Customers' Premises",null,"F128",null,{"$f":"SUM(UAcct108371)","v":0},{"$f":"VLOOKUP($F1362,FactSum,'COS Factor Table'!F$148,FALSE)*$H1362","v":0},{"$f":"VLOOKUP($F1362,FactSum,'COS Factor Table'!G$148,FALSE)*$H1362","v":0},{"$f":"VLOOKUP($F1362,FactSum,'COS Factor Table'!H$148,FALSE)*$H1362","v":0},{"$f":"VLOOKUP($F1362,FactSum,'COS Factor Table'!I$148,FALSE)*$H1362","v":0},{"$f":"VLOOKUP($F1362,FactSum,'COS Factor Table'!J$148,FALSE)*$H1362","v":0},{"$f":"VLOOKUP($F1362,FactSum,'COS Factor Table'!K$148,FALSE)*$H1362","v":0},{"$f":"VLOOKUP($F1362,FactSum,'COS Factor Table'!L$148,FALSE)*$H1362","v":0},{"$f":"VLOOKUP($F1362,FactSum,'COS Factor Table'!M$148,FALSE)*$H1362","v":0},{"$f":"VLOOKUP($F1362,FactSum,'COS Factor Table'!N$148,FALSE)*$H1362","v":0},{"$f":"VLOOKUP($F1362,FactSum,'COS Factor Table'!O$148,FALSE)*$H1362","v":0},{"$f":"VLOOKUP($F1362,FactSum,'COS Factor Table'!P$148,FALSE)*$H1362","v":0},{"$f":"VLOOKUP($F1362,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1362","v":0},{"$f":"VLOOKUP($F1362,FactSum,'COS Factor Table'!R$148,FALSE)*$H1362","v":0},{"$f":"ROUND(SUM(I1362:U1362)-H1362,0)","v":0}]
[{"$f":"ROW()","v":1363}]
[{"$f":"ROW()","v":1364},null,"108372","Leased Property",null,"F129",null,{"$f":"SUM(UAcct108372)","v":0},{"$f":"VLOOKUP($F1364,FactSum,'COS Factor Table'!F$148,FALSE)*$H1364","v":0},{"$f":"VLOOKUP($F1364,FactSum,'COS Factor Table'!G$148,FALSE)*$H1364","v":0},{"$f":"VLOOKUP($F1364,FactSum,'COS Factor Table'!H$148,FALSE)*$H1364","v":0},{"$f":"VLOOKUP($F1364,FactSum,'COS Factor Table'!I$148,FALSE)*$H1364","v":0},{"$f":"VLOOKUP($F1364,FactSum,'COS Factor Table'!J$148,FALSE)*$H1364","v":0},{"$f":"VLOOKUP($F1364,FactSum,'COS Factor Table'!K$148,FALSE)*$H1364","v":0},{"$f":"VLOOKUP($F1364,FactSum,'COS Factor Table'!L$148,FALSE)*$H1364","v":0},{"$f":"VLOOKUP($F1364,FactSum,'COS Factor Table'!M$148,FALSE)*$H1364","v":0},{"$f":"VLOOKUP($F1364,FactSum,'COS Factor Table'!N$148,FALSE)*$H1364","v":0},{"$f":"VLOOKUP($F1364,FactSum,'COS Factor Table'!O$148,FALSE)*$H1364","v":0},{"$f":"VLOOKUP($F1364,FactSum,'COS Factor Table'!P$148,FALSE)*$H1364","v":0},{"$f":"VLOOKUP($F1364,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1364","v":0},{"$f":"VLOOKUP($F1364,FactSum,'COS Factor Table'!R$148,FALSE)*$H1364","v":0},{"$f":"ROUND(SUM(I1364:U1364)-H1364,0)","v":0}]
[{"$f":"ROW()","v":1365}]
[{"$f":"ROW()","v":1366},null,"108373","Street Lights",null,"F130",null,{"$f":"SUM(UAcct108373)","v":0},{"$f":"VLOOKUP($F1366,FactSum,'COS Factor Table'!F$148,FALSE)*$H1366","v":0},{"$f":"VLOOKUP($F1366,FactSum,'COS Factor Table'!G$148,FALSE)*$H1366","v":0},{"$f":"VLOOKUP($F1366,FactSum,'COS Factor Table'!H$148,FALSE)*$H1366","v":0},{"$f":"VLOOKUP($F1366,FactSum,'COS Factor Table'!I$148,FALSE)*$H1366","v":0},{"$f":"VLOOKUP($F1366,FactSum,'COS Factor Table'!J$148,FALSE)*$H1366","v":0},{"$f":"VLOOKUP($F1366,FactSum,'COS Factor Table'!K$148,FALSE)*$H1366","v":0},{"$f":"VLOOKUP($F1366,FactSum,'COS Factor Table'!L$148,FALSE)*$H1366","v":0},{"$f":"VLOOKUP($F1366,FactSum,'COS Factor Table'!M$148,FALSE)*$H1366","v":0},{"$f":"VLOOKUP($F1366,FactSum,'COS Factor Table'!N$148,FALSE)*$H1366","v":0},{"$f":"VLOOKUP($F1366,FactSum,'COS Factor Table'!O$148,FALSE)*$H1366","v":0},{"$f":"VLOOKUP($F1366,FactSum,'COS Factor Table'!P$148,FALSE)*$H1366","v":0},{"$f":"VLOOKUP($F1366,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1366","v":0},{"$f":"VLOOKUP($F1366,FactSum,'COS Factor Table'!R$148,FALSE)*$H1366","v":0},{"$f":"ROUND(SUM(I1366:U1366)-H1366,0)","v":0}]
[{"$f":"ROW()","v":1367}]
[{"$f":"ROW()","v":1368},null,"108D00","Unclassified Dist Plant - Acct 300",null,"F121",null,{"$f":"SUM(UAcct108D00)","v":0},{"$f":"VLOOKUP($F1368,FactSum,'COS Factor Table'!F$148,FALSE)*$H1368","v":0},{"$f":"VLOOKUP($F1368,FactSum,'COS Factor Table'!G$148,FALSE)*$H1368","v":0},{"$f":"VLOOKUP($F1368,FactSum,'COS Factor Table'!H$148,FALSE)*$H1368","v":0},{"$f":"VLOOKUP($F1368,FactSum,'COS Factor Table'!I$148,FALSE)*$H1368","v":0},{"$f":"VLOOKUP($F1368,FactSum,'COS Factor Table'!J$148,FALSE)*$H1368","v":0},{"$f":"VLOOKUP($F1368,FactSum,'COS Factor Table'!K$148,FALSE)*$H1368","v":0},{"$f":"VLOOKUP($F1368,FactSum,'COS Factor Table'!L$148,FALSE)*$H1368","v":0},{"$f":"VLOOKUP($F1368,FactSum,'COS Factor Table'!M$148,FALSE)*$H1368","v":0},{"$f":"VLOOKUP($F1368,FactSum,'COS Factor Table'!N$148,FALSE)*$H1368","v":0},{"$f":"VLOOKUP($F1368,FactSum,'COS Factor Table'!O$148,FALSE)*$H1368","v":0},{"$f":"VLOOKUP($F1368,FactSum,'COS Factor Table'!P$148,FALSE)*$H1368","v":0},{"$f":"VLOOKUP($F1368,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1368","v":0},{"$f":"VLOOKUP($F1368,FactSum,'COS Factor Table'!R$148,FALSE)*$H1368","v":0},{"$f":"ROUND(SUM(I1368:U1368)-H1368,0)","v":0}]
[{"$f":"ROW()","v":1369}]
[{"$f":"ROW()","v":1370},null,"108DS","Unclassified Dist Sub - Acct 300",null,"F120",null,{"$f":"SUM(UAcct108Ds)","v":0},{"$f":"VLOOKUP($F1370,FactSum,'COS Factor Table'!F$148,FALSE)*$H1370","v":0},{"$f":"VLOOKUP($F1370,FactSum,'COS Factor Table'!G$148,FALSE)*$H1370","v":0},{"$f":"VLOOKUP($F1370,FactSum,'COS Factor Table'!H$148,FALSE)*$H1370","v":0},{"$f":"VLOOKUP($F1370,FactSum,'COS Factor Table'!I$148,FALSE)*$H1370","v":0},{"$f":"VLOOKUP($F1370,FactSum,'COS Factor Table'!J$148,FALSE)*$H1370","v":0},{"$f":"VLOOKUP($F1370,FactSum,'COS Factor Table'!K$148,FALSE)*$H1370","v":0},{"$f":"VLOOKUP($F1370,FactSum,'COS Factor Table'!L$148,FALSE)*$H1370","v":0},{"$f":"VLOOKUP($F1370,FactSum,'COS Factor Table'!M$148,FALSE)*$H1370","v":0},{"$f":"VLOOKUP($F1370,FactSum,'COS Factor Table'!N$148,FALSE)*$H1370","v":0},{"$f":"VLOOKUP($F1370,FactSum,'COS Factor Table'!O$148,FALSE)*$H1370","v":0},{"$f":"VLOOKUP($F1370,FactSum,'COS Factor Table'!P$148,FALSE)*$H1370","v":0},{"$f":"VLOOKUP($F1370,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1370","v":0},{"$f":"VLOOKUP($F1370,FactSum,'COS Factor Table'!R$148,FALSE)*$H1370","v":0},{"$f":"ROUND(SUM(I1370:U1370)-H1370,0)","v":0}]
[{"$f":"ROW()","v":1371}]
[{"$f":"ROW()","v":1372},null,"108D","Unclassified Dist Sub  - Acct 300",null,{"$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,{"$f":"SUM(UAcct108D)","v":120191.90009897131},{"$f":"VLOOKUP($F1372,FactSum,'COS Factor Table'!F$148,FALSE)*$H1372","v":70847.263021590654},{"$f":"VLOOKUP($F1372,FactSum,'COS Factor Table'!G$148,FALSE)*$H1372","v":27841.891465763892},{"$f":"VLOOKUP($F1372,FactSum,'COS Factor Table'!H$148,FALSE)*$H1372","v":7648.1494819917898},{"$f":"VLOOKUP($F1372,FactSum,'COS Factor Table'!I$148,FALSE)*$H1372","v":2041.3519312677884},{"$f":"VLOOKUP($F1372,FactSum,'COS Factor Table'!J$148,FALSE)*$H1372","v":158.55719818747221},{"$f":"VLOOKUP($F1372,FactSum,'COS Factor Table'!K$148,FALSE)*$H1372","v":1225.9228783970864},{"$f":"VLOOKUP($F1372,FactSum,'COS Factor Table'!L$148,FALSE)*$H1372","v":57.054568580011122},{"$f":"VLOOKUP($F1372,FactSum,'COS Factor Table'!M$148,FALSE)*$H1372","v":30.922901963587176},{"$f":"VLOOKUP($F1372,FactSum,'COS Factor Table'!N$148,FALSE)*$H1372","v":10215.955591304908},{"$f":"VLOOKUP($F1372,FactSum,'COS Factor Table'!O$148,FALSE)*$H1372","v":87.619104287499127},{"$f":"VLOOKUP($F1372,FactSum,'COS Factor Table'!P$148,FALSE)*$H1372","v":12.403985212212215},{"$f":"VLOOKUP($F1372,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1372","v":12.403985212212215},{"$f":"VLOOKUP($F1372,FactSum,'COS Factor Table'!R$148,FALSE)*$H1372","v":12.403985212212215},{"$f":"ROUND(SUM(I1372:U1372)-H1372,0)","v":0}]
[{"$f":"ROW()","v":1373}]
[{"$f":"ROW()","v":1374}]
[{"$f":"ROW()","v":1375},null,"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,null,{"$f":"SUM(H1335:H1372)","v":-24831131.55840103},-17084717.665067274,-2651070.3746615415,-317691.63778385479,2041.3519312677884,-996368.52652287099,-273871.83051834971,-51637.474376154431,-10058.983467824935,-3209033.3427072293,-4884.2976090862539,-77946.259206034971,-77946.259206034971,-77946.259206034971,{"$f":"ROUND(SUM(I1375:U1375)-H1375,0)","v":0}]
[{"$f":"ROW()","v":1376}]
[{"$f":"ROW()","v":1377},null,null,null,null,null,null,"GENERAL PLANT"]
[{"$f":"ROW()","v":1378},null,"108GP","General Plant Accumulated Depr"]
[{"$f":"ROW()","v":1379},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":-1370959.743283377},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!F$148,FALSE)*$H1379","v":-808113.903220015},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!G$148,FALSE)*$H1379","v":-317576.41192955896},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!H$148,FALSE)*$H1379","v":-87238.033859106101},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!I$148,FALSE)*$H1379","v":-23284.525141356557},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!J$148,FALSE)*$H1379","v":-1808.5705903961236},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!K$148,FALSE)*$H1379","v":-13983.395830072852},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!L$148,FALSE)*$H1379","v":-650.78858582971463},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!M$148,FALSE)*$H1379","v":-352.71972323149379},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!N$148,FALSE)*$H1379","v":-116527.51843773895},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!O$148,FALSE)*$H1379","v":-999.42063168811933},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!P$148,FALSE)*$H1379","v":-141.48511146110758},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1379","v":-141.48511146110758},{"$f":"VLOOKUP($F1379,FactSum,'COS Factor Table'!R$148,FALSE)*$H1379","v":-141.48511146110758},{"$f":"ROUND(SUM(I1379:U1379)-H1379,0)","v":0}]
[{"$f":"ROW()","v":1380},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},{"$f":"VLOOKUP($F1380,FactSum,'COS Factor Table'!F$148,FALSE)*$H1380","v":0},{"$f":"VLOOKUP($F1380,FactSum,'COS Factor Table'!G$148,FALSE)*$H1380","v":0},{"$f":"VLOOKUP($F1380,FactSum,'COS Factor Table'!H$148,FALSE)*$H1380","v":0},{"$f":"VLOOKUP($F1380,FactSum,'COS Factor Table'!I$148,FALSE)*$H1380","v":0},{"$f":"VLOOKUP($F1380,FactSum,'COS Factor Table'!J$148,FALSE)*$H1380","v":0},{"$f":"VLOOKUP($F1380,FactSum,'COS Factor Table'!K$148,FALSE)*$H1380","v":0},{"$f":"VLOOKUP($F1380,FactSum,'COS Factor Table'!L$148,FALSE)*$H1380","v":0},{"$f":"VLOOKUP($F1380,FactSum,'COS Factor Table'!M$148,FALSE)*$H1380","v":0},{"$f":"VLOOKUP($F1380,FactSum,'COS Factor Table'!N$148,FALSE)*$H1380","v":0},{"$f":"VLOOKUP($F1380,FactSum,'COS Factor Table'!O$148,FALSE)*$H1380","v":0},{"$f":"VLOOKUP($F1380,FactSum,'COS Factor Table'!P$148,FALSE)*$H1380","v":0},{"$f":"VLOOKUP($F1380,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1380","v":0},{"$f":"VLOOKUP($F1380,FactSum,'COS Factor Table'!R$148,FALSE)*$H1380","v":0},0]
[{"$f":"ROW()","v":1381},null,null,null,"System Overheads",{"$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,{"$f":"SUM(UAcct108Gpso)","v":-302458.65254461794},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!F$148,FALSE)*$H1381","v":-178284.62394170807},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!G$148,FALSE)*$H1381","v":-70063.13212532796},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!H$148,FALSE)*$H1381","v":-19246.29683762569},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!I$148,FALSE)*$H1381","v":-5136.9897138841652},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!J$148,FALSE)*$H1381","v":-399.00356409660617},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!K$148,FALSE)*$H1381","v":-3084.9914313549966},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!L$148,FALSE)*$H1381","v":-143.57579770362875},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!M$148,FALSE)*$H1381","v":-77.816385737926666},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!N$148,FALSE)*$H1381","v":-25708.089813518007},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!O$148,FALSE)*$H1381","v":-220.49036747186059},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!P$148,FALSE)*$H1381","v":-31.214188729687812},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1381","v":-31.214188729687812},{"$f":"VLOOKUP($F1381,FactSum,'COS Factor Table'!R$148,FALSE)*$H1381","v":-31.214188729687812},0]
[{"$f":"ROW()","v":1382},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct108Gpcn)","v":0},{"$f":"VLOOKUP($F1382,FactSum,'COS Factor Table'!F$148,FALSE)*$H1382","v":0},{"$f":"VLOOKUP($F1382,FactSum,'COS Factor Table'!G$148,FALSE)*$H1382","v":0},{"$f":"VLOOKUP($F1382,FactSum,'COS Factor Table'!H$148,FALSE)*$H1382","v":0},{"$f":"VLOOKUP($F1382,FactSum,'COS Factor Table'!I$148,FALSE)*$H1382","v":0},{"$f":"VLOOKUP($F1382,FactSum,'COS Factor Table'!J$148,FALSE)*$H1382","v":0},{"$f":"VLOOKUP($F1382,FactSum,'COS Factor Table'!K$148,FALSE)*$H1382","v":0},{"$f":"VLOOKUP($F1382,FactSum,'COS Factor Table'!L$148,FALSE)*$H1382","v":0},{"$f":"VLOOKUP($F1382,FactSum,'COS Factor Table'!M$148,FALSE)*$H1382","v":0},{"$f":"VLOOKUP($F1382,FactSum,'COS Factor Table'!N$148,FALSE)*$H1382","v":0},{"$f":"VLOOKUP($F1382,FactSum,'COS Factor Table'!O$148,FALSE)*$H1382","v":0},{"$f":"VLOOKUP($F1382,FactSum,'COS Factor Table'!P$148,FALSE)*$H1382","v":0},{"$f":"VLOOKUP($F1382,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1382","v":0},{"$f":"VLOOKUP($F1382,FactSum,'COS Factor Table'!R$148,FALSE)*$H1382","v":0},0]
[{"$f":"ROW()","v":1383},null,null,null,"Energy","F30",null,{"$f":"UAcct108Gpse+uacct108gpdeu","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!F$148,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!G$148,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!H$148,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!I$148,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!J$148,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!K$148,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!L$148,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!M$148,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!N$148,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!O$148,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!P$148,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1383","v":0},{"$f":"VLOOKUP($F1383,FactSum,'COS Factor Table'!R$148,FALSE)*$H1383","v":0},0]
[{"$f":"ROW()","v":1384},null,null,null," Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"UACCT108GPSSGCT","v":0},{"$f":"VLOOKUP($F1384,FactSum,'COS Factor Table'!F$148,FALSE)*$H1384","v":0},{"$f":"VLOOKUP($F1384,FactSum,'COS Factor Table'!G$148,FALSE)*$H1384","v":0},{"$f":"VLOOKUP($F1384,FactSum,'COS Factor Table'!H$148,FALSE)*$H1384","v":0},{"$f":"VLOOKUP($F1384,FactSum,'COS Factor Table'!I$148,FALSE)*$H1384","v":0},{"$f":"VLOOKUP($F1384,FactSum,'COS Factor Table'!J$148,FALSE)*$H1384","v":0},{"$f":"VLOOKUP($F1384,FactSum,'COS Factor Table'!K$148,FALSE)*$H1384","v":0},{"$f":"VLOOKUP($F1384,FactSum,'COS Factor Table'!L$148,FALSE)*$H1384","v":0},{"$f":"VLOOKUP($F1384,FactSum,'COS Factor Table'!M$148,FALSE)*$H1384","v":0},{"$f":"VLOOKUP($F1384,FactSum,'COS Factor Table'!N$148,FALSE)*$H1384","v":0},{"$f":"VLOOKUP($F1384,FactSum,'COS Factor Table'!O$148,FALSE)*$H1384","v":0},{"$f":"VLOOKUP($F1384,FactSum,'COS Factor Table'!P$148,FALSE)*$H1384","v":0},{"$f":"VLOOKUP($F1384,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1384","v":0},{"$f":"VLOOKUP($F1384,FactSum,'COS Factor Table'!R$148,FALSE)*$H1384","v":0},0]
[{"$f":"ROW()","v":1385},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT108GPSSGCH)","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!F$148,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!G$148,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!H$148,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!I$148,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!J$148,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!K$148,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!L$148,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!M$148,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!N$148,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!O$148,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!P$148,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1385","v":0},{"$f":"VLOOKUP($F1385,FactSum,'COS Factor Table'!R$148,FALSE)*$H1385","v":0},0]
[{"$f":"ROW()","v":1386},null,null,"Total General Plant Accumulated Depr",null,null,null,{"$f":"SUM(H1379:H1385)","v":-1673418.3958279949},{"$f":"SUM(I1379:I1385)","v":-986398.527161723},-387639.54405488691,-106484.33069673179,-28421.514855240723,-2207.5741544927296,-17068.387261427848,-794.36438353334336,-430.53610896942047,-142235.60825125696,-1219.9109991599798,-172.69930019079538,-172.69930019079538,-172.69930019079538,0]
[{"$f":"ROW()","v":1387}]
[{"$f":"ROW()","v":1388},null,"108MP","Mining Plant Accumulated Depr.",null,"F30",null,{"$f":"SUM(UAcct108Mp)","v":0},{"$f":"VLOOKUP($F1388,FactSum,'COS Factor Table'!F$148,FALSE)*$H1388","v":0},{"$f":"VLOOKUP($F1388,FactSum,'COS Factor Table'!G$148,FALSE)*$H1388","v":0},{"$f":"VLOOKUP($F1388,FactSum,'COS Factor Table'!H$148,FALSE)*$H1388","v":0},{"$f":"VLOOKUP($F1388,FactSum,'COS Factor Table'!I$148,FALSE)*$H1388","v":0},{"$f":"VLOOKUP($F1388,FactSum,'COS Factor Table'!J$148,FALSE)*$H1388","v":0},{"$f":"VLOOKUP($F1388,FactSum,'COS Factor Table'!K$148,FALSE)*$H1388","v":0},{"$f":"VLOOKUP($F1388,FactSum,'COS Factor Table'!L$148,FALSE)*$H1388","v":0},{"$f":"VLOOKUP($F1388,FactSum,'COS Factor Table'!M$148,FALSE)*$H1388","v":0},{"$f":"VLOOKUP($F1388,FactSum,'COS Factor Table'!N$148,FALSE)*$H1388","v":0},{"$f":"VLOOKUP($F1388,FactSum,'COS Factor Table'!O$148,FALSE)*$H1388","v":0},{"$f":"VLOOKUP($F1388,FactSum,'COS Factor Table'!P$148,FALSE)*$H1388","v":0},{"$f":"VLOOKUP($F1388,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1388","v":0},{"$f":"VLOOKUP($F1388,FactSum,'COS Factor Table'!R$148,FALSE)*$H1388","v":0},{"$f":"ROUND(SUM(I1388:U1388)-H1388,0)","v":0}]
[{"$f":"ROW()","v":1389}]
[{"$f":"ROW()","v":1390},null,"1081390","Accum Depr - Capital Lease",null,"F30",null,{"$f":"SUM(UAcct1081390)","v":0},{"$f":"VLOOKUP($F1390,FactSum,'COS Factor Table'!F$148,FALSE)*$H1390","v":0},{"$f":"VLOOKUP($F1390,FactSum,'COS Factor Table'!G$148,FALSE)*$H1390","v":0},{"$f":"VLOOKUP($F1390,FactSum,'COS Factor Table'!H$148,FALSE)*$H1390","v":0},{"$f":"VLOOKUP($F1390,FactSum,'COS Factor Table'!I$148,FALSE)*$H1390","v":0},{"$f":"VLOOKUP($F1390,FactSum,'COS Factor Table'!J$148,FALSE)*$H1390","v":0},{"$f":"VLOOKUP($F1390,FactSum,'COS Factor Table'!K$148,FALSE)*$H1390","v":0},{"$f":"VLOOKUP($F1390,FactSum,'COS Factor Table'!L$148,FALSE)*$H1390","v":0},{"$f":"VLOOKUP($F1390,FactSum,'COS Factor Table'!M$148,FALSE)*$H1390","v":0},{"$f":"VLOOKUP($F1390,FactSum,'COS Factor Table'!N$148,FALSE)*$H1390","v":0},{"$f":"VLOOKUP($F1390,FactSum,'COS Factor Table'!O$148,FALSE)*$H1390","v":0},{"$f":"VLOOKUP($F1390,FactSum,'COS Factor Table'!P$148,FALSE)*$H1390","v":0},{"$f":"VLOOKUP($F1390,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1390","v":0},{"$f":"VLOOKUP($F1390,FactSum,'COS Factor Table'!R$148,FALSE)*$H1390","v":0},{"$f":"ROUND(SUM(I1390:U1390)-H1390,0)","v":0}]
[{"$f":"ROW()","v":1391},null,null,"Remove Capital Lease",null,"F30",null,{"$f":"SUM(UAcct1081390Rcl)","v":0},{"$f":"VLOOKUP($F1391,FactSum,'COS Factor Table'!F$148,FALSE)*$H1391","v":0},{"$f":"VLOOKUP($F1391,FactSum,'COS Factor Table'!G$148,FALSE)*$H1391","v":0},{"$f":"VLOOKUP($F1391,FactSum,'COS Factor Table'!H$148,FALSE)*$H1391","v":0},{"$f":"VLOOKUP($F1391,FactSum,'COS Factor Table'!I$148,FALSE)*$H1391","v":0},{"$f":"VLOOKUP($F1391,FactSum,'COS Factor Table'!J$148,FALSE)*$H1391","v":0},{"$f":"VLOOKUP($F1391,FactSum,'COS Factor Table'!K$148,FALSE)*$H1391","v":0},{"$f":"VLOOKUP($F1391,FactSum,'COS Factor Table'!L$148,FALSE)*$H1391","v":0},{"$f":"VLOOKUP($F1391,FactSum,'COS Factor Table'!M$148,FALSE)*$H1391","v":0},{"$f":"VLOOKUP($F1391,FactSum,'COS Factor Table'!N$148,FALSE)*$H1391","v":0},{"$f":"VLOOKUP($F1391,FactSum,'COS Factor Table'!O$148,FALSE)*$H1391","v":0},{"$f":"VLOOKUP($F1391,FactSum,'COS Factor Table'!P$148,FALSE)*$H1391","v":0},{"$f":"VLOOKUP($F1391,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1391","v":0},{"$f":"VLOOKUP($F1391,FactSum,'COS Factor Table'!R$148,FALSE)*$H1391","v":0},{"$f":"ROUND(SUM(I1391:U1391)-H1391,0)","v":0}]
[{"$f":"ROW()","v":1392}]
[{"$f":"ROW()","v":1393},null,"1081399L "," Accum Depr - Capital Lease",null,"F30",null,{"$f":"SUM(UAcct1081399)","v":0},{"$f":"VLOOKUP($F1393,FactSum,'COS Factor Table'!F$148,FALSE)*$H1393","v":0},{"$f":"VLOOKUP($F1393,FactSum,'COS Factor Table'!G$148,FALSE)*$H1393","v":0},{"$f":"VLOOKUP($F1393,FactSum,'COS Factor Table'!H$148,FALSE)*$H1393","v":0},{"$f":"VLOOKUP($F1393,FactSum,'COS Factor Table'!I$148,FALSE)*$H1393","v":0},{"$f":"VLOOKUP($F1393,FactSum,'COS Factor Table'!J$148,FALSE)*$H1393","v":0},{"$f":"VLOOKUP($F1393,FactSum,'COS Factor Table'!K$148,FALSE)*$H1393","v":0},{"$f":"VLOOKUP($F1393,FactSum,'COS Factor Table'!L$148,FALSE)*$H1393","v":0},{"$f":"VLOOKUP($F1393,FactSum,'COS Factor Table'!M$148,FALSE)*$H1393","v":0},{"$f":"VLOOKUP($F1393,FactSum,'COS Factor Table'!N$148,FALSE)*$H1393","v":0},{"$f":"VLOOKUP($F1393,FactSum,'COS Factor Table'!O$148,FALSE)*$H1393","v":0},{"$f":"VLOOKUP($F1393,FactSum,'COS Factor Table'!P$148,FALSE)*$H1393","v":0},{"$f":"VLOOKUP($F1393,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1393","v":0},{"$f":"VLOOKUP($F1393,FactSum,'COS Factor Table'!R$148,FALSE)*$H1393","v":0},{"$f":"ROUND(SUM(I1393:U1393)-H1393,0)","v":0}]
[{"$f":"ROW()","v":1394},null,null," Remove Capital Lease",null,"F30",null,{"$f":"SUM(UAcct1081399Rcl)","v":0},{"$f":"VLOOKUP($F1394,FactSum,'COS Factor Table'!F$148,FALSE)*$H1394","v":0},{"$f":"VLOOKUP($F1394,FactSum,'COS Factor Table'!G$148,FALSE)*$H1394","v":0},{"$f":"VLOOKUP($F1394,FactSum,'COS Factor Table'!H$148,FALSE)*$H1394","v":0},{"$f":"VLOOKUP($F1394,FactSum,'COS Factor Table'!I$148,FALSE)*$H1394","v":0},{"$f":"VLOOKUP($F1394,FactSum,'COS Factor Table'!J$148,FALSE)*$H1394","v":0},{"$f":"VLOOKUP($F1394,FactSum,'COS Factor Table'!K$148,FALSE)*$H1394","v":0},{"$f":"VLOOKUP($F1394,FactSum,'COS Factor Table'!L$148,FALSE)*$H1394","v":0},{"$f":"VLOOKUP($F1394,FactSum,'COS Factor Table'!M$148,FALSE)*$H1394","v":0},{"$f":"VLOOKUP($F1394,FactSum,'COS Factor Table'!N$148,FALSE)*$H1394","v":0},{"$f":"VLOOKUP($F1394,FactSum,'COS Factor Table'!O$148,FALSE)*$H1394","v":0},{"$f":"VLOOKUP($F1394,FactSum,'COS Factor Table'!P$148,FALSE)*$H1394","v":0},{"$f":"VLOOKUP($F1394,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1394","v":0},{"$f":"VLOOKUP($F1394,FactSum,'COS Factor Table'!R$148,FALSE)*$H1394","v":0},{"$f":"ROUND(SUM(I1394:U1394)-H1394,0)","v":0}]
[{"$f":"ROW()","v":1395}]
[{"$f":"ROW()","v":1396},null,"TOTAL GENERAL PLANT ACCUM DEPR",null,null,null,null,{"$f":"SUM(H1386:H1394)","v":-1673418.3958279949},{"$f":"SUM(I1386:I1395)","v":-986398.527161723},-387639.54405488691,-106484.33069673179,-28421.514855240723,-2207.5741544927296,-17068.387261427848,-794.36438353334336,-430.53610896942047,-142235.60825125696,-1219.9109991599798,-172.69930019079538,-172.69930019079538,-172.69930019079538,{"$f":"ROUND(SUM(I1396:U1396)-H1396,0)","v":0}]
[{"$f":"ROW()","v":1397}]
[{"$f":"ROW()","v":1398}]
[{"$f":"ROW()","v":1399},null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,{"$f":"+H1325+H1330+H1375+H1396","v":-26504549.954229023},{"$f":"I1325+I1330+I1375+I1396","v":-18071116.192228995},-3038709.9187164283,-424175.9684805866,-26380.162923972934,-998576.10067736369,-290940.21777977754,-52431.838759687773,-10489.519576794355,-3351268.9509584862,-6104.2086082462338,-78118.958506225768,-78118.958506225768,-78118.958506225768,{"$f":"ROUND(SUM(I1399:U1399)-H1399,0)","v":0}]
[{"$f":"ROW()","v":1400}]
[{"$f":"ROW()","v":1401}]
[{"$f":"ROW()","v":1402},null,null,null,null,null,null,"ACCUMULATED AMORTIZATION"]
[{"$f":"ROW()","v":1403}]
[{"$f":"ROW()","v":1404},null,"111CLS","Accum Prov for Amort-Steam",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UAcct111Cls)","v":0},{"$f":"VLOOKUP($F1404,FactSum,'COS Factor Table'!F$148,FALSE)*$H1404","v":0},{"$f":"VLOOKUP($F1404,FactSum,'COS Factor Table'!G$148,FALSE)*$H1404","v":0},{"$f":"VLOOKUP($F1404,FactSum,'COS Factor Table'!H$148,FALSE)*$H1404","v":0},{"$f":"VLOOKUP($F1404,FactSum,'COS Factor Table'!I$148,FALSE)*$H1404","v":0},{"$f":"VLOOKUP($F1404,FactSum,'COS Factor Table'!J$148,FALSE)*$H1404","v":0},{"$f":"VLOOKUP($F1404,FactSum,'COS Factor Table'!K$148,FALSE)*$H1404","v":0},{"$f":"VLOOKUP($F1404,FactSum,'COS Factor Table'!L$148,FALSE)*$H1404","v":0},{"$f":"VLOOKUP($F1404,FactSum,'COS Factor Table'!M$148,FALSE)*$H1404","v":0},{"$f":"VLOOKUP($F1404,FactSum,'COS Factor Table'!N$148,FALSE)*$H1404","v":0},{"$f":"VLOOKUP($F1404,FactSum,'COS Factor Table'!O$148,FALSE)*$H1404","v":0},{"$f":"VLOOKUP($F1404,FactSum,'COS Factor Table'!P$148,FALSE)*$H1404","v":0},{"$f":"VLOOKUP($F1404,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1404","v":0},{"$f":"VLOOKUP($F1404,FactSum,'COS Factor Table'!R$148,FALSE)*$H1404","v":0},{"$f":"ROUND(SUM(I1404:U1404)-H1404,0)","v":0}]
[{"$f":"ROW()","v":1405}]
[{"$f":"ROW()","v":1406},null,"111CLG","Accum Prov for Amort-General"]
[{"$f":"ROW()","v":1407},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(H1408:H1409)","v":-290.2408839706477},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!F$148,FALSE)*$H1407","v":-171.08284526124604},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!G$148,FALSE)*$H1407","v":-67.23294318322624},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!H$148,FALSE)*$H1407","v":-18.468845775506182},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!I$148,FALSE)*$H1407","v":-4.929481841442513},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!J$148,FALSE)*$H1407","v":-0.38288587936413676},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!K$148,FALSE)*$H1407","v":-2.9603736991662415},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!L$148,FALSE)*$H1407","v":-0.13777607647096421},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!M$148,FALSE)*$H1407","v":-7.4673005364410863E-2},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!N$148,FALSE)*$H1407","v":-24.669615664480158},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!O$148,FALSE)*$H1407","v":-0.21158369457658455},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!P$148,FALSE)*$H1407","v":-2.9953296601408226E-2},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1407","v":-2.9953296601408226E-2},{"$f":"VLOOKUP($F1407,FactSum,'COS Factor Table'!R$148,FALSE)*$H1407","v":-2.9953296601408226E-2},{"$f":"ROUND(SUM(I1407:U1407)-H1407,0)","v":0}]
[{"$f":"ROW()","v":1408},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":-43269.016326292251},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!F$148,FALSE)*$H1408","v":-25504.974776420593},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!G$148,FALSE)*$H1408","v":-10023.065243123692},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!H$148,FALSE)*$H1408","v":-2753.3295049809976},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!I$148,FALSE)*$H1408","v":-734.88554527386248},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!J$148,FALSE)*$H1408","v":-57.08050202530751},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!K$148,FALSE)*$H1408","v":-441.33154560714604},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!L$148,FALSE)*$H1408","v":-20.539612547478061},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!M$148,FALSE)*$H1408","v":-11.132227286672538},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!N$148,FALSE)*$H1408","v":-3677.7382577765893},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!O$148,FALSE)*$H1408","v":-31.542828183838235},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!P$148,FALSE)*$H1408","v":-4.4654276886907409},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1408","v":-4.4654276886907409},{"$f":"VLOOKUP($F1408,FactSum,'COS Factor Table'!R$148,FALSE)*$H1408","v":-4.4654276886907409},{"$f":"ROUND(SUM(I1408:U1408)-H1408,0)","v":0}]
[{"$f":"ROW()","v":1409},null,null,"Customer - System",null,"F40",null,{"$f":"SUM(UAcct111Clgcn)","v":0},{"$f":"VLOOKUP($F1409,FactSum,'COS Factor Table'!F$148,FALSE)*$H1409","v":0},{"$f":"VLOOKUP($F1409,FactSum,'COS Factor Table'!G$148,FALSE)*$H1409","v":0},{"$f":"VLOOKUP($F1409,FactSum,'COS Factor Table'!H$148,FALSE)*$H1409","v":0},{"$f":"VLOOKUP($F1409,FactSum,'COS Factor Table'!I$148,FALSE)*$H1409","v":0},{"$f":"VLOOKUP($F1409,FactSum,'COS Factor Table'!J$148,FALSE)*$H1409","v":0},{"$f":"VLOOKUP($F1409,FactSum,'COS Factor Table'!K$148,FALSE)*$H1409","v":0},{"$f":"VLOOKUP($F1409,FactSum,'COS Factor Table'!L$148,FALSE)*$H1409","v":0},{"$f":"VLOOKUP($F1409,FactSum,'COS Factor Table'!M$148,FALSE)*$H1409","v":0},{"$f":"VLOOKUP($F1409,FactSum,'COS Factor Table'!N$148,FALSE)*$H1409","v":0},{"$f":"VLOOKUP($F1409,FactSum,'COS Factor Table'!O$148,FALSE)*$H1409","v":0},{"$f":"VLOOKUP($F1409,FactSum,'COS Factor Table'!P$148,FALSE)*$H1409","v":0},{"$f":"VLOOKUP($F1409,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1409","v":0},{"$f":"VLOOKUP($F1409,FactSum,'COS Factor Table'!R$148,FALSE)*$H1409","v":0},{"$f":"ROUND(SUM(I1409:U1409)-H1409,0)","v":0}]
[{"$f":"ROW()","v":1410},null,null,"Total Accum Prov for Amort-General",null,null,null,{"$f":"SUM(H1407:H1409)","v":-43559.257210262898},{"$f":"SUM(I1407:I1409)","v":-25676.057621681841},-10090.298186306918,-2771.7983507565036,-739.81502711530504,-57.463387904671649,-444.29191930631231,-20.677388623949025,-11.206900292036948,-3702.4078734410696,-31.754411878414821,-4.4953809852921491,-4.4953809852921491,{"$f":"SUM(U1407:U1409)","v":-4.4953809852921491},{"$f":"ROUND(SUM(I1410:U1410)-H1410,0)","v":0}]
[{"$f":"ROW()","v":1411}]
[{"$f":"ROW()","v":1412},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},{"$f":"VLOOKUP($F1412,FactSum,'COS Factor Table'!F$148,FALSE)*$H1412","v":0},{"$f":"VLOOKUP($F1412,FactSum,'COS Factor Table'!G$148,FALSE)*$H1412","v":0},{"$f":"VLOOKUP($F1412,FactSum,'COS Factor Table'!H$148,FALSE)*$H1412","v":0},{"$f":"VLOOKUP($F1412,FactSum,'COS Factor Table'!I$148,FALSE)*$H1412","v":0},{"$f":"VLOOKUP($F1412,FactSum,'COS Factor Table'!J$148,FALSE)*$H1412","v":0},{"$f":"VLOOKUP($F1412,FactSum,'COS Factor Table'!K$148,FALSE)*$H1412","v":0},{"$f":"VLOOKUP($F1412,FactSum,'COS Factor Table'!L$148,FALSE)*$H1412","v":0},{"$f":"VLOOKUP($F1412,FactSum,'COS Factor Table'!M$148,FALSE)*$H1412","v":0},{"$f":"VLOOKUP($F1412,FactSum,'COS Factor Table'!N$148,FALSE)*$H1412","v":0},{"$f":"VLOOKUP($F1412,FactSum,'COS Factor Table'!O$148,FALSE)*$H1412","v":0},{"$f":"VLOOKUP($F1412,FactSum,'COS Factor Table'!P$148,FALSE)*$H1412","v":0},{"$f":"VLOOKUP($F1412,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1412","v":0},{"$f":"VLOOKUP($F1412,FactSum,'COS Factor Table'!R$148,FALSE)*$H1412","v":0},{"$f":"ROUND(SUM(I1412:U1412)-H1412,0)","v":0}]
[{"$f":"ROW()","v":1413}]
[{"$f":"ROW()","v":1414},null,"111IP","Accum Prov for Amort-Intangible"]
[{"$f":"ROW()","v":1415},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":-390.77260815687424},{"$f":"VLOOKUP($F1415,FactSum,'COS Factor Table'!F$148,FALSE)*$H1415","v":-230.34139346266977},{"$f":"VLOOKUP($F1415,FactSum,'COS Factor Table'!G$148,FALSE)*$H1415","v":-90.520646858384197},{"$f":"VLOOKUP($F1415,FactSum,'COS Factor Table'!H$148,FALSE)*$H1415","v":-24.865962832691398},{"$f":"VLOOKUP($F1415,FactSum,'COS Factor Table'!I$148,FALSE)*$H1415","v":-6.6369232676305225},{"$f":"VLOOKUP($F1415,FactSum,'COS Factor Table'!J$148,FALSE)*$H1415","v":-0.5155073663595009},{"$f":"VLOOKUP($F1415,FactSum,'COS Factor Table'!K$148,FALSE)*$H1415","v":-3.9857684269566858},{"$f":"VLOOKUP($F1415,FactSum,'COS Factor Table'!L$148,FALSE)*$H1415","v":-0.18549804564964203},{"$f":"VLOOKUP($F1415,FactSum,'COS Factor Table'!M$148,FALSE)*$H1415","v":-0.10053774873464798},{"$f":"VLOOKUP($F1415,FactSum,'COS Factor Table'!N$148,FALSE)*$H1415","v":-33.214514521708516},{"$f":"VLOOKUP($F1415,FactSum,'COS Factor Table'!O$148,FALSE)*$H1415","v":-0.28487065999124045},{"$f":"VLOOKUP($F1415,FactSum,'COS Factor Table'!P$148,FALSE)*$H1415","v":-4.0328322032717009E-2},{"$f":"VLOOKUP($F1415,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1415","v":-4.0328322032717009E-2},{"$f":"VLOOKUP($F1415,FactSum,'COS Factor Table'!R$148,FALSE)*$H1415","v":-4.0328322032717009E-2},{"$f":"ROUND(SUM(I1415:U1415)-H1415,0)","v":0}]
[{"$f":"ROW()","v":1416},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},{"$f":"VLOOKUP($F1416,FactSum,'COS Factor Table'!F$148,FALSE)*$H1416","v":0},{"$f":"VLOOKUP($F1416,FactSum,'COS Factor Table'!G$148,FALSE)*$H1416","v":0},{"$f":"VLOOKUP($F1416,FactSum,'COS Factor Table'!H$148,FALSE)*$H1416","v":0},{"$f":"VLOOKUP($F1416,FactSum,'COS Factor Table'!I$148,FALSE)*$H1416","v":0},{"$f":"VLOOKUP($F1416,FactSum,'COS Factor Table'!J$148,FALSE)*$H1416","v":0},{"$f":"VLOOKUP($F1416,FactSum,'COS Factor Table'!K$148,FALSE)*$H1416","v":0},{"$f":"VLOOKUP($F1416,FactSum,'COS Factor Table'!L$148,FALSE)*$H1416","v":0},{"$f":"VLOOKUP($F1416,FactSum,'COS Factor Table'!M$148,FALSE)*$H1416","v":0},{"$f":"VLOOKUP($F1416,FactSum,'COS Factor Table'!N$148,FALSE)*$H1416","v":0},{"$f":"VLOOKUP($F1416,FactSum,'COS Factor Table'!O$148,FALSE)*$H1416","v":0},{"$f":"VLOOKUP($F1416,FactSum,'COS Factor Table'!P$148,FALSE)*$H1416","v":0},{"$f":"VLOOKUP($F1416,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1416","v":0},{"$f":"VLOOKUP($F1416,FactSum,'COS Factor Table'!R$148,FALSE)*$H1416","v":0},0]
[{"$f":"ROW()","v":1417},null,null,null,"System Overheads",{"$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,{"$f":"SUM(uacct111ipso)","v":-1072367.209901389},{"$f":"VLOOKUP($F1417,FactSum,'COS Factor Table'!F$148,FALSE)*$H1417","v":-632108.167963502},{"$f":"VLOOKUP($F1417,FactSum,'COS Factor Table'!G$148,FALSE)*$H1417","v":-248408.84822465715},{"$f":"VLOOKUP($F1417,FactSum,'COS Factor Table'!H$148,FALSE)*$H1417","v":-68237.749084245355},{"$f":"VLOOKUP($F1417,FactSum,'COS Factor Table'!I$148,FALSE)*$H1417","v":-18213.198003841077},{"$f":"VLOOKUP($F1417,FactSum,'COS Factor Table'!J$148,FALSE)*$H1417","v":-1414.6672121005631},{"$f":"VLOOKUP($F1417,FactSum,'COS Factor Table'!K$148,FALSE)*$H1417","v":-10937.83770435804},{"$f":"VLOOKUP($F1417,FactSum,'COS Factor Table'!L$148,FALSE)*$H1417","v":-509.04801796038527},{"$f":"VLOOKUP($F1417,FactSum,'COS Factor Table'!M$148,FALSE)*$H1417","v":-275.89801037707349},{"$f":"VLOOKUP($F1417,FactSum,'COS Factor Table'!N$148,FALSE)*$H1417","v":-91148.037304536309},{"$f":"VLOOKUP($F1417,FactSum,'COS Factor Table'!O$148,FALSE)*$H1417","v":-781.74863964604583},{"$f":"VLOOKUP($F1417,FactSum,'COS Factor Table'!P$148,FALSE)*$H1417","v":-110.66991205501331},{"$f":"VLOOKUP($F1417,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1417","v":-110.66991205501331},{"$f":"VLOOKUP($F1417,FactSum,'COS Factor Table'!R$148,FALSE)*$H1417","v":-110.66991205501331},0]
[{"$f":"ROW()","v":1418},null,null,null,"Customer - System","F42",null,{"$f":"SUM(UAcct111Ipcn)","v":0},{"$f":"VLOOKUP($F1418,FactSum,'COS Factor Table'!F$148,FALSE)*$H1418","v":0},{"$f":"VLOOKUP($F1418,FactSum,'COS Factor Table'!G$148,FALSE)*$H1418","v":0},{"$f":"VLOOKUP($F1418,FactSum,'COS Factor Table'!H$148,FALSE)*$H1418","v":0},{"$f":"VLOOKUP($F1418,FactSum,'COS Factor Table'!I$148,FALSE)*$H1418","v":0},{"$f":"VLOOKUP($F1418,FactSum,'COS Factor Table'!J$148,FALSE)*$H1418","v":0},{"$f":"VLOOKUP($F1418,FactSum,'COS Factor Table'!K$148,FALSE)*$H1418","v":0},{"$f":"VLOOKUP($F1418,FactSum,'COS Factor Table'!L$148,FALSE)*$H1418","v":0},{"$f":"VLOOKUP($F1418,FactSum,'COS Factor Table'!M$148,FALSE)*$H1418","v":0},{"$f":"VLOOKUP($F1418,FactSum,'COS Factor Table'!N$148,FALSE)*$H1418","v":0},{"$f":"VLOOKUP($F1418,FactSum,'COS Factor Table'!O$148,FALSE)*$H1418","v":0},{"$f":"VLOOKUP($F1418,FactSum,'COS Factor Table'!P$148,FALSE)*$H1418","v":0},{"$f":"VLOOKUP($F1418,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1418","v":0},{"$f":"VLOOKUP($F1418,FactSum,'COS Factor Table'!R$148,FALSE)*$H1418","v":0},0]
[{"$f":"ROW()","v":1419},null,null,null,"Energy","F30",null,{"$f":"SUM(UAcct111Ipse)","v":0},{"$f":"VLOOKUP($F1419,FactSum,'COS Factor Table'!F$148,FALSE)*$H1419","v":0},{"$f":"VLOOKUP($F1419,FactSum,'COS Factor Table'!G$148,FALSE)*$H1419","v":0},{"$f":"VLOOKUP($F1419,FactSum,'COS Factor Table'!H$148,FALSE)*$H1419","v":0},{"$f":"VLOOKUP($F1419,FactSum,'COS Factor Table'!I$148,FALSE)*$H1419","v":0},{"$f":"VLOOKUP($F1419,FactSum,'COS Factor Table'!J$148,FALSE)*$H1419","v":0},{"$f":"VLOOKUP($F1419,FactSum,'COS Factor Table'!K$148,FALSE)*$H1419","v":0},{"$f":"VLOOKUP($F1419,FactSum,'COS Factor Table'!L$148,FALSE)*$H1419","v":0},{"$f":"VLOOKUP($F1419,FactSum,'COS Factor Table'!M$148,FALSE)*$H1419","v":0},{"$f":"VLOOKUP($F1419,FactSum,'COS Factor Table'!N$148,FALSE)*$H1419","v":0},{"$f":"VLOOKUP($F1419,FactSum,'COS Factor Table'!O$148,FALSE)*$H1419","v":0},{"$f":"VLOOKUP($F1419,FactSum,'COS Factor Table'!P$148,FALSE)*$H1419","v":0},{"$f":"VLOOKUP($F1419,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1419","v":0},{"$f":"VLOOKUP($F1419,FactSum,'COS Factor Table'!R$148,FALSE)*$H1419","v":0},0]
[{"$f":"ROW()","v":1420},null,null,null,"Cholla",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT111IPSSGCH)","v":0},{"$f":"VLOOKUP($F1420,FactSum,'COS Factor Table'!F$148,FALSE)*$H1420","v":0},{"$f":"VLOOKUP($F1420,FactSum,'COS Factor Table'!G$148,FALSE)*$H1420","v":0},{"$f":"VLOOKUP($F1420,FactSum,'COS Factor Table'!H$148,FALSE)*$H1420","v":0},{"$f":"VLOOKUP($F1420,FactSum,'COS Factor Table'!I$148,FALSE)*$H1420","v":0},{"$f":"VLOOKUP($F1420,FactSum,'COS Factor Table'!J$148,FALSE)*$H1420","v":0},{"$f":"VLOOKUP($F1420,FactSum,'COS Factor Table'!K$148,FALSE)*$H1420","v":0},{"$f":"VLOOKUP($F1420,FactSum,'COS Factor Table'!L$148,FALSE)*$H1420","v":0},{"$f":"VLOOKUP($F1420,FactSum,'COS Factor Table'!M$148,FALSE)*$H1420","v":0},{"$f":"VLOOKUP($F1420,FactSum,'COS Factor Table'!N$148,FALSE)*$H1420","v":0},{"$f":"VLOOKUP($F1420,FactSum,'COS Factor Table'!O$148,FALSE)*$H1420","v":0},{"$f":"VLOOKUP($F1420,FactSum,'COS Factor Table'!P$148,FALSE)*$H1420","v":0},{"$f":"VLOOKUP($F1420,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1420","v":0},{"$f":"VLOOKUP($F1420,FactSum,'COS Factor Table'!R$148,FALSE)*$H1420","v":0},0]
[{"$f":"ROW()","v":1421},null,null,null,"Simple Cycle Combustion Turbine",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"SUM(UACCT111IPSSGCT)","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!F$148,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!G$148,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!H$148,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!I$148,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!J$148,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!K$148,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!L$148,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!M$148,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!N$148,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!O$148,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!P$148,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1421","v":0},{"$f":"VLOOKUP($F1421,FactSum,'COS Factor Table'!R$148,FALSE)*$H1421","v":0},0]
[{"$f":"ROW()","v":1422},null,null,"Total Accum Prov for Amort-Intangible",null,null,null,{"$f":"SUM(H1415:H1421)","v":-1072757.9825095457},{"$f":"SUM(I1415:I1421)","v":-632338.50935696461},-248499.36887151553,-68262.615047078041,-18219.834927108706,-1415.1827194669227,-10941.823472784998,{"$f":"SUM(O1415:O1421)","v":-509.2335160060349},-275.99854812580816,-91181.251819058016,-782.0335103060371,-110.71024037704603,-110.71024037704603,-110.71024037704603,{"$f":"SUM(V1415:V1421)","v":0}]
[{"$f":"ROW()","v":1423}]
[{"$f":"ROW()","v":1424},null,"111390","Accum Prov for Amort-Capital Lease",null,"F30",null,{"$f":"UAcct111390","v":0},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!F$148,FALSE)*$H1424","v":0},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!G$148,FALSE)*$H1424","v":0},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!H$148,FALSE)*$H1424","v":0},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!I$148,FALSE)*$H1424","v":0},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!J$148,FALSE)*$H1424","v":0},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!K$148,FALSE)*$H1424","v":0},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!L$148,FALSE)*$H1424","v":0},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!M$148,FALSE)*$H1424","v":0},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!N$148,FALSE)*$H1424","v":0},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!O$148,FALSE)*$H1424","v":0},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!P$148,FALSE)*$H1424","v":0},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!Q$148,FALSE)*$H1424","v":0},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!R$148,FALSE)*$H1424","v":0},{"$f":"ROUND(SUM(I1424:U1424)-H1424,0)","v":0}]
[{"$f":"ROW()","v":1425}]
[{"$f":"ROW()","v":1426}]
[{"$f":"ROW()","v":1427},null,"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,{"$f":"SUM(H1404:H1409)+SUM(H1412:H1421)+H1424","v":-1116317.2397198086},{"$f":"SUM(I1404:I1409)+SUM(I1412:I1421)+I1424","v":-658014.56697864644},-258589.66705782246,-71034.413397834549,-18959.649954224013,-1472.6461073715943,-11386.115392091309,-529.91090462998397,-287.2054484178451,-94883.659692499088,-813.78792218445187,-115.20562136233818,-115.20562136233818,-115.20562136233818,0]

{"sheet":"JAM Download","index":18,"n_rows":2403,"n_cols":15,"rows_kept":2403,"cut":false,"hidden":false,"merged":[]}
["ACCOUNT","RESULTS OF OPERATIONS","PITA Factor",null,{"$f":"+O3","v":"Mo Wgt Fac"}]
[]
[440,"Residential Sales",null,null,null,null,null,"JAM Inputs",null,null,null,null,null,null,{"$f":"+Test_COS","v":"Mo Wgt Fac"}]
[null,null,"S",null,{"$f":"+O4","v":605988706.9261893},null,null,"ACCMDIT",0.66650734793712574,0.24069716018628001,9.2795491876594249E-2,9.2557828169417725E-2,2.3766370717653602E-4,0,605988706.9261893]
[null,null,null,null,{"$f":"+O5","v":0},null,null,"BOOKDEPR",0.51974496753337573,0.15093978352398185,0.32931524894264247,0.32557157689672078,3.7436720459216623E-3,0,0]
[null,null,null,null,605988706.9261893,null,null,"COM-EQ",0,0,0,0,0,0,605988706.9261893]
[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",0.76625539451467228,8.8458977294473676E-2,0.14528562819085405,9.5179297667679685E-2,4.6333236334994074E-2,3.7730941881802789E-3,0]
[null,null,"S",null,960805899.09786057,null,null,"DDS2",0.89444384203010596,6.6990964246720951E-3,9.8857061545221753E-2,-1.7192047072908941E-2,0.14454293012717781,-2.8493821509047106E-2,960805899.09786057]
[null,null,"SE",null,0,null,null,"DDS6",0,0,0,0,0,0,0]
[null,null,"SG",null,0,null,null,"DDSO2",0.22328197830043112,1.6019258296405981E-2,0.76069876340316289,9.611554977843588E-2,0,0.66458321362472705,0]
[null,null,null,null,0,null,null,"DDSO6",0,0,1,0,0,1,0]
[null,null,null,null,0,null,null,"DEFSG",0.66574950014012413,0.33425049985987582,0,0,0,0,0]
[null,null,null,null,960805899.09786057,null,null,"DITEXP",0.8557119233334104,0.12374154507282849,2.0546531593761144E-2,2.0312632187064226E-2,2.3389940669692096E-4,0,960805899.09786057]
[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,10752467.770646393,null,null,"ESD",0.3,0.1,0.6,0.6,0,0,10752467.770646393]
[null,null,"SO",null,0,null,null,"FERC",0.53982674964608257,0.46017325035391743,0,0,0,0,0]
[null,null,null,null,10752467.770646393,null,null,"FIT",0.81410997043195887,6.8857402580253163E-2,0.11703262698778708,0.10621362137472495,4.226705090335253E-3,6.5923005227268676E-3,10752467.770646393]
[null,null,null,null,0,null,null,"G",0.2323600953390676,0.29281154918881841,0.47482835547211394,0.44796038040972297,2.6867975062390959E-2,0,0]
[445,"Other Sales to Public Authority",null,null,0,null,null,"G-DGP",0.6855986064245424,0.31440139357545754,0,0,0,0,0]
[null,null,"S",null,20827926.864473745,null,null,"G-DGU",0.6855986064245424,0.31440139357545754,0,0,0,0,20827926.864473745]
[null,null,null,null,0,null,null,"GP",0.50504679293010346,0.21499921941610298,0.27995398765379342,0.2734309686869702,6.5230189668232076E-3,0,0]
[null,null,null,null,20827926.864473745,null,null,"G-SG",0.4911770740450373,0.50882292595496259,0,0,0,0,20827926.864473745]
[null,null,null,null,0,null,null,"G-SITUS",0,0.2527647986427079,0.74723520135729204,0.74723520135729204,0,0,0]
[448,"Interdepartmental",null,null,0,null,null,"I",0.52032571068857525,0.13232004862763808,0.34735424068378651,0.16634551665847275,0.18100872402531373,0,0]
[null,null,"S",null,0,null,null,"IBT",0.79227725422029815,7.6944679413228634E-2,0.13077806636647227,0.11868837248792741,4.7231300624658553E-3,7.3665638160790095E-3,0]
[null,null,"SO",null,0,null,null,"I-DGP",1,0,0,0,0,0,0]
[null,null,null,null,0,null,null,"I-DGU",1,0,0,0,0,0,0]
[null,null,null,null,0,null,null,"I-SG",0.91139563576235938,8.8604364237640482E-2,0,0,0,0,0]
["Total Sales to Ultimate Customers",null,null,null,1598375000.6591699,null,null,"I-SITUS",9.2126512447585948E-2,0.40142398375215244,0.50644950380026155,0.50644950380026155,0,0,1598375000.6591699]
[null,null,null,null,0,null,null,"LABOR",0.42911800628192154,6.1091947728051668E-2,0.50979004599002686,0.3631518312497185,0.1466382147403083,0,0]
[null,null,null,null,0,null,null,"MSS",0.83771466952498774,8.0180119814196888E-3,0.1542673184935926,0.1542673184935926,0,0,0]
[null,null,null,null,0,null,null,"NONE",0,0,0,0,0,0,0]
[447,"Sales for Resale - Non-NPC",null,null,{"$f":"+O35","v":0},null,null,"OTHSITUS",0,0,0,0,0,0,0]
[null,null,"S",null,{"$f":"+O36","v":0},null,null,"OTHSO",0.68340686553123631,0.31659313446876369,0,0,0,0,0]
[null,null,null,null,{"$f":"+O37","v":0},null,null,"OTHDGU",0.68340686553123631,0.31659313446876369,0,0,0,0,0]
[null,null,null,null,0,null,null,"OTHSE",0,1,0,0,0,0,0]
["447NPC","Sales for Resale - NPC",null,null,0,null,null,"OTHSG",0.68340686553123631,0.31659313446876369,0,0,0,0,0]
[null,null,"SG",null,220720579.17357934,null,null,"OTHSGR",0.68340686553123631,0.31659313446876369,0,0,0,0,220720579.17357934]
[null,null,"SE",null,0,null,null,"OTHSITUS",0,0,1,0,0,1,0]
[null,null,"SG",null,0,null,null,"OTHSO",0,0,1,0,0,1,0]
[null,null,null,null,{"$f":"+O43","v":220720579.17357934},null,null,"P",1,0,0,0,0,0,220720579.17357934]
[null,null,null,null,{"$f":"+O44","v":0},null,null,"PT",0.70987946833753945,0.2901205316624606,0,0,0,0,0]
["Total Sales for Resale",null,null,null,{"$f":"+O45","v":220720579.17357934},null,null,"PTD",0.50132897916727803,0.20488806404617907,0.29378295678654304,0.29378295678654304,0,0,220720579.17357934]
[null,null,null,null,{"$f":"+O46","v":0},null,null,"REVREQ",0.66620172094313601,0.1452326464701848,0.18856563258667947,0.1601455910831748,2.6243884184167718E-2,2.1761573193369568E-3,0]
[449,"Provision for Rate Refund",null,null,{"$f":"+O47","v":0},null,null,"SCHMA",0.50857871375018493,0.16619636578252911,0.32522492046728546,0.31173645557641066,1.1915414392442548E-2,1.5730504984322585E-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",0.43898528203951998,7.5001281348963889E-2,0.48601343661151614,0.35337945735409804,0.1326339792574181,0,0]
[null,null,null,null,0,null,null,"SCHMAP-SO",0.43604112976585901,7.5756810224820489E-2,0.48820206000932043,0.35514942055276266,0.13305263945655776,0,0]
[null,null,null,null,0,null,null,"SCHMAT",0.50960696576565756,0.16754378502979178,0.32284924920455016,0.3111211748026983,1.013178187747418E-2,1.5962925243777227E-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",0.99857856914329268,1.5211196105773643E-4,1.2693188956496488E-3,9.0420651603711013E-4,3.6511237961253857E-4,0,0]
["Total Sales from Electricity",null,null,null,1819095579.8327494,null,null,"SCHMAT-SITUS",0.81467201499388697,1.549821589872505E-2,0.1698297691073882,0.11680157298516253,2.3562641275558377E-2,2.9465554846667304E-2,1819095579.8327494]
[450,"Forfeited Discounts & Interest",null,null,0,null,null,"SCHMAT-SNP",0.50387714340694745,0.2192586299303253,0.27686422666272725,0.2766840379229753,1.8018873975193917E-4,0,0]
[null,null,"S",null,2957255.09,null,null,"SCHMAT-SO",0.42657506292493658,6.1858231036687493E-2,0.51156670603837584,0.36781649030604324,0.1437502157323326,0,2957255.09]
[null,null,"SO",null,0,null,null,"SCHMD",0.61431004843945891,0.15347066352476915,0.23221928803577191,0.21668183455320297,6.2145099709114268E-3,9.3229435116575238E-3,0]
[null,null,null,null,2957255.09,null,null,"SCHMDF",1,0,0,0,0,0,2957255.09]
[null,null,null,null,0,null,null,"SCHMDP",0.45005320926638814,6.1516549742485764E-2,0.48843024099112625,0.34921196895538881,0.13921827203573744,0,0]
[451,"Misc Electric Revenue",null,null,0,null,null,"SCHMDP-SO",0.42911800628192154,6.1091947728051668E-2,0.50979004599002686,0.3631518312497185,0.1466382147403083,0,0]
[null,null,"S",null,3686861.29999999,null,null,"SCHMDT",0.61640317184370019,0.15464243395845667,0.22895439419784305,0.21499300425864104,4.5196442433620022E-3,9.4417456958399999E-3,3686861.29999999]
[null,null,"SG",null,0,null,null,"SCHMDT-GPS",0.50390599523411239,0.21915356275118467,0.2769404420147028,0.27660379423502013,3.3664777968268558E-4,0,0]
[null,null,"SO",null,24045.213366570588,null,null,"SCHMDT-SG",0.98979364666529157,9.1616572373758049E-3,1.0446960973326423E-3,1.0203543384794185E-3,2.4341758853223721E-5,0,24045.213366570588]
[null,null,null,null,3710906.5133665605,null,null,"SCHMDT-SITUS",0.85297625672056399,1.2345606339431232E-2,0.1346781369400048,0.10859621428345666,2.1494621633170063E-2,4.5873010233780567E-3,3710906.5133665605]
[null,null,null,null,0,null,null,"SCHMDT-SNP",0.50384391570480436,0.2193796323511954,0.27677645194400013,0.27677645194400013,0,0,0]
[453,"Water Sales",null,null,0,null,null,"SCHMDT-SO",0.34567702938622691,9.1920768701336378E-2,0.56240220191243662,0.13826338947674435,1.2823156057375853E-2,0.41131565637831641,0]
[null,null,"SG",null,1087.3836892912013,null,null,"SIT",0.79438843062756936,7.6162657245976609E-2,0.12944891212645404,0.11748209105315589,4.6751268420244995E-3,7.2916942312736439E-3,1087.3836892912013]
[null,null,null,null,1087.3836892912013,null,null,"T",0,1,0,0,0,0,1087.3836892912013]
[null,null,null,null,0,null,null,"TAXDEPR",0.57257399437245315,0.17545459019840789,0.25197141542913898,0.24741913806752291,4.5522773616160596E-3,0,0]
[454,"Rent of Electric Property",null,null,0,null,null,"TD",0,0.44215850474318114,0.55784149525681881,0.55784149525681881,0,0,0]
[null,null,"S",null,3574979.5775000015,null,null,"WSF",0,0,0,0,0,0,3574979.5775000015]
[null,null,"SG",null,2257767.835495891,null,null,null,null,null,null,null,null,null,2257767.835495891]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,1455232.1582620814]
[null,null,"SO",null,{"$f":"O73","v":1455232.1582620814},null,null,null,null,null,null,null,null,null,7287979.571257974]
[null,null,null,null,{"$f":"+O74","v":7287979.571257974},null,null,null,null,null,null,null,null,null,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,"JAM Factors",null,null,null,null,null,-419524.23000000417]
[456,"Other Electric Revenue","S",null,-419524.23000000417,null,null,null,"SG",0.41677380245346057,null,null,null,null,0]
[null,null,"CN",null,0,null,null,null,"SE",0.41228910862019735,null,null,null,null,4227084.9793854551]
[null,null,"SE",null,4227084.9793854551,null,null,null,"SSGC",0,null,null,null,null,198063.97281245116]
[null,null,"SO",null,198063.97281245116,null,null,null,"SSECH",0.40611484388061242,null,null,null,null,82155182.955534354]
[null,null,"SG",null,82155182.955534354,null,null,null,"SSECT",0.41231481748907367,null,null,null,null,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,86160807.677732259]
[null,null,null,null,86160807.677732259,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,100118036.23604608]
[null,"Total Other Electric Revenues",null,null,100118036.23604608,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,1919213616.0687954]
["Total Electric Operating Revenues",null,null,null,1919213616.0687954,null,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 Revenues by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,1608174572.3966699]
[null,"S",null,null,1608174572.3966699,null,null,null,null,null,null,null,null,null,0]
[null,"CN",null,null,0,null,null,null,null,null,null,null,null,null,4227084.9793854551]
[null,"SE",null,null,4227084.9793854551,null,null,null,null,null,null,null,null,null,1677341.3444411033]
[null,"SO",null,null,1677341.3444411033,null,null,null,null,null,null,null,null,null,305134617.34829885]
[null,"SG",null,null,305134617.34829885,null,null,null,null,null,null,null,null,null,0]
[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,1919213616.0687952]
["Total Electric Operating Revenues",null,null,null,1919213616.0687952,null,null,null,null,null,null,null,null,null,0]
[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,-1926964.7229597261]
[null,null,"SE",null,-1926964.7229597261,null,null,null,null,null,null,null,null,null,-1926964.7229597261]
[null,null,null,null,-1926964.7229597261,null,null,null,null,null,null,null,null,null,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]
[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,-1178483.08]
[null,null,"S",null,-1178483.08,null,null,null,null,null,null,null,null,null,-317571.6932466104]
[null,null,"SG",null,-317571.6932466104,null,null,null,null,null,null,null,null,null,-195538.99854754537]
[null,null,"SG",null,-195538.99854754537,null,null,null,null,null,null,null,null,null,58.444830566610712]
[null,null,"CUST",null,58.444830566610712,null,null,null,null,null,null,null,null,null,814.55274882342815]
[null,null,"SO",null,814.55274882342815,null,null,null,null,null,null,null,null,null,-240583.14008518084]
[null,null,"SG",null,-240583.14008518084,null,null,null,null,null,null,null,null,null,-1931303.9142999465]
[null,null,null,null,-1931303.9142999465,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,-3858268.6372596724]
["Total Miscellaneous Revenues",null,null,null,-3858268.6372596724,null,null,null,null,null,null,null,null,null,0]
["Miscellaneous Expenses",null,null,null,{"$f":"+O138","v":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,807128.63000000105]
[null,null,"S",null,807128.63000000105,null,null,null,null,null,null,null,null,null,807128.63000000105]
[null,null,null,null,807128.63000000105,null,null,null,null,null,null,null,null,null,807128.63000000105]
["Total Miscellaneous Expenses",null,null,null,807128.63000000105,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,-3051140.0072596716]
["Net Misc Revenue and Expense",null,null,null,-3051140.0072596716,null,null,null,null,null,null,null,null,null,0]
[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,8682265.9926628862]
[null,null,"SG",null,8682265.9926628862,null,null,null,null,null,null,null,null,null,739318.62079338043]
[null,null,"SSGCH",null,739318.62079338043,null,null,null,null,null,null,null,null,null,9421584.613456266]
[null,null,null,null,9421584.613456266,null,null,null,null,null,null,null,null,null,0]
[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,6188296.1252069166]
[null,null,"SE",null,6188296.1252069166,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,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,1371951.0547251457]
[null,null,"SSECH",null,1371951.0547251457,null,null,null,null,null,null,null,null,null,7560247.1799320625]
[null,null,null,null,7560247.1799320625,null,null,null,null,null,null,null,null,null,0]
[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,283488112.09853739]
[null,null,"SE",null,283488112.09853739,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,21340893.810270604]
[null,null,"SSECH",null,21340893.810270604,null,null,null,null,null,null,null,null,null,304829005.90880799]
[null,null,null,null,304829005.90880799,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,312389253.08874005]
["Total Fuel Related",null,null,null,312389253.08874005,null,null,null,null,null,null,null,null,null,0]
[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,13118929.16586373]
[null,null,"SG",null,13118929.16586373,null,null,null,null,null,null,null,null,null,2863975.169259375]
[null,null,"SSGCH",null,2863975.169259375,null,null,null,null,null,null,null,null,null,15982904.335123105]
[null,null,null,null,15982904.335123105,null,null,null,null,null,null,null,null,null,0]
[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,1369223.6861913898]
[null,null,"SE",null,1369223.6861913898,null,null,null,null,null,null,null,null,null,1369223.6861913898]
[null,null,null,null,1369223.6861913898,null,null,null,null,null,null,null,null,null,0]
[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,1285812.9308040009]
[null,null,"SG",null,1285812.9308040009,null,null,null,null,null,null,null,null,null,491331.79175406299]
[null,null,"SSGCH",null,491331.79175406299,null,null,null,null,null,null,null,null,null,1777144.7225580639]
[null,null,null,null,1777144.7225580639,null,null,null,null,null,null,null,null,null,0]
[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,19306637.260150123]
[null,null,"SG",null,19306637.260150123,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,791727.07868514676]
[null,null,"SSGCH",null,791727.07868514676,null,null,null,null,null,null,null,null,null,20098364.338835269]
[null,null,null,null,20098364.338835269,null,null,null,null,null,null,null,null,null,0]
[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,140971.64647539472]
[null,null,"SG",null,140971.64647539472,null,null,null,null,null,null,null,null,null,180.12534802347116]
[null,null,"SSGCH",null,180.12534802347116,null,null,null,null,null,null,null,null,null,141151.77182341818]
[null,null,null,null,141151.77182341818,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,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,-794007.20612900145]
[null,null,"SG",null,-794007.20612900145,null,null,null,null,null,null,null,null,null,770548.42079534451]
[null,null,"SSGCH",null,770548.42079534451,null,null,null,null,null,null,null,null,null,-23458.785333656939]
[null,null,null,null,-23458.785333656939,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"+O202","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]
[511,"Maintenance of Structures",null,null,0,null,null,null,null,null,null,null,null,null,10448292.415037222]
[null,null,"SG",null,10448292.415037222,null,null,null,null,null,null,null,null,null,168488.3956090612]
[null,null,"SSGCH",null,168488.3956090612,null,null,null,null,null,null,null,null,null,10616780.810646283]
[null,null,null,null,10616780.810646283,null,null,null,null,null,null,null,null,null,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,45416019.977381572]
[512,"Maintenance of Boiler Plant","SG",null,45416019.977381572,null,null,null,null,null,null,null,null,null,3440276.692705004]
[null,null,"SSGCH",null,3440276.692705004,null,null,null,null,null,null,null,null,null,48856296.670086578]
[null,null,null,null,48856296.670086578,null,null,null,null,null,null,null,null,null,0]
[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,15900232.831371009]
[null,null,"SG",null,15900232.831371009,null,null,null,null,null,null,null,null,null,320840.414722268]
[null,null,"SSGCH",null,320840.414722268,null,null,null,null,null,null,null,null,null,16221073.246093277]
[null,null,null,null,16221073.246093277,null,null,null,null,null,null,null,null,null,0]
[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,3857151.3977010408]
[null,null,"SG",null,3857151.3977010408,null,null,null,null,null,null,null,null,null,1151121.6797996892]
[null,null,"SSGCH",null,1151121.6797996892,null,null,null,null,null,null,null,null,null,5008273.0775007298]
[null,null,null,null,5008273.0775007298,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,441858591.57572073]
["Total Steam Power Generation",null,null,null,441858591.57572073,null,null,null,null,null,null,null,null,null,0]
[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]
[530,"Maintenance of Reactor 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]
[531,"Maintenance of Electric Plant",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,{"$f":"+O266","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[532,"Maintenance of Misc Nuclear",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Nuclear Power Generation",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[535,"Operation Super & Engineering",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,{"$f":"+O278","v":2059376.9169647035},null,null,null,null,null,null,null,null,null,2059376.9169647035]
[null,null,"SG",null,-229996.72546651855,null,null,null,null,null,null,null,null,null,-229996.72546651855]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1829380.191498185,null,null,null,null,null,null,null,null,null,1829380.191498185]
[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,88526.502437599076,null,null,null,null,null,null,null,null,null,88526.502437599076]
[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,88526.502437599076,null,null,null,null,null,null,null,null,null,88526.502437599076]
[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,2740580.5233705649,null,null,null,null,null,null,null,null,null,2740580.5233705649]
[null,null,"SG",null,84618.087504604337,null,null,null,null,null,null,null,null,null,84618.087504604337]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,2825198.6108751693,null,null,null,null,null,null,null,null,null,2825198.6108751693]
[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,7424184.4330988443,null,null,null,null,null,null,null,null,null,7424184.4330988443]
[null,null,"SG",null,3059419.0131513709,null,null,null,null,null,null,null,null,null,3059419.0131513709]
[null,null,null,null,0,null,null,null,null,null,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":"+O310","v":10483603.446250215},null,null,null,null,null,null,null,null,null,10483603.446250215]
[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,48605.319473293392,null,null,null,null,null,null,null,null,null,48605.319473293392]
[null,null,"SG",null,322.99969690143195,null,null,null,null,null,null,null,null,null,322.99969690143195]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,48928.319170194824,null,null,null,null,null,null,null,null,null,48928.319170194824]
[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,195.53359715906558,null,null,null,null,null,null,null,null,null,195.53359715906558]
[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,195.53359715906558,null,null,null,null,null,null,null,null,null,195.53359715906558]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[542,"Maintenance of Structures",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,548796.29012662545,null,null,null,null,null,null,null,null,null,548796.29012662545]
[null,null,"SG",null,47067.119897364333,null,null,null,null,null,null,null,null,null,47067.119897364333]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,595863.41002398974,null,null,null,null,null,null,null,null,null,595863.41002398974]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,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,554728.84848217317,null,null,null,null,null,null,null,null,null,554728.84848217317]
[null,null,"SG",null,261918.85797370778,null,null,null,null,null,null,null,null,null,261918.85797370778]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,816647.70645588101,null,null,null,null,null,null,null,null,null,816647.70645588101]
[null,null,null,null,{"$f":"+O342","v":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,520768.31025996257,null,null,null,null,null,null,null,null,null,520768.31025996257]
[null,null,"SG",null,160728.02504595241,null,null,null,null,null,null,null,null,null,160728.02504595241]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,681496.33530591498,null,null,null,null,null,null,null,null,null,681496.33530591498]
[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,795579.51000903768,null,null,null,null,null,null,null,null,null,795579.51000903768]
[null,null,"SG",null,354287.63426895952,null,null,null,null,null,null,null,null,null,354287.63426895952]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1149867.1442779973,null,null,null,null,null,null,null,null,null,1149867.1442779973]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Hydraulic Power Generation ",null,null,null,18519707.199892305,null,null,null,null,null,null,null,null,null,18519707.199892305]
[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,149466.88025842039,null,null,null,null,null,null,null,null,null,149466.88025842039]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,149466.88025842039,null,null,null,null,null,null,null,null,null,149466.88025842039]
[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,null,null,null,null,null,null,null,null,null,null,0]
["547NPC","Fuel - NPC",null,null,{"$f":"+O369","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,167939952.14469814,null,null,null,null,null,null,null,null,null,167939952.14469814]
[null,null,"SSECT",null,15150432.975910315,null,null,null,null,null,null,null,null,null,15150432.975910315]
[null,null,null,null,183090385.12060845,null,null,null,null,null,null,null,null,null,183090385.12060845]
[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,5657966.5661036074,null,null,null,null,null,null,null,null,null,5657966.5661036074]
[null,null,"SSGCT",null,557506.50856649352,null,null,null,null,null,null,null,null,null,557506.50856649352]
[null,null,null,null,6215473.0746701006,null,null,null,null,null,null,null,null,null,6215473.0746701006]
[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,"SG",null,1433992.1008772429,null,null,null,null,null,null,null,null,null,1433992.1008772429]
[null,null,"SSGCT",null,7033963.740919875,null,null,null,null,null,null,null,null,null,7033963.740919875]
[null,null,null,null,8467955.8417971171,null,null,null,null,null,null,null,null,null,8467955.8417971171]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,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,12534.901385804353,null,null,null,null,null,null,null,null,null,12534.901385804353]
[null,null,"SSGCT",null,1470629.210471666,null,null,null,null,null,null,null,null,null,1470629.210471666]
[null,null,null,null,1483164.1118574704,null,null,null,null,null,null,null,null,null,1483164.1118574704]
[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,440164.45691688842,null,null,null,null,null,null,null,null,null,440164.45691688842]
[null,null,"SSGCT",null,76936.231158718234,null,null,null,null,null,null,null,null,null,76936.231158718234]
[null,null,null,null,517100.68807560665,null,null,null,null,null,null,null,null,null,517100.68807560665]
[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,4051971.129721907,null,null,null,null,null,null,null,null,null,4051971.129721907]
[null,null,"SG",null,875898.0956819196,null,null,null,null,null,null,null,null,null,875898.0956819196]
[null,null,"SSGCT",null,1027741.3918362021,null,null,null,null,null,null,null,null,null,1027741.3918362021]
[null,null,null,null,5955610.6172400285,null,null,null,null,null,null,null,null,null,5955610.6172400285]
[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,303579.87984730751,null,null,null,null,null,null,null,null,null,303579.87984730751]
[null,null,"SG",null,554911.3120528874,null,null,null,null,null,null,null,null,null,554911.3120528874]
[null,null,"SSGCT",null,56852.807476994953,null,null,null,null,null,null,null,null,null,56852.807476994953]
[null,null,null,null,915343.99937718979,null,null,null,null,null,null,null,null,null,915343.99937718979]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Other Power Generation",null,null,null,{"$f":"O413","v":206794500.33388439},null,null,null,null,null,null,null,null,null,206794500.33388439]
[null,null,null,null,{"$f":"+O414","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"+O415","v":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,{"$f":"+O418","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]
["555NPC","Purchased Power - NPC",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,199230313.19187692,null,null,null,null,null,null,null,null,null,199230313.19187692]
[null,null,"SE",null,23880475.890018806,null,null,null,null,null,null,null,null,null,23880475.890018806]
[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,223110789.08189571,null,null,null,null,null,null,null,null,null,223110789.08189571]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,223110789.08189571,null,null,null,null,null,null,null,null,null,223110789.08189571]
[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,365699.91924502124,null,null,null,null,null,null,null,null,null,365699.91924502124]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,365699.91924502124,null,null,null,null,null,null,null,null,null,365699.91924502124]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[557,"Other Expenses",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,20722452.093592055,null,null,null,null,null,null,null,null,null,20722452.093592055]
[null,null,"SGCT",null,469606.00888611376,null,null,null,null,null,null,null,null,null,469606.00888611376]
[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,"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,21192058.102478169,null,null,null,null,null,null,null,null,null,21192058.102478169]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Embedded Cost Differentials",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Company Owned Hydro","DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Company Owned Hydro","SG",null,19265307.831617702,null,null,null,null,null,null,null,null,null,19265307.831617702]
[null,"Mid-C Contract","MC",null,-7184349.1455355035,null,null,null,null,null,null,null,null,null,-7184349.1455355035]
[null,"Mid-C Contract","SG",null,{"$f":"+O450","v":13401297.398073709},null,null,null,null,null,null,null,null,null,13401297.398073709]
[null,"Existing QF Contracts","S ",null,8281022.8834600179,null,null,null,null,null,null,null,null,null,8281022.8834600179]
[null,"Existing QF Contracts","SG",null,-16850130.708820332,null,null,null,null,null,null,null,null,null,-16850130.708820332]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,16913148.258795593,null,null,null,null,null,null,null,null,null,16913148.258795593]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Other Power Supply",null,null,null,261581695.36241454,null,null,null,null,null,null,null,null,null,261581695.36241454]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL PRODUCTION EXPENSE",null,null,null,928754494.47191191,null,null,null,null,null,null,null,null,null,928754494.47191191]
[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,8281022.8834600179,null,null,null,null,null,null,null,null,null,8281022.8834600179]
[null,null,"SG",null,394002031.6110329,null,null,null,null,null,null,null,null,null,394002031.6110329]
[null,null,"SE",null,482866059.94465262,null,null,null,null,null,null,null,null,null,482866059.94465262]
[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,469606.00888611376,null,null,null,null,null,null,null,null,null,469606.00888611376]
[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,-7184349.1455355035,null,null,null,null,null,null,null,null,null,-7184349.1455355035]
[null,null,"SSGCT",null,1719036.9390384089,null,null,null,null,null,null,null,null,null,1719036.9390384089]
[null,null,"SSECT",null,15150432.975910315,null,null,null,null,null,null,null,null,null,15150432.975910315]
[null,null,"SSGC",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,10737808.389471354,null,null,null,null,null,null,null,null,null,10737808.389471354]
[null,null,"SSECH",null,22712844.864995748,null,null,null,null,null,null,null,null,null,22712844.864995748]
["Total Production Expense by Factor",null,null,null,928754494.47191203,null,null,null,null,null,null,null,null,null,928754494.47191203]
[560,"Operation Supervision & Engineering",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,{"$f":"+O482","v":2300865.6545758494},null,null,null,null,null,null,null,null,null,2300865.6545758494]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,2300865.6545758494,null,null,null,null,null,null,null,null,null,2300865.6545758494]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[561,"Load Dispatching",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,4308147.4139763247,null,null,null,null,null,null,null,null,null,4308147.4139763247]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,4308147.4139763247,null,null,null,null,null,null,null,null,null,4308147.4139763247]
[562,"Station Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,885571.39896591229,null,null,null,null,null,null,null,null,null,885571.39896591229]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,885571.39896591229,null,null,null,null,null,null,null,null,null,885571.39896591229]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[563,"Overhead Line Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,50100.082883530747,null,null,null,null,null,null,null,null,null,50100.082883530747]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"+O498","v":50100.082883530747},null,null,null,null,null,null,null,null,null,50100.082883530747]
[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,0,null,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,56303873.295267656,null,null,null,null,null,null,null,null,null,56303873.295267656]
[null,null,"SE",null,2217724.3192968969,null,null,null,null,null,null,null,null,null,2217724.3192968969]
[null,null,null,null,58521597.614564553,null,null,null,null,null,null,null,null,null,58521597.614564553]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,58521597.614564553,null,null,null,null,null,null,null,null,null,58521597.614564553]
[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,1441031.7063100815,null,null,null,null,null,null,null,null,null,1441031.7063100815]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1441031.7063100815,null,null,null,null,null,null,null,null,null,1441031.7063100815]
[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,546966.29470838467,null,null,null,null,null,null,null,null,null,546966.29470838467]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,546966.29470838467,null,null,null,null,null,null,null,null,null,546966.29470838467]
[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,556102.66413493862,null,null,null,null,null,null,null,null,null,556102.66413493862]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,556102.66413493862,null,null,null,null,null,null,null,null,null,556102.66413493862]
[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,1946243.6801614494,null,null,null,null,null,null,null,null,null,1946243.6801614494]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1946243.6801614494,null,null,null,null,null,null,null,null,null,1946243.6801614494]
[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,4206241.5764162941,null,null,null,null,null,null,null,null,null,4206241.5764162941]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,4206241.5764162941,null,null,null,null,null,null,null,null,null,4206241.5764162941]
[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,8417679.3147494346,null,null,null,null,null,null,null,null,null,8417679.3147494346]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,8417679.3147494346,null,null,null,null,null,null,null,null,null,8417679.3147494346]
[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,15371.097124356447,null,null,null,null,null,null,null,null,null,15371.097124356447]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,15371.097124356447,null,null,null,null,null,null,null,null,null,15371.097124356447]
[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,113973.91060970668,null,null,null,null,null,null,null,null,null,113973.91060970668]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,113973.91060970668,null,null,null,null,null,null,null,null,null,113973.91060970668]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL TRANSMISSION EXPENSE",null,null,null,83309892.409180805,null,null,null,null,null,null,null,null,null,83309892.409180805]
[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,2217724.3192968969,null,null,null,null,null,null,null,null,null,2217724.3192968969]
[null,null,"SG",null,81092168.089883924,null,null,null,null,null,null,null,null,null,81092168.089883924]
[null,null,"SNPT",null,{"$f":"+O562","v":0},null,null,null,null,null,null,null,null,null,0]
["Total Transmission Expense by Factor",null,null,null,83309892.40918082,null,null,null,null,null,null,null,null,null,83309892.40918082]
[580,"Operation Supervision & Engineering",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,288926.17922122905,null,null,null,null,null,null,null,null,null,288926.17922122905]
[null,null,"SNPD",null,7853349.1108033154,null,null,null,null,null,null,null,null,null,7853349.1108033154]
[null,null,null,null,8142275.2900245441,null,null,null,null,null,null,null,null,null,8142275.2900245441]
[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,6507002.4820182901,null,null,null,null,null,null,null,null,null,6507002.4820182901]
[null,null,null,null,6507002.4820182901,null,null,null,null,null,null,null,null,null,6507002.4820182901]
[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,1726433.72,null,null,null,null,null,null,null,null,null,1726433.72]
[null,null,"SNPD",null,11319.746271188786,null,null,null,null,null,null,null,null,null,11319.746271188786]
[null,null,null,null,1737753.4662711888,null,null,null,null,null,null,null,null,null,1737753.4662711888]
[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,1558309.04,null,null,null,null,null,null,null,null,null,1558309.04]
[null,null,"SNPD",null,17217.252884730377,null,null,null,null,null,null,null,null,null,17217.252884730377]
[null,null,null,null,1575526.2928847305,null,null,null,null,null,null,null,null,null,1575526.2928847305]
[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,264.20999999999998,null,null,null,null,null,null,null,null,null,264.20999999999998]
[null,null,"SNPD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,264.20999999999998,null,null,null,null,null,null,null,null,null,264.20999999999998]
[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,99136.514325959681,null,null,null,null,null,null,null,null,null,99136.514325959681]
[null,null,null,null,99136.514325959681,null,null,null,null,null,null,null,null,null,99136.514325959681]
[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,1393922.62,null,null,null,null,null,null,null,null,null,1393922.62]
[null,null,"SNPD",null,562060.77463226067,null,null,null,null,null,null,null,null,null,562060.77463226067]
[null,null,null,null,1955983.3946322608,null,null,null,null,null,null,null,null,null,1955983.3946322608]
[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,5167134.82,null,null,null,null,null,null,null,null,null,5167134.82]
[null,null,"SNPD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,5167134.82,null,null,null,null,null,null,null,null,null,5167134.82]
[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,807700.47999999998,null,null,null,null,null,null,null,null,null,807700.47999999998]
[null,null,"SNPD",null,2168034.9933085889,null,null,null,null,null,null,null,null,null,2168034.9933085889]
[null,null,null,null,2975735.4733085888,null,null,null,null,null,null,null,null,null,2975735.4733085888]
[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,517694.25,null,null,null,null,null,null,null,null,null,517694.25]
[null,null,"SNPD",null,31178.484414557541,null,null,null,null,null,null,null,null,null,31178.484414557541]
[null,null,null,null,548872.73441455758,null,null,null,null,null,null,null,null,null,548872.73441455758]
[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,341471.79,null,null,null,null,null,null,null,null,null,341471.79]
[null,null,"SNPD",null,2215422.6282018442,null,null,null,null,null,null,null,null,null,2215422.6282018442]
[null,null,null,null,2556894.4182018442,null,null,null,null,null,null,null,null,null,2556894.4182018442]
[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,682305.23,null,null,null,null,null,null,null,null,null,682305.23]
[null,null,"SNPD",null,37711.627360815772,null,null,null,null,null,null,null,null,null,37711.627360815772]
[null,null,null,null,720016.85736081575,null,null,null,null,null,null,null,null,null,720016.85736081575]
[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,4065883.26,null,null,null,null,null,null,null,null,null,4065883.26]
[null,null,"SNPD",null,{"$f":"+O626","v":699665.8197942524},null,null,null,null,null,null,null,null,null,699665.8197942524]
[null,null,null,null,4765549.0797942523,null,null,null,null,null,null,null,null,null,4765549.0797942523]
[593,"Maintenance of Overhead Lines",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,36583505.699759245,null,null,null,null,null,null,null,null,null,36583505.699759245]
[null,null,"SNPD",null,626965.78884509613,null,null,null,null,null,null,null,null,null,626965.78884509613]
[null,null,null,null,37210471.488604344,null,null,null,null,null,null,null,null,null,37210471.488604344]
[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,12375763.5399999,null,null,null,null,null,null,null,null,null,12375763.5399999]
[null,null,"SNPD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,12375763.5399999,null,null,null,null,null,null,null,null,null,12375763.5399999]
[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,418444.54024017294,null,null,null,null,null,null,null,null,null,418444.54024017294]
[null,null,null,null,418444.54024017294,null,null,null,null,null,null,null,null,null,418444.54024017294]
[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,2021110.66,null,null,null,null,null,null,null,null,null,2021110.66]
[null,null,"SNPD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,2021110.66,null,null,null,null,null,null,null,null,null,2021110.66]
[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,2267135.44,null,null,null,null,null,null,null,null,null,2267135.44]
[null,null,"SNPD",null,515543.06259927561,null,null,null,null,null,null,null,null,null,515543.06259927561]
[null,null,null,null,2782678.5025992757,null,null,null,null,null,null,null,null,null,2782678.5025992757]
[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,1111289.5900000001,null,null,null,null,null,null,null,null,null,1111289.5900000001]
[null,null,"SNPD",null,326405.03880746552,null,null,null,null,null,null,null,null,null,326405.03880746552]
[null,null,null,null,1437694.6288074655,null,null,null,null,null,null,null,null,null,1437694.6288074655]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL DISTRIBUTION EXPENSE",null,null,null,92998308.393488184,null,null,null,null,null,null,null,null,null,92998308.393488184]
[null,null,null,null,0,null,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,70908850.528980374,null,null,null,null,null,null,null,null,null,70908850.528980374]
[null,null,"SNPD",null,22089457.864507817,null,null,null,null,null,null,null,null,null,22089457.864507817]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Distribution Expense by Factor",null,null,null,92998308.393488199,null,null,null,null,null,null,null,null,null,92998308.393488199]
[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,1204320.3861260221,null,null,null,null,null,null,null,null,null,1204320.3861260221]
[null,null,null,null,1204320.3861260221,null,null,null,null,null,null,null,null,null,1204320.3861260221]
[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,4405757.1979740392,null,null,null,null,null,null,null,null,null,4405757.1979740392]
[null,null,"CN",null,926702.63328255271,null,null,null,null,null,null,null,null,null,926702.63328255271]
[null,null,null,null,5332459.8312565917,null,null,null,null,null,null,null,null,null,5332459.8312565917]
[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,3879542.460230364,null,null,null,null,null,null,null,null,null,3879542.460230364]
[null,null,"CN",null,23502386.601088252,null,null,null,null,null,null,null,null,null,23502386.601088252]
[null,null,null,null,27381929.061318617,null,null,null,null,null,null,null,null,null,27381929.061318617]
[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,4011726.87,null,null,null,null,null,null,null,null,null,4011726.87]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,46169.292285262927,null,null,null,null,null,null,null,null,null,46169.292285262927]
[null,null,null,null,4057896.1622852632,null,null,null,null,null,null,null,null,null,4057896.1622852632]
[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,{"$f":"+O690","v":79601.820616044526},null,null,null,null,null,null,null,null,null,79601.820616044526]
[null,null,null,null,79601.820616044526,null,null,null,null,null,null,null,null,null,79601.820616044526]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,38056207.261602536,null,null,null,null,null,null,null,null,null,38056207.261602536]
[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,12297026.528204404,null,null,null,null,null,null,null,null,null,12297026.528204404]
[null,null,null,null,25759180.733398136,null,null,null,null,null,null,null,null,null,25759180.733398136]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Customer Accounts Expense by Factor",null,null,null,38056207.261602536,null,null,null,null,null,null,null,null,null,38056207.261602536]
[null,null,null,null,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,127384.94419608354,null,null,null,null,null,null,null,null,null,127384.94419608354]
[null,null,null,null,127384.94419608354,null,null,null,null,null,null,null,null,null,127384.94419608354]
[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,2835918.3898407519,null,null,null,null,null,null,null,null,null,2835918.3898407519]
[null,null,"CN",null,1401585.5604352865,null,null,null,null,null,null,null,null,null,1401585.5604352865]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,4237503.9502760386,null,null,null,null,null,null,null,null,null,4237503.9502760386]
[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,86978.98,null,null,null,null,null,null,null,null,null,86978.98]
[null,null,"CN",null,1835299.6826641767,null,null,null,null,null,null,null,null,null,1835299.6826641767]
[null,null,null,null,1922278.6626641767,null,null,null,null,null,null,null,null,null,1922278.6626641767]
[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,43524.007235576297,null,null,null,null,null,null,null,null,null,43524.007235576297]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,43524.007235576297,null,null,null,null,null,null,null,null,null,43524.007235576297]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,6330691.5643718755,null,null,null,null,null,null,null,null,null,6330691.5643718755]
[null,null,null,null,0,null,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,2922897.3698407519,null,null,null,null,null,null,null,null,null,2922897.3698407519]
[null,null,null,null,3407794.1945311232,null,null,null,null,null,null,null,null,null,3407794.1945311232]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Customer Service Expense by Factor",null,null,null,6330691.5643718746,null,null,null,null,null,null,null,null,null,6330691.5643718746]
[null,null,null,null,0,null,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,{"$f":"+O754","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]
["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,6330691.5643718746,null,null,null,null,null,null,null,null,null,6330691.5643718746]
[920,"Administrative & General Salaries",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-5346970.2901905263,null,null,null,null,null,null,null,null,null,-5346970.2901905263]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,33450803.423827019,null,null,null,null,null,null,null,null,null,33450803.423827019]
[null,null,null,null,28103833.133636493,null,null,null,null,null,null,null,null,null,28103833.133636493]
[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,204210.87,null,null,null,null,null,null,null,null,null,204210.87]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,3839469.2919075722,null,null,null,null,null,null,null,null,null,3839469.2919075722]
[null,null,null,null,4043680.1619075723,null,null,null,null,null,null,null,null,null,4043680.1619075723]
[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,-11847007.905440731,null,null,null,null,null,null,null,null,null,-11847007.905440731]
[null,null,null,null,-11847007.905440731,null,null,null,null,null,null,null,null,null,-11847007.905440731]
[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,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,4457490.5189684657,null,null,null,null,null,null,null,null,null,4457490.5189684657]
[null,null,null,null,4457490.5189684657,null,null,null,null,null,null,null,null,null,4457490.5189684657]
[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,934214.74273972597,null,null,null,null,null,null,null,null,null,934214.74273972597]
[null,null,"SG",null,718595.21851244231,null,null,null,null,null,null,null,null,null,718595.21851244231]
[null,null,"SO",null,5628003.4888799898,null,null,null,null,null,null,null,null,null,5628003.4888799898]
[null,null,null,null,7280813.4501321577,null,null,null,null,null,null,null,null,null,7280813.4501321577]
[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,"SO",null,3185536.3715897864,null,null,null,null,null,null,null,null,null,3185536.3715897864]
[null,null,null,null,3185536.3715897864,null,null,null,null,null,null,null,null,null,3185536.3715897864]
[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,4996940.59,null,null,null,null,null,null,null,null,null,4996940.59]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,642232.04310629121,null,null,null,null,null,null,null,null,null,642232.04310629121]
[null,null,"SG",null,1047733.5426661071,null,null,null,null,null,null,null,null,null,1047733.5426661071]
[null,null,null,null,6686906.1757723987,null,null,null,null,null,null,null,null,null,6686906.1757723987]
[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,-2559721.9886709703,null,null,null,null,null,null,null,null,null,-2559721.9886709703]
[null,null,null,null,{"$f":"+O818","v":-2559721.9886709703},null,null,null,null,null,null,null,null,null,-2559721.9886709703]
[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,1609199.6400000001,null,null,null,null,null,null,null,null,null,1609199.6400000001]
[null,null,"CN",null,772.78662735821297,null,null,null,null,null,null,null,null,null,772.78662735821297]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,5664161.2855015108,null,null,null,null,null,null,null,null,null,5664161.2855015108]
[null,null,null,null,7274133.7121288693,null,null,null,null,null,null,null,null,null,7274133.7121288693]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[931,"Rents",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,1540.61,null,null,null,null,null,null,null,null,null,1540.61]
[null,null,"SO",null,2231177.993481779,null,null,null,null,null,null,null,null,null,2231177.993481779]
[null,null,null,null,2232718.6034817789,null,null,null,null,null,null,null,null,null,2232718.6034817789]
[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,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,9350350.7595269717,null,null,null,null,null,null,null,null,null,9350350.7595269717]
[null,null,null,null,9350350.7595269717,null,null,null,null,null,null,null,null,null,9350350.7595269717]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,58208732.993032798,null,null,null,null,null,null,null,null,null,58208732.993032798]
[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,2399136.1625491995,null,null,null,null,null,null,null,null,null,2399136.1625491995]
[null,null,"SO",null,54042495.28267768,null,null,null,null,null,null,null,null,null,54042495.28267768]
[null,null,"SG",null,1766328.7611785494,null,null,null,null,null,null,null,null,null,1766328.7611785494]
[null,null,"CN",null,772.78662735821297,null,null,null,null,null,null,null,null,null,772.78662735821297]
["Total A&G Expense by Factor",null,null,null,58208732.993032791,null,null,null,null,null,null,null,null,null,58208732.993032791]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL O&M EXPENSE",null,null,null,1207658327.0935881,null,null,null,null,null,null,null,null,null,1207658327.0935881]
["403SP","Steam Depreciation",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,9254672.5208560023,null,null,null,null,null,null,null,null,null,9254672.5208560023]
[null,null,"SG",null,10717379.073897667,null,null,null,null,null,null,null,null,null,10717379.073897667]
[null,null,"SG",null,31618887.017135005,null,null,null,null,null,null,null,null,null,31618887.017135005]
[null,null,"SSGCH",null,3211732.6132343891,null,null,null,null,null,null,null,null,null,3211732.6132343891]
[null,null,null,null,54802671.225123063,null,null,null,null,null,null,null,null,null,54802671.225123063]
[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,1420208.1117345332,null,null,null,null,null,null,null,null,null,1420208.1117345332]
[null,"Pre-Merger Utah","SG",null,419706.43131442432,null,null,null,null,null,null,null,null,null,419706.43131442432]
[null,"Post-Merger Pacific","SG",null,5259188.6200224506,null,null,null,null,null,null,null,null,null,5259188.6200224506]
[null,"Post-Merger Utah","SG",null,1542126.7362198546,null,null,null,null,null,null,null,null,null,1542126.7362198546]
[null,null,null,null,8641229.899291262,null,null,null,null,null,null,null,null,null,8641229.899291262]
[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,51510.995572452506,null,null,null,null,null,null,null,null,null,51510.995572452506]
[null,null,"SG",null,13351242.371478125,null,null,null,null,null,null,null,null,null,13351242.371478125]
[null,null,"SSGCT",null,1084824.6373914138,null,null,null,null,null,null,null,null,null,1084824.6373914138]
[null,null,"SSGCH",null,33704507.829547673,null,null,null,null,null,null,null,null,null,33704507.829547673]
[null,null,null,null,48192085.833989665,null,null,null,null,null,null,null,null,null,48192085.833989665]
[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,4672131.0503673246,null,null,null,null,null,null,null,null,null,4672131.0503673246]
[null,null,"SG",null,5207572.757567646,null,null,null,null,null,null,null,null,null,5207572.757567646]
[null,null,"SG",null,25785403.381104991,null,null,null,null,null,null,null,null,null,25785403.381104991]
[null,null,null,null,35665107.189039961,null,null,null,null,null,null,null,null,null,35665107.189039961]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,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,{"$f":"+O882","v":130918.66},null,null,null,null,null,null,null,null,null,130918.66]
[361,null,"S",null,592018.56000000006,null,null,null,null,null,null,null,null,null,592018.56000000006]
[362,null,"S",null,9482977.4499999993,null,null,null,null,null,null,null,null,null,9482977.4499999993]
[363,null,"S",null,29272,null,null,null,null,null,null,null,null,null,29272]
[364,null,"S",null,10962430.216116723,null,null,null,null,null,null,null,null,null,10962430.216116723]
[365,null,"S",null,6301225.3799999999,null,null,null,null,null,null,null,null,null,6301225.3799999999]
[366,null,"S",null,3668164.17,null,null,null,null,null,null,null,null,null,3668164.17]
[367,null,"S",null,10560089.6,null,null,null,null,null,null,null,null,null,10560089.6]
[368,null,"S",null,8436867.1999999993,null,null,null,null,null,null,null,null,null,8436867.1999999993]
[369,null,"S",null,3845205.16,null,null,null,null,null,null,null,null,null,3845205.16]
[370,null,"S",null,2592867.5299999998,null,null,null,null,null,null,null,null,null,2592867.5299999998]
[371,null,"S",null,272304.84000000003,null,null,null,null,null,null,null,null,null,272304.84000000003]
[372,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[373,null,"S",null,1085113.1599999999,null,null,null,null,null,null,null,null,null,1085113.1599999999]
[null,null,null,null,57959453.92611672,null,null,null,null,null,null,null,null,null,57959453.92611672]
[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,3816605.9899546648,null,null,null,null,null,null,null,null,null,3816605.9899546648]
[null,null,"SG",null,136851.11225172598,null,null,null,null,null,null,null,null,null,136851.11225172598]
[null,null,"SG",null,239320.55719255225,null,null,null,null,null,null,null,null,null,239320.55719255225]
[null,null,"SE",null,9343.9801794712221,null,null,null,null,null,null,null,null,null,9343.9801794712221]
[null,null,"CN",null,824228.53375964495,null,null,null,null,null,null,null,null,null,824228.53375964495]
[null,null,"SG",null,2515657.8010319243,null,null,null,null,null,null,null,null,null,2515657.8010319243]
[null,null,"SO",null,5798313.2156912955,null,null,null,null,null,null,null,null,null,5798313.2156912955]
[null,null,"SSGCT",null,2506.5362344405912,null,null,null,null,null,null,null,null,null,2506.5362344405912]
[null,null,"SSGCH",null,60253.054902001364,null,null,null,null,null,null,null,null,null,60253.054902001364]
[null,null,null,null,13403080.781197721,null,null,null,null,null,null,null,null,null,13403080.781197721]
[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,218663628.85475832,null,null,null,null,null,null,null,null,null,218663628.85475832]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary",null,"S",null,61776059.916071385,null,null,null,null,null,null,null,null,null,61776059.916071385]
[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,145896366.36729437,null,null,null,null,null,null,null,null,null,145896366.36729437]
[null,null,"SO",null,5798313.2156912955,null,null,null,null,null,null,null,null,null,5798313.2156912955]
[null,null,"CN",null,824228.53375964495,null,null,null,null,null,null,null,null,null,824228.53375964495]
[null,null,"SE",null,9343.9801794712221,null,null,null,null,null,null,null,null,null,9343.9801794712221]
[null,null,"SSGCH",null,3271985.6681363904,null,null,null,null,null,null,null,null,null,3271985.6681363904]
[null,null,"SSGCT",null,1087331.1736258543,null,null,null,null,null,null,null,null,null,1087331.1736258543]
["Total Depreciation Expense By Factor",null,null,null,218663628.85475841,null,null,null,null,null,null,null,null,null,218663628.85475841]
[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,740.05,null,null,null,null,null,null,null,null,null,740.05]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,487158.06895841542,null,null,null,null,null,null,null,null,null,487158.06895841542]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,133141.33040746287,null,null,null,null,null,null,null,null,null,133141.33040746287]
[null,null,"SG",null,{"$f":"+O946","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,621039.44936587824,null,null,null,null,null,null,null,null,null,621039.44936587824]
[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,13352.03,null,null,null,null,null,null,null,null,null,13352.03]
[null,null,"SE",null,4983.8785546246172,null,null,null,null,null,null,null,null,null,4983.8785546246172]
[null,null,"SG",null,3994010.5092650806,null,null,null,null,null,null,null,null,null,3994010.5092650806]
[null,null,"SO",null,5949744.4244902767,null,null,null,null,null,null,null,null,null,5949744.4244902767]
[null,null,"CN",null,2670564.3552097715,null,null,null,null,null,null,null,null,null,2670564.3552097715]
[null,null,"SG",null,4538313.1219919221,null,null,null,null,null,null,null,null,null,4538313.1219919221]
[null,null,"SG",null,128900.60182850699,null,null,null,null,null,null,null,null,null,128900.60182850699]
[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,22173.212514163504,null,null,null,null,null,null,null,null,null,22173.212514163504]
[null,null,"SG",null,-82519.683325930178,null,null,null,null,null,null,null,null,null,-82519.683325930178]
[null,null,null,null,17239522.450528413,null,null,null,null,null,null,null,null,null,17239522.450528413]
[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,51168.54504219057,null,null,null,null,null,null,null,null,null,51168.54504219057]
[null,null,"SG",null,19343.714157796418,null,null,null,null,null,null,null,null,null,19343.714157796418]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,70512.259199986991,null,null,null,null,null,null,null,null,null,70512.259199986991]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Amortization of Limited Term Plant",null,null,null,17931074.159094281,null,null,null,null,null,null,null,null,null,17931074.159094281]
[null,null,null,null,0,null,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,2299921.4673330383,null,null,null,null,null,null,null,null,null,2299921.4673330383]
[null,null,"SO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,2299921.4673330383,null,null,null,null,null,null,null,null,null,2299921.4673330383]
[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,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,-1.6670952318236232E-2,null,null,null,null,null,null,null,null,null,-1.6670952318236232E-2]
[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,68326.910187394009,null,null,null,null,null,null,null,null,null,68326.910187394009]
[null,null,null,null,68326.893516441691,null,null,null,null,null,null,null,null,null,68326.893516441691]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL AMORTIZATION EXPENSE",null,null,null,20299322.519943763,null,null,null,null,null,null,null,null,null,20299322.519943763]
[null,null,null,null,0,null,null,null,null,null,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":"+O1010","v":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,14092.08,null,null,null,null,null,null,null,null,null,14092.08]
[null,null,"SE",null,4983.8785546246172,null,null,null,null,null,null,null,null,null,4983.8785546246172]
[null,null,"TROJP",null,68326.910187394009,null,null,null,null,null,null,null,null,null,68326.910187394009]
[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,6436902.4934486924,null,null,null,null,null,null,null,null,null,6436902.4934486924]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,22173.212514163504,null,null,null,null,null,null,null,null,null,22173.212514163504]
[null,null,"SG-P",null,null,null,null,null,null,null,null,null,null,null,-1.6670952318236232E-2]
[null,null,"CN",null,{"$f":"+O1021","v":2803705.6856172346},null,null,null,null,null,null,null,null,null,2803705.6856172346]
[null,null,"SG",null,10949138.276292603,null,null,null,null,null,null,null,null,null,10949138.276292603]
["Total Amortization Expense by Factor",null,null,null,20299322.519943759,null,null,null,null,null,null,null,null,null,20299322.519943759]
[408,"Taxes Other Than Income",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,1451.71,null,null,null,null,null,null,null,null,null,1451.71]
[null,null,"GPS",null,47415791.213366888,null,null,null,null,null,null,null,null,null,47415791.213366888]
[null,null,"SO",null,3941662.6198417428,null,null,null,null,null,null,null,null,null,3941662.6198417428]
[null,null,"SE",null,362573.06154158741,null,null,null,null,null,null,null,null,null,362573.06154158741]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[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,51721478.604750216,null,null,null,null,null,null,null,null,null,51721478.604750216]
[null,null,null,null,0,null,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,-1540597.911837423,null,null,null,null,null,null,null,null,null,-1540597.911837423]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-1540597.911837423,null,null,null,null,null,null,null,null,null,-1540597.911837423]
[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,-1540597.911837423,null,null,null,null,null,null,null,null,null,-1540597.911837423]
[null,null,null,null,0,null,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,{"$f":"+O1053","v":10736558.096745998},null,null,null,null,null,null,null,null,null,10736558.096745998]
[null,null,"SNP",null,156140229.98711991,null,null,null,null,null,null,null,null,null,156140229.98711991]
[null,null,null,null,166876788.08386591,null,null,null,null,null,null,null,null,null,166876788.08386591]
[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,2604721.8459731624,null,null,null,null,null,null,null,null,null,2604721.8459731624]
[null,null,null,null,2604721.8459731624,null,null,null,null,null,null,null,null,null,2604721.8459731624]
[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,-1168.5387723814517,null,null,null,null,null,null,null,null,null,-1168.5387723814517]
[null,null,null,null,-1168.5387723814517,null,null,null,null,null,null,null,null,null,-1168.5387723814517]
[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,5316607.7312396169,null,null,null,null,null,null,null,null,null,5316607.7312396169]
[null,null,null,null,5316607.7312396169,null,null,null,null,null,null,null,null,null,5316607.7312396169]
[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,-19181363.388563287,null,null,null,null,null,null,null,null,null,-19181363.388563287]
[null,null,null,null,-19181363.388563287,null,null,null,null,null,null,null,null,null,-19181363.388563287]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Electric Interest Deductions for Tax",null,null,155615585.73374304,null,null,null,null,null,null,null,null,null,155615585.73374304]
[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,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Interest Deductions for Tax",null,null,{"$f":"+O1085","v":155615585.73374304},null,null,null,null,null,null,null,null,null,155615585.73374304]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[419,"Interest & Dividends",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNP",null,-32580671.126180276,null,null,null,null,null,null,null,null,null,-32580671.126180276]
[null,null,null,null,-32580671.126180276,null,null,null,null,null,null,null,null,null,-32580671.126180276]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[41010,"Deferred Income Tax - Federal-DR",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,4166221.8548808862,null,null,null,null,null,null,null,null,null,4166221.8548808862]
[null,null,"TROJD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,12825.619206872183,null,null,null,null,null,null,null,null,null,12825.619206872183]
[null,null,"SO",null,3667826.3370858254,null,null,null,null,null,null,null,null,null,3667826.3370858254]
[null,null,"SNP",null,19321860.69513718,null,null,null,null,null,null,null,null,null,19321860.69513718]
[null,null,"SE",null,9255119.2268451937,null,null,null,null,null,null,null,null,null,9255119.2268451937]
[null,null,"SG",null,71685428.922346264,null,null,null,null,null,null,null,null,null,71685428.922346264]
[null,null,"SGCT",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"GPS",null,{"$f":"+O1103","v":10314298.815291634},null,null,null,null,null,null,null,null,null,10314298.815291634]
[null,null,"TAXDEPR",null,394571301.84329695,null,null,null,null,null,null,null,null,null,394571301.84329695]
[null,null,"BADDEBT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,8264.0599038792607,null,null,null,null,null,null,null,null,null,8264.0599038792607]
[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,null,null,513003147.37399465,null,null,null,null,null,null,null,null,null,513003147.37399465]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,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,"S","S",null,-7681509.347277265,null,null,null,null,null,null,null,null,null,-7681509.347277265]
[null,"SE","SE",null,-4994838.0224662898,null,null,null,null,null,null,null,null,null,-4994838.0224662898]
[null,"GPS","DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"SNP","SNP",null,-12381878.841737052,null,null,null,null,null,null,null,null,null,-12381878.841737052]
[null,"SG","SG",null,-3454817.7081463756,null,null,null,null,null,null,null,null,null,-3454817.7081463756]
[null,"CIAC","CIAC",null,-8420722.062325893,null,null,null,null,null,null,null,null,null,-8420722.062325893]
[null,"SO","SO",null,-2854156.887031761,null,null,null,null,null,null,null,null,null,-2854156.887031761]
[null,"SNPD","SNPD",null,-1723690.8223984644,null,null,null,null,null,null,null,null,null,-1723690.8223984644]
[null,"SSGCH","SSGCH",null,-220434.90490248255,null,null,null,null,null,null,null,null,null,-220434.90490248255]
[null,"SGCT","SGCT",null,-178220.37435768152,null,null,null,null,null,null,null,null,null,-178220.37435768152]
[null,"SCHMDEXP","SCHMDEXP",null,-88270906.02651073,null,null,null,null,null,null,null,null,null,-88270906.02651073]
[null,"TROJD","TROJD",null,-25923.388686515565,null,null,null,null,null,null,null,null,null,-25923.388686515565]
[null,"BADDEBT","BADDEPT",null,-160832.25172634525,null,null,null,null,null,null,null,null,null,-160832.25172634525]
[null,"TAXDEPR","TAXDEPR",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"+O1129","v":-130367930.63756686},null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,-130367930.63756686]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTAL DEFERRED INCOME TAXES",null,null,null,{"$f":"+O1131","v":382635216.73642778},null,null,null,null,null,null,null,null,null,382635216.73642778]
["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,40595.177150268544,null,null,null,null,null,null,null,null,null,40595.177150268544]
[null,null,"SNP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,3733293.3002249007,null,null,null,null,null,null,null,null,null,3733293.3002249007]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"BADDEBT",null,-96388.449851382422,null,null,null,null,null,null,null,null,null,-96388.449851382422]
[null,null,null,null,3677500.0275237868,null,null,null,null,null,null,null,null,null,3677500.0275237868]
[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,1441224.6491501823,null,null,null,null,null,null,null,null,null,1441224.6491501823]
[null,null,"SGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CIAC",null,22188405.339438114,null,null,null,null,null,null,null,null,null,22188405.339438114]
[null,null,"SNP",null,32625962.521052275,null,null,null,null,null,null,null,null,null,32625962.521052275]
[null,null,"TROJD",null,68307.151654253947,null,null,null,null,null,null,null,null,null,68307.151654253947]
[null,null,"SG",null,469605.99215070636,null,null,null,null,null,null,null,null,null,469605.99215070636]
[null,null,"SE",null,13281169.769913277,null,null,null,null,null,null,null,null,null,13281169.769913277]
[null,null,"SG",null,27307174.6333717,null,null,null,null,null,null,null,null,null,27307174.6333717]
[null,null,"GPS",null,1469.5055011793893,null,null,null,null,null,null,null,null,null,1469.5055011793893]
[null,null,"SO",null,7556888.6904733926,null,null,null,null,null,null,null,null,null,7556888.6904733926]
[null,null,"SNPD",null,4541884.1658740314,null,null,null,null,null,null,null,null,null,4541884.1658740314]
[null,null,"BADDEBT",null,423788.92077969114,null,null,null,null,null,null,null,null,null,423788.92077969114]
[null,null,"TAXDEPR",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SCHMDEXP",null,232591780.03683579,null,null,null,null,null,null,null,null,null,232591780.03683579]
[null,null,null,null,342497661.3761946,null,null,null,null,null,null,null,null,null,342497661.3761946]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL SCHEDULE - M ADDITIONS",null,null,null,346175161.40371835,null,null,null,null,null,null,null,null,null,346175161.40371835]
[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,278738.14884295454,null,null,null,null,null,null,null,null,null,278738.14884295454]
[null,null,"SNP",null,163818.22680905182,null,null,null,null,null,null,null,null,null,163818.22680905182]
[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,"SO",null,4675249.9026734326,null,null,null,null,null,null,null,null,null,4675249.9026734326]
[null,null,null,null,5117806.2783254385,null,null,null,null,null,null,null,null,null,5117806.2783254385]
[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,17467160.203073055,null,null,null,null,null,null,null,null,null,17467160.203073055]
[null,null,"BADDEBT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNP",null,50912651.453337446,null,null,null,null,null,null,null,null,null,50912651.453337446]
[null,null,"CN",null,23244.708156351648,null,null,null,null,null,null,null,null,null,23244.708156351648]
[null,null,"TROJD",null,33795.613067169681,null,null,null,null,null,null,null,null,null,33795.613067169681]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,24506909.824675802,null,null,null,null,null,null,null,null,null,24506909.824675802]
[null,null,"SG",null,207105772.72254825,null,null,null,null,null,null,null,null,null,207105772.72254825]
[null,null,"GPS",null,27177937.007240962,null,null,null,null,null,null,null,null,null,27177937.007240962]
[null,null,"SO",null,9700889.1911269203,null,null,null,null,null,null,null,null,null,9700889.1911269203]
[null,null,"TAXDEPR",null,1039686179,null,null,null,null,null,null,null,null,null,1039686179]
[null,null,"SNPD",null,{"$f":"+O1195","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1376614539.7232261,null,null,null,null,null,null,null,null,null,1376614539.7232261]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL SCHEDULE - M DEDUCTIONS",null,null,null,1381732346.0015514,null,null,null,null,null,null,null,null,null,1381732346.0015514]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,-1035557184.597833,null,null,null,null,null,null,null,null,null,-1035557184.597833]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,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,-32139332.503843371,null,null,null,null,null,null,null,null,null,-32139332.503843371]
[null,null,"IBT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,-329999.91554284358,null,null,null,null,null,null,null,null,null,-329999.91554284358]
[null,null,"IBT",null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL STATE TAXES",null,null,null,-32469332.419386216,null,null,null,null,null,null,null,null,null,-32469332.419386216]
[null,null,null,null,0,null,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,1919213616.0687954,null,null,null,null,null,null,null,null,null,1919213616.0687954]
["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,1207658327.0935881,null,null,null,null,null,null,null,null,null,1207658327.0935881]
["   Depreciation Expense","   Depreciation Expense",null,null,218663628.85475832,null,null,null,null,null,null,null,null,null,218663628.85475832]
["   Amortization Expense","   Amortization Expense",null,null,20299322.519943763,null,null,null,null,null,null,null,null,null,20299322.519943763]
["   Taxes Other Than Income","   Taxes Other Than Income",null,null,51721478.604750216,null,null,null,null,null,null,null,null,null,51721478.604750216]
["   Interest & Dividends (AFUDC-Equity)","   Interest & Dividends (AFUDC-Equity)",null,null,-32580671.126180276,null,null,null,null,null,null,null,null,null,-32580671.126180276]
["   Misc Revenue & Expense","   Misc Revenue & Expense",null,null,-3051140.0072596716,null,null,null,null,null,null,null,null,null,-3051140.0072596716]
["    Total Operating Deductions","    Total Operating Deductions",null,null,1462710945.9396005,null,null,null,null,null,null,null,null,null,1462710945.9396005]
["Other Deductions:","Other Deductions:",null,null,0,null,null,null,null,null,null,null,null,null,0]
["   Interest Deductions","   Interest Deductions",null,null,155615585.73374304,null,null,null,null,null,null,null,null,null,155615585.73374304]
["   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,-1035557184.597833,null,null,null,null,null,null,null,null,null,-1035557184.597833]
[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,-734670100.20238113,null,null,null,null,null,null,null,null,null,-734670100.20238113]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["State Income Taxes","State Income Taxes",null,null,-32469332.419386216,null,null,null,null,null,null,null,null,null,-32469332.419386216]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Taxable Income",null,null,null,-702200767.78299487,null,null,null,null,null,null,null,null,null,-702200767.78299487]
[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,-245770268.7240482,null,null,null,null,null,null,null,null,null,-245770268.7240482]
[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]
[null,null,"SE",null,-36643.431395945903,null,null,null,null,null,null,null,null,null,-36643.431395945903]
[null,null,"SG",null,-28945687.022273034,null,null,null,null,null,null,null,null,null,-28945687.022273034]
[null,null,"OTHER",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-12363.419033788163,null,null,null,null,null,null,null,null,null,-12363.419033788163]
["Federal Income Tax Per Books",null,null,null,-274764962.59675097,null,null,null,null,null,null,null,null,null,-274764962.59675097]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL OPERATING EXPENSES",null,null,null,1569151940.874234,null,null,null,null,null,null,null,null,null,1569151940.874234]
[310,"Land and Land Rights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,970613.19312512781,null,null,null,null,null,null,null,null,null,970613.19312512781]
[null,null,"SG",null,14503080.521356061,null,null,null,null,null,null,null,null,null,14503080.521356061]
[null,null,"SG",null,23465796.683638003,null,null,null,null,null,null,null,null,null,23465796.683638003]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,1006632.9743668432,null,null,null,null,null,null,null,null,null,1006632.9743668432]
[null,null,null,null,39946123.37248604,null,null,null,null,null,null,null,null,null,39946123.37248604]
[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,97484325.908833593,null,null,null,null,null,null,null,null,null,97484325.908833593]
[null,null,"SG",null,135462659.96563739,null,null,null,null,null,null,null,null,null,135462659.96563739]
[null,null,"SG",null,109571827.69035558,null,null,null,null,null,null,null,null,null,109571827.69035558]
[null,null,"SSGCH",null,23765776.81645992,null,null,null,null,null,null,null,null,null,23765776.81645992]
[null,null,null,null,366284590.38128644,null,null,null,null,null,null,null,null,null,366284590.38128644]
[null,null,null,null,{"$f":"+O1259","v":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,284237268.66470838,null,null,null,null,null,null,null,null,null,284237268.66470838]
[null,null,"SG",null,271156206.52876872,null,null,null,null,null,null,null,null,null,271156206.52876872]
[null,null,"SG",null,922090582.59596026,null,null,null,null,null,null,null,null,null,922090582.59596026]
[null,null,"SSGCH",null,133112127.95956759,null,null,null,null,null,null,null,null,null,133112127.95956759]
[null,null,null,null,1610596185.7490048,null,null,null,null,null,null,null,null,null,1610596185.7490048]
[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,56864618.004768722,null,null,null,null,null,null,null,null,null,56864618.004768722]
[null,null,"SG",null,59685569.435038775,null,null,null,null,null,null,null,null,null,59685569.435038775]
[null,null,"SG",null,217251342.87658659,null,null,null,null,null,null,null,null,null,217251342.87658659]
[null,null,"SSGCH",null,26096595.186012786,null,null,null,null,null,null,null,null,null,26096595.186012786]
[null,null,null,null,359898125.5024069,null,null,null,null,null,null,null,null,null,359898125.5024069]
[null,null,null,null,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,36416869.25657098,null,null,null,null,null,null,null,null,null,36416869.25657098]
[null,null,"SG",null,57712550.578306429,null,null,null,null,null,null,null,null,null,57712550.578306429]
[null,null,"SG",null,41288132.502068967,null,null,null,null,null,null,null,null,null,41288132.502068967]
[null,null,"SSGCH",null,27227771.684949014,null,null,null,null,null,null,null,null,null,27227771.684949014]
[null,null,null,null,162645324.02189538,null,null,null,null,null,null,null,null,null,162645324.02189538]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,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,1980199.019130474,null,null,null,null,null,null,null,null,null,1980199.019130474]
[null,null,"SG",null,2152695.6381587433,null,null,null,null,null,null,null,null,null,2152695.6381587433]
[null,null,"SG",null,7190005.2987635462,null,null,null,null,null,null,null,null,null,7190005.2987635462]
[null,null,"SSGCH",null,1653683.0455498986,null,null,null,null,null,null,null,null,null,1653683.0455498986]
[null,null,null,null,12976583.001602663,null,null,null,null,null,null,null,null,null,12976583.001602663]
[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,862464.9592293296,null,null,null,null,null,null,null,null,null,862464.9592293296]
[null,null,null,null,862464.9592293296,null,null,null,null,null,null,null,null,null,862464.9592293296]
[null,null,null,null,0,null,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,2553209396.9879117,null,null,null,null,null,null,null,null,null,2553209396.9879117]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,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,2340346809.3210058,null,null,null,null,null,null,null,null,null,2340346809.3210058]
[null,null,"SSGCH",null,212862587.66690603,null,null,null,null,null,null,null,null,null,212862587.66690603]
["Total Steam Production Plant by Factor",null,null,null,2553209396.9879117,null,null,null,null,null,null,null,null,null,2553209396.9879117]
[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,{"$f":"+O1323","v":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,0,null,null,null,null,null,null,null,null,null,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,4426603.6893217759,null,null,null,null,null,null,null,null,null,4426603.6893217759]
[null,null,"SG",null,2196282.5821928252,null,null,null,null,null,null,null,null,null,2196282.5821928252]
[null,null,"SG",null,2751909.8449545195,null,null,null,null,null,null,null,null,null,2751909.8449545195]
[null,null,"SG",null,280435.94297171797,null,null,null,null,null,null,null,null,null,280435.94297171797]
[null,null,null,null,9655232.0594408382,null,null,null,null,null,null,null,null,null,9655232.0594408382]
[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,8791461.9334556144,null,null,null,null,null,null,null,null,null,8791461.9334556144]
[null,null,"SG",null,2204635.4460449326,null,null,null,null,null,null,null,null,null,2204635.4460449326]
[null,null,"SG",null,30877424.323427714,null,null,null,null,null,null,null,null,null,30877424.323427714]
[null,null,"SG",null,3369229.330889577,null,null,null,null,null,null,null,null,null,3369229.330889577]
[null,null,null,null,45242751.033817835,null,null,null,null,null,null,null,null,null,45242751.033817835]
[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,62982795.027496114,null,null,null,null,null,null,null,null,null,62982795.027496114]
[null,null,"SG",null,8369609.2024971852,null,null,null,null,null,null,null,null,null,8369609.2024971852]
[null,null,"SG",null,55077966.853596173,null,null,null,null,null,null,null,null,null,55077966.853596173]
[null,null,"SG",null,18444613.155913554,null,null,null,null,null,null,null,null,null,18444613.155913554]
[null,null,null,null,144874984.23950303,null,null,null,null,null,null,null,null,null,144874984.23950303]
[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,13174506.66718797,null,null,null,null,null,null,null,null,null,13174506.66718797]
[null,null,"SG",null,3667686.6105890209,null,null,null,null,null,null,null,null,null,3667686.6105890209]
[null,null,"SG",null,18458432.800055105,null,null,null,null,null,null,null,null,null,18458432.800055105]
[null,null,"SG",null,11351124.776102455,null,null,null,null,null,null,null,null,null,11351124.776102455]
[null,null,null,null,46651750.853934549,null,null,null,null,null,null,null,null,null,46651750.853934549]
[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,1832608.6900078978,null,null,null,null,null,null,null,null,null,1832608.6900078978]
[null,null,"SG",null,1524718.1833217535,null,null,null,null,null,null,null,null,null,1524718.1833217535]
[null,null,"SG",null,{"$f":"+O1387","v":18493546.088769786},null,null,null,null,null,null,null,null,null,18493546.088769786]
[null,null,"SG",null,2982186.5752594834,null,null,null,null,null,null,null,null,null,2982186.5752594834]
[null,null,null,null,24833059.537358921,null,null,null,null,null,null,null,null,null,24833059.537358921]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,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,498539.12519695004,null,null,null,null,null,null,null,null,null,498539.12519695004]
[null,null,"SG",null,72556.115843349748,null,null,null,null,null,null,null,null,null,72556.115843349748]
[null,null,"SG",null,414398.385579294,null,null,null,null,null,null,null,null,null,414398.385579294]
[null,null,"SG",null,4731.6454824682114,null,null,null,null,null,null,null,null,null,4731.6454824682114]
[null,null,null,null,990225.27210206189,null,null,null,null,null,null,null,null,null,990225.27210206189]
[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,1931452.1716093437,null,null,null,null,null,null,null,null,null,1931452.1716093437]
[null,null,"SG",null,344207.14014903974,null,null,null,null,null,null,null,null,null,344207.14014903974]
[null,null,"SG",null,4167848.8175983815,null,null,null,null,null,null,null,null,null,4167848.8175983815]
[null,null,"SG",null,281547.62457369221,null,null,null,null,null,null,null,null,null,281547.62457369221]
[null,null,null,null,6725055.7539304569,null,null,null,null,null,null,null,null,null,6725055.7539304569]
[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,278973058.75008774,null,null,null,null,null,null,null,null,null,278973058.75008774]
[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,278973058.75008774,null,null,null,null,null,null,null,null,null,278973058.75008774]
[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,278973058.75008774,null,null,null,null,null,null,null,null,null,278973058.75008774]
[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,"SG",null,9801147.7101542652,null,null,null,null,null,null,null,null,null,9801147.7101542652]
[null,null,"SG",null,1124164.8525827045,null,null,null,null,null,null,null,null,null,1124164.8525827045]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,10925312.562736969,null,null,null,null,null,null,null,null,null,10925312.562736969]
[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,44916410.609399274,null,null,null,null,null,null,null,null,null,44916410.609399274]
[null,null,"SG",null,68147.422128795675,null,null,null,null,null,null,null,null,null,68147.422128795675]
[null,null,"SG",null,18144022.529899884,null,null,null,null,null,null,null,null,null,18144022.529899884]
[null,null,"SSGCT",null,1769164.3111888943,null,null,null,null,null,null,null,null,null,1769164.3111888943]
[null,null,null,null,64897744.872616842,null,null,null,null,null,null,null,null,null,64897744.872616842]
[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,3503487.839187067,null,null,null,null,null,null,null,null,null,3503487.839187067]
[null,null,"SG",null,50570.874738520208,null,null,null,null,null,null,null,null,null,50570.874738520208]
[null,null,"SSGCT",null,952625.97113111452,null,null,null,null,null,null,null,null,null,952625.97113111452]
[null,null,null,null,4506684.6850567013,null,null,null,null,null,null,null,null,null,4506684.6850567013]
[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,314436.12055027991,null,null,null,null,null,null,null,null,null,314436.12055027991]
[null,null,"SG",null,276302237.66229272,null,null,null,null,null,null,null,null,null,276302237.66229272]
[null,null,"SG",null,751726535.23521709,null,null,null,null,null,null,null,null,null,751726535.23521709]
[null,null,"SSGCT",null,{"$f":"+O1451","v":21977914.867193714},null,null,null,null,null,null,null,null,null,21977914.867193714]
[null,null,null,null,1050321123.8852538,null,null,null,null,null,null,null,null,null,1050321123.8852538]
[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",null,19861784.907955475,null,null,null,null,null,null,null,null,null,19861784.907955475]
[null,null,"SG",null,118218778.57583092,null,null,null,null,null,null,null,null,null,118218778.57583092]
[null,null,"SSGCT",null,6620320.6893467316,null,null,null,null,null,null,null,null,null,6620320.6893467316]
[null,null,null,null,144700884.17313313,null,null,null,null,null,null,null,null,null,144700884.17313313]
[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,55283328.004107811,null,null,null,null,null,null,null,null,null,55283328.004107811]
[null,null,"SG",null,65260.996811571895,null,null,null,null,null,null,null,null,null,65260.996811571895]
[null,null,"SG",null,40267899.77250614,null,null,null,null,null,null,null,null,null,40267899.77250614]
[null,null,"SSGCT",null,1217679.6034522508,null,null,null,null,null,null,null,null,null,1217679.6034522508]
[null,null,null,null,96834168.37687777,null,null,null,null,null,null,null,null,null,96834168.37687777]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,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,4092709.871146467,null,null,null,null,null,null,null,null,null,4092709.871146467]
[null,null,"SG",null,978956.54411519435,null,null,null,null,null,null,null,null,null,978956.54411519435]
[null,null,"SG",null,4923.3947735009997,null,null,null,null,null,null,null,null,null,4923.3947735009997]
[null,null,null,null,5076589.8100351626,null,null,null,null,null,null,null,null,null,5076589.8100351626]
[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,-308701.14840286796,null,null,null,null,null,null,null,null,null,-308701.14840286796]
[null,null,null,null,-308701.14840286796,null,null,null,null,null,null,null,null,null,-308701.14840286796]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Other Production Plant",null,null,null,1376953807.2173076,null,null,null,null,null,null,null,null,null,1376953807.2173076]
[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,1344416101.7749949,null,null,null,null,null,null,null,null,null,1344416101.7749949]
[null,null,"SSGCT",null,32537705.442312703,null,null,null,null,null,null,null,null,null,32537705.442312703]
["Total of Other Production Plant by Factor",null,null,null,1376953807.2173076,null,null,null,null,null,null,null,null,null,1376953807.2173076]
[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,4209136262.955307,null,null,null,null,null,null,null,null,null,4209136262.955307]
[350,"Land and Land Rights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,8805461.7760021798,null,null,null,null,null,null,null,null,null,8805461.7760021798]
[null,null,"SG",null,20212089.532189127,null,null,null,null,null,null,null,null,null,20212089.532189127]
[null,null,"SG",null,29689771.26099569,null,null,null,null,null,null,null,null,null,29689771.26099569]
[null,null,null,null,58707322.569187,null,null,null,null,null,null,null,null,null,58707322.569187]
[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,3186723.0992090334,null,null,null,null,null,null,null,null,null,3186723.0992090334]
[null,null,"SG",null,7564820.7008160101,null,null,null,null,null,null,null,null,null,7564820.7008160101]
[null,null,"SG",null,32661779.209322747,null,null,null,null,null,null,null,null,null,32661779.209322747]
[null,null,null,null,43413323.009347789,null,null,null,null,null,null,null,null,null,43413323.009347789]
[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,53682458.053561978,null,null,null,null,null,null,null,null,null,53682458.053561978]
[null,null,"SG",null,{"$f":"+O1515","v":78174663.681502238},null,null,null,null,null,null,null,null,null,78174663.681502238]
[null,null,"SG",null,461173712.22042382,null,null,null,null,null,null,null,null,null,461173712.22042382]
[null,null,null,null,593030833.95548797,null,null,null,null,null,null,null,null,null,593030833.95548797]
[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,66143098.741593517,null,null,null,null,null,null,null,null,null,66143098.741593517]
[null,null,"SG",null,53253654.55042284,null,null,null,null,null,null,null,null,null,53253654.55042284]
[null,null,"SG",null,104557043.77229638,null,null,null,null,null,null,null,null,null,104557043.77229638]
[null,null,null,null,223953797.06431276,null,null,null,null,null,null,null,null,null,223953797.06431276]
[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,27685785.229264002,null,null,null,null,null,null,null,null,null,27685785.229264002]
[null,null,"SG",null,48938954.035241015,null,null,null,null,null,null,null,null,null,48938954.035241015]
[null,null,"SG",null,408112204.22703809,null,null,null,null,null,null,null,null,null,408112204.22703809]
[null,null,null,null,484736943.49154311,null,null,null,null,null,null,null,null,null,484736943.49154311]
[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,82105463.398725361,null,null,null,null,null,null,null,null,null,82105463.398725361]
[null,null,"SG",null,63643918.254861817,null,null,null,null,null,null,null,null,null,63643918.254861817]
[null,null,"SG",null,169560500.59944397,null,null,null,null,null,null,null,null,null,169560500.59944397]
[null,null,null,null,315309882.25303113,null,null,null,null,null,null,null,null,null,315309882.25303113]
[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,2655.2617276929727,null,null,null,null,null,null,null,null,null,2655.2617276929727]
[null,null,"SG",null,38197.564891403104,null,null,null,null,null,null,null,null,null,38197.564891403104]
[null,null,"SG",null,1307677.2074804064,null,null,null,null,null,null,null,null,null,1307677.2074804064]
[null,null,null,null,1348530.0340995025,null,null,null,null,null,null,null,null,null,1348530.0340995025]
[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,453263.24075419828,null,null,null,null,null,null,null,null,null,453263.24075419828]
[null,null,"SG",null,2673544.387846448,null,null,null,null,null,null,null,null,null,2673544.387846448]
[null,null,null,null,3126807.6286006463,null,null,null,null,null,null,null,null,null,3126807.6286006463]
[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,776462.7390165265,null,null,null,null,null,null,null,null,null,776462.7390165265]
[null,null,"SG",null,183594.3655626798,null,null,null,null,null,null,null,null,null,183594.3655626798]
[null,null,"SG",null,3844056.3356537912,null,null,null,null,null,null,null,null,null,3844056.3356537912]
[null,null,null,null,4804113.4402329978,null,null,null,null,null,null,null,null,null,4804113.4402329978]
[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,115472333.60234219,null,null,null,null,null,null,null,null,null,115472333.60234219]
[null,null,null,null,115472333.60234219,null,null,null,null,null,null,null,null,null,115472333.60234219]
[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,1843903887.0481849,null,null,null,null,null,null,null,null,null,1843903887.0481849]
["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,1843903887.0481849,null,null,null,null,null,null,null,null,null,1843903887.0481849]
["Total Transmission Plant by Factor",null,null,null,1843903887.0481849,null,null,null,null,null,null,null,null,null,1843903887.0481849]
[360,"Land and Land Rights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,31295185.634999901,null,null,null,null,null,null,null,null,null,31295185.634999901]
[null,null,null,null,31295185.634999901,null,null,null,null,null,null,null,null,null,31295185.634999901]
[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,37959194.704999998,null,null,null,null,null,null,null,null,null,37959194.704999998]
[null,null,null,null,37959194.704999998,null,null,null,null,null,null,null,null,null,37959194.704999998]
[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,401321023.38499898,null,null,null,null,null,null,null,null,null,401321023.38499898]
[null,null,null,null,{"$f":"+O1579","v":401321023.38499898},null,null,null,null,null,null,null,null,null,401321023.38499898]
[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,728902.33,null,null,null,null,null,null,null,null,null,728902.33]
[null,null,null,null,728902.33,null,null,null,null,null,null,null,null,null,728902.33]
[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,316557937.82899904,null,null,null,null,null,null,null,null,null,316557937.82899904]
[null,null,null,null,316557937.82899904,null,null,null,null,null,null,null,null,null,316557937.82899904]
[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,199798207.144999,null,null,null,null,null,null,null,null,null,199798207.144999]
[null,null,null,null,199798207.144999,null,null,null,null,null,null,null,null,null,199798207.144999]
[null,null,null,null,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,159850760.435,null,null,null,null,null,null,null,null,null,159850760.435]
[null,null,null,null,159850760.435,null,null,null,null,null,null,null,null,null,159850760.435]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,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,448218995.01999903,null,null,null,null,null,null,null,null,null,448218995.01999903]
[null,null,null,null,448218995.01999903,null,null,null,null,null,null,null,null,null,448218995.01999903]
[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,399123260.37,null,null,null,null,null,null,null,null,null,399123260.37]
[null,null,null,null,399123260.37,null,null,null,null,null,null,null,null,null,399123260.37]
[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,210397760.31,null,null,null,null,null,null,null,null,null,210397760.31]
[null,null,null,null,210397760.31,null,null,null,null,null,null,null,null,null,210397760.31]
[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,76491399.938499898,null,null,null,null,null,null,null,null,null,76491399.938499898]
[null,null,null,null,76491399.938499898,null,null,null,null,null,null,null,null,null,76491399.938499898]
[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,4471624.9800000004,null,null,null,null,null,null,null,null,null,4471624.9800000004]
[null,null,null,null,4471624.9800000004,null,null,null,null,null,null,null,null,null,4471624.9800000004]
[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,25377847.814999901,null,null,null,null,null,null,null,null,null,25377847.814999901]
[null,null,null,null,25377847.814999901,null,null,null,null,null,null,null,null,null,25377847.814999901]
[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,4188266.9350000001,null,null,null,null,null,null,null,null,null,4188266.9350000001]
[null,null,null,null,4188266.9350000001,null,null,null,null,null,null,null,null,null,4188266.9350000001]
[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,2315780366.8324957,null,null,null,null,null,null,null,null,null,2315780366.8324957]
[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,2315780366.8324957,null,null,null,null,null,null,null,null,null,2315780366.8324957]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Distribution Plant by Factor",null,null,null,2315780366.8324957,null,null,null,null,null,null,null,null,null,2315780366.8324957]
[389,"Land and Land Rights",null,null,{"$f":"+O1643","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,4018301.73,null,null,null,null,null,null,null,null,null,4018301.73]
[null,null,"CN",null,544725.22043268231,null,null,null,null,null,null,null,null,null,544725.22043268231]
[null,null,"SG",null,138.50227003133401,null,null,null,null,null,null,null,null,null,138.50227003133401]
[null,null,"SG",null,511.61068120174554,null,null,null,null,null,null,null,null,null,511.61068120174554]
[null,null,"SO",null,2337265.2305928115,null,null,null,null,null,null,null,null,null,2337265.2305928115]
[null,null,null,null,6900942.2939767269,null,null,null,null,null,null,null,null,null,6900942.2939767269]
[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,37029669.204999901,null,null,null,null,null,null,null,null,null,37029669.204999901]
[null,null,"SG",null,148882.98641279014,null,null,null,null,null,null,null,null,null,148882.98641279014]
[null,null,"SG",null,686038.09239237837,null,null,null,null,null,null,null,null,null,686038.09239237837]
[null,null,"CN",null,5945023.1698405165,null,null,null,null,null,null,null,null,null,5945023.1698405165]
[null,null,"SG",null,1621951.0842409984,null,null,null,null,null,null,null,null,null,1621951.0842409984]
[null,null,"SO",null,43031136.196202494,null,null,null,null,null,null,null,null,null,43031136.196202494]
[null,null,null,null,88462700.734089077,null,null,null,null,null,null,null,null,null,88462700.734089077]
[null,null,null,null,0,null,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,2984160.33,null,null,null,null,null,null,null,null,null,2984160.33]
[null,null,"SG",null,435.7995265354611,null,null,null,null,null,null,null,null,null,435.7995265354611]
[null,null,"SG",null,2206.8672968473679,null,null,null,null,null,null,null,null,null,2206.8672968473679]
[null,null,"CN",null,4149428.9515926149,null,null,null,null,null,null,null,null,null,4149428.9515926149]
[null,null,"SG",null,1996018.8024273382,null,null,null,null,null,null,null,null,null,1996018.8024273382]
[null,null,"SE",null,36691.335267476483,null,null,null,null,null,null,null,null,null,36691.335267476483]
[null,null,"SO",null,22457067.84445158,null,null,null,null,null,null,null,null,null,22457067.84445158]
[null,null,"SSGCH",null,30443.12870458981,null,null,null,null,null,null,null,null,null,30443.12870458981]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,31656453.059266981,null,null,null,null,null,null,null,null,null,31656453.059266981]
[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,31385167.215,null,null,null,null,null,null,null,null,null,31385167.215]
[null,null,"SO",null,3234260.131698628,null,null,null,null,null,null,null,null,null,3234260.131698628]
[null,null,"SG",null,7109478.9195025684,null,null,null,null,null,null,null,null,null,7109478.9195025684]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,338922.64838535507,null,null,null,null,null,null,null,null,null,338922.64838535507]
[null,null,"SE",null,166625.81867063552,null,null,null,null,null,null,null,null,null,166625.81867063552]
[null,null,"SG",null,50131.991085846596,null,null,null,null,null,null,null,null,null,50131.991085846596]
[null,null,"SSGCH",null,147025.89657908899,null,null,null,null,null,null,null,null,null,147025.89657908899]
[null,null,"SSGCT",null,18624.017653562703,null,null,null,null,null,null,null,null,null,18624.017653562703]
[null,null,null,null,42450236.638575688,null,null,null,null,null,null,null,null,null,42450236.638575688]
[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,3655218.82,null,null,null,null,null,null,null,null,null,3655218.82]
[null,null,"SG",null,45191.262689901552,null,null,null,null,null,null,null,null,null,45191.262689901552]
[null,null,"SG",null,150064.75478125396,null,null,null,null,null,null,null,null,null,150064.75478125396]
[null,null,"SO",null,169416.69465276337,null,null,null,null,null,null,null,null,null,169416.69465276337]
[null,null,"SG",null,1704579.6643099023,null,null,null,null,null,null,null,null,null,1704579.6643099023]
[null,null,"SSGCT",null,22509.245575727109,null,null,null,null,null,null,null,null,null,22509.245575727109]
[null,null,null,null,5746980.4420095477,null,null,null,null,null,null,null,null,null,5746980.4420095477]
[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,12310391.4349999,null,null,null,null,null,null,null,null,null,12310391.4349999]
[null,null,"SG",null,764488.8630978117,null,null,null,null,null,null,null,null,null,764488.8630978117]
[null,null,"SG",null,8595506.9300532397,null,null,null,null,null,null,null,null,null,8595506.9300532397]
[null,null,"SO",null,1655055.7493025884,null,null,null,null,null,null,null,null,null,1655055.7493025884]
[null,null,"SE",null,2929.8748299342255,null,null,null,null,null,null,null,null,null,2929.8748299342255]
[null,null,"SG",null,824375.32208180975,null,null,null,null,null,null,null,null,null,824375.32208180975]
[null,null,"SSGCH",null,699973.12747943844,null,null,null,null,null,null,null,null,null,699973.12747943844]
[null,null,"SSGCT",null,37499.608138993601,null,null,null,null,null,null,null,null,null,37499.608138993601]
[null,null,null,null,24890220.909983709,null,null,null,null,null,null,null,null,null,24890220.909983709]
[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,7253696.8799999999,null,null,null,null,null,null,null,null,null,7253696.8799999999]
[null,null,"SG",null,4613.5234513768519,null,null,null,null,null,null,null,null,null,4613.5234513768519]
[null,null,"SG",null,{"$f":"+O1707","v":3886.8303978119616},null,null,null,null,null,null,null,null,null,3886.8303978119616]
[null,null,"SO",null,2137631.0092049474,null,null,null,null,null,null,null,null,null,2137631.0092049474]
[null,null,"SE",null,3130.6555029411757,null,null,null,null,null,null,null,null,null,3130.6555029411757]
[null,null,"SG",null,2627011.1801964547,null,null,null,null,null,null,null,null,null,2627011.1801964547]
[null,null,"SSGCH",null,103591.15958901732,null,null,null,null,null,null,null,null,null,103591.15958901732]
[null,null,"SSGCT",null,5847.8630268040215,null,null,null,null,null,null,null,null,null,5847.8630268040215]
[null,null,null,null,12139409.101369353,null,null,null,null,null,null,null,null,null,12139409.101369353]
[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,35334602.629999898,null,null,null,null,null,null,null,null,null,35334602.629999898]
[null,null,"SG",null,352218.92465669545,null,null,null,null,null,null,null,null,null,352218.92465669545]
[null,null,"SG",null,13098957.211043853,null,null,null,null,null,null,null,null,null,13098957.211043853]
[null,null,"SO",null,531925.58675578353,null,null,null,null,null,null,null,null,null,531925.58675578353]
[null,null,"SG",null,693716.82670288649,null,null,null,null,null,null,null,null,null,693716.82670288649]
[null,null,"SE",null,30436.348776520364,null,null,null,null,null,null,null,null,null,30436.348776520364]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,403051.20076249109,null,null,null,null,null,null,null,null,null,403051.20076249109]
[null,null,null,null,50444908.72869812,null,null,null,null,null,null,null,null,null,50444908.72869812]
[397,"Communication Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,33256484.564999998,null,null,null,null,null,null,null,null,null,33256484.564999998]
[null,null,"SG",null,1412951.2004410955,null,null,null,null,null,null,null,null,null,1412951.2004410955]
[null,null,"SG",null,2599540.5060906904,null,null,null,null,null,null,null,null,null,2599540.5060906904]
[null,null,"SO",null,21030520.137691539,null,null,null,null,null,null,null,null,null,21030520.137691539]
[null,null,"CN",null,1343189.3219964125,null,null,null,null,null,null,null,null,null,1343189.3219964125]
[null,null,"SG",null,37580501.704685606,null,null,null,null,null,null,null,null,null,37580501.704685606]
[null,null,"SE",null,49759.927008440391,null,null,null,null,null,null,null,null,null,49759.927008440391]
[null,null,"SSGCH",null,340230.68201101391,null,null,null,null,null,null,null,null,null,340230.68201101391]
[null,null,"SSGCT",null,663.1980343559776,null,null,null,null,null,null,null,null,null,663.1980343559776]
[null,null,null,null,97613841.242959142,null,null,null,null,null,null,null,null,null,97613841.242959142]
[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,368672.57500000001,null,null,null,null,null,null,null,null,null,368672.57500000001]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,416.14030627373131,null,null,null,null,null,null,null,null,null,416.14030627373131]
[null,null,"CN",null,99257.671990195435,null,null,null,null,null,null,null,null,null,99257.671990195435]
[null,null,"SO",null,1395080.1624566156,null,null,null,null,null,null,null,null,null,1395080.1624566156]
[null,null,"SE",null,687.59516090133411,null,null,null,null,null,null,null,null,null,687.59516090133411]
[null,null,"SG",null,788558.49209829257,null,null,null,null,null,null,null,null,null,788558.49209829257]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,2652672.6370122787,null,null,null,null,null,null,null,null,null,2652672.6370122787]
[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,199778012.9806436,null,null,null,null,null,null,null,null,null,199778012.9806436]
[null,"Unclassified Mine Plant","SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,199778012.9806436,null,null,null,null,null,null,null,null,null,199778012.9806436]
[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,11714234,null,null,null,null,null,null,null,null,null,11714234]
[null,null,"SG",null,7065063.1436591959,null,null,null,null,null,null,null,null,null,7065063.1436591959]
[null,null,"SO",null,5287417.3371806303,null,null,null,null,null,null,null,null,null,5287417.3371806303]
[null,null,null,null,24066714.480839826,null,null,null,null,null,null,null,null,null,24066714.480839826]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Remove Capital Leases",null,null,-24066714.480839826,null,null,null,null,null,null,null,null,null,-24066714.480839826]
[null,null,null,null,0,null,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,{"$f":"+O1771","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,"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,1120311.9610088707,null,null,null,null,null,null,null,null,null,1120311.9610088707]
[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,1120311.9610088707,null,null,null,null,null,null,null,null,null,1120311.9610088707]
[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,563856690.72959316,null,null,null,null,null,null,null,null,null,563856690.72959316]
[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,179310599.38499966,null,null,null,null,null,null,null,null,null,179310599.38499966]
[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,90266359.784966037,null,null,null,null,null,null,null,null,null,90266359.784966037]
[null,null,"SO",null,104387088.04119925,null,null,null,null,null,null,null,null,null,104387088.04119925]
[null,null,"SE",null,200068274.53586045,null,null,null,null,null,null,null,null,null,200068274.53586045]
[null,null,"CN",null,12081624.335852422,null,null,null,null,null,null,null,null,null,12081624.335852422]
[null,null,"DEU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,85143.932429443419,null,null,null,null,null,null,null,null,null,85143.932429443419]
[null,null,"SSGCH",null,1724315.1951256394,null,null,null,null,null,null,null,null,null,1724315.1951256394]
[null,null,"Less Capital Lease",null,-24066714.480839826,null,null,null,null,null,null,null,null,null,-24066714.480839826]
["Total General Plant by Factor",null,null,null,563856690.72959292,null,null,null,null,null,null,null,null,null,563856690.72959292]
[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,4452930.9049069937,null,null,null,null,null,null,null,null,null,4452930.9049069937]
[null,null,"SG",null,72363708.503992528,null,null,null,null,null,null,null,null,null,72363708.503992528]
[null,null,"SG",null,3851299.0182896089,null,null,null,null,null,null,null,null,null,3851299.0182896089]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,250478.15869660277,null,null,null,null,null,null,null,null,null,250478.15869660277]
[null,null,null,null,80918416.585885733,null,null,null,null,null,null,null,null,null,80918416.585885733]
[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,2827096.165,null,null,null,null,null,null,null,null,null,2827096.165]
[null,null,"SG",null,48319744.396757074,null,null,null,null,null,null,null,null,null,48319744.396757074]
[null,null,"SO",null,153234248.63003439,null,null,null,null,null,null,null,null,null,153234248.63003439]
[null,null,"SE",null,1421287.4146496516,null,null,null,null,null,null,null,null,null,1421287.4146496516]
[null,null,"CN",null,57758856.994209692,null,null,null,null,null,null,null,null,null,57758856.994209692]
[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,263561233.60065085,null,null,null,null,null,null,null,null,null,263561233.60065085]
[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,263561233.60065085,null,null,null,null,null,null,null,null,null,263561233.60065085]
["IP","Unclassified Intangible Plant - Acct 300",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,{"$f":"+O1835","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,"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]
["TOTAL INTANGIBLE PLANT",null,null,null,344479650.18653655,null,null,null,null,null,null,null,null,null,344479650.18653655]
[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,2827096.165,null,null,null,null,null,null,null,null,null,2827096.165]
[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,129238160.9826428,null,null,null,null,null,null,null,null,null,129238160.9826428]
[null,null,"SO",null,153234248.63003439,null,null,null,null,null,null,null,null,null,153234248.63003439]
[null,null,"CN",null,57758856.994209692,null,null,null,null,null,null,null,null,null,57758856.994209692]
[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,1421287.4146496516,null,null,null,null,null,null,null,null,null,1421287.4146496516]
["Total Intangible Plant by Factor",null,null,null,344479650.18653655,null,null,null,null,null,null,null,null,null,344479650.18653655]
["Summary of Unclassified Plant (Account 106)",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DP",null,4188266.9350000001,null,null,null,null,null,null,null,null,null,4188266.9350000001]
[null,null,"DS0",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"GP",null,1120311.9610088707,null,null,null,null,null,null,null,null,null,1120311.9610088707]
[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,-308701.14840286796,null,null,null,null,null,null,null,null,null,-308701.14840286796]
[null,null,"TP",null,115472333.60234219,null,null,null,null,null,null,null,null,null,115472333.60234219]
[null,null,"TS0",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"IP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"MP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SP",null,862464.9592293296,null,null,null,null,null,null,null,null,null,862464.9592293296]
["Total Unclassified Plant by Factor",null,null,null,121334676.30917753,null,null,null,null,null,null,null,null,null,121334676.30917753]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,9277156857.7521172,null,null,null,null,null,null,null,null,null,9277156857.7521172]
["Summary of Electric Plant by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,2497918062.3824959,null,null,null,null,null,null,null,null,null,2497918062.3824959]
[null,null,"SE",null,201489561.95051011,null,null,null,null,null,null,null,null,null,201489561.95051011]
[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,6027144377.6618862,null,null,null,null,null,null,null,null,null,6027144377.6618862]
[null,null,"SO",null,257621336.67123365,null,null,null,null,null,null,null,null,null,257621336.67123365]
[null,null,"CN",null,69840481.330062121,null,null,null,null,null,null,null,null,null,69840481.330062121]
[null,null,"DEU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,214586902.86203164,null,null,null,null,null,null,null,null,null,214586902.86203164]
[null,null,"SSGCT",null,32622849.374742147,null,null,null,null,null,null,null,null,null,32622849.374742147]
[null,null,"Less Capital Leases",null,-24066714.480839826,null,null,null,null,null,null,null,null,null,-24066714.480839826]
[null,null,null,null,9277156857.7521229,null,null,null,null,null,null,null,null,null,9277156857.7521229]
[105,"Plant Held For Future Use",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,2776807.7749999999,null,null,null,null,null,null,null,null,null,2776807.7749999999]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,217988.79240354162,null,null,null,null,null,null,null,null,null,217988.79240354162]
[null,null,"SG",null,3718998.3132646163,null,null,null,null,null,null,null,null,null,3718998.3132646163]
[null,null,"SE",null,392917.255456549,null,null,null,null,null,null,null,null,null,392917.255456549]
[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,7106712.1361247068,null,null,null,null,null,null,null,null,null,7106712.1361247068]
[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,59858692.76516927,null,null,null,null,null,null,null,null,null,59858692.76516927]
[null,null,"SG",null,6068522.7565283133,null,null,null,null,null,null,null,null,null,6068522.7565283133]
[null,"Total Electric Plant Acquisition Adjustments",null,null,65927215.521697581,null,null,null,null,null,null,null,null,null,65927215.521697581]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[115,"Accum Provision for Asset Acquisition Adjustments",null,null,{"$f":"+O1899","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,"SG",null,-36063011.135542847,null,null,null,null,null,null,null,null,null,-36063011.135542847]
[null,null,"SG",null,-5233466.690940137,null,null,null,null,null,null,null,null,null,-5233466.690940137]
[null,null,null,null,-41296477.826482981,null,null,null,null,null,null,null,null,null,-41296477.826482981]
[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,4977997.83,null,null,null,null,null,null,null,null,null,4977997.83]
[null,null,"SO",null,-1859.4770943060919,null,null,null,null,null,null,null,null,null,-1859.4770943060919]
[null,null,null,null,4976138.3529056944,null,null,null,null,null,null,null,null,null,4976138.3529056944]
[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,233169.15,null,null,null,null,null,null,null,null,null,233169.15]
[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,233169.15,null,null,null,null,null,null,null,null,null,233169.15]
[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,5209307.5029056948,null,null,null,null,null,null,null,null,null,5209307.5029056948]
[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,81757985.198417217,null,null,null,null,null,null,null,null,null,81757985.198417217]
[null,null,"SSECT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSECH",null,3693455.2447070177,null,null,null,null,null,null,null,null,null,3693455.2447070177]
[null,null,null,null,85451440.443124235,null,null,null,null,null,null,null,null,null,85451440.443124235]
[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,-1038968.5537228973,null,null,null,null,null,null,null,null,null,-1038968.5537228973]
[null,null,null,null,-1038968.5537228973,null,null,null,null,null,null,null,null,null,-1038968.5537228973]
[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,-798243.2504272795,null,null,null,null,null,null,null,null,null,-798243.2504272795]
[null,null,null,null,-798243.2504272795,null,null,null,null,null,null,null,null,null,-798243.2504272795]
[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,83614228.638974056,null,null,null,null,null,null,null,null,null,83614228.638974056]
[154,"Materials and Supplies",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,35895448.064999901,null,null,null,null,null,null,null,null,null,35895448.064999901]
[null,null,"SG",null,1612765.3333704607,null,null,null,null,null,null,null,null,null,1612765.3333704607]
[null,null,"SE",null,1782729.7485735018,null,null,null,null,null,null,null,null,null,1782729.7485735018]
[null,null,"SO",null,98927.950314275033,null,null,null,null,null,null,null,null,null,98927.950314275033]
[null,null,"SNPPS",null,34614563.642530061,null,null,null,null,null,null,null,null,null,34614563.642530061]
[null,null,"SNPPH",null,-775.07424042270009,null,null,null,null,null,null,null,null,null,-775.07424042270009]
[null,null,"SNPD",null,-1327163.5061218829,null,null,null,null,null,null,null,null,null,-1327163.5061218829]
[null,null,"SNPT",null,{"$f":"+O1963","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,"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,2544387.0328477672,null,null,null,null,null,null,null,null,null,2544387.0328477672]
[null,null,"SSGCH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Materials and Supplies",null,null,75220883.192273661,null,null,null,null,null,null,null,null,null,75220883.192273661]
[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,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,-113548.18152342268,null,null,null,null,null,null,null,null,null,-113548.18152342268]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-113548.18152342268,null,null,null,null,null,null,null,null,null,-113548.18152342268]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Materials & Supplies",null,null,75107335.010750234,null,null,null,null,null,null,null,null,null,75107335.010750234]
[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,1824067.01,null,null,null,null,null,null,null,null,null,1824067.01]
[null,null,"GPS",null,4350984.373548192,null,null,null,null,null,null,null,null,null,4350984.373548192]
[null,null,"SG",null,2391133.8143599546,null,null,null,null,null,null,null,null,null,2391133.8143599546]
[null,null,"SE",null,2592652.7722034571,null,null,null,null,null,null,null,null,null,2592652.7722034571]
[null,null,"SO",null,8513523.6850553695,null,null,null,null,null,null,null,null,null,8513523.6850553695]
[null,"Total Prepayments",null,null,19672361.655166972,null,null,null,null,null,null,null,null,null,19672361.655166972]
[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,707917.20842105208,null,null,null,null,null,null,null,null,null,707917.20842105208]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,3326375.8962766393,null,null,null,null,null,null,null,null,null,3326375.8962766393]
[null,null,"SG-P",null,-177537.30992610927,null,null,null,null,null,null,null,null,null,-177537.30992610927]
[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,3301077.9004483381,null,null,null,null,null,null,null,null,null,3301077.9004483381]
[null,null,null,null,7157833.69521992,null,null,null,null,null,null,null,null,null,7157833.69521992]
[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,22797800.929038592,null,null,null,null,null,null,null,null,null,22797800.929038592]
[null,null,"SO",null,3905.9461000893793,null,null,null,null,null,null,null,null,null,3905.9461000893793]
[null,null,"SE",null,5106877.0262028649,null,null,null,null,null,null,null,null,null,5106877.0262028649]
[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,27908583.901341546,null,null,null,null,null,null,null,null,null,27908583.901341546]
[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,14358949.771708874,null,null,null,null,null,null,null,null,null,14358949.771708874]
[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,14358949.771708874,null,null,null,null,null,null,null,null,null,14358949.771708874]
[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,20262658.208748478,null,null,null,null,null,null,null,null,null,20262658.208748478]
[232,"Accounts Payable","S",null,0,null,null,null,null,null,null,null,null,null,0]
[232,"Accounts Payable","SO",null,-1831545.4504788374,null,null,null,null,null,null,null,null,null,-1831545.4504788374]
[232,"Accounts Payable","SE",null,-908127.37888575252,null,null,null,null,null,null,null,null,null,-908127.37888575252]
[253,"Deferred Hedge","SG",null,{"$f":"+O2027","v":-60988.44538539277},null,null,null,null,null,null,null,null,null,-60988.44538539277]
[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,-2678609.0003127032,null,null,null,null,null,null,null,null,null,-2678609.0003127032]
[230,"Asset Retirement Obligations","SE",null,-1042481.0404765594,null,null,null,null,null,null,null,null,null,-1042481.0404765594]
[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,-361649.02304335759,null,null,null,null,null,null,null,null,null,-361649.02304335759]
[2533,"Cholla Reclamation","SSECH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,13379257.870165877,null,null,null,null,null,null,null,null,null,13379257.870165877]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Working Capital",null,null,null,27738207.641874745,null,null,null,null,null,null,null,null,null,27738207.641874745]
["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,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,13418.503929322644,null,null,null,null,null,null,null,null,null,13418.503929322644]
[null,null,"TROJD",null,20738.914775598154,null,null,null,null,null,null,null,null,null,20738.914775598154]
[null,null,null,null,34157.418704920798,null,null,null,null,null,null,null,null,null,34157.418704920798]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,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,34157.418704920798,null,null,null,null,null,null,null,null,null,34157.418704920798]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL RATE BASE ADDITIONS",null,null,null,278179465.2962774,null,null,null,null,null,null,null,null,null,278179465.2962774]
[235,"Customer Service Deposits",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-14610438.07,null,null,null,null,null,null,null,null,null,-14610438.07]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-14610438.07,null,null,null,null,null,null,null,null,null,-14610438.07]
[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,-3337369.7563227387,null,null,null,null,null,null,null,null,null,-3337369.7563227387]
[2283,"Prov for Pensions and Benefits","SO",null,-9934776.3334201183,null,null,null,null,null,null,null,null,null,-9934776.3334201183]
[2283,"Prov for Pensions and Benefits","SG",null,0,null,null,null,null,null,null,null,null,null,0]
[254,"Reg Liabilities ","SE",null,-9125.8627494468819,null,null,null,null,null,null,null,null,null,-9125.8627494468819]
[254,"Reg Liabilities - Insurance Provision","SO",null,-22872.28346112679,null,null,null,null,null,null,null,null,null,-22872.28346112679]
[null,null,null,null,-13304144.235953432,null,null,null,null,null,null,null,null,null,-13304144.235953432]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[22844,"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,-625160.70368019084,null,null,null,null,null,null,null,null,null,-625160.70368019084]
[null,null,null,null,-625160.70368019084,null,null,null,null,null,null,null,null,null,-625160.70368019084]
[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,-708037.42451632652,null,null,null,null,null,null,null,null,null,-708037.42451632652]
[254105,"ARO Regulatory Liability","TROJP",null,-1481638.1266405536,null,null,null,null,null,null,null,null,null,-1481638.1266405536]
[null,null,"S",null,-24617,null,null,null,null,null,null,null,null,null,-24617]
[null,null,null,null,-2214292.5511568803,null,null,null,null,null,null,null,null,null,-2214292.5511568803]
[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,-2709015.9050000003,null,null,null,null,null,null,null,null,null,-2709015.9050000003]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,-5367859.7442404088,null,null,null,null,null,null,null,null,null,-5367859.7442404088]
[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,-8076875.649240409,null,null,null,null,null,null,null,null,null,-8076875.649240409]
[null,null,null,null,{"$f":"+O2091","v":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,-2600623.3596416395,null,null,null,null,null,null,null,null,null,-2600623.3596416395]
[null,null,null,null,-2600623.3596416395,null,null,null,null,null,null,null,null,null,-2600623.3596416395]
[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,-759682.7,null,null,null,null,null,null,null,null,null,-759682.7]
[null,null,"SO",null,-811696.19613667775,null,null,null,null,null,null,null,null,null,-811696.19613667775]
[null,null,"SG",null,-3260854.9263544017,null,null,null,null,null,null,null,null,null,-3260854.9263544017]
[null,null,"SE",null,-328219.38902842312,null,null,null,null,null,null,null,null,null,-328219.38902842312]
[null,null,null,null,-5160453.211519503,null,null,null,null,null,null,null,null,null,-5160453.211519503]
[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,"S","S",null,1395260.9208540963,null,null,null,null,null,null,null,null,null,1395260.9208540963]
[null,"CN","CN",null,27199.919081834436,null,null,null,null,null,null,null,null,null,27199.919081834436]
[null,"IBT","IBT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"SO","SO",null,28953504.709697228,null,null,null,null,null,null,null,null,null,28953504.709697228]
[null,"DGP","DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"BADDEBT","BADDEBT",null,1158533.9568621605,null,null,null,null,null,null,null,null,null,1158533.9568621605]
[null,"TROJD","TROJD",null,808684.46044019086,null,null,null,null,null,null,null,null,null,808684.46044019086]
[null,"SG","SG",null,16371299.611776736,null,null,null,null,null,null,null,null,null,16371299.611776736]
[null,"SE","SE",null,-6523376.4275999125,null,null,null,null,null,null,null,null,null,-6523376.4275999125]
[null,"SNP","SNP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"SNPD","SNPD",null,591473.87891350838,null,null,null,null,null,null,null,null,null,591473.87891350838]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Accum Deferred Income Taxes",null,null,42782581.03002584,null,null,null,null,null,null,null,null,null,42782581.03002584]
[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,-2426187.8420076626,null,null,null,null,null,null,null,null,null,-2426187.8420076626]
[null,null,"SNPT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-2426187.8420076626,null,null,null,null,null,null,null,null,null,-2426187.8420076626]
[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,"S","S",null,-1116483071.8548808,null,null,null,null,null,null,null,null,null,-1116483071.8548808]
[null,"DITBAL","DITBAL",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"SSGCH","SSGCH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"SSGCT","SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"IBT","IBT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"SO","SO",null,5351172.4749509115,null,null,null,null,null,null,null,null,null,5351172.4749509115]
[null,"CN","CN",null,557.69203275259008,null,null,null,null,null,null,null,null,null,557.69203275259008]
[null,"SE","SE",null,-2891022.1473497385,null,null,null,null,null,null,null,null,null,-2891022.1473497385]
[null,"SG","SG",null,-30678268.937847435,null,null,null,null,null,null,null,null,null,-30678268.937847435]
[null,null,null,null,-1144700632.7730942,null,null,null,null,null,null,null,null,null,-1144700632.7730942]
[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,-2090200,null,null,null,null,null,null,null,null,null,-2090200]
[null,null,"SG",null,-2914000.5857389006,null,null,null,null,null,null,null,null,null,-2914000.5857389006]
[null,null,"SE",null,-2412467.7274453677,null,null,null,null,null,null,null,null,null,-2412467.7274453677]
[null,null,"SO",null,-684644.16090214206,null,null,null,null,null,null,null,null,null,-684644.16090214206]
[null,null,"GPS",null,-2742077.4969314891,null,null,null,null,null,null,null,null,null,-2742077.4969314891]
[null,null,"SNP",null,-2057718.9753151299,null,null,null,null,null,null,null,null,null,-2057718.9753151299]
[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,-1151741.4082413206,null,null,null,null,null,null,null,null,null,-1151741.4082413206]
[null,null,"SSGCH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-14052850.354574351,null,null,null,null,null,null,null,null,null,-14052850.354574351]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL ACCUMULATED DEF INCOME TAX",null,null,null,-1118397089.9396505,null,null,null,null,null,null,null,null,null,-1118397089.9396505]
[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,{"$f":"+O2155","v":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,-141518.98089000001,null,null,null,null,null,null,null,null,null,-141518.98089000001]
[null,null,"DGU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Accumulated ITC",null,null,-141518.98089000001,null,null,null,null,null,null,null,null,null,-141518.98089000001]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL RATE BASE DEDUCTIONS",null,null,null,-1165130596.7017326,null,null,null,null,null,null,null,null,null,-1165130596.7017326]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,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,-340216061.78451675,null,null,null,null,null,null,null,null,null,-340216061.78451675]
[null,null,"SG",null,-389244803.67768955,null,null,null,null,null,null,null,null,null,-389244803.67768955]
[null,null,"SG",null,-242622964.326206,null,null,null,null,null,null,null,null,null,-242622964.326206]
[null,null,"SG",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,{"$f":"+O2171","v":-66242324.322715804},null,null,null,null,null,null,null,null,null,-66242324.322715804]
[null,null,null,null,-1038326154.1111281,null,null,null,null,null,null,null,null,null,-1038326154.1111281]
[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,-63272424.154499136,null,null,null,null,null,null,null,null,null,-63272424.154499136]
[null,null,"SG",null,-12127340.097351156,null,null,null,null,null,null,null,null,null,-12127340.097351156]
[null,null,"SG",null,-26038848.279624306,null,null,null,null,null,null,null,null,null,-26038848.279624306]
[null,null,"SG",null,-6504830.0374868251,null,null,null,null,null,null,null,null,null,-6504830.0374868251]
[null,null,null,null,-107943442.56896141,null,null,null,null,null,null,null,null,null,-107943442.56896141]
[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,-593314.76945430948,null,null,null,null,null,null,null,null,null,-593314.76945430948]
[null,null,"SG",null,-64488274.955830947,null,null,null,null,null,null,null,null,null,-64488274.955830947]
[null,null,"SG",null,-68434348.121213228,null,null,null,null,null,null,null,null,null,-68434348.121213228]
[null,null,"SSGCT",null,-8350574.4137215428,null,null,null,null,null,null,null,null,null,-8350574.4137215428]
[null,null,null,null,-141866512.26022002,null,null,null,null,null,null,null,null,null,-141866512.26022002]
[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,-1288136108.9403093,null,null,null,null,null,null,null,null,null,-1288136108.9403093]
[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,-1213543210.2038724,null,null,null,null,null,null,null,null,null,-1213543210.2038724]
[null,null,"SSGCH",null,-66242324.322715804,null,null,null,null,null,null,null,null,null,-66242324.322715804]
[null,null,"SSGCT",null,-8350574.4137215428,null,null,null,null,null,null,null,null,null,-8350574.4137215428]
["Total of Prod Plant Depreciation by Factor",null,null,null,-1288136108.9403098,null,null,null,null,null,null,null,null,null,-1288136108.9403098]
[null,null,null,null,0,null,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,-160231202.18902192,null,null,null,null,null,null,null,null,null,-160231202.18902192]
[null,null,"SG",null,-163783278.98305935,null,null,null,null,null,null,null,null,null,-163783278.98305935]
[null,null,"SG",null,-161331315.46220458,null,null,null,null,null,null,null,null,null,-161331315.46220458]
["TOTAL TRANS PLANT ACCUM DEPR",null,null,null,-485345796.63428581,null,null,null,null,null,null,null,null,null,-485345796.63428581]
[108360,"Land and Land Rights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-2101066.605,null,null,null,null,null,null,null,null,null,-2101066.605]
[null,null,null,null,-2101066.605,null,null,null,null,null,null,null,null,null,-2101066.605]
[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,-6879531.9649999999,null,null,null,null,null,null,null,null,null,-6879531.9649999999]
[null,null,null,null,-6879531.9649999999,null,null,null,null,null,null,null,null,null,-6879531.9649999999]
[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,-86588551.534999907,null,null,null,null,null,null,null,null,null,-86588551.534999907]
[null,null,null,null,-86588551.534999907,null,null,null,null,null,null,null,null,null,-86588551.534999907]
[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,-387631.685,null,null,null,null,null,null,null,null,null,-387631.685]
[null,null,null,null,-387631.685,null,null,null,null,null,null,null,null,null,-387631.685]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[108364,"Poles, Towers & Fixtures",null,null,{"$f":"+O2235","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-139388420.82305738,null,null,null,null,null,null,null,null,null,-139388420.82305738]
[null,null,null,null,-139388420.82305738,null,null,null,null,null,null,null,null,null,-139388420.82305738]
[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,-53951866.869999997,null,null,null,null,null,null,null,null,null,-53951866.869999997]
[null,null,null,null,-53951866.869999997,null,null,null,null,null,null,null,null,null,-53951866.869999997]
[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,-59296972.530000001,null,null,null,null,null,null,null,null,null,-59296972.530000001]
[null,null,null,null,-59296972.530000001,null,null,null,null,null,null,null,null,null,-59296972.530000001]
[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,-167343973.79499999,null,null,null,null,null,null,null,null,null,-167343973.79499999]
[null,null,null,null,-167343973.79499999,null,null,null,null,null,null,null,null,null,-167343973.79499999]
[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,-89844415.129999906,null,null,null,null,null,null,null,null,null,-89844415.129999906]
[null,null,null,null,-89844415.129999906,null,null,null,null,null,null,null,null,null,-89844415.129999906]
[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,-54693382.489999898,null,null,null,null,null,null,null,null,null,-54693382.489999898]
[null,null,null,null,-54693382.489999898,null,null,null,null,null,null,null,null,null,-54693382.489999898]
[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,-24951323.458500002,null,null,null,null,null,null,null,null,null,-24951323.458500002]
[null,null,null,null,-24951323.458500002,null,null,null,null,null,null,null,null,null,-24951323.458500002]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,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,-3676604.2,null,null,null,null,null,null,null,null,null,-3676604.2]
[null,null,null,null,-3676604.2,null,null,null,null,null,null,null,null,null,-3676604.2]
[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,-13312830.4599999,null,null,null,null,null,null,null,null,null,-13312830.4599999]
[null,null,null,null,-13312830.4599999,null,null,null,null,null,null,null,null,null,-13312830.4599999]
[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,3523413.5,null,null,null,null,null,null,null,null,null,3523413.5]
[null,null,null,null,3523413.5,null,null,null,null,null,null,null,null,null,3523413.5]
[null,null,null,null,0,null,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,-698893158.04655695,null,null,null,null,null,null,null,null,null,-698893158.04655695]
[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,-698893158.04655695,null,null,null,null,null,null,null,null,null,-698893158.04655695]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Distribution Depreciation by Factor",null,null,null,-698893158.04655695,null,null,null,null,null,null,null,null,null,-698893158.04655695]
["108GP","General Plant Accumulated Depr",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-53784333.684977233,null,null,null,null,null,null,null,null,null,-53784333.684977233]
[null,null,"SG",null,-1986615.6894317379,null,null,null,null,null,null,null,null,null,-1986615.6894317379]
[null,null,"SG",null,{"$f":"+O2299","v":-3508620.1168226241},null,null,null,null,null,null,null,null,null,-3508620.1168226241]
[null,null,"SG",null,-19917466.474311605,null,null,null,null,null,null,null,null,null,-19917466.474311605]
[null,null,"CN",null,-3376308.0984437559,null,null,null,null,null,null,null,null,null,-3376308.0984437559]
[null,null,"SO",null,-30180597.163993414,null,null,null,null,null,null,null,null,null,-30180597.163993414]
[null,null,"SE",null,-139079.6144840972,null,null,null,null,null,null,null,null,null,-139079.6144840972]
[null,null,"SSGCT",null,-15349.477358930066,null,null,null,null,null,null,null,null,null,-15349.477358930066]
[null,null,"SSGCH",null,-864675.23029489268,null,null,null,null,null,null,null,null,null,-864675.23029489268]
[null,null,null,null,-113773045.55011831,null,null,null,null,null,null,null,null,null,-113773045.55011831]
[null,null,null,null,0,null,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,-67196565.270035356,null,null,null,null,null,null,null,null,null,-67196565.270035356]
[null,null,null,null,-67196565.270035356,null,null,null,null,null,null,null,null,null,-67196565.270035356]
["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,-67196565.270035356,null,null,null,null,null,null,null,null,null,-67196565.270035356]
[null,null,null,null,0,null,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,-180969610.82015365,null,null,null,null,null,null,null,null,null,-180969610.82015365]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,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,-53784333.684977233,null,null,null,null,null,null,null,null,null,-53784333.684977233]
[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,-67335644.884519458,null,null,null,null,null,null,null,null,null,-67335644.884519458]
[null,null,"SO",null,-30180597.163993414,null,null,null,null,null,null,null,null,null,-30180597.163993414]
[null,null,"CN",null,-3376308.0984437559,null,null,null,null,null,null,null,null,null,-3376308.0984437559]
[null,null,"SG",null,-25412702.280565966,null,null,null,null,null,null,null,null,null,-25412702.280565966]
[null,null,"DEU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,-15349.477358930066,null,null,null,null,null,null,null,null,null,-15349.477358930066]
[null,null,"SSGCH",null,-864675.23029489268,null,null,null,null,null,null,null,null,null,-864675.23029489268]
[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,-180969610.82015365,null,null,null,null,null,null,null,null,null,-180969610.82015365]
[null,null,null,null,0,null,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,-2653344674.4413061,null,null,null,null,null,null,null,null,null,-2653344674.4413061]
["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,-11386.485000000001,null,null,null,null,null,null,null,null,null,-11386.485000000001]
[null,null,"CN",null,-1249663.3149424274,null,null,null,null,null,null,null,null,null,-1249663.3149424274]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,{"$f":"+O2363","v":-4317564.5346546667},null,null,null,null,null,null,null,null,null,-4317564.5346546667]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-5578614.334597094,null,null,null,null,null,null,null,null,null,-5578614.334597094]
[null,null,null,null,0,null,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,-30998.712272515964,null,null,null,null,null,null,null,null,null,-30998.712272515964]
[null,null,"SG",null,-172479.19996719513,null,null,null,null,null,null,null,null,null,-172479.19996719513]
[null,null,null,null,-203477.91223971109,null,null,null,null,null,null,null,null,null,-203477.91223971109]
[null,null,null,null,0,null,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,-22619.154999999999,null,null,null,null,null,null,null,null,null,-22619.154999999999]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,-142126.98930091399,null,null,null,null,null,null,null,null,null,-142126.98930091399]
[null,null,"SE",null,-476415.86186783481,null,null,null,null,null,null,null,null,null,-476415.86186783481]
[null,null,"SG",null,-18866714.499408282,null,null,null,null,null,null,null,null,null,-18866714.499408282]
[null,null,"SG",null,-7043030.2653087452,null,null,null,null,null,null,null,null,null,-7043030.2653087452]
[null,null,"SG",null,-1361369.8034379326,null,null,null,null,null,null,null,null,null,-1361369.8034379326]
[null,null,"CN",null,-44527080.438040644,null,null,null,null,null,null,null,null,null,-44527080.438040644]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,-38879.023737369898,null,null,null,null,null,null,null,null,null,-38879.023737369898]
[null,null,"SO",null,-107005312.96301743,null,null,null,null,null,null,null,null,null,-107005312.96301743]
[null,null,null,null,-179483548.99911916,null,null,null,null,null,null,null,null,null,-179483548.99911916]
["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,-179483548.99911916,null,null,null,null,null,null,null,null,null,-179483548.99911916]
[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,-3216801.0449999999,null,null,null,null,null,null,null,null,null,-3216801.0449999999]
[null,null,"SG",null,-644307.67976453912,null,null,null,null,null,null,null,null,null,-644307.67976453912]
[null,null,"SO",null,668256.55376882304,null,null,null,null,null,null,null,null,null,668256.55376882304]
[null,null,null,null,-3192852.170995716,null,null,null,null,null,null,null,null,null,-3192852.170995716]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Remove Capital Lease Amtr",null,null,null,3192852.170995716,null,null,null,null,null,null,null,null,null,3192852.170995716]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,-185265641.24595594,null,null,null,null,null,null,null,null,null,-185265641.24595594]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Func Study","index":19,"n_rows":2546,"n_cols":33,"rows_kept":2546,"cut":false,"hidden":false,"merged":[]}
[" "]
[{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Function","Generation","Transmission","Distribution"]
["Cost Of Service By Rate Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check","Check","Check","Check"]
[{"$f":"Inputs!$C$5","v":"State of Utah"}]
[{"$f":"Inputs!$C$7","v":"Monthly Wgt Factors"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AA10:AA82,ABS(MIN(AA10:AA82)))","v":0},{"$f":"MAX(AB10:AB82,ABS(MIN(AB10:AB82)))","v":0},{"$f":"MAX(AC10:AC82,ABS(MIN(AC10:AC82)))","v":0},{"$f":"MAX(AD10:AD82,ABS(MIN(AD10:AD82)))","v":0}]
[{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[]
[null,null,null,null,null,"Error","Generation","Transmission","Distribution","Retail Op","MISC",null,null,"Generation",null,null,"Transmission",null,null,"Distribution",null,null,null,null,null,null,"Function","Generation","Transmission","Distribution"]
[null,null,null,"COS STUDY","JAM RESULTS","check","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,null,"DEMAND","ENERGY",null,"DEMAND","ENERGY",null,"SUBS","P & C","XFMR","METER","SERVICE",null,null,"Check","Check","Check","Check"]
["Operating Revenues",null,null,{"$f":"+'G+T+D+R+M'!H14","v":1919213616.261477},{"$f":"+H328","v":1919213616.0687954},{"$f":"ROUND(D10-E10,0)","v":0},{"$f":"+J328","v":277602042.96255463},{"$f":"+K328","v":32807493.477724276},{"$f":"+L328","v":3972885.1161980326},{"$f":"+M328","v":6677654.1103360355},{"$f":"+N328","v":-221460.25718755301},null,null,{"$f":"+Q328","v":208201532.22191596},{"$f":"+R328","v":69400510.740638658},null,{"$f":"+T328","v":21435306.373754114},{"$f":"+U328","v":11372187.103970159},null,{"$f":"+W328","v":712336.12667268317},{"$f":"+X328","v":2045099.366736118},{"$f":"+Y328","v":707150.77698702866},{"$f":"+Z328","v":135524.43134782903},{"$f":"+AA328","v":372774.41445437318},null,null,null,{"$f":"G10-N10-O10","v":0},{"$f":"H10-Q10-R10","v":0},{"$f":"ROUND(I10-T10-U10-V10-W10-X10,0)","v":0}]
[]
["Operating Expenses"]
["Operation & Maintenance Expenses",null,null,{"$f":"+'G+T+D+R+M'!H17","v":1207658327.0935881},{"$f":"H1011","v":1207658327.0935881},{"$f":"ROUND(D13-E13,0)","v":0},{"$f":"J1011","v":952768301.10964513},{"$f":"K1011","v":94576557.90566957},{"$f":"L1011","v":109580169.40527686},{"$f":"M1011","v":45094126.039890237},{"$f":"N1011","v":5639172.6331062913},null,null,{"$f":"Q1011","v":324029222.49306494},{"$f":"R1011","v":628739078.61658037},null,{"$f":"T1011","v":69269125.189779505},{"$f":"U1011","v":25307432.715890065},null,{"$f":"W1011","v":19280464.649191327},{"$f":"X1011","v":76952586.910547614},{"$f":"Y1011","v":5080908.0017170385},{"$f":"Z1011","v":5812222.2508631181},{"$f":"AA1011","v":2453987.5929577346},null,null,{"$f":"ROUND(SUM(-E13,G13:K13),0)","v":0},{"$f":"ROUND(G13-N13-O13,0)","v":0},{"$f":"ROUND(H13-Q13-R13,0)","v":0},{"$f":"ROUND(I13-T13-U13-V13-W13-X13,0)","v":0}]
["Depreciation Expense",null,null,{"$f":"+'G+T+D+R+M'!H18","v":218663628.85475841},{"$f":"H1087","v":218663628.85475832},0,{"$f":"J1087","v":116108489.18539138},{"$f":"K1087","v":39216109.263205148},{"$f":"L1087","v":62514801.872402221},{"$f":"M1087","v":824228.53375964495},{"$f":"N1087","v":0},null,null,{"$f":"Q1087","v":87074358.903908938},{"$f":"R1087","v":29034130.281482451},null,{"$f":"T1087","v":29412081.947403859},{"$f":"U1087","v":9804027.3158012871},null,{"$f":"W1087","v":10515779.264413225},{"$f":"X1087","v":35730436.594064578},{"$f":"Y1087","v":9247693.0219016373},{"$f":"Z1087","v":2748261.1348879873},{"$f":"AA1087","v":4272631.8571347948},null,null,0,0,0,0]
["Amortization Expense",null,null,{"$f":"+'G+T+D+R+M'!H19","v":20299322.519943755},{"$f":"H1154","v":20299322.519943763},0,{"$f":"J1154","v":13503539.361011192},{"$f":"K1154","v":2093888.2993197897},{"$f":"L1154","v":1898189.1739955419},{"$f":"M1154","v":2803705.6856172346},{"$f":"N1154","v":0},null,null,{"$f":"Q1154","v":10123916.611842427},{"$f":"R1154","v":3379622.7491687667},null,{"$f":"T1154","v":1570416.2244898423},{"$f":"U1154","v":523472.07482994744},null,{"$f":"W1154","v":340344.27987436543},{"$f":"X1154","v":977119.99318989029},{"$f":"Y1154","v":337866.79201634502},{"$f":"Z1154","v":64751.685707573364},{"$f":"AA1154","v":178106.4232073676},null,null,0,0,0,0]
["Taxes Other Than Income",null,null,{"$f":"+'G+T+D+R+M'!H20","v":51721478.604750201},{"$f":"H1171","v":51721478.604750216},0,{"$f":"J1171","v":26300490.413059454},{"$f":"K1171","v":11041812.485338401},{"$f":"L1171","v":14042718.350910587},{"$f":"M1171","v":335005.64544176712},{"$f":"N1171","v":1451.71},null,null,{"$f":"Q1171","v":19725367.80979459},{"$f":"R1171","v":6575122.6032648636},null,{"$f":"T1171","v":8281359.3640038008},{"$f":"U1171","v":2760453.1213346003},null,{"$f":"W1171","v":2517851.7136724675},{"$f":"X1171","v":7228689.8731630454},{"$f":"Y1171","v":2499523.3696461716},{"$f":"Z1171","v":479030.06591495336},{"$f":"AA1171","v":1317623.328513948},null,null,0,0,0,0]
["Income Taxes - Federal",null,null,{"$f":"+'G+T+D+R+M'!H21","v":-274764962.53286797},{"$f":"H1419","v":-274764962.59675097},0,{"$f":"J1419","v":-223688895.57537922},{"$f":"K1419","v":-18919601.644472685},{"$f":"L1419","v":-29183781.704291772},{"$f":"M1419","v":-1161350.4660534628},{"$f":"N1419","v":-1811333.2065535898},null,null,{"$f":"Q1419","v":-167766671.68153441},{"$f":"R1419","v":-55922223.893844806},null,{"$f":"T1419","v":-14189701.233354513},{"$f":"U1419","v":-4729900.4111181712},null,{"$f":"W1419","v":-6081780.4280871134},{"$f":"X1419","v":-13713909.084584018},{"$f":"Y1419","v":-5637443.5316639189},{"$f":"Z1419","v":-925445.59168126225},{"$f":"AA1419","v":-2825203.0682754656},null,null,{"$f":"ROUND(SUM(-E17,G17:K17),0)","v":0},0,0,0]
["Income Taxes - State",null,null,{"$f":"+'G+T+D+R+M'!H22","v":-32469332.409262389},{"$f":"H1402","v":-32469332.419386216},0,{"$f":"J1402","v":-25793262.024161074},{"$f":"K1402","v":-2472950.6360633885},{"$f":"L1402","v":-3814565.0677295178},{"$f":"M1402","v":-151798.24753648878},{"$f":"N1402","v":-236756.44389574477},null,null,{"$f":"Q1402","v":-19344946.518120807},{"$f":"R1402","v":-6448315.5060402686},null,{"$f":"T1402","v":-1854712.9770475414},{"$f":"U1402","v":-618237.65901584714},null,{"$f":"W1402","v":-794939.71705423202},{"$f":"X1402","v":-1792522.952170369},{"$f":"Y1402","v":-736861.15751134709},{"$f":"Z1402","v":-120963.50164216278},{"$f":"AA1402","v":-369277.73935140786},null,null,0,0,0,0]
["Income Taxes Deferred",null,null,{"$f":"+'G+T+D+R+M'!H23","v":382635216.73642784},{"$f":"H1296","v":382635216.73642778},0,{"$f":"J1296","v":242068423.92778635},{"$f":"K1296","v":77202868.546431169},{"$f":"L1296","v":61906684.882277325},{"$f":"M1296","v":1457239.3799329735},{"$f":"N1296","v":0},null,null,{"$f":"Q1296","v":181551317.94583976},{"$f":"R1296","v":60517105.981946588},null,{"$f":"T1296","v":57902151.409823388},{"$f":"U1296","v":19300717.136607792},null,{"$f":"W1296","v":11076443.976633849},{"$f":"X1296","v":31957676.325203165},{"$f":"Y1296","v":10968344.207390238},{"$f":"Z1296","v":2123263.1888174163},{"$f":"AA1296","v":5780957.1842326587},null,null,0,0,0,0]
["Investment Tax Credit Adj",null,null,{"$f":"+'G+T+D+R+M'!H24","v":-1540597.9118374235},{"$f":"H1189","v":-1540597.911837423},0,{"$f":"J1189","v":-772346.37844869541},{"$f":"K1189","v":-315650.12362995563},{"$f":"L1189","v":-452601.40975877206},{"$f":"M1189","v":0},{"$f":"N1189","v":0},null,null,{"$f":"Q1189","v":-579259.78383652156},{"$f":"R1189","v":-193086.59461217385},null,{"$f":"T1189","v":-236737.59272246674},{"$f":"U1189","v":-78912.530907488908},null,{"$f":"W1189","v":-81151.185026637206},{"$f":"X1189","v":-232983.04114248662},{"$f":"Y1189","v":-80560.456498331463},{"$f":"Z1189","v":-15439.295849431215},{"$f":"AA1189","v":-42467.431241885461},null,null,0,0,0,0]
["Misc Revenues & Expense",null,null,{"$f":"+'G+T+D+R+M'!H25","v":-3051140.0072596725},{"$f":"H399","v":-3051140.0072596716},0,{"$f":"J399","v":-2167139.5041468614},{"$f":"K399","v":-512943.7996583858},{"$f":"L399","v":-1178243.7782849921},{"$f":"M399","v":807187.0748305677},{"$f":"N399","v":0},null,null,{"$f":"Q399","v":-1625354.6281101461},{"$f":"R399","v":-541784.87603671534},null,{"$f":"T399","v":-384707.84974378941},{"$f":"U399","v":-128235.94991459645},null,{"$f":"W399","v":-211258.46450423333},{"$f":"X399","v":-606517.81623561494},{"$f":"Y399","v":-209720.63850960671},{"$f":"Z399","v":-40192.659332168725},{"$f":"AA399","v":-110554.19970336814},null,null,0,0,0,0]
[]
["Total Operating Expenses",null,null,{"$f":"+'G+T+D+R+M'!H27","v":1569151940.948241},{"$f":"SUM(E13:E21)","v":1569151940.874234},{"$f":"ROUND(D23-E23,0)","v":0},{"$f":"SUM(G13:G21)","v":1098327600.5147576},{"$f":"SUM(H13:H21)","v":201910090.29613966},{"$f":"SUM(I13:I21)","v":215313371.72479749},{"$f":"SUM(J13:J21)","v":50008343.64588248},{"$f":"SUM(K13:K21)","v":3592534.6926569571},null,null,{"$f":"SUM(N13:N21)","v":433187951.15284878},{"$f":"SUM(O13:O21)","v":665139649.36190903},null,{"$f":"SUM(Q13:Q21)","v":149769274.4826321},{"$f":"SUM(R13:R21)","v":52140815.813507587},null,{"$f":"SUM(T13:T21)","v":36561754.089113012},{"$f":"SUM(U13:U21)","v":136500576.80203581},{"$f":"SUM(V13:V21)","v":21469749.608488224},{"$f":"SUM(W13:W21)","v":10125487.277686022},{"$f":"SUM(X13:X21)","v":10655803.947474379},null,null,{"$f":"ROUND(SUM(-E23,G23:K23),0)","v":0},{"$f":"ROUND(G23-N23-O23,0)","v":0},{"$f":"ROUND(H23-Q23-R23,0)","v":0},{"$f":"ROUND(I23-T23-U23-V23-W23-X23,0)","v":0}]
[]
["Operating Revenue For Return",null,null,{"$f":"+'G+T+D+R+M'!H29","v":350061675.313236},{"$f":"E10-E23","v":350061675.19456148},{"$f":"ROUND(D25-E25,0)","v":0},{"$f":"G10-G23","v":-820725557.55220294},{"$f":"H10-H23","v":-169102596.81841537},{"$f":"I10-I23","v":-211340486.60859945},{"$f":"J10-J23","v":-43330689.535546444},{"$f":"K10-K23","v":-3813994.9498445103},null,null,{"$f":"N10-N23","v":-224986418.93093282},{"$f":"O10-O23","v":-595739138.62127042},null,{"$f":"Q10-Q23","v":-128333968.10887799},{"$f":"R10-R23","v":-40768628.709537432},null,{"$f":"T10-T23","v":-35849417.962440327},{"$f":"U10-U23","v":-134455477.43529969},{"$f":"V10-V23","v":-20762598.831501197},{"$f":"W10-W23","v":-9989962.8463381939},{"$f":"X10-X23","v":-10283029.533020006},null,null,null,{"$f":"G25-N25-O25","v":0},{"$f":"ROUND(H25-Q25-R25,0)","v":0},{"$f":"ROUND(I25-T25-U25-V25-W25-X25,0)","v":0}]
[]
[]
["Rate Base :"]
["Electric Plant In Service",null,null,{"$f":"+'G+T+D+R+M'!H33","v":9277156857.7521152},{"$f":"H2023","v":9277156857.7521172},{"$f":"+D29-E29","v":0},{"$f":"J2023","v":4699369744.4299831},{"$f":"K2023","v":1991369174.9549103},{"$f":"L2023","v":2516577457.0371614},{"$f":"M2023","v":69840481.330062121},{"$f":"N2023","v":0},null,null,{"$f":"Q2023","v":3373410136.8596058},{"$f":"R2023","v":1325959607.5703783},null,{"$f":"T2023","v":1493526881.2161832},{"$f":"U2023","v":497842293.73872757},null,{"$f":"W2023","v":457025381.31320125},{"$f":"X2023","v":1312108543.8580265},{"$f":"Y2023","v":434863991.40096647},{"$f":"Z2023","v":83341059.737454325},{"$f":"AA2023","v":229238480.7275131},null,null,{"$f":"ROUND(SUM(-E29,G29:K29),0)","v":0},{"$f":"ROUND(G29-N29-O29,0)","v":0},{"$f":"ROUND(H29-Q29-R29,0)","v":0},{"$f":"ROUND(I29-T29-U29-V29-W29-X29,0)","v":0}]
["Plant Held For Future Use ",null,null,{"$f":"+'G+T+D+R+M'!H34","v":7106712.1361247068},{"$f":"H2036","v":7106712.1361247068},{"$f":"ROUND(D30-E30,0)","v":0},{"$f":"J2036","v":4111915.5687211654},{"$f":"K2036","v":217988.79240354162},{"$f":"L2036","v":2776807.7749999999},{"$f":"M2036","v":0},{"$f":"N2036","v":0},null,null,{"$f":"Q2036","v":2789248.7349484623},{"$f":"R2036","v":1322666.8337727031},null,{"$f":"T2036","v":163491.59430265622},{"$f":"U2036","v":54497.198100885405},null,{"$f":"W2036","v":497880.11409980443},{"$f":"X2036","v":1429401.4692362831},{"$f":"Y2036","v":494255.86650590511},{"$f":"Z2036","v":94723.427348747675},{"$f":"AA2036","v":260546.89780925924},null,null,0,0,0,0]
["Electric Plant Acquisition Adj",null,null,{"$f":"+'G+T+D+R+M'!H35","v":24630737.695214596},{"$f":"H2042","v":24630737.695214599},0,{"$f":"J2042","v":24630737.695214599},{"$f":"K2042","v":0},{"$f":"L2042","v":0},{"$f":"M2042","v":0},{"$f":"N2042","v":0},null,null,{"$f":"Q2042","v":18473053.27141095},{"$f":"R2042","v":6157684.4238036498},null,{"$f":"T2042","v":0},{"$f":"U2042","v":0},null,{"$f":"W2042","v":0},{"$f":"X2042","v":0},{"$f":"Y2042","v":0},{"$f":"Z2042","v":0},{"$f":"AA2042","v":0},null,null,0,0,0,0]
["Nuclear Fuel",null,null,{"$f":"+'G+T+D+R+M'!H36","v":0},{"$f":"H2045","v":0},0,{"$f":"J2045","v":0},{"$f":"K2045","v":0},{"$f":"L2045","v":0},{"$f":"M2045","v":0},{"$f":"N2045","v":0},null,null,{"$f":"Q2045","v":0},{"$f":"R2045","v":0},null,{"$f":"T2045","v":0},{"$f":"U2045","v":0},null,{"$f":"W2045","v":0},{"$f":"X2045","v":0},{"$f":"Y2045","v":0},{"$f":"Z2045","v":0},{"$f":"AA2045","v":0},null,null,0,0,0,0]
["Prepayments",null,null,{"$f":"+'G+T+D+R+M'!H37","v":19672361.65516698},{"$f":"H2132","v":19672361.655166972},0,{"$f":"J2132","v":10755596.415159974},{"$f":"K2132","v":3373494.6435450073},{"$f":"L2132","v":3690822.0328689842},{"$f":"M2132","v":28381.553593006247},{"$f":"N2132","v":1824067.01},null,null,{"$f":"Q2132","v":8066697.3113699816},{"$f":"R2132","v":2688899.1037899936},null,{"$f":"T2132","v":2530120.9826587555},{"$f":"U2132","v":843373.66088625183},null,{"$f":"W2132","v":661762.37022632302},{"$f":"X2132","v":1899903.3652851866},{"$f":"Y2132","v":656945.16501947853},{"$f":"Z2132","v":125902.59788062659},{"$f":"AA2132","v":346308.53445736901},null,null,0,0,0,0]
["Fuel Stock",null,null,{"$f":"+'G+T+D+R+M'!H38","v":83614228.638974085},{"$f":"H2091","v":83614228.638974056},0,{"$f":"J2091","v":83614228.638974056},{"$f":"K2091","v":0},{"$f":"L2091","v":0},{"$f":"M2091","v":0},{"$f":"N2091","v":0},null,null,{"$f":"Q2091","v":0},{"$f":"R2091","v":83614228.638974056},null,{"$f":"T2091","v":0},{"$f":"U2091","v":0},null,{"$f":"W2091","v":0},{"$f":"X2091","v":0},{"$f":"Y2091","v":0},{"$f":"Z2091","v":0},{"$f":"AA2091","v":0},null,null,0,0,0,0]
["Materials & Supplies",null,null,{"$f":"+'G+T+D+R+M'!H39","v":75107335.010750234},{"$f":"H2124","v":75107335.010750234},0,{"$f":"J2124","v":62918516.327433184},{"$f":"K2124","v":602211.51200869784},{"$f":"L2124","v":11586607.171308365},{"$f":"M2124","v":0},{"$f":"N2124","v":0},null,null,{"$f":"Q2124","v":47188887.245574869},{"$f":"R2124","v":15729629.081858296},null,{"$f":"T2124","v":451658.63400652347},{"$f":"U2124","v":150552.87800217446},null,{"$f":"W2124","v":2077472.3235858921},{"$f":"X2124","v":5964371.5575997429},{"$f":"Y2124","v":2062349.6587978797},{"$f":"Z2124","v":395246.35176084773},{"$f":"AA2124","v":1087167.2795639993},null,null,0,0,0,0]
["Misc Deferred Debits",null,null,{"$f":"+'G+T+D+R+M'!H40","v":35066417.596561469},{"$f":"H2142+H2153","v":35066417.596561469},0,{"$f":"J2142+J2153","v":24864621.623619881},{"$f":"K2142+K2153","v":7618696.2686892217},{"$f":"L2142+L2153","v":306532.82277114998},{"$f":"M2142+M2153","v":102897.18855561988},{"$f":"N2142+N2153","v":2173669.692925591},null,null,{"$f":"Q2142+Q2153","v":18648466.217714909},{"$f":"R2142+R2153","v":6216155.4059049701},null,{"$f":"T2142+T2153","v":5714022.201516917},{"$f":"U2142+U2153","v":1904674.0671723054},null,{"$f":"W2142+W2153","v":54961.167334182966},{"$f":"X2142+X2153","v":157792.14938211808},{"$f":"Y2142+Y2153","v":54561.085320807186},{"$f":"Z2142+Z2153","v":10456.553683399843},{"$f":"AA2142+AA2153","v":28761.867050641842},null,null,0,0,0,0]
["Cash Working Capital",null,null,{"$f":"+'G+T+D+R+M'!H41","v":27738207.641874753},{"$f":"H2174","v":27738207.641874745},0,{"$f":"J2174","v":15266151.567613609},{"$f":"K2174","v":5251371.9084431017},{"$f":"L2174","v":6369036.1787772113},{"$f":"M2174","v":797470.3171088188},{"$f":"N2174","v":54177.669932007295},null,null,{"$f":"Q2174","v":11449613.675710207},{"$f":"R2174","v":3816537.8919034023},null,{"$f":"T2174","v":3938528.9313323265},{"$f":"U2174","v":1312842.9771107754},null,{"$f":"W2174","v":1141964.7005977505},{"$f":"X2174","v":3278552.3555238489},{"$f":"Y2174","v":1133651.9307134934},{"$f":"Z2174","v":217262.76524918934},{"$f":"AA2174","v":597604.42669292842},null,null,0,0,0,0]
["Weatherization Loans",null,null,{"$f":"+'G+T+D+R+M'!H42","v":5209307.5029056938},{"$f":"H2068","v":5209307.5029056948},0,{"$f":"J2068","v":0},{"$f":"K2068","v":0},{"$f":"L2068","v":0},{"$f":"M2068","v":0},{"$f":"N2068","v":5209307.5029056948},null,null,{"$f":"Q2068","v":0},{"$f":"R2068","v":0},null,{"$f":"T2068","v":0},{"$f":"U2068","v":0},null,{"$f":"W2068","v":0},{"$f":"X2068","v":0},{"$f":"Y2068","v":0},{"$f":"Z2068","v":0},{"$f":"AA2068","v":0},null,null,0,0,0,0]
["Miscellaneous Rate Base",null,null,{"$f":"+'G+T+D+R+M'!H43","v":34157.418704920798},{"$f":"H2198","v":34157.418704920798},0,{"$f":"J2198","v":34157.418704920798},{"$f":"K2198","v":0},{"$f":"L2198","v":0},{"$f":"M2198","v":0},{"$f":"N2198","v":0},null,null,{"$f":"Q2198","v":17078.709352460399},{"$f":"R2198","v":17078.709352460399},null,{"$f":"T2198","v":0},{"$f":"U2198","v":0},null,{"$f":"W2198","v":0},{"$f":"X2198","v":0},{"$f":"Y2198","v":0},{"$f":"Z2198","v":0},{"$f":"AA2198","v":0},null,null,0,0,0,0]
[]
["Total Rate Base Additions",null,null,{"$f":"+'G+T+D+R+M'!H45","v":9555336323.0483952},{"$f":"SUM(E29:E39)","v":9555336323.0483932},{"$f":"ROUND(D41-E41,0)","v":0},{"$f":"SUM(G29:G39)","v":4925565669.6854248},{"$f":"SUM(H29:H39)","v":2008432938.0799997},{"$f":"SUM(I29:I39)","v":2541307263.0178871},{"$f":"SUM(J29:J39)","v":70769230.389319569},{"$f":"SUM(K29:K39)","v":9261221.8757632934},null,null,{"$f":"SUM(N29:N39)","v":3480043182.0256877},{"$f":"SUM(O29:O39)","v":1445522487.6597378},null,{"$f":"SUM(Q29:Q39)","v":1506324703.5600004},{"$f":"SUM(R29:R39)","v":502108234.51999992},null,{"$f":"SUM(T29:T39)","v":461459421.9890452},{"$f":"SUM(U29:U39)","v":1324838564.7550538},{"$f":"SUM(V29:V39)","v":439265755.107324},{"$f":"SUM(W29:W39)","v":84184651.433377147},{"$f":"SUM(X29:X39)","v":231558869.7330873},null,null,{"$f":"ROUND(SUM(-E41,G41:K41),0)","v":0},{"$f":"ROUND(G41-N41-O41,0)","v":0},{"$f":"ROUND(H41-Q41-R41,0)","v":0},{"$f":"ROUND(I41-T41-U41-V41-W41-X41,0)","v":0}]
[]
["Rate Base Deductions :"]
["Accum Provision For Depreciation",null,null,{"$f":"+'G+T+D+R+M'!H48","v":-2653344674.4413061},{"$f":"H2492","v":-2653344674.4413061},{"$f":"ROUND(D44-E44,0)","v":0},{"$f":"J2492","v":-1385166144.4771423},{"$f":"K2492","v":-516852971.33577973},{"$f":"L2492","v":-747949250.52994037},{"$f":"M2492","v":-3376308.0984437559},{"$f":"N2492","v":0},null,null,{"$f":"Q2492","v":-988372874.69446707},{"$f":"R2492","v":-396793269.78267515},null,{"$f":"T2492","v":-387639728.50183475},{"$f":"U2492","v":-129213242.83394493},null,{"$f":"W2492","v":-97460151.121377304},{"$f":"X2492","v":-467069880.71176153},{"$f":"Y2492","v":-97948970.982904524},{"$f":"Z2492","v":-26504549.954229023},{"$f":"AA2492","v":-58965697.759667918},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}]
["Accum Provision For Amortization",null,null,{"$f":"+'G+T+D+R+M'!H49","v":-185265641.245956},{"$f":"H2546","v":-185265641.24595594},{"$f":"ROUND(D45-E45,0)","v":0},{"$f":"J2546","v":-81527142.944674134},{"$f":"K2546","v":-25237026.596808694},{"$f":"L2546","v":-32724727.951490089},{"$f":"M2546","v":-45776743.752983071},{"$f":"N2546","v":0},null,null,{"$f":"Q2546","v":-60788045.312104717},{"$f":"R2546","v":-20739097.63256941},null,{"$f":"T2546","v":-18927769.947606523},{"$f":"U2546","v":-6309256.6492021736},null,{"$f":"W2546","v":-5867525.80897428},{"$f":"X2546","v":-16845521.189963389},{"$f":"Y2546","v":-5824813.9880095748},{"$f":"Z2546","v":-1116317.2397198086},{"$f":"AA2546","v":-3070549.7248230292},null,null,0,0,0,0]
["Accum Deferred Income Taxes",null,null,{"$f":"+'G+T+D+R+M'!H50","v":-1118397089.9396503},{"$f":"H2301","v":-1118397089.9396505},0,{"$f":"J2301","v":-583329875.70845604},{"$f":"K2301","v":-239853520.48480663},{"$f":"L2301","v":-294024706.95831525},{"$f":"M2301","v":-1188986.7880723942},{"$f":"N2301","v":0},null,null,{"$f":"Q2301","v":-437497406.78134215},{"$f":"R2301","v":-145832468.92711401},null,{"$f":"T2301","v":-179890140.36360496},{"$f":"U2301","v":-59963380.121201657},null,{"$f":"W2301","v":-52698787.397717744},{"$f":"X2301","v":-151429420.84926257},{"$f":"Y2301","v":-52292059.72421433},{"$f":"Z2301","v":-10039532.893043198},{"$f":"AA2301","v":-27564906.094077304},null,null,0,0,0,0]
["Unamortized ITC",null,null,{"$f":"+'G+T+D+R+M'!H51","v":-141518.98089000004},{"$f":"H2312","v":-141518.98089000001},0,{"$f":"J2312","v":-70947.566222377238},{"$f":"K2312","v":-28995.550020340313},{"$f":"L2312","v":-41575.864647282484},{"$f":"M2312","v":0},{"$f":"N2312","v":0},null,null,{"$f":"Q2312","v":-53210.674666782928},{"$f":"R2312","v":-17736.891555594309},null,{"$f":"T2312","v":-21746.662515255237},{"$f":"U2312","v":-7248.8875050850784},null,{"$f":"W2312","v":-7454.5297736308121},{"$f":"X2312","v":-21401.770243744879},{"$f":"Y2312","v":-7400.265582652667},{"$f":"Z2312","v":-1418.2502763909285},{"$f":"AA2312","v":-3901.0487708631917},null,null,0,0,0,0]
["Customer Advance For Construction",null,null,{"$f":"+'G+T+D+R+M'!H52","v":-8076875.64924041},{"$f":"H2242","v":-8076875.649240409},0,{"$f":"J2242","v":0},{"$f":"K2242","v":-5367859.7442404088},{"$f":"L2242","v":-2709015.9050000003},{"$f":"M2242","v":0},{"$f":"N2242","v":0},null,null,{"$f":"Q2242","v":0},{"$f":"R2242","v":0},null,{"$f":"T2242","v":-4025894.8081803066},{"$f":"U2242","v":-1341964.9360601022},null,{"$f":"W2242","v":-485725.06891644135},{"$f":"X2242","v":-1394504.6357382298},{"$f":"Y2242","v":-482189.30224799371},{"$f":"Z2242","v":-92410.887629364079},{"$f":"AA2242","v":-254186.01046797092},null,null,0,0,0,0]
["Customer Service Deposits",null,null,{"$f":"+'G+T+D+R+M'!H53","v":-14610438.069999997},{"$f":"H2208","v":-14610438.07},0,{"$f":"J2208","v":0},{"$f":"K2208","v":0},{"$f":"L2208","v":0},{"$f":"M2208","v":-14610438.07},{"$f":"N2208","v":0},null,null,{"$f":"Q2208","v":0},{"$f":"R2208","v":0},null,{"$f":"T2208","v":0},{"$f":"U2208","v":0},null,{"$f":"W2208","v":0},{"$f":"X2208","v":0},{"$f":"Y2208","v":0},{"$f":"Z2208","v":0},{"$f":"AA2208","v":0},null,null,0,0,0,0]
["Misc Rate Base Deductions",null,null,{"$f":"+'G+T+D+R+M'!H54","v":-23904674.061951641},{"$f":"+ACCT2281+Acct2282+Acct2283+Acct254+Acct22842+ACCT25398+Acct25399+Acct2283S","v":-23904674.061951645},{"$f":"ROUND(D50-E50,0)","v":0},{"$f":"(J2213+J2217+J2221+J2224+J2230+J2234+J2246+J2253)","v":-16811450.935052332},{"$f":"(K2213+K2217+K2221+K2224+K2230+K2234+K2246+K2253)","v":-2773578.6775295855},{"$f":"(L2213+L2217+L2221+L2224+L2230+L2234+L2246+L2253)","v":-4200618.7682567462},{"$f":"(M2213+M2217+M2221+M2224+M2230+M2234+M2246+M2253)","v":-119025.68111298156},{"$f":"(N2213+N2217+N2221+N2224+N2230+N2234+N2246+N2253)","v":0},null,null,{"$f":"(Q2213+Q2217+Q2221+Q2224+Q2230+Q2234+Q2246+Q2253)","v":-10642676.380606839},{"$f":"(R2213+R2217+R2221+R2224+R2230+R2234+R2246+R2253)","v":-6168774.5544454912},null,{"$f":"(T2213+T2217+T2221+T2224+T2230+T2234+T2246+T2253)","v":-2076669.31473819},{"$f":"(U2213+U2217+U2221+U2224+U2230+U2234+U2246+U2253)","v":-696909.36279139563},null,{"$f":"(W2213+W2217+W2221+W2224+W2230+W2234+W2246+W2253)","v":-753168.64583089459},{"$f":"(X2213+X2217+X2221+X2224+X2230+X2234+X2246+X2253)","v":-2162328.5173377548},{"$f":"(Y2213+Y2217+Y2221+Y2224+Y2230+Y2234+Y2246+Y2253)","v":-747686.06162005803},{"$f":"(Z2213+Z2217+Z2221+Z2224+Z2230+Z2234+Z2246+Z2253)","v":-143292.96046239787},{"$f":"(AA2213+AA2217+AA2221+AA2224+AA2230+AA2234+AA2246+AA2253)","v":-394142.58300564112},null,null,0,0,0,0]
[]
["Total Rate Base Deductions",null,null,{"$f":"+'G+T+D+R+M'!H56","v":-4003740912.3889942},{"$f":"SUM(E44:E50)","v":-4003740912.3889947},0,{"$f":"SUM(G44:G50)","v":-2066905561.6315472},{"$f":"SUM(H44:H50)","v":-790113952.38918543},{"$f":"SUM(I44:I50)","v":-1081649895.9776497},{"$f":"SUM(J44:J50)","v":-65071502.3906122},{"$f":"SUM(K44:K50)","v":0},null,null,{"$f":"SUM(N44:N50)","v":-1497354213.8431876},{"$f":"SUM(O44:O50)","v":-569551347.78835964},null,{"$f":"SUM(Q44:Q50)","v":-592581949.59847999},{"$f":"SUM(R44:R50)","v":-197532002.79070535},null,{"$f":"SUM(T44:T50)","v":-157272812.57259029},{"$f":"SUM(U44:U50)","v":-638923057.67430735},{"$f":"SUM(V44:V50)","v":-157303120.32457915},{"$f":"SUM(W44:W50)","v":-37897522.185360186},{"$f":"SUM(X44:X50)","v":-90253383.220812723},null,null,{"$f":"ROUND(SUM(-E52,G52:K52),0)","v":0},{"$f":"ROUND(G52-N52-O52,0)","v":0},{"$f":"ROUND(H52-Q52-R52,0)","v":0},{"$f":"ROUND(I52-T52-U52-V52-W52-X52,0)","v":0}]
[]
["Total Rate Base",null,null,{"$f":"+'G+T+D+R+M'!H58","v":5551595410.6594009},{"$f":"E41+E52","v":5551595410.659399},0,{"$f":"G41+G52","v":2858660108.0538778},{"$f":"H41+H52","v":1218318985.6908143},{"$f":"I41+I52","v":1459657367.0402374},{"$f":"J41+J52","v":5697727.998707369},{"$f":"K41+K52","v":9261221.8757632934},null,null,{"$f":"N41+N52","v":1982688968.1825001},{"$f":"O41+O52","v":875971139.87137818},null,{"$f":"Q41+Q52","v":913742753.96152043},{"$f":"R41+R52","v":304576231.72929454},null,{"$f":"T41+T52","v":304186609.41645491},{"$f":"U41+U52","v":685915507.08074641},{"$f":"V41+V52","v":281962634.78274488},{"$f":"W41+W52","v":46287129.248016961},{"$f":"X41+X52","v":141305486.51227456},null,null,{"$f":"ROUND(SUM(-E54,G54:K54),0)","v":0},{"$f":"ROUND(G54-N54-O54,0)","v":0},{"$f":"ROUND(H54-Q54-R54,0)","v":0},{"$f":"ROUND(I54-T54-U54-V54-W54-X54,0)","v":0}]
[]
[]
["Return On Rate Base",null,null,{"$f":"+'G+T+D+R+M'!H61","v":6.3056049553088162E-2},{"$f":"(E25/E54)","v":6.3056049531711525E-2},null,{"$f":"(G25/G54)","v":-0.28710148339773683},{"$f":"(H25/H54)","v":-0.1387999356527555},{"$f":"(I25/I54)","v":-0.1447877367530003},{"$f":"(J25/J54)","v":-7.6049066479440199},{"$f":"(K25/K54)","v":-0.411824163270051},null,null,{"$f":"(N25/N54)","v":-0.11347539757442356},{"$f":"(O25/O54)","v":-0.68008991564350485},null,{"$f":"(Q25/Q54)","v":-0.14044868487600876},{"$f":"(R25/R54)","v":-0.13385361187924977},null,{"$f":"(T25/T54)","v":-0.11785337306994902},{"$f":"(U25/U54)","v":-0.19602338195784733},{"$f":"(V25/V54)","v":-7.3635993817049536E-2},{"$f":"(W25/W54)","v":-0.21582593279461559},{"$f":"(X25/X54)","v":-7.2771622580463408E-2}]
[]
["Return On Equity",null,null,{"$f":"+'G+T+D+R+M'!H63","v":6.7043467451473701E-2},{"$f":"(+E57-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":6.7043467410364779E-2},null,{"$f":"(+G57-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":-0.60633640360780516},{"$f":"(+H57-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":-0.32114111948284102},{"$f":"(+I57-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":-0.3326561215986964},{"$f":"(+J57-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":-14.679038643119888},{"$f":"(+K57-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":-0.84618771105456314},null,null,{"$f":"(+N57-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":-0.27244008471681802},{"$f":"(+O57-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":-1.3620833886958206},null,{"$f":"(+Q57-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":-0.32431179106602037},{"$f":"(+R57-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":-0.31162895837994536},null,{"$f":"(+T57-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":-0.28085926836205938},{"$f":"(+U57-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":-0.43118620853109452},{"$f":"(+V57-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":-0.19582584672186801},{"$f":"(+W57-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":-0.46926803706334119},{"$f":"(+X57-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":-0.19416359434381777}]
[]
["Full PT&D Return on Rate Base",null,null,{"$f":"+'G+T+D+R+M'!H65","v":0}]
[]
[]
["Total Rate Base",null,null,{"$f":"+'G+T+D+R+M'!H83","v":5551595410.6594009},{"$f":"+E54","v":5551595410.659399},{"$f":"ROUND(D64-E64,0)","v":0},{"$f":"+G54","v":2858660108.0538778},{"$f":"+H54","v":1218318985.6908143},{"$f":"+I54","v":1459657367.0402374},{"$f":"+J54","v":5697727.998707369},{"$f":"+K54","v":9261221.8757632934},null,null,{"$f":"+N54","v":1982688968.1825001},{"$f":"+O54","v":875971139.87137818},null,{"$f":"+Q54","v":913742753.96152043},{"$f":"+R54","v":304576231.72929454},null,{"$f":"+T54","v":304186609.41645491},{"$f":"+U54","v":685915507.08074641},{"$f":"+V54","v":281962634.78274488},{"$f":"+W54","v":46287129.248016961},{"$f":"+X54","v":141305486.51227456},null,null,{"$f":"ROUND(SUM(-E64,G64:K64),0)","v":0},{"$f":"ROUND(G64-N64-O64,0)","v":0},{"$f":"ROUND(H64-Q64-R64,0)","v":0},{"$f":"ROUND(I64-T64-U64-V64-W64-X64,0)","v":0}]
[]
["Return On RateBase ($$)",null,null,{"$f":"+'G+T+D+R+M'!H86","v":350061675.31323594},{"$f":"+$D57*E64","v":350061675.31323588},{"$f":"ROUND(D66-E66,0)","v":0},{"$f":"+$D57*G64","v":180255813.42888168},{"$f":"+$D57*H64","v":76822382.333188087},{"$f":"+$D57*I64","v":92040227.266619399},{"$f":"+$D57*J64","v":359276.21902650967},{"$f":"+$D57*K64","v":583976.06552027434},null,null,{"$f":"+$D57*N64","v":125020533.82607697},{"$f":"+$D57*O64","v":55235279.602804743},null,{"$f":"+$D57*Q64","v":57617008.372572877},{"$f":"+$D57*R64","v":19205373.960615259},null,{"$f":"+$D57*T64","v":19180805.916749854},{"$f":"+$D57*U64","v":43251122.203715138},{"$f":"+$D57*V64","v":17779449.870980062},{"$f":"+$D57*W64","v":2918683.5155331539},{"$f":"+$D57*X64","v":8910165.7596412152},null,null,{"$f":"ROUND(SUM(-E66,G66:K66),0)","v":0},{"$f":"ROUND(G66-N66-O66,0)","v":0},{"$f":"ROUND(H66-Q66-R66,0)","v":0},{"$f":"ROUND(I66-T66-U66-V66-W66-X66,0)","v":0}]
["Operating & Maintenance Expense",null,null,{"$f":"+'G+T+D+R+M'!H87","v":1207658327.0935881},{"$f":"+E13","v":1207658327.0935881},{"$f":"ROUND(D67-E67,0)","v":0},{"$f":"+G13","v":952768301.10964513},{"$f":"+H13","v":94576557.90566957},{"$f":"+I13","v":109580169.40527686},{"$f":"+J13","v":45094126.039890237},{"$f":"+K13","v":5639172.6331062913},null,null,{"$f":"+N13","v":324029222.49306494},{"$f":"+O13","v":628739078.61658037},null,{"$f":"+Q13","v":69269125.189779505},{"$f":"+R13","v":25307432.715890065},null,{"$f":"+T13","v":19280464.649191327},{"$f":"+U13","v":76952586.910547614},{"$f":"+V13","v":5080908.0017170385},{"$f":"+W13","v":5812222.2508631181},{"$f":"+X13","v":2453987.5929577346},null,null,{"$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},{"$f":"ROUND(I67-T67-U67-V67-W67-X67,0)","v":0}]
["        Bad Debt to Produce ROR",null,null,{"$f":"+'G+T+D+R+M'!H88","v":0}]
["Depreciation Expense",null,null,{"$f":"+'G+T+D+R+M'!H89","v":218663628.85475838},{"$f":"+E14","v":218663628.85475832},{"$f":"ROUND(D69-E69,0)","v":0},{"$f":"+G14","v":116108489.18539138},39216109.263205148,62514801.872402221,{"$f":"+J14","v":824228.53375964495},0,null,null,{"$f":"+N14","v":87074358.903908938},29034130.281482451,null,29412081.947403859,9804027.3158012871,null,{"$f":"+T14","v":10515779.264413225},35730436.594064578,9247693.0219016373,2748261.1348879873,4272631.8571347948,null,null,{"$f":"ROUND(SUM(-E69,G69:K69),0)","v":0},{"$f":"ROUND(G69-N69-O69,0)","v":0},{"$f":"ROUND(H69-Q69-R69,0)","v":0},{"$f":"ROUND(I69-T69-U69-V69-W69-X69,0)","v":0}]
["Amortization Expense",null,null,{"$f":"+'G+T+D+R+M'!H90","v":20299322.519943763},{"$f":"+E15","v":20299322.519943763},0,13503539.361011192,2093888.2993197897,1898189.1739955419,2803705.6856172346,0,null,null,10123916.611842427,3379622.7491687667,null,1570416.2244898423,523472.07482994744,null,340344.27987436543,977119.99318989029,337866.79201634502,64751.685707573364,178106.4232073676,null,null,{"$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},{"$f":"ROUND(I70-T70-U70-V70-W70-X70,0)","v":0}]
["Taxes Other Than Income",null,null,{"$f":"+'G+T+D+R+M'!H91","v":51721478.604750209},{"$f":"+E16","v":51721478.604750216},0,26300490.413059454,11041812.485338401,14042718.350910587,335005.64544176712,1451.71,null,null,19725367.80979459,6575122.6032648636,null,8281359.3640038008,2760453.1213346003,null,2517851.7136724675,7228689.8731630454,2499523.3696461716,479030.06591495336,1317623.328513948,null,null,{"$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},{"$f":"ROUND(I71-T71-U71-V71-W71-X71,0)","v":0}]
["Federal Income Taxes",null,null,{"$f":"+'G+T+D+R+M'!H92","v":-274764962.61038017},{"$f":"+E17","v":-274764962.59675097},0,-223688895.57537922,-18919601.644472685,-29183781.704291772,-1161350.4660534628,-1811333.2065535898,null,null,-167766671.68153441,-55922223.893844806,null,-14189701.233354513,-4729900.4111181712,null,-6081780.4280871134,-13713909.084584018,-5637443.5316639189,-925445.59168126225,-2825203.0682754656,null,null,{"$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},{"$f":"ROUND(I72-T72-U72-V72-W72-X72,0)","v":0}]
["        FIT Adj to Produce Target ROR",null,null,{"$f":"+'G+T+D+R+M'!H93","v":0},null,0]
["State Income Taxes",null,null,{"$f":"+'G+T+D+R+M'!H94","v":-32469332.419386216},{"$f":"+E18","v":-32469332.419386216},0,{"$f":"+G18","v":-25793262.024161074},{"$f":"+H18","v":-2472950.6360633885},{"$f":"+I18","v":-3814565.0677295178},{"$f":"+J18","v":-151798.24753648878},{"$f":"+K18","v":-236756.44389574477},null,null,{"$f":"+N18","v":-19344946.518120807},{"$f":"+O18","v":-6448315.5060402686},null,{"$f":"+Q18","v":-1854712.9770475414},{"$f":"+R18","v":-618237.65901584714},null,{"$f":"+T18","v":-794939.71705423202},{"$f":"+U18","v":-1792522.952170369},{"$f":"+V18","v":-736861.15751134709},{"$f":"+W18","v":-120963.50164216278},{"$f":"+X18","v":-369277.73935140786},null,null,{"$f":"ROUND(SUM(-E74,G74:K74),0)","v":0},{"$f":"ROUND(G74-N74-O74,0)","v":0},{"$f":"ROUND(H74-Q74-R74,0)","v":0},{"$f":"ROUND(I74-T74-U74-V74-W74-X74,0)","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":382635216.73642784},{"$f":"+E19","v":382635216.73642778},0,{"$f":"+G19","v":242068423.92778635},77202868.546431169,61906684.882277325,{"$f":"+J19","v":1457239.3799329735},0,null,null,{"$f":"+N19","v":181551317.94583976},60517105.981946588,null,57902151.409823388,19300717.136607792,null,{"$f":"+T19","v":11076443.976633849},31957676.325203165,10968344.207390238,2123263.1888174163,5780957.1842326587,null,null,{"$f":"ROUND(SUM(-E76,G76:K76),0)","v":0},{"$f":"ROUND(G76-N76-O76,0)","v":0},{"$f":"ROUND(H76-Q76-R76,0)","v":0},{"$f":"ROUND(I76-T76-U76-V76-W76-X76,0)","v":0}]
["Investment Tax Credit",null,null,{"$f":"+'G+T+D+R+M'!H97","v":-1540597.9118374232},{"$f":"+E20","v":-1540597.911837423},0,-772346.37844869541,-315650.12362995563,-452601.40975877206,0,0,null,null,-579259.78383652156,-193086.59461217385,null,-236737.59272246674,-78912.530907488908,null,-81151.185026637206,-232983.04114248662,-80560.456498331463,-15439.295849431215,-42467.431241885461,null,null,{"$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},{"$f":"ROUND(I77-T77-U77-V77-W77-X77,0)","v":0}]
["Misc Revenue & Expenses",null,null,{"$f":"+'G+T+D+R+M'!H98","v":-3051140.0072596716},{"$f":"+E21","v":-3051140.0072596716},0,-2167139.5041468614,-512943.7996583858,-1178243.7782849921,807187.0748305677,0,null,null,-1625354.6281101461,-541784.87603671534,null,-384707.84974378941,-128235.94991459645,null,-211258.46450423333,-606517.81623561494,-209720.63850960671,-40192.659332168725,-110554.19970336814,null,null,{"$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},{"$f":"ROUND(I78-T78-U78-V78-W78-X78,0)","v":0}]
["Revenue Credits",null,null,{"$f":"+'G+T+D+R+M'!H99","v":-358068269.73230076},{"$f":"-(+H259+H260+H274+H284+H289+H326)-H290-H291","v":-358068269.74230081},0,{"$f":"-(+J260+J259+J274+J284+J289+J326)-J290-J291","v":-299293693.4394598},{"$f":"-(+K260+K259+K274+K284+K289+K326)-K290-K291","v":-37536295.139490142},{"$f":"-(+L260+L259+L274+L284+L289+L326)-L290-L291","v":-13856725.535452839},{"$f":"-(+M260+M259+M274+M284+M289+M326)-M290-M291","v":-7532159.8028062228},{"$f":"-(+N260+N259+N274+N284+N289+N326)-N290-N291","v":150604.17490816594},null,null,{"$f":"-(+Q260+Q259+Q274+Q284+Q289+Q326)-Q290-Q291","v":-219047357.46036854},{"$f":"-(+R260+R259+R274+R284+R289+R326)-R290-R291","v":-80246335.979091227},null,{"$f":"-(+T260+T259+T274+T284+T289+T326)-T290-T291","v":-23799707.204637047},{"$f":"-(+U260+U259+U274+U284+U289+U326)-U290-U291","v":-13736587.934853092},null,{"$f":"-(+W260+W259+W274+W284+W289+W326)-W290-W291","v":-2772087.9376355587},{"$f":"-(+X260+X259+X274+X284+X289+X326)-X290-X291","v":-6689668.4047598559},{"$f":"-(+Y260+Y259+Y274+Y284+Y289+Y326)-Y290-Y291","v":-2616416.4370756345},{"$f":"-(+Z260+Z259+Z274+Z284+Z289+Z326)-Z290-Z291","v":-448950.45123665262},{"$f":"-(+AA260+AA259+AA274+AA284+AA289+AA326)-AA290-AA291","v":-1329602.3047451389},null,null,{"$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},{"$f":"ROUND(I79-T79-U79-V79-W79-X79,0)","v":0}]
[]
["Total Revenue Requirements",null,null,{"$f":"+'G+T+D+R+M'!H101","v":1561145346.4415402},{"$f":"SUM(E66:E79)","v":1561145346.4451692},{"$f":"ROUND(D81-E81,0)","v":0},{"$f":"SUM(G66:G79)","v":979289720.50417948},{"$f":"SUM(H66:H79)","v":241196177.48983765},{"$f":"SUM(I66:I79)","v":293496873.45596409},{"$f":"SUM(J66:J79)","v":42835460.062102765},{"$f":"SUM(K66:K79)","v":4327114.9330853978},null,null,{"$f":"SUM(N66:N79)","v":339161127.51855707},640128592.98562264,null,183586575.65056792,57609601.839269772,null,52970472.068227306,173062030.60099113,36632783.042392649,12595220.341982525,18236367.402370449,null,null,{"$f":"ROUND(SUM(-E81,G81:K81),0)","v":0},{"$f":"ROUND(G81-N81-O81,0)","v":0},{"$f":"ROUND(H81-Q81-R81,0)","v":0},{"$f":"ROUND(I81-T81-U81-V81-W81-X81,0)","v":0}]
["Operating Revenues",null,null,{"$f":"+'G+T+D+R+M'!H102","v":1561145346.297688}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERROR Check Totals"]
["Cost Of Service By Rate Schedule"]
[{"$f":"Inputs!$C$5","v":"State of Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Function","Generation","Transmission","Distribution"]
[{"$f":"Inputs!$C$7","v":"Monthly Wgt Factors"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check","Check","Check","Check"]
[{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Largest Difference",{"$f":"IF(MAX(AD$252:AD$2553)>ABS(MIN(AD$252:AD$2553)),MAX(AD$252:AD$2553),MIN(AD$252:AD$2553))","v":0},{"$f":"IF(MAX(AE$252:AE$2553)>ABS(MIN(AE$252:AE$2553)),MAX(AE$252:AE$2553),MIN(AE$252:AE$2553))","v":0},{"$f":"IF(MAX(AF$252:AF$2553)>ABS(MIN(AF$252:AF$2553)),MAX(AF$252:AF$2553),MIN(AF$252:AF$2553))","v":0},{"$f":"IF(MAX(AG$252:AG$2553)>ABS(MIN(AG$252:AG$2553)),MAX(AG$252:AG$2553),MIN(AG$252:AG$2553))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Location (Row)",{"$f":"IF(AD240<>0,MATCH(AD240,AD254:AD2546,0)+ROW(AD253),0)","v":0},{"$f":"IF(AE240<>0,MATCH(AE240,AE254:AE2546,0)+ROW(AE253),0)","v":0},{"$f":"IF(AF240<>0,MATCH(AF240,AF254:AF2546,0)+ROW(AF253),0)","v":0},{"$f":"IF(AG240<>0,MATCH(AG240,AG254:AG2546,0)+ROW(AG253),0)","v":0}]
[]
[]
[]
[]
["A","B","C","D","E","F","G","H","I","J","K","L","M","N",null,"O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB"]
[]
[null,{"$f":"TestPeriod","v":"12 Months Ended Dec 2010"},null,null,null,null,null,null,"\"TYP\"",{"$f":"PROPER(J251)","v":"Total"},{"$f":"PROPER(K251)","v":"Total"},"Total","Total","Total",null,"Total","Demand","Energy","Total","Demand","Energy"]
[]
[{"$f":"ROW()","v":250},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS",{"$f":"IF(AB250=\"MISC\",\"MISC\",IF(AB250=\"Retail\",\"Retail\",IF(AB250=\"DIS\",\"Distribution\",IF(AB250=\"GEN\",\"Generation\",IF(AB250=\"TRN\",\"Transmission\",\"Jurisdictional\")))))","v":"Distribution"},"Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":251},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","Total","Total","Total","Total","Total",null,"Total","Demand","Energy","Total","Demand","Energy","FACTOR","SUBS","P & C","XFMR","METER","SERVICE","METER",{"$f":"IF(AB251=\"SUBS\",\"Substations\",IF(AB251=\"XFMR\",\"Transformers\",\"\")) & \" Unbundled\"","v":" Unbundled"},"Check","Check","Check","Check"]
[{"$f":"ROW()","v":252},"Sales to Ultimate Customers",null,null,null,null,null,null,"MSP",null,null,null,null,null,null,null,null,null,null,null,null,"MSP"]
[{"$f":"ROW()","v":253},440,"Residential Sales"]
[{"$f":"ROW()","v":254},null,null,"S",440,"S","ACCT440S",{"$f":"'JAM Download'!$E4","v":605988706.9261893},"NONE",{"$f":"VLOOKUP($I254,Func,2)*$H254","v":0},{"$f":"VLOOKUP($I254,Func,3)*$H254","v":0},{"$f":"VLOOKUP($I254,Func,5)*$H254","v":0},{"$f":"VLOOKUP($I254,Func,6)*$H254","v":0},{"$f":"VLOOKUP($I254,Func,7)*$H254","v":0},null,0.75,{"$f":"+$J254*$P254","v":0},{"$f":"+$J254*(1-$P254)","v":0},0.75,{"$f":"+$K254*$S254","v":0},{"$f":"+$K254*(1-$S254)","v":0},"DRB",{"$f":"+$L254*VLOOKUP($V254,DisFac,2)","v":0},{"$f":"+$L254*VLOOKUP($V254,DisFac,3)","v":0},{"$f":"+$L254*VLOOKUP($V254,DisFac,4)","v":0},{"$f":"+$L254*VLOOKUP($V254,DisFac,5)","v":0},{"$f":"+$L254*VLOOKUP($V254,DisFac,6)","v":0},0,"UACCT440S",null,{"$f":"ROUND(J254-Q254-R254,0)","v":0},{"$f":"ROUND(K254-T254-U254,0)","v":0},{"$f":"ROUND(L254-W254-X254-Y254-Z254-AA254,0)","v":0}]
[{"$f":"ROW()","v":255},null,null,null,null,null,"ACCT440",{"$f":"'JAM Download'!$E6","v":605988706.9261893},null,{"$f":"SUM(J254:J254)","v":0},{"$f":"SUM(K254:K254)","v":0},{"$f":"SUM(L254:L254)","v":0},{"$f":"SUM(M254:M254)","v":0},{"$f":"SUM(N254:N254)","v":0},null,null,{"$f":"SUM(Q254:Q254)","v":0},{"$f":"SUM(R254:R254)","v":0},null,{"$f":"SUM(T254:T254)","v":0},{"$f":"SUM(U254:U254)","v":0},null,{"$f":"SUM(W254:W254)","v":0},{"$f":"SUM(X254:X254)","v":0},{"$f":"SUM(Y254:Y254)","v":0},{"$f":"SUM(Z254:Z254)","v":0},{"$f":"SUM(AA254:AA254)","v":0},0,"UACCT440",null,{"$f":"ROUND(J255-Q255-R255,0)","v":0},{"$f":"ROUND(K255-T255-U255,0)","v":0},{"$f":"ROUND(L255-W255-X255-Y255-Z255-AA255,0)","v":0}]
[{"$f":"ROW()","v":256}]
[{"$f":"ROW()","v":257},442,"Commercial & Industrial Sales"]
[{"$f":"ROW()","v":258},null,null,"S",442,"S","ACCT442S",{"$f":"'JAM Download'!$E9","v":960805899.09786057},"NONE",{"$f":"VLOOKUP($I258,Func,2)*$H258","v":0},{"$f":"VLOOKUP($I258,Func,3)*$H258","v":0},{"$f":"VLOOKUP($I258,Func,5)*$H258","v":0},{"$f":"VLOOKUP($I258,Func,6)*$H258","v":0},{"$f":"VLOOKUP($I258,Func,7)*$H258","v":0},null,0.75,{"$f":"+$J258*$P258","v":0},{"$f":"+$J258*(1-$P258)","v":0},0.75,{"$f":"+$K258*$S258","v":0},{"$f":"+$K258*(1-$S258)","v":0},"DRB",{"$f":"+$L258*VLOOKUP($V258,DisFac,2)","v":0},{"$f":"+$L258*VLOOKUP($V258,DisFac,3)","v":0},{"$f":"+$L258*VLOOKUP($V258,DisFac,4)","v":0},{"$f":"+$L258*VLOOKUP($V258,DisFac,5)","v":0},{"$f":"+$L258*VLOOKUP($V258,DisFac,6)","v":0},0,"UACCT442S",null,{"$f":"ROUND(J258-Q258-R258,0)","v":0},{"$f":"ROUND(K258-T258-U258,0)","v":0},{"$f":"ROUND(L258-W258-X258-Y258-Z258-AA258,0)","v":0}]
[{"$f":"ROW()","v":259},null,null,"SE",442,"SE","ACCT442SE",{"$f":"'JAM Download'!$E10","v":0},"P",{"$f":"VLOOKUP($I259,Func,2)*$H259","v":0},{"$f":"VLOOKUP($I259,Func,3)*$H259","v":0},{"$f":"VLOOKUP($I259,Func,5)*$H259","v":0},{"$f":"VLOOKUP($I259,Func,6)*$H259","v":0},{"$f":"VLOOKUP($I259,Func,7)*$H259","v":0},null,0,{"$f":"+$J259*$P259","v":0},{"$f":"+$J259*(1-$P259)","v":0},0,{"$f":"+$K259*$S259","v":0},{"$f":"+$K259*(1-$S259)","v":0},"DRB",{"$f":"+$L259*VLOOKUP($V259,DisFac,2)","v":0},{"$f":"+$L259*VLOOKUP($V259,DisFac,3)","v":0},{"$f":"+$L259*VLOOKUP($V259,DisFac,4)","v":0},{"$f":"+$L259*VLOOKUP($V259,DisFac,5)","v":0},{"$f":"+$L259*VLOOKUP($V259,DisFac,6)","v":0},0,"UACCT442SE",{"$f":"ROUND(SUM(-H259,J259:N259),0)","v":0},{"$f":"ROUND(J259-Q259-R259,0)","v":0},{"$f":"ROUND(K259-T259-U259,0)","v":0},{"$f":"ROUND(L259-W259-X259-Y259-Z259-AA259,0)","v":0}]
[{"$f":"ROW()","v":260},null,null,"SG",442,"SG","ACCT442SG",{"$f":"'JAM Download'!$E11","v":0},"PT",{"$f":"VLOOKUP($I260,Func,2)*$H260","v":0},{"$f":"VLOOKUP($I260,Func,3)*$H260","v":0},{"$f":"VLOOKUP($I260,Func,5)*$H260","v":0},{"$f":"VLOOKUP($I260,Func,6)*$H260","v":0},{"$f":"VLOOKUP($I260,Func,7)*$H260","v":0},null,0.75,{"$f":"+$J260*$P260","v":0},{"$f":"+$J260*(1-$P260)","v":0},0.75,{"$f":"+$K260*$S260","v":0},{"$f":"+$K260*(1-$S260)","v":0},"DRB",{"$f":"+$L260*VLOOKUP($V260,DisFac,2)","v":0},{"$f":"+$L260*VLOOKUP($V260,DisFac,3)","v":0},{"$f":"+$L260*VLOOKUP($V260,DisFac,4)","v":0},{"$f":"+$L260*VLOOKUP($V260,DisFac,5)","v":0},{"$f":"+$L260*VLOOKUP($V260,DisFac,6)","v":0},0,"UACCT442SG",{"$f":"ROUND(SUM(-H260,J260:N260),0)","v":0},{"$f":"ROUND(J260-Q260-R260,0)","v":0},{"$f":"ROUND(K260-T260-U260,0)","v":0},{"$f":"ROUND(L260-W260-X260-Y260-Z260-AA260,0)","v":0}]
[{"$f":"ROW()","v":261},null,null,null,null,null,"ACCT442",{"$f":"'JAM Download'!$E14","v":960805899.09786057},null,{"$f":"SUM(J258:J260)","v":0},{"$f":"SUM(K258:K260)","v":0},{"$f":"SUM(L258:L260)","v":0},{"$f":"SUM(M258:M260)","v":0},{"$f":"SUM(N258:N260)","v":0},null,null,{"$f":"SUM(Q258:Q260)","v":0},{"$f":"SUM(R258:R260)","v":0},null,{"$f":"SUM(T258:T260)","v":0},{"$f":"SUM(U258:U260)","v":0},null,{"$f":"SUM(W258:W260)","v":0},{"$f":"SUM(X258:X260)","v":0},{"$f":"SUM(Y258:Y260)","v":0},{"$f":"SUM(Z258:Z260)","v":0},{"$f":"SUM(AA258:AA260)","v":0},0,"UACCT442",null,{"$f":"ROUND(J261-Q261-R261,0)","v":0},{"$f":"ROUND(K261-T261-U261,0)","v":0},{"$f":"ROUND(L261-W261-X261-Y261-Z261-AA261,0)","v":0}]
[{"$f":"ROW()","v":262}]
[{"$f":"ROW()","v":263},444,"Public Street & Highway Lighting"]
[{"$f":"ROW()","v":264},null,null,"S",444,"S","ACCT444S",{"$f":"'JAM Download'!$E17","v":10752467.770646393},"NONE",{"$f":"VLOOKUP($I264,Func,2)*$H264","v":0},{"$f":"VLOOKUP($I264,Func,3)*$H264","v":0},{"$f":"VLOOKUP($I264,Func,5)*$H264","v":0},{"$f":"VLOOKUP($I264,Func,6)*$H264","v":0},{"$f":"VLOOKUP($I264,Func,7)*$H264","v":0},null,0.75,{"$f":"+$J264*$P264","v":0},{"$f":"+$J264*(1-$P264)","v":0},0.75,{"$f":"+$K264*$S264","v":0},{"$f":"+$K264*(1-$S264)","v":0},"DRB",{"$f":"+$L264*VLOOKUP($V264,DisFac,2)","v":0},{"$f":"+$L264*VLOOKUP($V264,DisFac,3)","v":0},{"$f":"+$L264*VLOOKUP($V264,DisFac,4)","v":0},{"$f":"+$L264*VLOOKUP($V264,DisFac,5)","v":0},{"$f":"+$L264*VLOOKUP($V264,DisFac,6)","v":0},0,"UACCT444S",null,{"$f":"ROUND(J264-Q264-R264,0)","v":0},{"$f":"ROUND(K264-T264-U264,0)","v":0},{"$f":"ROUND(L264-W264-X264-Y264-Z264-AA264,0)","v":0}]
[{"$f":"ROW()","v":265},null,null,null,null,null,"ACCT444",{"$f":"Acct444S","v":10752467.770646393},null,{"$f":"+J264","v":0},{"$f":"+K264","v":0},{"$f":"+L264","v":0},{"$f":"+M264","v":0},{"$f":"+N264","v":0},null,null,{"$f":"+Q264","v":0},{"$f":"+R264","v":0},null,{"$f":"+T264","v":0},{"$f":"+U264","v":0},null,{"$f":"+W264","v":0},{"$f":"+X264","v":0},{"$f":"+Y264","v":0},{"$f":"+Z264","v":0},{"$f":"+AA264","v":0},0,"UACCT444",null,{"$f":"ROUND(J265-Q265-R265,0)","v":0},{"$f":"ROUND(K265-T265-U265,0)","v":0},{"$f":"ROUND(L265-W265-X265-Y265-Z265-AA265,0)","v":0}]
[{"$f":"ROW()","v":266},null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[{"$f":"ROW()","v":267},445,"Other Sales to Public Authority"]
[{"$f":"ROW()","v":268},null,null,"S",445,"S","ACCT445S",{"$f":"'JAM Download'!$E22","v":20827926.864473745},"NONE",{"$f":"VLOOKUP($I268,Func,2)*$H268","v":0},{"$f":"VLOOKUP($I268,Func,3)*$H268","v":0},{"$f":"VLOOKUP($I268,Func,5)*$H268","v":0},{"$f":"VLOOKUP($I268,Func,6)*$H268","v":0},{"$f":"VLOOKUP($I268,Func,7)*$H268","v":0},null,0.75,{"$f":"+$J268*$P268","v":0},{"$f":"+$J268*(1-$P268)","v":0},0.75,{"$f":"+$K268*$S268","v":0},{"$f":"+$K268*(1-$S268)","v":0},"DRB",{"$f":"+$L268*VLOOKUP($V268,DisFac,2)","v":0},{"$f":"+$L268*VLOOKUP($V268,DisFac,3)","v":0},{"$f":"+$L268*VLOOKUP($V268,DisFac,4)","v":0},{"$f":"+$L268*VLOOKUP($V268,DisFac,5)","v":0},{"$f":"+$L268*VLOOKUP($V268,DisFac,6)","v":0},0,"UACCT445S",null,{"$f":"ROUND(J268-Q268-R268,0)","v":0},{"$f":"ROUND(K268-T268-U268,0)","v":0},{"$f":"ROUND(L268-W268-X268-Y268-Z268-AA268,0)","v":0}]
[{"$f":"ROW()","v":269}]
[{"$f":"ROW()","v":270},null,null,null,null,null,"ACCT445",{"$f":"'JAM Download'!$E24","v":20827926.864473745},null,{"$f":"+J268","v":0},{"$f":"+K268","v":0},{"$f":"+L268","v":0},{"$f":"+M268","v":0},{"$f":"+N268","v":0},null,null,{"$f":"+Q268","v":0},{"$f":"+R268","v":0},null,{"$f":"+T268","v":0},{"$f":"+U268","v":0},null,{"$f":"+W268","v":0},{"$f":"+X268","v":0},{"$f":"+Y268","v":0},{"$f":"+Z268","v":0},{"$f":"+AA268","v":0},0,"UACCT445",null,{"$f":"ROUND(J270-Q270-R270,0)","v":0},{"$f":"ROUND(K270-T270-U270,0)","v":0},{"$f":"ROUND(L270-W270-X270-Y270-Z270-AA270,0)","v":0}]
[{"$f":"ROW()","v":271}]
[{"$f":"ROW()","v":272},448,"Interdepartmental"]
[{"$f":"ROW()","v":273},null,null,"S",448,"S","ACCT448S",{"$f":"'JAM Download'!$E27","v":0},"DPW",{"$f":"VLOOKUP($I273,Func,2)*$H273","v":0},{"$f":"VLOOKUP($I273,Func,3)*$H273","v":0},{"$f":"VLOOKUP($I273,Func,5)*$H273","v":0},{"$f":"VLOOKUP($I273,Func,6)*$H273","v":0},{"$f":"VLOOKUP($I273,Func,7)*$H273","v":0},null,0.75,{"$f":"+$J273*$P273","v":0},{"$f":"+$J273*(1-$P273)","v":0},0.75,{"$f":"+$K273*$S273","v":0},{"$f":"+$K273*(1-$S273)","v":0},"DRB",{"$f":"+$L273*VLOOKUP($V273,DisFac,2)","v":0},{"$f":"+$L273*VLOOKUP($V273,DisFac,3)","v":0},{"$f":"+$L273*VLOOKUP($V273,DisFac,4)","v":0},{"$f":"+$L273*VLOOKUP($V273,DisFac,5)","v":0},{"$f":"+$L273*VLOOKUP($V273,DisFac,6)","v":0},0,"UACCT448S",{"$f":"ROUND(SUM(-H273,J273:N273),0)","v":0},{"$f":"ROUND(J273-Q273-R273,0)","v":0},{"$f":"ROUND(K273-T273-U273,0)","v":0},{"$f":"ROUND(L273-W273-X273-Y273-Z273-AA273,0)","v":0}]
[{"$f":"ROW()","v":274},null,null,"SO",448,"SO","ACCT448SO",{"$f":"'JAM Download'!$E28","v":0},"GP",{"$f":"VLOOKUP($I274,Func,2)*$H274","v":0},{"$f":"VLOOKUP($I274,Func,3)*$H274","v":0},{"$f":"VLOOKUP($I274,Func,5)*$H274","v":0},{"$f":"VLOOKUP($I274,Func,6)*$H274","v":0},{"$f":"VLOOKUP($I274,Func,7)*$H274","v":0},null,0.75,{"$f":"+$J274*$P274","v":0},{"$f":"+$J274*(1-$P274)","v":0},0.75,{"$f":"+$K274*$S274","v":0},{"$f":"+$K274*(1-$S274)","v":0},"DRB",{"$f":"+$L274*VLOOKUP($V274,DisFac,2)","v":0},{"$f":"+$L274*VLOOKUP($V274,DisFac,3)","v":0},{"$f":"+$L274*VLOOKUP($V274,DisFac,4)","v":0},{"$f":"+$L274*VLOOKUP($V274,DisFac,5)","v":0},{"$f":"+$L274*VLOOKUP($V274,DisFac,6)","v":0},0,"UACCT448SO",{"$f":"ROUND(SUM(-H274,J274:N274),0)","v":0},{"$f":"ROUND(J274-Q274-R274,0)","v":0},{"$f":"ROUND(K274-T274-U274,0)","v":0},{"$f":"ROUND(L274-W274-X274-Y274-Z274-AA274,0)","v":0}]
[{"$f":"ROW()","v":275},null,null,null,null,null,"ACCT448",{"$f":"'JAM Download'!$E29","v":0},null,{"$f":"SUM(J273:J274)","v":0},{"$f":"SUM(K273:K274)","v":0},{"$f":"SUM(L273:L274)","v":0},{"$f":"SUM(M273:M274)","v":0},{"$f":"SUM(N273:N274)","v":0},null,null,{"$f":"SUM(Q273:Q274)","v":0},{"$f":"SUM(R273:R274)","v":0},null,{"$f":"SUM(T273:T274)","v":0},{"$f":"SUM(U273:U274)","v":0},null,{"$f":"SUM(W273:W274)","v":0},{"$f":"SUM(X273:X274)","v":0},{"$f":"SUM(Y273:Y274)","v":0},{"$f":"SUM(Z273:Z274)","v":0},{"$f":"SUM(AA273:AA274)","v":0},0,"UACCT448",{"$f":"ROUND(SUM(-H275,J275:N275),0)","v":0},{"$f":"ROUND(J275-Q275-R275,0)","v":0},{"$f":"ROUND(K275-T275-U275,0)","v":0},{"$f":"ROUND(L275-W275-X275-Y275-Z275-AA275,0)","v":0}]
[{"$f":"ROW()","v":276}]
[{"$f":"ROW()","v":277},"Total Sales to Ultimate Customers",null,null,null,null,null,{"$f":"'JAM Download'!$E31","v":1598375000.6591699},null,{"$f":"+J275+J270+J265+J261+J255","v":0},{"$f":"+K275+K270+K265+K261+K255","v":0},{"$f":"+L275+L270+L265+L261+L255","v":0},{"$f":"+M275+M270+M265+M261+M255","v":0},{"$f":"+N275+N270+N265+N261+N255","v":0},null,null,{"$f":"+Q275+Q270+Q265+Q261+Q255","v":0},{"$f":"+R275+R270+R265+R261+R255","v":0},{"$f":"+S275+S270+S265+S261+S255","v":0},{"$f":"+T275+T270+T265+T261+T255","v":0},{"$f":"+U275+U270+U265+U261+U255","v":0},null,{"$f":"+W275+W270+W265+W261+W255","v":0},{"$f":"+X275+X270+X265+X261+X255","v":0},{"$f":"+Y275+Y270+Y265+Y261+Y255","v":0},{"$f":"+Z275+Z270+Z265+Z261+Z255","v":0},{"$f":"+AA275+AA270+AA265+AA261+AA255","v":0},0,null,null,{"$f":"ROUND(J277-Q277-R277,0)","v":0},{"$f":"ROUND(K277-T277-U277,0)","v":0},{"$f":"ROUND(L277-W277-X277-Y277-Z277-AA277,0)","v":0}]
[{"$f":"ROW()","v":278}]
[{"$f":"ROW()","v":279},447,"Sales for Resale"]
[{"$f":"ROW()","v":280},null,null,"S",447,"S","ACCT447S",{"$f":"+'JAM Download'!E36","v":0},"P",{"$f":"VLOOKUP($I280,Func,2)*$H280","v":0},{"$f":"VLOOKUP($I280,Func,3)*$H280","v":0},{"$f":"VLOOKUP($I280,Func,5)*$H280","v":0},{"$f":"VLOOKUP($I280,Func,6)*$H280","v":0},{"$f":"VLOOKUP($I280,Func,7)*$H280","v":0},null,0.5,{"$f":"+$J280*$P280","v":0},{"$f":"+$J280*(1-$P280)","v":0},{"$f":"Demand2","v":0.5},{"$f":"+$K280*$S280","v":0},{"$f":"+$K280*(1-$S280)","v":0},"DRB",{"$f":"+$L280*VLOOKUP($V280,DisFac,2)","v":0},{"$f":"+$L280*VLOOKUP($V280,DisFac,3)","v":0},{"$f":"+$L280*VLOOKUP($V280,DisFac,4)","v":0},{"$f":"+$L280*VLOOKUP($V280,DisFac,5)","v":0},{"$f":"+$L280*VLOOKUP($V280,DisFac,6)","v":0},0,"UACCT447S",{"$f":"ROUND(SUM(-H280,J280:N280),0)","v":0},{"$f":"ROUND(J280-Q280-R280,0)","v":0},{"$f":"ROUND(K280-T280-U280,0)","v":0},{"$f":"ROUND(L280-W280-X280-Y280-Z280-AA280,0)","v":0}]
[{"$f":"ROW()","v":281},null,null,"DGU",447,"DGU","ACCT447DGU",0,"P",{"$f":"VLOOKUP($I281,Func,2)*$H281","v":0},{"$f":"VLOOKUP($I281,Func,3)*$H281","v":0},{"$f":"VLOOKUP($I281,Func,5)*$H281","v":0},{"$f":"VLOOKUP($I281,Func,6)*$H281","v":0},{"$f":"VLOOKUP($I281,Func,7)*$H281","v":0},null,{"$f":"Demand","v":0.75},{"$f":"+$J281*$P281","v":0},{"$f":"+$J281*(1-$P281)","v":0},{"$f":"Demand","v":0.75},{"$f":"+$K281*$S281","v":0},{"$f":"+$K281*(1-$S281)","v":0},"DRB",{"$f":"+$L281*VLOOKUP($V281,DisFac,2)","v":0},{"$f":"+$L281*VLOOKUP($V281,DisFac,3)","v":0},{"$f":"+$L281*VLOOKUP($V281,DisFac,4)","v":0},{"$f":"+$L281*VLOOKUP($V281,DisFac,5)","v":0},{"$f":"+$L281*VLOOKUP($V281,DisFac,6)","v":0},0,"UACCT447DGU",{"$f":"ROUND(SUM(-H281,J281:N281),0)","v":0},{"$f":"ROUND(J281-Q281-R281,0)","v":0},{"$f":"ROUND(K281-T281-U281,0)","v":0},{"$f":"ROUND(L281-W281-X281-Y281-Z281-AA281,0)","v":0}]
[{"$f":"ROW()","v":282},null,null,"SG",447,"SG","ACCT447SG",{"$f":"+'JAM Download'!E40","v":220720579.17357934},"P",{"$f":"VLOOKUP($I282,Func,2)*$H282","v":220720579.17357934},{"$f":"VLOOKUP($I282,Func,3)*$H282","v":0},{"$f":"VLOOKUP($I282,Func,5)*$H282","v":0},{"$f":"VLOOKUP($I282,Func,6)*$H282","v":0},{"$f":"VLOOKUP($I282,Func,7)*$H282","v":0},null,{"$f":"Demand","v":0.75},{"$f":"+$J282*$P282","v":165540434.3801845},{"$f":"+$J282*(1-$P282)","v":55180144.793394834},{"$f":"Demand","v":0.75},{"$f":"+$K282*$S282","v":0},{"$f":"+$K282*(1-$S282)","v":0},"DRB",{"$f":"+$L282*VLOOKUP($V282,DisFac,2)","v":0},{"$f":"+$L282*VLOOKUP($V282,DisFac,3)","v":0},{"$f":"+$L282*VLOOKUP($V282,DisFac,4)","v":0},{"$f":"+$L282*VLOOKUP($V282,DisFac,5)","v":0},{"$f":"+$L282*VLOOKUP($V282,DisFac,6)","v":0},0,"UACCT447SG",{"$f":"ROUND(SUM(-H282,J282:N282),0)","v":0},{"$f":"ROUND(J282-Q282-R282,0)","v":0},{"$f":"ROUND(K282-T282-U282,0)","v":0},{"$f":"ROUND(L282-W282-X282-Y282-Z282-AA282,0)","v":0}]
[{"$f":"ROW()","v":283},null,null,"SE",447,"SE","ACCT447SE",{"$f":"+'JAM Download'!E41","v":0},"P",{"$f":"VLOOKUP($I283,Func,2)*$H283","v":0},{"$f":"VLOOKUP($I283,Func,3)*$H283","v":0},{"$f":"VLOOKUP($I283,Func,5)*$H283","v":0},{"$f":"VLOOKUP($I283,Func,6)*$H283","v":0},{"$f":"VLOOKUP($I283,Func,7)*$H283","v":0},null,0,{"$f":"+$J283*$P283","v":0},{"$f":"+$J283*(1-$P283)","v":0},0,{"$f":"+$K283*$S283","v":0},{"$f":"+$K283*(1-$S283)","v":0},"DRB",{"$f":"+$L283*VLOOKUP($V283,DisFac,2)","v":0},{"$f":"+$L283*VLOOKUP($V283,DisFac,3)","v":0},{"$f":"+$L283*VLOOKUP($V283,DisFac,4)","v":0},{"$f":"+$L283*VLOOKUP($V283,DisFac,5)","v":0},{"$f":"+$L283*VLOOKUP($V283,DisFac,6)","v":0},0,"UACCT447SE",{"$f":"ROUND(SUM(-H283,J283:N283),0)","v":0},{"$f":"ROUND(J283-Q283-R283,0)","v":0},{"$f":"ROUND(K283-T283-U283,0)","v":0},{"$f":"ROUND(L283-W283-X283-Y283-Z283-AA283,0)","v":0}]
[{"$f":"ROW()","v":284},null,null,null,null,null,"ACCT447",{"$f":"'JAM Download'!$E$43","v":220720579.17357934},null,{"$f":"SUM(J280:J283)","v":220720579.17357934},{"$f":"SUM(K280:K283)","v":0},{"$f":"SUM(L280:L283)","v":0},{"$f":"SUM(M280:M283)","v":0},{"$f":"SUM(N280:N283)","v":0},null,null,{"$f":"SUM(Q280:Q283)","v":165540434.3801845},{"$f":"SUM(R280:R283)","v":55180144.793394834},null,{"$f":"SUM(T280:T283)","v":0},{"$f":"SUM(U280:U283)","v":0},null,{"$f":"SUM(W280:W283)","v":0},{"$f":"SUM(X280:X283)","v":0},{"$f":"SUM(Y280:Y283)","v":0},{"$f":"SUM(Z280:Z283)","v":0},{"$f":"SUM(AA280:AA283)","v":0},0,"UACCT447",{"$f":"ROUND(SUM(-H284,J284:N284),0)","v":0},{"$f":"ROUND(J284-Q284-R284,0)","v":0},{"$f":"ROUND(K284-T284-U284,0)","v":0},{"$f":"ROUND(L284-W284-X284-Y284-Z284-AA284,0)","v":0}]
[{"$f":"ROW()","v":285}]
[{"$f":"ROW()","v":286},449,"Provision for Rate Refund"]
[{"$f":"ROW()","v":287},null,null,"S",449,"S","ACCT449S",{"$f":"'JAM Download'!$E48","v":0},"P",{"$f":"VLOOKUP($I287,Func,2)*$H287","v":0},{"$f":"VLOOKUP($I287,Func,3)*$H287","v":0},{"$f":"VLOOKUP($I287,Func,5)*$H287","v":0},{"$f":"VLOOKUP($I287,Func,6)*$H287","v":0},{"$f":"VLOOKUP($I287,Func,7)*$H287","v":0},null,0.75,{"$f":"+$J287*$P287","v":0},{"$f":"+$J287*(1-$P287)","v":0},0.75,{"$f":"+$K287*$S287","v":0},{"$f":"+$K287*(1-$S287)","v":0},"DRB",{"$f":"+$L287*VLOOKUP($V287,DisFac,2)","v":0},{"$f":"+$L287*VLOOKUP($V287,DisFac,3)","v":0},{"$f":"+$L287*VLOOKUP($V287,DisFac,4)","v":0},{"$f":"+$L287*VLOOKUP($V287,DisFac,5)","v":0},{"$f":"+$L287*VLOOKUP($V287,DisFac,6)","v":0},0,"UACCT449S",null,{"$f":"ROUND(J287-Q287-R287,0)","v":0},{"$f":"ROUND(K287-T287-U287,0)","v":0},{"$f":"ROUND(L287-W287-X287-Y287-Z287-AA287,0)","v":0}]
[{"$f":"ROW()","v":288},null,null,"SG",449,"SG","ACCT449SG",{"$f":"'JAM Download'!$E49","v":0},"P",{"$f":"VLOOKUP($I288,Func,2)*$H288","v":0},{"$f":"VLOOKUP($I288,Func,3)*$H288","v":0},{"$f":"VLOOKUP($I288,Func,5)*$H288","v":0},{"$f":"VLOOKUP($I288,Func,6)*$H288","v":0},{"$f":"VLOOKUP($I288,Func,7)*$H288","v":0},null,0.75,{"$f":"+$J288*$P288","v":0},{"$f":"+$J288*(1-$P288)","v":0},0.75,{"$f":"+$K288*$S288","v":0},{"$f":"+$K288*(1-$S288)","v":0},"DRB",{"$f":"+$L288*VLOOKUP($V288,DisFac,2)","v":0},{"$f":"+$L288*VLOOKUP($V288,DisFac,3)","v":0},{"$f":"+$L288*VLOOKUP($V288,DisFac,4)","v":0},{"$f":"+$L288*VLOOKUP($V288,DisFac,5)","v":0},{"$f":"+$L288*VLOOKUP($V288,DisFac,6)","v":0},0,"UACCT449SG",{"$f":"ROUND(SUM(-H288,J288:N288),0)","v":0},{"$f":"ROUND(J288-Q288-R288,0)","v":0},{"$f":"ROUND(K288-T288-U288,0)","v":0},{"$f":"ROUND(L288-W288-X288-Y288-Z288-AA288,0)","v":0}]
[{"$f":"ROW()","v":289},null,null,null,null,null,"ACCT449",{"$f":"'JAM Download'!$E52","v":0},null,{"$f":"SUM(J287:J288)","v":0},{"$f":"SUM(K287:K288)","v":0},{"$f":"SUM(L287:L288)","v":0},{"$f":"SUM(M287:M288)","v":0},{"$f":"SUM(N287:N288)","v":0},null,null,{"$f":"SUM(Q287:Q288)","v":0},{"$f":"SUM(R287:R288)","v":0},null,{"$f":"SUM(T287:T288)","v":0},{"$f":"SUM(U287:U288)","v":0},null,{"$f":"SUM(W287:W288)","v":0},{"$f":"SUM(X287:X288)","v":0},{"$f":"SUM(Y287:Y288)","v":0},{"$f":"SUM(Z287:Z288)","v":0},{"$f":"SUM(AA287:AA288)","v":0},0,"UACCT449",null,{"$f":"ROUND(J289-Q289-R289,0)","v":0},{"$f":"ROUND(K289-T289-U289,0)","v":0},{"$f":"ROUND(L289-W289-X289-Y289-Z289-AA289,0)","v":0}]
[{"$f":"ROW()","v":290}," ","State Revenue Credit",null,null,"S",null,{"$f":"+Revenues!$F$175","v":32560183.79267538},"REVREQ",{"$f":"VLOOKUP($I290,Func,2)*$H290","v":21691650.476905145},{"$f":"VLOOKUP($I290,Func,3)*$H290","v":4728801.6617658641},{"$f":"VLOOKUP($I290,Func,5)*$H290","v":5214369.8792548068},{"$f":"VLOOKUP($I290,Func,6)*$H290","v":854505.69247018744},{"$f":"VLOOKUP($I290,Func,7)*$H290","v":70856.082279387076},null,0.5,{"$f":"+$J290*$P290","v":10845825.238452572},{"$f":"+$J290*(1-$P290)","v":10845825.238452572},0.5,{"$f":"+$K290*$S290","v":2364400.8308829321},{"$f":"+$K290*(1-$S290)","v":2364400.8308829321},"DRB",{"$f":"+$L290*VLOOKUP($V290,DisFac,2)","v":1086653.2993493157},{"$f":"+$L290*VLOOKUP($V290,DisFac,3)","v":2450312.8203901546},{"$f":"+$L290*VLOOKUP($V290,DisFac,4)","v":1007262.0486736041},{"$f":"+$L290*VLOOKUP($V290,DisFac,5)","v":165352.64918878765},{"$f":"+$L290*VLOOKUP($V290,DisFac,6)","v":504789.0616529457},165352.64918878765,"UACCT33",{"$f":"ROUND(SUM(-H290,J290:N290),0)","v":0},{"$f":"ROUND(J290-Q290-R290,0)","v":0},{"$f":"ROUND(K290-T290-U290,0)","v":0},{"$f":"ROUND(L290-W290-X290-Y290-Z290-AA290,0)","v":0}]
[{"$f":"ROW()","v":291},null,"AGA Revenue Credit",null,null,"S",null,{"$f":"Revenues!$K$85","v":4669470.5399999991},"DPW",{"$f":"VLOOKUP($I291,Func,2)*$H291","v":0},{"$f":"VLOOKUP($I291,Func,3)*$H291","v":0},{"$f":"VLOOKUP($I291,Func,5)*$H291","v":4669470.5399999991},{"$f":"VLOOKUP($I291,Func,6)*$H291","v":0},{"$f":"VLOOKUP($I291,Func,7)*$H291","v":0},null,0.5,{"$f":"+$J291*$P291","v":0},{"$f":"+$J291*(1-$P291)","v":0},0.5,{"$f":"+$K291*$S291","v":0},{"$f":"+$K291*(1-$S291)","v":0},"DRB",{"$f":"+$L291*VLOOKUP($V291,DisFac,2)","v":973098.51161355968},{"$f":"+$L291*VLOOKUP($V291,DisFac,3)","v":2194256.2176335831},{"$f":"+$L291*VLOOKUP($V291,DisFac,4)","v":902003.61141500133},{"$f":"+$L291*VLOOKUP($V291,DisFac,5)","v":148073.37070003594},{"$f":"+$L291*VLOOKUP($V291,DisFac,6)","v":452038.82863781991},148073.37070003594,"UACCTAGA",{"$f":"ROUND(SUM(-H291,J291:N291),0)","v":0},{"$f":"ROUND(J291-Q291-R291,0)","v":0},{"$f":"ROUND(K291-T291-U291,0)","v":0},{"$f":"ROUND(L291-W291-X291-Y291-Z291-AA291,0)","v":0}]
[{"$f":"ROW()","v":292}]
[{"$f":"ROW()","v":293},"Total Sales from Electricity",null,null,null,null,null,{"$f":"H277+H284+H289","v":1819095579.8327494},null,{"$f":"+J284+J277+J289","v":220720579.17357934},{"$f":"+K284+K277+K289","v":0},{"$f":"+L284+L277+L289","v":0},{"$f":"+M284+M277+M289","v":0},{"$f":"+N284+N277+N289","v":0},null,null,{"$f":"+Q284+Q277+Q289","v":165540434.3801845},{"$f":"+R284+R277+R289","v":55180144.793394834},{"$f":"+S284+S277+S289","v":0},{"$f":"+T284+T277+T289","v":0},{"$f":"+U284+U277+U289","v":0},null,{"$f":"+W284+W277+W289","v":0},{"$f":"+X284+X277+X289","v":0},{"$f":"+Y284+Y277+Y289","v":0},{"$f":"+Z284+Z277+Z289","v":0},{"$f":"+AA284+AA277+AA289","v":0},0,null,null,{"$f":"ROUND(J293-Q293-R293,0)","v":0},{"$f":"ROUND(K293-T293-U293,0)","v":0},{"$f":"ROUND(L293-W293-X293-Y293-Z293-AA293,0)","v":0}]
[{"$f":"ROW()","v":294}]
[{"$f":"ROW()","v":295},"Other Electric Operating Revenues"]
[{"$f":"ROW()","v":296},450,"Forfeited Discounts & Interest"]
[{"$f":"ROW()","v":297},null,null,"S",450,"S","ACCT450S",{"$f":"'JAM Download'!$E56","v":2957255.09},"CUST",{"$f":"VLOOKUP($I297,Func,2)*$H297","v":0},{"$f":"VLOOKUP($I297,Func,3)*$H297","v":0},{"$f":"VLOOKUP($I297,Func,5)*$H297","v":0},{"$f":"VLOOKUP($I297,Func,6)*$H297","v":2957255.09},{"$f":"VLOOKUP($I297,Func,7)*$H297","v":0},null,0.75,{"$f":"+$J297*$P297","v":0},{"$f":"+$J297*(1-$P297)","v":0},0.75,{"$f":"+$K297*$S297","v":0},{"$f":"+$K297*(1-$S297)","v":0},"CUST",{"$f":"+$L297*VLOOKUP($V297,DisFac,2)","v":0},{"$f":"+$L297*VLOOKUP($V297,DisFac,3)","v":0},{"$f":"+$L297*VLOOKUP($V297,DisFac,4)","v":0},{"$f":"+$L297*VLOOKUP($V297,DisFac,5)","v":0},{"$f":"+$L297*VLOOKUP($V297,DisFac,6)","v":0},0,"UACCT450S",{"$f":"ROUND(SUM(-H297,J297:N297),0)","v":0},{"$f":"ROUND(J297-Q297-R297,0)","v":0},{"$f":"ROUND(K297-T297-U297,0)","v":0},{"$f":"ROUND(L297-W297-X297-Y297-Z297-AA297,0)","v":0}]
[{"$f":"ROW()","v":298},null,null,"SO",450,"SO","ACCT450SO",{"$f":"'JAM Download'!$E57","v":0},"CUST",{"$f":"VLOOKUP($I298,Func,2)*$H298","v":0},{"$f":"VLOOKUP($I298,Func,3)*$H298","v":0},{"$f":"VLOOKUP($I298,Func,5)*$H298","v":0},{"$f":"VLOOKUP($I298,Func,6)*$H298","v":0},{"$f":"VLOOKUP($I298,Func,7)*$H298","v":0},null,0.75,{"$f":"+$J298*$P298","v":0},{"$f":"+$J298*(1-$P298)","v":0},0.75,{"$f":"+$K298*$S298","v":0},{"$f":"+$K298*(1-$S298)","v":0},"CUST",{"$f":"+$L298*VLOOKUP($V298,DisFac,2)","v":0},{"$f":"+$L298*VLOOKUP($V298,DisFac,3)","v":0},{"$f":"+$L298*VLOOKUP($V298,DisFac,4)","v":0},{"$f":"+$L298*VLOOKUP($V298,DisFac,5)","v":0},{"$f":"+$L298*VLOOKUP($V298,DisFac,6)","v":0},0,"UACCT450SO",{"$f":"ROUND(SUM(-H298,J298:N298),0)","v":0},{"$f":"ROUND(J298-Q298-R298,0)","v":0},{"$f":"ROUND(K298-T298-U298,0)","v":0},{"$f":"ROUND(L298-W298-X298-Y298-Z298-AA298,0)","v":0}]
[{"$f":"ROW()","v":299},null,null,null,null,null,"ACCT450",{"$f":"'JAM Download'!$E58","v":2957255.09},null,{"$f":"SUM(J297:J298)","v":0},{"$f":"SUM(K297:K298)","v":0},{"$f":"SUM(L297:L298)","v":0},{"$f":"SUM(M297:M298)","v":2957255.09},{"$f":"SUM(N297:N298)","v":0},null,null,{"$f":"SUM(Q297:Q298)","v":0},{"$f":"SUM(R297:R298)","v":0},null,{"$f":"SUM(T297:T298)","v":0},{"$f":"SUM(U297:U298)","v":0},null,{"$f":"SUM(W297:W298)","v":0},{"$f":"SUM(X297:X298)","v":0},{"$f":"SUM(Y297:Y298)","v":0},{"$f":"SUM(Z297:Z298)","v":0},{"$f":"SUM(AA297:AA298)","v":0},0,"UACCT450",{"$f":"ROUND(SUM(-H299,J299:N299),0)","v":0},{"$f":"ROUND(J299-Q299-R299,0)","v":0},{"$f":"ROUND(K299-T299-U299,0)","v":0},{"$f":"ROUND(L299-W299-X299-Y299-Z299-AA299,0)","v":0}]
[{"$f":"ROW()","v":300},null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[{"$f":"ROW()","v":301},451,"Misc Electric Revenue"]
[{"$f":"ROW()","v":302},null,null,"S",451,"S","ACCT451S",{"$f":"'JAM Download'!$E61","v":3686861.29999999},"CUST",{"$f":"VLOOKUP($I302,Func,2)*$H302","v":0},{"$f":"VLOOKUP($I302,Func,3)*$H302","v":0},{"$f":"VLOOKUP($I302,Func,5)*$H302","v":0},{"$f":"VLOOKUP($I302,Func,6)*$H302","v":3686861.29999999},{"$f":"VLOOKUP($I302,Func,7)*$H302","v":0},null,0.75,{"$f":"+$J302*$P302","v":0},{"$f":"+$J302*(1-$P302)","v":0},0.75,{"$f":"+$K302*$S302","v":0},{"$f":"+$K302*(1-$S302)","v":0},"CUST",{"$f":"+$L302*VLOOKUP($V302,DisFac,2)","v":0},{"$f":"+$L302*VLOOKUP($V302,DisFac,3)","v":0},{"$f":"+$L302*VLOOKUP($V302,DisFac,4)","v":0},{"$f":"+$L302*VLOOKUP($V302,DisFac,5)","v":0},{"$f":"+$L302*VLOOKUP($V302,DisFac,6)","v":0},0,"UACCT451S",{"$f":"ROUND(SUM(-H302,J302:N302),0)","v":0},{"$f":"ROUND(J302-Q302-R302,0)","v":0},{"$f":"ROUND(K302-T302-U302,0)","v":0},{"$f":"ROUND(L302-W302-X302-Y302-Z302-AA302,0)","v":0}]
[{"$f":"ROW()","v":303},null,null,"SG",451,"SG","ACCT451SG",{"$f":"'JAM Download'!$E62","v":0},"GP",{"$f":"VLOOKUP($I303,Func,2)*$H303","v":0},{"$f":"VLOOKUP($I303,Func,3)*$H303","v":0},{"$f":"VLOOKUP($I303,Func,5)*$H303","v":0},{"$f":"VLOOKUP($I303,Func,6)*$H303","v":0},{"$f":"VLOOKUP($I303,Func,7)*$H303","v":0},null,0.75,{"$f":"+$J303*$P303","v":0},{"$f":"+$J303*(1-$P303)","v":0},0.75,{"$f":"+$K303*$S303","v":0},{"$f":"+$K303*(1-$S303)","v":0},"PLNT",{"$f":"+$L303*VLOOKUP($V303,DisFac,2)","v":0},{"$f":"+$L303*VLOOKUP($V303,DisFac,3)","v":0},{"$f":"+$L303*VLOOKUP($V303,DisFac,4)","v":0},{"$f":"+$L303*VLOOKUP($V303,DisFac,5)","v":0},{"$f":"+$L303*VLOOKUP($V303,DisFac,6)","v":0},0,"UACCT451SG",{"$f":"ROUND(SUM(-H303,J303:N303),0)","v":0},{"$f":"ROUND(J303-Q303-R303,0)","v":0},{"$f":"ROUND(K303-T303-U303,0)","v":0},{"$f":"ROUND(L303-W303-X303-Y303-Z303-AA303,0)","v":0}]
[{"$f":"ROW()","v":304},null,null,"SO",451,"SO","ACCT451SO",{"$f":"'JAM Download'!$E63","v":24045.213366570588},"CUST",{"$f":"VLOOKUP($I304,Func,2)*$H304","v":0},{"$f":"VLOOKUP($I304,Func,3)*$H304","v":0},{"$f":"VLOOKUP($I304,Func,5)*$H304","v":0},{"$f":"VLOOKUP($I304,Func,6)*$H304","v":24045.213366570588},{"$f":"VLOOKUP($I304,Func,7)*$H304","v":0},null,0.75,{"$f":"+$J304*$P304","v":0},{"$f":"+$J304*(1-$P304)","v":0},0.75,{"$f":"+$K304*$S304","v":0},{"$f":"+$K304*(1-$S304)","v":0},"PLNT",{"$f":"+$L304*VLOOKUP($V304,DisFac,2)","v":0},{"$f":"+$L304*VLOOKUP($V304,DisFac,3)","v":0},{"$f":"+$L304*VLOOKUP($V304,DisFac,4)","v":0},{"$f":"+$L304*VLOOKUP($V304,DisFac,5)","v":0},{"$f":"+$L304*VLOOKUP($V304,DisFac,6)","v":0},0,"UACCT451SO",{"$f":"ROUND(SUM(-H304,J304:N304),0)","v":0},{"$f":"ROUND(J304-Q304-R304,0)","v":0},{"$f":"ROUND(K304-T304-U304,0)","v":0},{"$f":"ROUND(L304-W304-X304-Y304-Z304-AA304,0)","v":0}]
[{"$f":"ROW()","v":305},null,null,null,null,null,"ACCT451",{"$f":"'JAM Download'!$E64","v":3710906.5133665605},null,{"$f":"SUM(J302:J304)","v":0},{"$f":"SUM(K302:K304)","v":0},{"$f":"SUM(L302:L304)","v":0},{"$f":"SUM(M302:M304)","v":3710906.5133665605},{"$f":"SUM(N302:N304)","v":0},null,null,{"$f":"SUM(Q302:Q304)","v":0},{"$f":"SUM(R302:R304)","v":0},null,{"$f":"SUM(T302:T304)","v":0},{"$f":"SUM(U302:U304)","v":0},null,{"$f":"SUM(W302:W304)","v":0},{"$f":"SUM(X302:X304)","v":0},{"$f":"SUM(Y302:Y304)","v":0},{"$f":"SUM(Z302:Z304)","v":0},{"$f":"SUM(AA302:AA304)","v":0},0,"UACCT451",{"$f":"ROUND(SUM(-H305,J305:N305),0)","v":0},{"$f":"ROUND(J305-Q305-R305,0)","v":0},{"$f":"ROUND(K305-T305-U305,0)","v":0},{"$f":"ROUND(L305-W305-X305-Y305-Z305-AA305,0)","v":0}]
[{"$f":"ROW()","v":306}]
[{"$f":"ROW()","v":307},453,"Water Sales"]
[{"$f":"ROW()","v":308},null,null,"SG",453,"SG","ACCT453SG",{"$f":"'JAM Download'!$E67","v":1087.3836892912013},"P",{"$f":"VLOOKUP($I308,Func,2)*$H308","v":1087.3836892912013},{"$f":"VLOOKUP($I308,Func,3)*$H308","v":0},{"$f":"VLOOKUP($I308,Func,5)*$H308","v":0},{"$f":"VLOOKUP($I308,Func,6)*$H308","v":0},{"$f":"VLOOKUP($I308,Func,7)*$H308","v":0},null,0.75,{"$f":"+$J308*$P308","v":815.537766968401},{"$f":"+$J308*(1-$P308)","v":271.84592232280033},0.75,{"$f":"+$K308*$S308","v":0},{"$f":"+$K308*(1-$S308)","v":0},"PLNT",{"$f":"+$L308*VLOOKUP($V308,DisFac,2)","v":0},{"$f":"+$L308*VLOOKUP($V308,DisFac,3)","v":0},{"$f":"+$L308*VLOOKUP($V308,DisFac,4)","v":0},{"$f":"+$L308*VLOOKUP($V308,DisFac,5)","v":0},{"$f":"+$L308*VLOOKUP($V308,DisFac,6)","v":0},0,"UACCT453SG",{"$f":"ROUND(SUM(-H308,J308:N308),0)","v":0},{"$f":"ROUND(J308-Q308-R308,0)","v":0},{"$f":"ROUND(K308-T308-U308,0)","v":0},{"$f":"ROUND(L308-W308-X308-Y308-Z308-AA308,0)","v":0}]
[{"$f":"ROW()","v":309},null,null,null,null,null,"ACCT453",{"$f":"'JAM Download'!$E68","v":1087.3836892912013},null,{"$f":"SUM(J308)","v":1087.3836892912013},{"$f":"SUM(K308)","v":0},{"$f":"SUM(L308)","v":0},{"$f":"SUM(M308)","v":0},{"$f":"SUM(N308)","v":0},null,null,{"$f":"SUM(Q308)","v":815.537766968401},{"$f":"SUM(R308)","v":271.84592232280033},null,{"$f":"SUM(T308)","v":0},{"$f":"SUM(U308)","v":0},null,{"$f":"SUM(W308)","v":0},{"$f":"SUM(X308)","v":0},{"$f":"SUM(Y308)","v":0},{"$f":"SUM(Z308)","v":0},{"$f":"SUM(AA308)","v":0},0,"UACCT453",{"$f":"ROUND(SUM(-H309,J309:N309),0)","v":0},{"$f":"ROUND(J309-Q309-R309,0)","v":0},{"$f":"ROUND(K309-T309-U309,0)","v":0},{"$f":"ROUND(L309-W309-X309-Y309-Z309-AA309,0)","v":0}]
[{"$f":"ROW()","v":310}]
[{"$f":"ROW()","v":311},454,"Rent of Electric Property"]
[{"$f":"ROW()","v":312},null,null,"S",454,"S","ACCT454S",{"$f":"'JAM Download'!$E71","v":3574979.5775000015},"DPW",{"$f":"VLOOKUP($I312,Func,2)*$H312","v":0},{"$f":"VLOOKUP($I312,Func,3)*$H312","v":0},{"$f":"VLOOKUP($I312,Func,5)*$H312","v":3574979.5775000015},{"$f":"VLOOKUP($I312,Func,6)*$H312","v":0},{"$f":"VLOOKUP($I312,Func,7)*$H312","v":0},null,0.75,{"$f":"+$J312*$P312","v":0},{"$f":"+$J312*(1-$P312)","v":0},0.75,{"$f":"+$K312*$S312","v":0},{"$f":"+$K312*(1-$S312)","v":0},"PLNT",{"$f":"+$L312*VLOOKUP($V312,DisFac,2)","v":640991.88138803432},{"$f":"+$L312*VLOOKUP($V312,DisFac,3)","v":1840271.8065596775},{"$f":"+$L312*VLOOKUP($V312,DisFac,4)","v":636325.87200537417},{"$f":"+$L312*VLOOKUP($V312,DisFac,5)","v":121950.93997191725},{"$f":"+$L312*VLOOKUP($V312,DisFac,6)","v":335439.07757499767},121950.93997191725,"UACCT454S",{"$f":"ROUND(SUM(-H312,J312:N312),0)","v":0},{"$f":"ROUND(J312-Q312-R312,0)","v":0},{"$f":"ROUND(K312-T312-U312,0)","v":0},{"$f":"ROUND(L312-W312-X312-Y312-Z312-AA312,0)","v":0}]
[{"$f":"ROW()","v":313},null,null,"SG",454,"SG","ACCT454SG",{"$f":"'JAM Download'!$E72+'JAM Download'!$E73","v":2257767.835495891},"T",{"$f":"VLOOKUP($I313,Func,2)*$H313","v":0},{"$f":"VLOOKUP($I313,Func,3)*$H313","v":2257767.835495891},{"$f":"VLOOKUP($I313,Func,5)*$H313","v":0},{"$f":"VLOOKUP($I313,Func,6)*$H313","v":0},{"$f":"VLOOKUP($I313,Func,7)*$H313","v":0},null,0.75,{"$f":"+$J313*$P313","v":0},{"$f":"+$J313*(1-$P313)","v":0},0.75,{"$f":"+$K313*$S313","v":1693325.8766219183},{"$f":"+$K313*(1-$S313)","v":564441.95887397276},"PLNT",{"$f":"+$L313*VLOOKUP($V313,DisFac,2)","v":0},{"$f":"+$L313*VLOOKUP($V313,DisFac,3)","v":0},{"$f":"+$L313*VLOOKUP($V313,DisFac,4)","v":0},{"$f":"+$L313*VLOOKUP($V313,DisFac,5)","v":0},{"$f":"+$L313*VLOOKUP($V313,DisFac,6)","v":0},0,"UACCT454SG",{"$f":"ROUND(SUM(-H313,J313:N313),0)","v":0},{"$f":"ROUND(J313-Q313-R313,0)","v":0},{"$f":"ROUND(K313-T313-U313,0)","v":0},{"$f":"ROUND(L313-W313-X313-Y313-Z313-AA313,0)","v":0}]
[null,null,null,"SG",454,"SG","ACCT454SG",0]
[{"$f":"ROW()","v":315},null,null,"SO",454,"SO","ACCT454SO",{"$f":"'JAM Download'!$E74","v":1455232.1582620814},"GP",{"$f":"VLOOKUP($I315,Func,2)*$H315","v":734960.33449901699},{"$f":"VLOOKUP($I315,Func,3)*$H315","v":312873.77809555834},{"$f":"VLOOKUP($I315,Func,5)*$H315","v":397905.53869803128},{"$f":"VLOOKUP($I315,Func,6)*$H315","v":9492.5069694746289},{"$f":"VLOOKUP($I315,Func,7)*$H315","v":0},null,0.75,{"$f":"+$J315*$P315","v":551220.25087426277},{"$f":"+$J315*(1-$P315)","v":183740.08362475425},0.75,{"$f":"+$K315*$S315","v":234655.33357166877},{"$f":"+$K315*(1-$S315)","v":78218.444523889586},"PLNT",{"$f":"+$L315*VLOOKUP($V315,DisFac,2)","v":71344.24528464883},{"$f":"+$L315*VLOOKUP($V315,DisFac,3)","v":204827.56017644057},{"$f":"+$L315*VLOOKUP($V315,DisFac,4)","v":70824.904981654487},{"$f":"+$L315*VLOOKUP($V315,DisFac,5)","v":13573.491375911779},{"$f":"+$L315*VLOOKUP($V315,DisFac,6)","v":37335.336879375529},13573.491375911779,"UACCT454SO",{"$f":"ROUND(SUM(-H315,J315:N315),0)","v":0},{"$f":"ROUND(J315-Q315-R315,0)","v":0},{"$f":"ROUND(K315-T315-U315,0)","v":0},{"$f":"ROUND(L315-W315-X315-Y315-Z315-AA315,0)","v":0}]
[{"$f":"ROW()","v":316},null,null,null,null,null,"ACCT454",{"$f":"'JAM Download'!$E75","v":7287979.571257974},null,{"$f":"SUM(J312:J315)","v":734960.33449901699},{"$f":"SUM(K312:K315)","v":2570641.6135914493},{"$f":"SUM(L312:L315)","v":3972885.1161980326},{"$f":"SUM(M312:M315)","v":9492.5069694746289},{"$f":"SUM(N312:N315)","v":0},null,null,{"$f":"SUM(Q312:Q315)","v":551220.25087426277},{"$f":"SUM(R312:R315)","v":183740.08362475425},null,{"$f":"SUM(T312:T315)","v":1927981.210193587},{"$f":"SUM(U312:U315)","v":642660.40339786233},null,{"$f":"SUM(W312:W315)","v":712336.12667268317},{"$f":"SUM(X312:X315)","v":2045099.366736118},{"$f":"SUM(Y312:Y315)","v":707150.77698702866},{"$f":"SUM(Z312:Z315)","v":135524.43134782903},{"$f":"SUM(AA312:AA315)","v":372774.41445437318},135524.43134782903,"UACCT454",{"$f":"ROUND(SUM(-H316,J316:N316),0)","v":0},{"$f":"ROUND(J316-Q316-R316,0)","v":0},{"$f":"ROUND(K316-T316-U316,0)","v":0},{"$f":"ROUND(L316-W316-X316-Y316-Z316-AA316,0)","v":0}]
[{"$f":"ROW()","v":317}]
[{"$f":"ROW()","v":318},456,"Other Electric Revenue"]
[{"$f":"ROW()","v":319},null,null,"S",456,"S","ACCT456S",{"$f":"'JAM Download'!$E80","v":-419524.23000000417},"DMSC",{"$f":"VLOOKUP($I319,Func,2)*$H319","v":0},{"$f":"VLOOKUP($I319,Func,3)*$H319","v":0},{"$f":"VLOOKUP($I319,Func,5)*$H319","v":0},{"$f":"VLOOKUP($I319,Func,6)*$H319","v":0},{"$f":"VLOOKUP($I319,Func,7)*$H319","v":-419524.23000000417},null,0.75,{"$f":"+$J319*$P319","v":0},{"$f":"+$J319*(1-$P319)","v":0},0.75,{"$f":"+$K319*$S319","v":0},{"$f":"+$K319*(1-$S319)","v":0},"PLNT",{"$f":"+$L319*VLOOKUP($V319,DisFac,2)","v":0},{"$f":"+$L319*VLOOKUP($V319,DisFac,3)","v":0},{"$f":"+$L319*VLOOKUP($V319,DisFac,4)","v":0},{"$f":"+$L319*VLOOKUP($V319,DisFac,5)","v":0},{"$f":"+$L319*VLOOKUP($V319,DisFac,6)","v":0},0,"UACCT456S",{"$f":"ROUND(SUM(-H319,J319:N319),0)","v":0},{"$f":"ROUND(J319-Q319-R319,0)","v":0},{"$f":"ROUND(K319-T319-U319,0)","v":0},{"$f":"ROUND(L319-W319-X319-Y319-Z319-AA319,0)","v":0}]
[{"$f":"ROW()","v":320},null,null,"CN",456,"CN","ACCT456CN",{"$f":"'JAM Download'!$E81","v":0},"CUST",{"$f":"VLOOKUP($I320,Func,2)*$H320","v":0},{"$f":"VLOOKUP($I320,Func,3)*$H320","v":0},{"$f":"VLOOKUP($I320,Func,5)*$H320","v":0},{"$f":"VLOOKUP($I320,Func,6)*$H320","v":0},{"$f":"VLOOKUP($I320,Func,7)*$H320","v":0},null,0.75,{"$f":"+$J320*$P320","v":0},{"$f":"+$J320*(1-$P320)","v":0},0.75,{"$f":"+$K320*$S320","v":0},{"$f":"+$K320*(1-$S320)","v":0},"CUST",{"$f":"+$L320*VLOOKUP($V320,DisFac,2)","v":0},{"$f":"+$L320*VLOOKUP($V320,DisFac,3)","v":0},{"$f":"+$L320*VLOOKUP($V320,DisFac,4)","v":0},{"$f":"+$L320*VLOOKUP($V320,DisFac,5)","v":0},{"$f":"+$L320*VLOOKUP($V320,DisFac,6)","v":0},0,"UACCT456CN",0,0,0,0]
[{"$f":"ROW()","v":321},null,null,"SE",456,"SE","ACCT456SE",{"$f":"'JAM Download'!$E82","v":4227084.9793854551},"OTHSE",{"$f":"VLOOKUP($I321,Func,2)*$H321","v":0},{"$f":"VLOOKUP($I321,Func,3)*$H321","v":4227084.9793854551},{"$f":"VLOOKUP($I321,Func,5)*$H321","v":0},{"$f":"VLOOKUP($I321,Func,6)*$H321","v":0},{"$f":"VLOOKUP($I321,Func,7)*$H321","v":0},null,0,{"$f":"+$J321*$P321","v":0},{"$f":"+$J321*(1-$P321)","v":0},0,{"$f":"+$K321*$S321","v":0},{"$f":"+$K321*(1-$S321)","v":4227084.9793854551},"PLNT",{"$f":"+$L321*VLOOKUP($V321,DisFac,2)","v":0},{"$f":"+$L321*VLOOKUP($V321,DisFac,3)","v":0},{"$f":"+$L321*VLOOKUP($V321,DisFac,4)","v":0},{"$f":"+$L321*VLOOKUP($V321,DisFac,5)","v":0},{"$f":"+$L321*VLOOKUP($V321,DisFac,6)","v":0},0,"UACCT456SE",0,0,0,0]
[{"$f":"ROW()","v":322},null,null,"SO",456,"SO","ACCT456SO",{"$f":"'JAM Download'!$E83","v":198063.97281245116},"OTHSO",{"$f":"VLOOKUP($I322,Func,2)*$H322","v":0},{"$f":"VLOOKUP($I322,Func,3)*$H322","v":0},{"$f":"VLOOKUP($I322,Func,5)*$H322","v":0},{"$f":"VLOOKUP($I322,Func,6)*$H322","v":0},{"$f":"VLOOKUP($I322,Func,7)*$H322","v":198063.97281245116},null,0.75,{"$f":"+$J322*$P322","v":0},{"$f":"+$J322*(1-$P322)","v":0},0.75,{"$f":"+$K322*$S322","v":0},{"$f":"+$K322*(1-$S322)","v":0},"PLNT",{"$f":"+$L322*VLOOKUP($V322,DisFac,2)","v":0},{"$f":"+$L322*VLOOKUP($V322,DisFac,3)","v":0},{"$f":"+$L322*VLOOKUP($V322,DisFac,4)","v":0},{"$f":"+$L322*VLOOKUP($V322,DisFac,5)","v":0},{"$f":"+$L322*VLOOKUP($V322,DisFac,6)","v":0},0,"UACCT456SO",0,0,0,0]
[{"$f":"ROW()","v":323},null,null,"SG",456,"SG","ACCT456SG",{"$f":"'JAM Download'!$E84","v":82155182.955534354},"OTHSGR",{"$f":"VLOOKUP($I323,Func,2)*$H323","v":56145416.070786983},{"$f":"VLOOKUP($I323,Func,3)*$H323","v":26009766.884747371},{"$f":"VLOOKUP($I323,Func,5)*$H323","v":0},{"$f":"VLOOKUP($I323,Func,6)*$H323","v":0},{"$f":"VLOOKUP($I323,Func,7)*$H323","v":0},null,0.75,{"$f":"+$J323*$P323","v":42109062.053090237},{"$f":"+$J323*(1-$P323)","v":14036354.017696746},0.75,{"$f":"+$K323*$S323","v":19507325.163560528},{"$f":"+$K323*(1-$S323)","v":6502441.7211868428},"PLNT",{"$f":"+$L323*VLOOKUP($V323,DisFac,2)","v":0},{"$f":"+$L323*VLOOKUP($V323,DisFac,3)","v":0},{"$f":"+$L323*VLOOKUP($V323,DisFac,4)","v":0},{"$f":"+$L323*VLOOKUP($V323,DisFac,5)","v":0},{"$f":"+$L323*VLOOKUP($V323,DisFac,6)","v":0},0,"UACCT456SG",0,0,0,0]
[{"$f":"ROW()","v":324},null,null,null,null,null,"ACCT456",{"$f":"'JAM Download'!$E87","v":86160807.677732259},null,{"$f":"SUM(J319:J323)","v":56145416.070786983},{"$f":"SUM(K319:K323)","v":30236851.864132825},{"$f":"SUM(L319:L323)","v":0},{"$f":"SUM(M319:M323)","v":0},{"$f":"SUM(N319:N323)","v":-221460.25718755301},null,null,{"$f":"SUM(Q319:Q323)","v":42109062.053090237},{"$f":"SUM(R319:R323)","v":14036354.017696746},null,{"$f":"SUM(T319:T323)","v":19507325.163560528},{"$f":"SUM(U319:U323)","v":10729526.700572297},null,{"$f":"SUM(W319:W323)","v":0},{"$f":"SUM(X319:X323)","v":0},{"$f":"SUM(Y319:Y323)","v":0},{"$f":"SUM(Z319:Z323)","v":0},{"$f":"SUM(AA319:AA323)","v":0},0,"UACCT456",0,0,0,0]
[{"$f":"ROW()","v":325}]
[{"$f":"ROW()","v":326},null,"Total Other Electric Revenues",null,null,null,null,{"$f":"'JAM Download'!$E89","v":100118036.23604608},null,{"$f":"+J324+J316+J309+J305+J299","v":56881463.788975291},{"$f":"+K324+K316+K309+K305+K299","v":32807493.477724276},{"$f":"+L324+L316+L309+L305+L299","v":3972885.1161980326},{"$f":"+M324+M316+M309+M305+M299","v":6677654.1103360355},{"$f":"+N324+N316+N309+N305+N299","v":-221460.25718755301},null,null,{"$f":"+Q324+Q316+Q309+Q305+Q299","v":42661097.841731474},{"$f":"+R324+R316+R309+R305+R299","v":14220365.947243823},{"$f":"+S324+S316+S309+S305+S299","v":0},{"$f":"+T324+T316+T309+T305+T299","v":21435306.373754114},{"$f":"+U324+U316+U309+U305+U299","v":11372187.103970159},null,{"$f":"+W324+W316+W309+W305+W299","v":712336.12667268317},{"$f":"+X324+X316+X309+X305+X299","v":2045099.366736118},{"$f":"+Y324+Y316+Y309+Y305+Y299","v":707150.77698702866},{"$f":"+Z324+Z316+Z309+Z305+Z299","v":135524.43134782903},{"$f":"+AA324+AA316+AA309+AA305+AA299","v":372774.41445437318},135524.43134782903,null,{"$f":"ROUND(SUM(-H326,J326:N326),0)","v":0},{"$f":"ROUND(J326-Q326-R326,0)","v":0},{"$f":"ROUND(K326-T326-U326,0)","v":0},{"$f":"ROUND(L326-W326-X326-Y326-Z326-AA326,0)","v":0}]
[{"$f":"ROW()","v":327}]
[{"$f":"ROW()","v":328},"Total Electric Operating Revenues",null,null,null,null,null,{"$f":"H293+H326","v":1919213616.0687954},null,{"$f":"+J326+J293","v":277602042.96255463},{"$f":"+K326+K293","v":32807493.477724276},{"$f":"+L326+L293","v":3972885.1161980326},{"$f":"+M326+M293","v":6677654.1103360355},{"$f":"+N326+N293","v":-221460.25718755301},null,null,{"$f":"+Q326+Q293","v":208201532.22191596},{"$f":"+R326+R293","v":69400510.740638658},{"$f":"+S326+S293","v":0},{"$f":"+T326+T293","v":21435306.373754114},{"$f":"+U326+U293","v":11372187.103970159},null,{"$f":"+W326+W293","v":712336.12667268317},{"$f":"+X326+X293","v":2045099.366736118},{"$f":"+Y326+Y293","v":707150.77698702866},{"$f":"+Z326+Z293","v":135524.43134782903},{"$f":"+AA326+AA293","v":372774.41445437318},135524.43134782903,null,null,{"$f":"ROUND(J328-Q328-R328,0)","v":0},{"$f":"ROUND(K328-T328-U328,0)","v":0},{"$f":"ROUND(L328-W328-X328-Y328-Z328-AA328,0)","v":0}]
[{"$f":"ROW()","v":329}]
[{"$f":"ROW()","v":330}]
[{"$f":"ROW()","v":331}]
[{"$f":"ROW()","v":332}]
[{"$f":"ROW()","v":333}]
[{"$f":"ROW()","v":334},"FERC",null,"DESCRIPTION &",null,null,null,"UTAH",null,null,null,null,null,null,null,"D/E",null,null,"D/E"]
[{"$f":"ROW()","v":335},"ACCT",null,"CONSENSUS FACTOR",null,null,null,"ADJ Total",null,null,null,null,null,null,null,"SPLIT",null,null,"SPLIT"]
[{"$f":"ROW()","v":336},"Summary of Revenues by Factor"]
[{"$f":"ROW()","v":337},null,"S",null,null,null,null,{"$f":"'JAM Download'!$E94","v":1608174572.3966699}]
[{"$f":"ROW()","v":338},null,"CN",null,null,null,null,{"$f":"'JAM Download'!$E95","v":0}]
[{"$f":"ROW()","v":339},null,"SE",null,null,null,null,{"$f":"'JAM Download'!$E96","v":4227084.9793854551}]
[{"$f":"ROW()","v":340},null,"SO",null,null,null,null,{"$f":"'JAM Download'!$E97","v":1677341.3444411033}]
[{"$f":"ROW()","v":341},null,"SG",null,null,null,null,{"$f":"'JAM Download'!$E98","v":305134617.34829885}]
[{"$f":"ROW()","v":342},null,"DGP",null,null,null,null,{"$f":"'JAM Download'!$E99","v":0}]
[{"$f":"ROW()","v":343}]
[{"$f":"ROW()","v":344},"Total Electric Operating Revenues",null,null,null,null,null,{"$f":"SUM(H337:H342)","v":1919213616.0687952}]
[{"$f":"ROW()","v":345}]
[{"$f":"ROW()","v":346}]
[{"$f":"ROW()","v":347},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":348},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":349},"Miscellaneous Revenues"]
[{"$f":"ROW()","v":350},41160,"Gain on Sale of Utility Plant - CR"]
[{"$f":"ROW()","v":351},null,null,"S",41160,"S","ACCT41160S",{"$f":"'JAM Download'!$E105","v":0},"DPW",{"$f":"VLOOKUP($I351,Func,2)*$H351","v":0},{"$f":"VLOOKUP($I351,Func,3)*$H351","v":0},{"$f":"VLOOKUP($I351,Func,5)*$H351","v":0},{"$f":"VLOOKUP($I351,Func,6)*$H351","v":0},{"$f":"VLOOKUP($I351,Func,7)*$H351","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$J351*$P351","v":0},{"$f":"+$J351*(1-$P351)","v":0},0.75,{"$f":"+$K351*$S351","v":0},{"$f":"+$K351*(1-$S351)","v":0},"PLNT",{"$f":"+$L351*VLOOKUP($V351,DisFac,2)","v":0},{"$f":"+$L351*VLOOKUP($V351,DisFac,3)","v":0},{"$f":"+$L351*VLOOKUP($V351,DisFac,4)","v":0},{"$f":"+$L351*VLOOKUP($V351,DisFac,5)","v":0},{"$f":"+$L351*VLOOKUP($V351,DisFac,6)","v":0},0,"UACCT41160S",{"$f":"ROUND(SUM(-H351,J351:N351),0)","v":0},{"$f":"ROUND(J351-Q351-R351,0)","v":0},{"$f":"ROUND(K351-T351-U351,0)","v":0},{"$f":"ROUND(L351-W351-X351-Y351-Z351-AA351,0)","v":0}]
[{"$f":"ROW()","v":352},null,null,"SG",41160,"SG","ACCT41160SG",{"$f":"'JAM Download'!$E106","v":0},"T",{"$f":"VLOOKUP($I352,Func,2)*$H352","v":0},{"$f":"VLOOKUP($I352,Func,3)*$H352","v":0},{"$f":"VLOOKUP($I352,Func,5)*$H352","v":0},{"$f":"VLOOKUP($I352,Func,6)*$H352","v":0},{"$f":"VLOOKUP($I352,Func,7)*$H352","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$J352*$P352","v":0},{"$f":"+$J352*(1-$P352)","v":0},0.75,{"$f":"+$K352*$S352","v":0},{"$f":"+$K352*(1-$S352)","v":0},"PLNT",{"$f":"+$L352*VLOOKUP($V352,DisFac,2)","v":0},{"$f":"+$L352*VLOOKUP($V352,DisFac,3)","v":0},{"$f":"+$L352*VLOOKUP($V352,DisFac,4)","v":0},{"$f":"+$L352*VLOOKUP($V352,DisFac,5)","v":0},{"$f":"+$L352*VLOOKUP($V352,DisFac,6)","v":0},0,"UACCT41160SG",0,0,0,0]
[{"$f":"ROW()","v":353},null,null,"SO",41160,"SO","ACCT41160SO",{"$f":"'JAM Download'!$E107","v":0},"G",{"$f":"VLOOKUP($I353,Func,2)*$H353","v":0},{"$f":"VLOOKUP($I353,Func,3)*$H353","v":0},{"$f":"VLOOKUP($I353,Func,5)*$H353","v":0},{"$f":"VLOOKUP($I353,Func,6)*$H353","v":0},{"$f":"VLOOKUP($I353,Func,7)*$H353","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$J353*$P353","v":0},{"$f":"+$J353*(1-$P353)","v":0},0.75,{"$f":"+$K353*$S353","v":0},{"$f":"+$K353*(1-$S353)","v":0},"PLNT",{"$f":"+$L353*VLOOKUP($V353,DisFac,2)","v":0},{"$f":"+$L353*VLOOKUP($V353,DisFac,3)","v":0},{"$f":"+$L353*VLOOKUP($V353,DisFac,4)","v":0},{"$f":"+$L353*VLOOKUP($V353,DisFac,5)","v":0},{"$f":"+$L353*VLOOKUP($V353,DisFac,6)","v":0},0,"UACCT41160SO",0,0,0,0]
[{"$f":"ROW()","v":354},null,null,"SG",41160,"SG","ACCT41160SG",{"$f":"'JAM Download'!$E108","v":0},"T",{"$f":"VLOOKUP($I354,Func,2)*$H354","v":0},{"$f":"VLOOKUP($I354,Func,3)*$H354","v":0},{"$f":"VLOOKUP($I354,Func,5)*$H354","v":0},{"$f":"VLOOKUP($I354,Func,6)*$H354","v":0},{"$f":"VLOOKUP($I354,Func,7)*$H354","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$J354*$P354","v":0},{"$f":"+$J354*(1-$P354)","v":0},0.75,{"$f":"+$K354*$S354","v":0},{"$f":"+$K354*(1-$S354)","v":0},"PLNT",{"$f":"+$L354*VLOOKUP($V354,DisFac,2)","v":0},{"$f":"+$L354*VLOOKUP($V354,DisFac,3)","v":0},{"$f":"+$L354*VLOOKUP($V354,DisFac,4)","v":0},{"$f":"+$L354*VLOOKUP($V354,DisFac,5)","v":0},{"$f":"+$L354*VLOOKUP($V354,DisFac,6)","v":0},0,"UACCT41160DGU",0,0,0,0]
[{"$f":"ROW()","v":355},null,null,"SG",41160,"SG","ACCT41160SG",{"$f":"'JAM Download'!$E109","v":0},"P",{"$f":"VLOOKUP($I355,Func,2)*$H355","v":0},{"$f":"VLOOKUP($I355,Func,3)*$H355","v":0},{"$f":"VLOOKUP($I355,Func,5)*$H355","v":0},{"$f":"VLOOKUP($I355,Func,6)*$H355","v":0},{"$f":"VLOOKUP($I355,Func,7)*$H355","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$J355*$P355","v":0},{"$f":"+$J355*(1-$P355)","v":0},0.75,{"$f":"+$K355*$S355","v":0},{"$f":"+$K355*(1-$S355)","v":0},"PLNT",{"$f":"+$L355*VLOOKUP($V355,DisFac,2)","v":0},{"$f":"+$L355*VLOOKUP($V355,DisFac,3)","v":0},{"$f":"+$L355*VLOOKUP($V355,DisFac,4)","v":0},{"$f":"+$L355*VLOOKUP($V355,DisFac,5)","v":0},{"$f":"+$L355*VLOOKUP($V355,DisFac,6)","v":0},0,"UACCT41160DGP",0,0,0,0]
[{"$f":"ROW()","v":356},null,null,null,null,null,"ACCT41160",{"$f":"'JAM Download'!$E110","v":0},null,{"$f":"SUM(J351:J355)","v":0},{"$f":"SUM(K351:K355)","v":0},{"$f":"SUM(L351:L355)","v":0},{"$f":"SUM(M351:M355)","v":0},{"$f":"SUM(N351:N355)","v":0},null,null,{"$f":"SUM(Q351:Q355)","v":0},{"$f":"SUM(R351:R355)","v":0},null,{"$f":"SUM(T351:T355)","v":0},{"$f":"SUM(U351:U355)","v":0},null,{"$f":"SUM(W351:W355)","v":0},{"$f":"SUM(X351:X355)","v":0},{"$f":"SUM(Y351:Y355)","v":0},{"$f":"SUM(Z351:Z355)","v":0},{"$f":"SUM(AA351:AA355)","v":0},0,"UACCT41160",0,0,0,0]
[{"$f":"ROW()","v":357}]
[{"$f":"ROW()","v":358},41170,"Loss on Sale of Utility Plant"]
[{"$f":"ROW()","v":359},null,null,"S",41170,"S","ACCT41170S",{"$f":"'JAM Download'!$E113","v":0},"DPW",{"$f":"VLOOKUP($I359,Func,2)*$H359","v":0},{"$f":"VLOOKUP($I359,Func,3)*$H359","v":0},{"$f":"VLOOKUP($I359,Func,5)*$H359","v":0},{"$f":"VLOOKUP($I359,Func,6)*$H359","v":0},{"$f":"VLOOKUP($I359,Func,7)*$H359","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$J359*$P359","v":0},{"$f":"+$J359*(1-$P359)","v":0},0.75,{"$f":"+$K359*$S359","v":0},{"$f":"+$K359*(1-$S359)","v":0},"PLNT",{"$f":"+$L359*VLOOKUP($V359,DisFac,2)","v":0},{"$f":"+$L359*VLOOKUP($V359,DisFac,3)","v":0},{"$f":"+$L359*VLOOKUP($V359,DisFac,4)","v":0},{"$f":"+$L359*VLOOKUP($V359,DisFac,5)","v":0},{"$f":"+$L359*VLOOKUP($V359,DisFac,6)","v":0},0,"UACCT41170S",{"$f":"ROUND(SUM(-H359,J359:N359),0)","v":0},{"$f":"ROUND(J359-Q359-R359,0)","v":0},{"$f":"ROUND(K359-T359-U359,0)","v":0},{"$f":"ROUND(L359-W359-X359-Y359-Z359-AA359,0)","v":0}]
[{"$f":"ROW()","v":360},null,null,"SG",41170,"SG","ACCT41170SG",{"$f":"'JAM Download'!$E114","v":0},"T",{"$f":"VLOOKUP($I360,Func,2)*$H360","v":0},{"$f":"VLOOKUP($I360,Func,3)*$H360","v":0},{"$f":"VLOOKUP($I360,Func,5)*$H360","v":0},{"$f":"VLOOKUP($I360,Func,6)*$H360","v":0},{"$f":"VLOOKUP($I360,Func,7)*$H360","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$J360*$P360","v":0},{"$f":"+$J360*(1-$P360)","v":0},0.75,{"$f":"+$K360*$S360","v":0},{"$f":"+$K360*(1-$S360)","v":0},"PLNT",{"$f":"+$L360*VLOOKUP($V360,DisFac,2)","v":0},{"$f":"+$L360*VLOOKUP($V360,DisFac,3)","v":0},{"$f":"+$L360*VLOOKUP($V360,DisFac,4)","v":0},{"$f":"+$L360*VLOOKUP($V360,DisFac,5)","v":0},{"$f":"+$L360*VLOOKUP($V360,DisFac,6)","v":0},0,"UACCT41170DGU",{"$f":"ROUND(SUM(-H360,J360:N360),0)","v":0},{"$f":"ROUND(J360-Q360-R360,0)","v":0},{"$f":"ROUND(K360-T360-U360,0)","v":0},{"$f":"ROUND(L360-W360-X360-Y360-Z360-AA360,0)","v":0}]
[{"$f":"ROW()","v":361},null,null,null,null,null,"ACCT41170",{"$f":"'JAM Download'!$E115","v":0},null,{"$f":"SUM(J359:J360)","v":0},{"$f":"SUM(K359:K360)","v":0},{"$f":"SUM(L359:L360)","v":0},{"$f":"SUM(M359:M360)","v":0},{"$f":"SUM(N359:N360)","v":0},null,null,{"$f":"SUM(Q359:Q360)","v":0},{"$f":"SUM(R359:R360)","v":0},null,{"$f":"SUM(T359:T360)","v":0},{"$f":"SUM(U359:U360)","v":0},null,{"$f":"SUM(W359:W360)","v":0},{"$f":"SUM(X359:X360)","v":0},{"$f":"SUM(Y359:Y360)","v":0},{"$f":"SUM(Z359:Z360)","v":0},{"$f":"SUM(AA359:AA360)","v":0},0,"UACCT41170",{"$f":"ROUND(SUM(-H361,J361:N361),0)","v":0},{"$f":"ROUND(J361-Q361-R361,0)","v":0},{"$f":"ROUND(K361-T361-U361,0)","v":0},{"$f":"ROUND(L361-W361-X361-Y361-Z361-AA361,0)","v":0}]
[{"$f":"ROW()","v":362}]
[{"$f":"ROW()","v":363},4118,"Gain from Emission Allowances"]
[{"$f":"ROW()","v":364},null,null,"SE",4118,"SE","ACCT4118SE",{"$f":"'JAM Download'!$E118","v":-1926964.7229597261},"P",{"$f":"VLOOKUP($I364,Func,2)*$H364","v":-1926964.7229597261},{"$f":"VLOOKUP($I364,Func,3)*$H364","v":0},{"$f":"VLOOKUP($I364,Func,5)*$H364","v":0},{"$f":"VLOOKUP($I364,Func,6)*$H364","v":0},{"$f":"VLOOKUP($I364,Func,7)*$H364","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$J364*$P364","v":-1445223.5422197946},{"$f":"+$J364*(1-$P364)","v":-481741.18073993153},{"$f":"+Demand","v":0.75},{"$f":"+$K364*$S364","v":0},{"$f":"+$K364*(1-$S364)","v":0},"PLNT",{"$f":"+$L364*VLOOKUP($V364,DisFac,2)","v":0},{"$f":"+$L364*VLOOKUP($V364,DisFac,3)","v":0},{"$f":"+$L364*VLOOKUP($V364,DisFac,4)","v":0},{"$f":"+$L364*VLOOKUP($V364,DisFac,5)","v":0},{"$f":"+$L364*VLOOKUP($V364,DisFac,6)","v":0},0,"UACCT4118SE",{"$f":"ROUND(SUM(-H364,J364:N364),0)","v":0},{"$f":"ROUND(J364-Q364-R364,0)","v":0},{"$f":"ROUND(K364-T364-U364,0)","v":0},{"$f":"ROUND(L364-W364-X364-Y364-Z364-AA364,0)","v":0}]
[{"$f":"ROW()","v":365},null,null,null,null,null,"ACCT4118",{"$f":"'JAM Download'!$E119","v":-1926964.7229597261},null,{"$f":"SUM(J364)","v":-1926964.7229597261},{"$f":"SUM(K364)","v":0},{"$f":"SUM(L364)","v":0},{"$f":"SUM(M364)","v":0},{"$f":"SUM(N364)","v":0},null,null,{"$f":"SUM(Q364)","v":-1445223.5422197946},{"$f":"SUM(R364)","v":-481741.18073993153},null,{"$f":"SUM(T364)","v":0},{"$f":"SUM(U364)","v":0},null,{"$f":"SUM(W364)","v":0},{"$f":"SUM(X364)","v":0},{"$f":"SUM(Y364)","v":0},{"$f":"SUM(Z364)","v":0},{"$f":"SUM(AA364)","v":0},0,"UACCT4118",{"$f":"ROUND(SUM(-H365,J365:N365),0)","v":0},{"$f":"ROUND(J365-Q365-R365,0)","v":0},{"$f":"ROUND(K365-T365-U365,0)","v":0},{"$f":"ROUND(L365-W365-X365-Y365-Z365-AA365,0)","v":0}]
[{"$f":"ROW()","v":366},41181,"Gain from Disposition of NOX Credits"]
[{"$f":"ROW()","v":367},null,null,"SE",41181,"SE","ACCT41181SE",{"$f":"'JAM Download'!$E123","v":0},"P",{"$f":"VLOOKUP($I367,Func,2)*$H367","v":0},{"$f":"VLOOKUP($I367,Func,3)*$H367","v":0},{"$f":"VLOOKUP($I367,Func,5)*$H367","v":0},{"$f":"VLOOKUP($I367,Func,6)*$H367","v":0},{"$f":"VLOOKUP($I367,Func,7)*$H367","v":0},null,0,{"$f":"+$J367*$P367","v":0},{"$f":"+$J367*(1-$P367)","v":0},0,{"$f":"+$K367*$S367","v":0},{"$f":"+$K367*(1-$S367)","v":0},"PLNT",{"$f":"+$L367*VLOOKUP($V367,DisFac,2)","v":0},{"$f":"+$L367*VLOOKUP($V367,DisFac,3)","v":0},{"$f":"+$L367*VLOOKUP($V367,DisFac,4)","v":0},{"$f":"+$L367*VLOOKUP($V367,DisFac,5)","v":0},{"$f":"+$L367*VLOOKUP($V367,DisFac,6)","v":0},0,"UACCT41181SE",{"$f":"ROUND(SUM(-H367,J367:N367),0)","v":0},{"$f":"ROUND(J367-Q367-R367,0)","v":0},{"$f":"ROUND(K367-T367-U367,0)","v":0},{"$f":"ROUND(L367-W367-X367-Y367-Z367-AA367,0)","v":0}]
[{"$f":"ROW()","v":368},null,null,null,null,null,"ACCT41181",{"$f":"'JAM Download'!$E124","v":0},null,{"$f":"SUM(J367)","v":0},{"$f":"SUM(K367)","v":0},{"$f":"SUM(L367)","v":0},{"$f":"SUM(M367)","v":0},{"$f":"SUM(N367)","v":0},null,null,{"$f":"SUM(Q367)","v":0},{"$f":"SUM(R367)","v":0},null,{"$f":"SUM(T367)","v":0},{"$f":"SUM(U367)","v":0},null,{"$f":"SUM(W367)","v":0},{"$f":"SUM(X367)","v":0},{"$f":"SUM(Y367)","v":0},{"$f":"SUM(Z367)","v":0},{"$f":"SUM(AA367)","v":0},0,"UACCT41181",{"$f":"ROUND(SUM(-H368,J368:N368),0)","v":0},{"$f":"ROUND(J368-Q368-R368,0)","v":0},{"$f":"ROUND(K368-T368-U368,0)","v":0},{"$f":"ROUND(L368-W368-X368-Y368-Z368-AA368,0)","v":0}]
[{"$f":"ROW()","v":369}]
[{"$f":"ROW()","v":370},4194,"Impact Housing Interest Income"]
[{"$f":"ROW()","v":371},null,null,"SG",4194,"SG","ACCT4194SG",{"$f":"'JAM Download'!$E127","v":0},"P",{"$f":"VLOOKUP($I371,Func,2)*$H371","v":0},{"$f":"VLOOKUP($I371,Func,3)*$H371","v":0},{"$f":"VLOOKUP($I371,Func,5)*$H371","v":0},{"$f":"VLOOKUP($I371,Func,6)*$H371","v":0},{"$f":"VLOOKUP($I371,Func,7)*$H371","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$J371*$P371","v":0},{"$f":"+$J371*(1-$P371)","v":0},0.75,{"$f":"+$K371*$S371","v":0},{"$f":"+$K371*(1-$S371)","v":0},"PLNT",{"$f":"+$L371*VLOOKUP($V371,DisFac,2)","v":0},{"$f":"+$L371*VLOOKUP($V371,DisFac,3)","v":0},{"$f":"+$L371*VLOOKUP($V371,DisFac,4)","v":0},{"$f":"+$L371*VLOOKUP($V371,DisFac,5)","v":0},{"$f":"+$L371*VLOOKUP($V371,DisFac,6)","v":0},0,"UACCT4194DGU",{"$f":"ROUND(SUM(-H371,J371:N371),0)","v":0},{"$f":"ROUND(J371-Q371-R371,0)","v":0},{"$f":"ROUND(K371-T371-U371,0)","v":0},{"$f":"ROUND(L371-W371-X371-Y371-Z371-AA371,0)","v":0}]
[{"$f":"ROW()","v":372},null,null,null,null,null,"ACCT4194",{"$f":"'JAM Download'!$E128","v":0},null,{"$f":"SUM(J371)","v":0},{"$f":"SUM(K371)","v":0},{"$f":"SUM(L371)","v":0},{"$f":"SUM(M371)","v":0},{"$f":"SUM(N371)","v":0},null,null,{"$f":"SUM(Q371)","v":0},{"$f":"SUM(R371)","v":0},null,{"$f":"SUM(T371)","v":0},{"$f":"SUM(U371)","v":0},null,{"$f":"SUM(W371)","v":0},{"$f":"SUM(X371)","v":0},{"$f":"SUM(Y371)","v":0},{"$f":"SUM(Z371)","v":0},{"$f":"SUM(AA371)","v":0},0,"UACCT4194",{"$f":"ROUND(SUM(-H372,J372:N372),0)","v":0},{"$f":"ROUND(J372-Q372-R372,0)","v":0},{"$f":"ROUND(K372-T372-U372,0)","v":0},{"$f":"ROUND(L372-W372-X372-Y372-Z372-AA372,0)","v":0}]
[{"$f":"ROW()","v":373}]
[{"$f":"ROW()","v":374},421,"(Gain) / Loss on Sale of Utility Plant"]
[{"$f":"ROW()","v":375},null,null,"S",421,"S","ACCT421S",{"$f":"'JAM Download'!$E130","v":-1178483.08},"DPW",{"$f":"VLOOKUP($I375,Func,2)*$H375","v":0},{"$f":"VLOOKUP($I375,Func,3)*$H375","v":0},{"$f":"VLOOKUP($I375,Func,5)*$H375","v":-1178483.08},{"$f":"VLOOKUP($I375,Func,6)*$H375","v":0},{"$f":"VLOOKUP($I375,Func,7)*$H375","v":0},null,{"$f":"+Demand","v":0.75},{"$f":"+$J375*$P375","v":0},{"$f":"+$J375*(1-$P375)","v":0},0.75,{"$f":"+$K375*$S375","v":0},{"$f":"+$K375*(1-$S375)","v":0},"PLNT",{"$f":"+$L375*VLOOKUP($V375,DisFac,2)","v":-211301.37117074625},{"$f":"+$L375*VLOOKUP($V375,DisFac,3)","v":-606641.000211871},{"$f":"+$L375*VLOOKUP($V375,DisFac,4)","v":-209763.2328431333},{"$f":"+$L375*VLOOKUP($V375,DisFac,5)","v":-40200.822475048139},{"$f":"+$L375*VLOOKUP($V375,DisFac,6)","v":-110576.65329920113},-40200.822475048139,"UACCT421S",{"$f":"ROUND(SUM(-H375,J375:N375),0)","v":0},{"$f":"ROUND(J375-Q375-R375,0)","v":0},{"$f":"ROUND(K375-T375-U375,0)","v":0},{"$f":"ROUND(L375-W375-X375-Y375-Z375-AA375,0)","v":0}]
[{"$f":"ROW()","v":376},null,null,"SG",421,"SG","ACCT421SG",{"$f":"'JAM Download'!$E131","v":-317571.6932466104},"T",0,-317571.6932466104,0,0,0,null,0.75,0,0,0.75,-238178.76993495779,-79392.923311652601,"PLNT",0,0,0,0,0,0,"UACCT421DGP",0,0,0,0]
[{"$f":"ROW()","v":377},null,null,"SG",421,"SG","ACCT421SG",{"$f":"'JAM Download'!$E132","v":-195538.99854754537},"T",0,-195538.99854754537,0,0,0,null,0.75,0,0,0.75,-146654.24891065902,-48884.749636886343,"PLNT",{"$f":"+$L377*VLOOKUP($V377,DisFac,2)","v":0},0,0,0,0,0,"UACCT421DGU",0,0,0,0]
[{"$f":"ROW()","v":378},null,null,"CN",421,"CN","ACCT421CN",{"$f":"'JAM Download'!$E133","v":58.444830566610712},"CUST",0,0,0,58.444830566610712,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT421SE",0,0,0,0]
[{"$f":"ROW()","v":379},null,null,"SO",421,"SO","ACCT421SO",{"$f":"'JAM Download'!$E134","v":814.55274882342815},"PTD",408.35889804554944,166.89213576992577,239.30171500795305,0,0,null,0.75,306.26917353416206,102.08972451138736,0.75,125.16910182744434,41.723033942481443,"PLNT",42.906666512930862,123.18397625601951,42.59433352659962,8.1631428794117973,22.453595832991223,8.1631428794117973,"UACCT421SO",0,0,0,0]
[{"$f":"ROW()","v":380},null,null,"SG",421,"SG","ACCT421SG",{"$f":"'JAM Download'!$E135","v":-240583.14008518084},"P",-240583.14008518084,0,0,0,0,null,0.75,-180437.35506388562,-60145.785021295211,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT421SG",0,0,0,0]
[{"$f":"ROW()","v":381},null,null,null,null,null,"ACCT421",{"$f":"'JAM Download'!$E136","v":-1931303.9142999465},null,{"$f":"SUM(J375:J380)","v":-240174.78118713529},{"$f":"SUM(K375:K380)","v":-512943.7996583858},{"$f":"SUM(L375:L380)","v":-1178243.7782849921},{"$f":"SUM(M375:M380)","v":58.444830566610712},{"$f":"SUM(N375:N380)","v":0},null,null,{"$f":"SUM(Q375:Q380)","v":-180131.08589035147},{"$f":"SUM(R375:R380)","v":-60043.695296783822},null,{"$f":"SUM(T375:T380)","v":-384707.84974378941},{"$f":"SUM(U375:U380)","v":-128235.94991459645},null,{"$f":"SUM(W375:W380)","v":-211258.46450423333},{"$f":"SUM(X375:X380)","v":-606517.81623561494},{"$f":"SUM(Y375:Y380)","v":-209720.63850960671},{"$f":"SUM(Z375:Z380)","v":-40192.659332168725},{"$f":"SUM(AA375:AA380)","v":-110554.19970336814},-40192.659332168725,"UACCT421",0,0,0,0]
[{"$f":"ROW()","v":382}]
[{"$f":"ROW()","v":383},"Total Miscellaneous Revenues",null,null,null,null,null,{"$f":"'JAM Download'!$E138","v":-3858268.6372596724},null,{"$f":"+J356+J361+J365+J372+J381+J368","v":-2167139.5041468614},{"$f":"+K356+K361+K365+K372+K381+K368","v":-512943.7996583858},{"$f":"+L356+L361+L365+L372+L381+L368","v":-1178243.7782849921},{"$f":"+M356+M361+M365+M372+M381+M368","v":58.444830566610712},{"$f":"+N356+N361+N365+N372+N381+N368","v":0},null,null,{"$f":"+Q356+Q361+Q365+Q372+Q381+Q368","v":-1625354.6281101461},{"$f":"+R356+R361+R365+R372+R381+R368","v":-541784.87603671534},{"$f":"+S356+S361+S365+S372+S381+S368","v":0},{"$f":"+T356+T361+T365+T372+T381+T368","v":-384707.84974378941},{"$f":"+U356+U361+U365+U372+U381+U368","v":-128235.94991459645},null,{"$f":"+W356+W361+W365+W372+W381+W368","v":-211258.46450423333},{"$f":"+X356+X361+X365+X372+X381+X368","v":-606517.81623561494},{"$f":"+Y356+Y361+Y365+Y372+Y381+Y368","v":-209720.63850960671},{"$f":"+Z356+Z361+Z365+Z372+Z381+Z368","v":-40192.659332168725},{"$f":"+AA356+AA361+AA365+AA372+AA381+AA368","v":-110554.19970336814},-40192.659332168725,null,{"$f":"ROUND(SUM(-H383,J383:N383),0)","v":0},{"$f":"ROUND(J383-Q383-R383,0)","v":0},{"$f":"ROUND(K383-T383-U383,0)","v":0},{"$f":"ROUND(L383-W383-X383-Y383-Z383-AA383,0)","v":0}]
[{"$f":"ROW()","v":384}]
[{"$f":"ROW()","v":385},"Miscellaneous Expenses"]
[{"$f":"ROW()","v":386},4311,"Interest on Customer Deposits"]
[{"$f":"ROW()","v":387},null,null,"S",4311,"S","ACCT4311S",{"$f":"'JAM Download'!$E141","v":807128.63000000105},"CUST",{"$f":"VLOOKUP($I387,Func,2)*$H387","v":0},{"$f":"VLOOKUP($I387,Func,3)*$H387","v":0},{"$f":"VLOOKUP($I387,Func,5)*$H387","v":0},{"$f":"VLOOKUP($I387,Func,6)*$H387","v":807128.63000000105},{"$f":"VLOOKUP($I387,Func,7)*$H387","v":0},null,0.75,{"$f":"+$J387*$P387","v":0},{"$f":"+$J387*(1-$P387)","v":0},0.75,{"$f":"+$K387*$S387","v":0},{"$f":"+$K387*(1-$S387)","v":0},"CUST",{"$f":"+$L387*VLOOKUP($V387,DisFac,2)","v":0},{"$f":"+$L387*VLOOKUP($V387,DisFac,3)","v":0},{"$f":"+$L387*VLOOKUP($V387,DisFac,4)","v":0},{"$f":"+$L387*VLOOKUP($V387,DisFac,5)","v":0},{"$f":"+$L387*VLOOKUP($V387,DisFac,6)","v":0},0,"UACCT4311S",{"$f":"ROUND(SUM(-H387,J387:N387),0)","v":0},{"$f":"ROUND(J387-Q387-R387,0)","v":0},{"$f":"ROUND(K387-T387-U387,0)","v":0},{"$f":"ROUND(L387-W387-X387-Y387-Z387-AA387,0)","v":0}]
[{"$f":"ROW()","v":388},null,null,null,null,null,"ACCT4311",{"$f":"'JAM Download'!E142","v":807128.63000000105},null,{"$f":"SUM(J387)","v":0},{"$f":"SUM(K387)","v":0},{"$f":"SUM(L387)","v":0},{"$f":"SUM(M387)","v":807128.63000000105},{"$f":"SUM(N387)","v":0},null,null,{"$f":"SUM(Q387)","v":0},{"$f":"SUM(R387)","v":0},null,{"$f":"SUM(T387)","v":0},{"$f":"SUM(U387)","v":0},null,{"$f":"SUM(W387)","v":0},{"$f":"SUM(X387)","v":0},{"$f":"SUM(Y387)","v":0},{"$f":"SUM(Z387)","v":0},{"$f":"SUM(AA387)","v":0},0,"UACCT4311",{"$f":"ROUND(SUM(-H388,J388:N388),0)","v":0},{"$f":"ROUND(J388-Q388-R388,0)","v":0},{"$f":"ROUND(K388-T388-U388,0)","v":0},{"$f":"ROUND(L388-W388-X388-Y388-Z388-AA388,0)","v":0}]
[{"$f":"ROW()","v":389}]
[{"$f":"ROW()","v":390},"DFA","Divergence Fairness Adjustment"]
[{"$f":"ROW()","v":391},null,null,"P","DFA",{"$f":"'Func Factor Table'!$B$21","v":0.8557119233334104},"PRODUCTION",0,"P",{"$f":"VLOOKUP($I391,Func,2)*$H391","v":0},{"$f":"VLOOKUP($I391,Func,3)*$H391","v":0},{"$f":"VLOOKUP($I391,Func,5)*$H391","v":0},{"$f":"VLOOKUP($I391,Func,6)*$H391","v":0},{"$f":"VLOOKUP($I391,Func,7)*$H391","v":0},null,0.75,{"$f":"+$J391*$P391","v":0},{"$f":"+$J391*(1-$P391)","v":0},0.75,{"$f":"+$K391*$S391","v":0},{"$f":"+$K391*(1-$S391)","v":0},null,null,null,null,null,null,null,"UACCTDFAP",{"$f":"ROUND(SUM(-H391,J391:N391),0)","v":0},{"$f":"ROUND(J391-Q391-R391,0)","v":0},{"$f":"ROUND(K391-T391-U391,0)","v":0},{"$f":"ROUND(L391-W391-X391-Y391-Z391-AA391,0)","v":0}]
[{"$f":"ROW()","v":392},null,null,"T","DFA",{"$f":"'Func Factor Table'!$C$21","v":0.12374154507282849},"TRANSMISSION",0,"T",{"$f":"VLOOKUP($I392,Func,2)*$H392","v":0},{"$f":"VLOOKUP($I392,Func,3)*$H392","v":0},{"$f":"VLOOKUP($I392,Func,5)*$H392","v":0},{"$f":"VLOOKUP($I392,Func,6)*$H392","v":0},{"$f":"VLOOKUP($I392,Func,7)*$H392","v":0},null,0.75,{"$f":"+$J392*$P392","v":0},{"$f":"+$J392*(1-$P392)","v":0},0.75,{"$f":"+K392*S392","v":0},{"$f":"(1-S392)*K392","v":0},null,null,null,null,null,null,null,"UACCTDFAT",{"$f":"ROUND(SUM(-H392,J392:N392),0)","v":0},{"$f":"ROUND(J392-Q392-R392,0)","v":0},{"$f":"ROUND(K392-T392-U392,0)","v":0},{"$f":"ROUND(L392-W392-X392-Y392-Z392-AA392,0)","v":0}]
[{"$f":"ROW()","v":393},null,null,"D","DFA",{"$f":"'Func Factor Table'!$D$21","v":2.0546531593761148E-2},"DISTRIBUTION",0,"DPW",{"$f":"VLOOKUP($I393,Func,2)*$H393","v":0},{"$f":"VLOOKUP($I393,Func,3)*$H393","v":0},{"$f":"VLOOKUP($I393,Func,5)*$H393","v":0},{"$f":"VLOOKUP($I393,Func,6)*$H393","v":0},{"$f":"VLOOKUP($I393,Func,7)*$H393","v":0},null,0.75,{"$f":"+$J393*$P393","v":0},{"$f":"+$J393*(1-$P393)","v":0},0.75,{"$f":"+$K393*$S393","v":0},{"$f":"+$K393*(1-$S393)","v":0},"PLNT",{"$f":"+$L393*VLOOKUP($V393,DisFac,2)","v":0},{"$f":"+$L393*VLOOKUP($V393,DisFac,3)","v":0},{"$f":"+$L393*VLOOKUP($V393,DisFac,4)","v":0},{"$f":"+$L393*VLOOKUP($V393,DisFac,5)","v":0},{"$f":"+$L393*VLOOKUP($V393,DisFac,6)","v":0},0,"UACCTDFAD",{"$f":"ROUND(SUM(-H393,J393:N393),0)","v":0},{"$f":"ROUND(J393-Q393-R393,0)","v":0},{"$f":"ROUND(K393-T393-U393,0)","v":0},{"$f":"ROUND(L393-W393-X393-Y393-Z393-AA393,0)","v":0}]
[{"$f":"ROW()","v":394},null,null,null,null,null,null,{"$f":"SUM(H391:H393)","v":0},null,{"$f":"SUM(J391:J393)","v":0},{"$f":"SUM(K391:K393)","v":0},{"$f":"SUM(L391:L393)","v":0},{"$f":"SUM(M391:M393)","v":0},{"$f":"SUM(N391:N393)","v":0},null,null,{"$f":"SUM(Q391:Q393)","v":0},{"$f":"SUM(R391:R393)","v":0},null,{"$f":"SUM(T391:T393)","v":0},{"$f":"SUM(U391:U393)","v":0},null,{"$f":"SUM(W391:W393)","v":0},{"$f":"SUM(X391:X393)","v":0},{"$f":"SUM(Y391:Y393)","v":0},{"$f":"SUM(Z391:Z393)","v":0},{"$f":"SUM(AA391:AA393)","v":0},0,"UACCTDFA",{"$f":"ROUND(SUM(-H394,J394:N394),0)","v":0},{"$f":"ROUND(J394-Q394-R394,0)","v":0},{"$f":"ROUND(K394-T394-U394,0)","v":0},{"$f":"ROUND(L394-W394-X394-Y394-Z394-AA394,0)","v":0}]
[{"$f":"ROW()","v":395}]
[{"$f":"ROW()","v":396}]
[{"$f":"ROW()","v":397},"Total Miscellaneous Expenses",null,null,null,null,null,{"$f":"H388+H394","v":807128.63000000105},null,{"$f":"+J388+J394","v":0},{"$f":"+K388+K394","v":0},{"$f":"+L388+L394","v":0},{"$f":"+M388+M394","v":807128.63000000105},{"$f":"+N388+N394","v":0},null,null,{"$f":"+Q388+Q394","v":0},{"$f":"+R388+R394","v":0},{"$f":"+S388+S394","v":0},{"$f":"+T388+T394","v":0},{"$f":"+U388+U394","v":0},null,{"$f":"+W388+W394","v":0},{"$f":"+X388+X394","v":0},{"$f":"+Y388+Y394","v":0},{"$f":"+Z388+Z394","v":0},{"$f":"+AA388+AA394","v":0},0,null,{"$f":"ROUND(SUM(-H397,J397:N397),0)","v":0},{"$f":"ROUND(J397-Q397-R397,0)","v":0},{"$f":"ROUND(K397-T397-U397,0)","v":0},{"$f":"ROUND(L397-W397-X397-Y397-Z397-AA397,0)","v":0}]
[{"$f":"ROW()","v":398}]
[{"$f":"ROW()","v":399},"Net Misc Revenue and Expense",null,null,null,null,null,{"$f":"'JAM Download'!$E145","v":-3051140.0072596716},null,{"$f":"+J397+J383","v":-2167139.5041468614},{"$f":"+K397+K383","v":-512943.7996583858},{"$f":"+L397+L383","v":-1178243.7782849921},{"$f":"+M397+M383","v":807187.0748305677},{"$f":"+N397+N383","v":0},null,null,{"$f":"+Q397+Q383","v":-1625354.6281101461},{"$f":"+R397+R383","v":-541784.87603671534},{"$f":"+S397+S383","v":0},{"$f":"+T397+T383","v":-384707.84974378941},{"$f":"+U397+U383","v":-128235.94991459645},null,{"$f":"+W397+W383","v":-211258.46450423333},{"$f":"+X397+X383","v":-606517.81623561494},{"$f":"+Y397+Y383","v":-209720.63850960671},{"$f":"+Z397+Z383","v":-40192.659332168725},{"$f":"+AA397+AA383","v":-110554.19970336814},-40192.659332168725,null,{"$f":"ROUND(SUM(-H399,J399:N399),0)","v":0},{"$f":"ROUND(J399-Q399-R399,0)","v":0},{"$f":"ROUND(K399-T399-U399,0)","v":0},{"$f":"ROUND(L399-W399-X399-Y399-Z399-AA399,0)","v":0}]
[{"$f":"ROW()","v":400}]
[{"$f":"ROW()","v":401}]
[{"$f":"ROW()","v":402},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":403},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":404},500,"Operation Supervision & Engineering"]
[{"$f":"ROW()","v":405},null,null,"SG",500,"SG","ACCT500SG",{"$f":"'JAM Download'!$E148","v":8682265.9926628862},"P",{"$f":"VLOOKUP($I405,Func,2)*$H405","v":8682265.9926628862},{"$f":"VLOOKUP($I405,Func,3)*$H405","v":0},{"$f":"VLOOKUP($I405,Func,5)*$H405","v":0},{"$f":"VLOOKUP($I405,Func,6)*$H405","v":0},{"$f":"VLOOKUP($I405,Func,7)*$H405","v":0},null,0.75,{"$f":"+$J405*$P405","v":6511699.4944971651},{"$f":"+$J405*(1-$P405)","v":2170566.4981657215},0.75,{"$f":"+$K405*$S405","v":0},{"$f":"+$K405*(1-$S405)","v":0},null,null,null,null,null,null,null,"UACCT500DGU",{"$f":"ROUND(SUM(-H405,J405:N405),0)","v":0},{"$f":"ROUND(J405-Q405-R405,0)","v":0},{"$f":"ROUND(K405-T405-U405,0)","v":0},{"$f":"ROUND(L405-W405-X405-Y405-Z405-AA405,0)","v":0}]
[{"$f":"ROW()","v":406},null,null,"SSGCH",500,"SSGCH","ACCT500SSGCH",{"$f":"'JAM Download'!E149","v":739318.62079338043},"P",{"$f":"VLOOKUP($I406,Func,2)*$H406","v":739318.62079338043},{"$f":"VLOOKUP($I406,Func,3)*$H406","v":0},{"$f":"VLOOKUP($I406,Func,5)*$H406","v":0},{"$f":"VLOOKUP($I406,Func,6)*$H406","v":0},{"$f":"VLOOKUP($I406,Func,7)*$H406","v":0},null,0.75,{"$f":"+$J406*$P406","v":554488.96559503535},{"$f":"+$J406*(1-$P406)","v":184829.65519834511},0.75,null,null,null,null,null,null,null,null,null,"UACCT500SSGCH",{"$f":"ROUND(SUM(-H406,J406:N406),0)","v":0},{"$f":"ROUND(J406-Q406-R406,0)","v":0},{"$f":"ROUND(K406-T406-U406,0)","v":0},{"$f":"ROUND(L406-W406-X406-Y406-Z406-AA406,0)","v":0}]
[{"$f":"ROW()","v":407},null,null,null,null,null,"ACCT500",{"$f":"'JAM Download'!$E150","v":9421584.613456266},null,{"$f":"SUM(J405:J406)","v":9421584.613456266},{"$f":"SUM(K405:K406)","v":0},{"$f":"SUM(L405:L406)","v":0},{"$f":"SUM(M405:M406)","v":0},{"$f":"SUM(N405:N406)","v":0},null,null,{"$f":"SUM(Q405:Q406)","v":7066188.4600922},{"$f":"SUM(R405:R406)","v":2355396.1533640665},null,{"$f":"SUM(T405:T405)","v":0},{"$f":"SUM(U405:U405)","v":0},null,{"$f":"SUM(W405:W405)","v":0},{"$f":"SUM(X405:X405)","v":0},{"$f":"SUM(Y405:Y405)","v":0},{"$f":"SUM(Z405:Z405)","v":0},{"$f":"SUM(AA405:AA405)","v":0},0,"UACCT500",{"$f":"ROUND(SUM(-H407,J407:N407),0)","v":0},{"$f":"ROUND(J407-Q407-R407,0)","v":0},{"$f":"ROUND(K407-T407-U407,0)","v":0},{"$f":"ROUND(L407-W407-X407-Y407-Z407-AA407,0)","v":0}]
[{"$f":"ROW()","v":408}]
[{"$f":"ROW()","v":409},501,"Fuel Related"]
[{"$f":"ROW()","v":410},null,null,"SE",501,"SE","ACCT501SE",{"$f":"+'JAM Download'!E161+'JAM Download'!E162+'JAM Download'!E163","v":283488112.09853739},"P",{"$f":"VLOOKUP($I410,Func,2)*$H410","v":283488112.09853739},{"$f":"VLOOKUP($I410,Func,3)*$H410","v":0},{"$f":"VLOOKUP($I410,Func,5)*$H410","v":0},{"$f":"VLOOKUP($I410,Func,6)*$H410","v":0},{"$f":"VLOOKUP($I410,Func,7)*$H410","v":0},null,0,{"$f":"+$J410*$P410","v":0},{"$f":"+$J410*(1-$P410)","v":283488112.09853739},null,{"$f":"+$K410*$S410","v":0},{"$f":"+$K410*(1-$S410)","v":0},null,null,null,null,null,null,null,"UACCT501SE",{"$f":"ROUND(SUM(-H410,J410:N410),0)","v":0},{"$f":"ROUND(J410-Q410-R410,0)","v":0},{"$f":"ROUND(K410-T410-U410,0)","v":0},{"$f":"ROUND(L410-W410-X410-Y410-Z410-AA410,0)","v":0}]
[{"$f":"ROW()","v":411},null,null,"SE - Non NPC",501,"SE","ACCT501SENNPC",{"$f":"+'JAM Download'!E153+'JAM Download'!E154+'JAM Download'!E155","v":6188296.1252069166},"P",{"$f":"VLOOKUP($I411,Func,2)*$H411","v":6188296.1252069166},{"$f":"VLOOKUP($I411,Func,3)*$H411","v":0},{"$f":"VLOOKUP($I411,Func,5)*$H411","v":0},{"$f":"VLOOKUP($I411,Func,6)*$H411","v":0},{"$f":"VLOOKUP($I411,Func,7)*$H411","v":0},null,0,{"$f":"+$J411*$P411","v":0},{"$f":"+$J411*(1-$P411)","v":6188296.1252069166},null,{"$f":"+$K411*$S411","v":0},{"$f":"+$K411*(1-$S411)","v":0},null,null,null,null,null,null,null,"UACCT501SENNPC",0,0,0,0]
[{"$f":"ROW()","v":412},null,null,"SSECT",501,"SSECT","ACCT501SSECT",{"$f":"+'JAM Download'!E156+'JAM Download'!E164","v":0},"P",{"$f":"VLOOKUP($I412,Func,2)*$H412","v":0},{"$f":"VLOOKUP($I412,Func,3)*$H412","v":0},{"$f":"VLOOKUP($I412,Func,5)*$H412","v":0},{"$f":"VLOOKUP($I412,Func,6)*$H412","v":0},{"$f":"VLOOKUP($I412,Func,7)*$H412","v":0},null,0,{"$f":"+$J412*$P412","v":0},{"$f":"+$J412*(1-$P412)","v":0},null,null,null,null,null,null,null,null,null,null,"UACCT501SSECT",0,0,0,0]
[{"$f":"ROW()","v":413},null,null,"SSECH - Non NPC",501,"SSECH","ACCT501SSECHNNPC",{"$f":"+'JAM Download'!E157","v":1371951.0547251457},"P",{"$f":"VLOOKUP($I413,Func,2)*$H413","v":1371951.0547251457},{"$f":"VLOOKUP($I413,Func,3)*$H413","v":0},{"$f":"VLOOKUP($I413,Func,5)*$H413","v":0},{"$f":"VLOOKUP($I413,Func,6)*$H413","v":0},{"$f":"VLOOKUP($I413,Func,7)*$H413","v":0},null,0,{"$f":"+$J413*$P413","v":0},{"$f":"+$J413*(1-$P413)","v":1371951.0547251457},null,null,null,null,null,null,null,null,null,null,"UACCT501SSECHNNPC",0,0,0,0]
[{"$f":"ROW()","v":414},null,null,"SSECH",501,"SSECH","ACCT501SSECH",{"$f":"'JAM Download'!E165","v":21340893.810270604},"P",{"$f":"VLOOKUP($I414,Func,2)*$H414","v":21340893.810270604},{"$f":"VLOOKUP($I414,Func,3)*$H414","v":0},{"$f":"VLOOKUP($I414,Func,5)*$H414","v":0},{"$f":"VLOOKUP($I414,Func,6)*$H414","v":0},{"$f":"VLOOKUP($I414,Func,7)*$H414","v":0},null,0,{"$f":"+$J414*$P414","v":0},{"$f":"+$J414*(1-$P414)","v":21340893.810270604},null,null,null,null,null,null,null,null,null,null,"UACCT501SSECH",0,0,0,0]
[{"$f":"ROW()","v":415},null,null,null,null,null,"ACCT501",{"$f":"'JAM Download'!E166+'JAM Download'!E158","v":312389253.08874005},"P",{"$f":"SUM(J410:J414)","v":312389253.08874005},{"$f":"SUM(K410:K414)","v":0},{"$f":"SUM(L410:L414)","v":0},{"$f":"SUM(M410:M414)","v":0},{"$f":"SUM(N410:N414)","v":0},null,0,{"$f":"SUM(Q410:Q414)","v":0},{"$f":"SUM(R410:R414)","v":312389253.08874005},null,{"$f":"SUM(T410)","v":0},{"$f":"SUM(U410)","v":0},null,{"$f":"SUM(W410)","v":0},{"$f":"SUM(X410)","v":0},{"$f":"SUM(Y410)","v":0},{"$f":"SUM(Z410)","v":0},{"$f":"SUM(AA410)","v":0},0,"UACCT501",0,0,0,0]
[{"$f":"ROW()","v":416}]
[{"$f":"ROW()","v":417},502,"Steam Expenses"]
[{"$f":"ROW()","v":418},null,null,"SG",502,"SG","ACCT502SG",{"$f":"'JAM Download'!E171","v":13118929.16586373},"P",{"$f":"VLOOKUP($I418,Func,2)*$H418","v":13118929.16586373},{"$f":"VLOOKUP($I418,Func,3)*$H418","v":0},{"$f":"VLOOKUP($I418,Func,5)*$H418","v":0},{"$f":"VLOOKUP($I418,Func,6)*$H418","v":0},{"$f":"VLOOKUP($I418,Func,7)*$H418","v":0},null,0.75,{"$f":"+$J418*$P418","v":9839196.8743977975},{"$f":"+$J418*(1-$P418)","v":3279732.2914659325},null,null,null,null,null,null,null,null,null,null,"UACCT502SNPPS",{"$f":"ROUND(SUM(-H418,J418:N418),0)","v":0},{"$f":"ROUND(J418-Q418-R418,0)","v":0},{"$f":"ROUND(K418-T418-U418,0)","v":0},{"$f":"ROUND(L418-W418-X418-Y418-Z418-AA418,0)","v":0}]
[{"$f":"ROW()","v":419},null,null,"SSGCH",null,"SSGCH","ACCT502SSGCH",{"$f":"'JAM Download'!E172","v":2863975.169259375},"P",{"$f":"VLOOKUP($I419,Func,2)*$H419","v":2863975.169259375},{"$f":"VLOOKUP($I419,Func,3)*$H419","v":0},{"$f":"VLOOKUP($I419,Func,5)*$H419","v":0},{"$f":"VLOOKUP($I419,Func,6)*$H419","v":0},{"$f":"VLOOKUP($I419,Func,7)*$H419","v":0},null,0.75,{"$f":"+$J419*$P419","v":2147981.3769445312},{"$f":"+$J419*(1-$P419)","v":715993.79231484374},null,null,null,null,null,null,null,null,null,null,"UACCT502SSGCH",{"$f":"ROUND(SUM(-H419,J419:N419),0)","v":0},{"$f":"ROUND(J419-Q419-R419,0)","v":0},{"$f":"ROUND(K419-T419-U419,0)","v":0},{"$f":"ROUND(L419-W419-X419-Y419-Z419-AA419,0)","v":0}]
[{"$f":"ROW()","v":420},null,null,null,null,null,"ACCT502",{"$f":"'JAM Download'!$E173","v":15982904.335123105},null,{"$f":"SUM(J418:J419)","v":15982904.335123105},{"$f":"SUM(K418:K419)","v":0},{"$f":"SUM(L418:L419)","v":0},{"$f":"SUM(M418:M419)","v":0},{"$f":"SUM(N418:N419)","v":0},null,null,{"$f":"SUM(Q418:Q419)","v":11987178.251342328},{"$f":"SUM(R418:R419)","v":3995726.0837807762},null,{"$f":"SUM(T418:T419)","v":0},{"$f":"SUM(U418:U419)","v":0},null,{"$f":"SUM(W418:W419)","v":0},{"$f":"SUM(X418:X419)","v":0},{"$f":"SUM(Y418:Y419)","v":0},{"$f":"SUM(Z418:Z419)","v":0},{"$f":"SUM(AA418:AA419)","v":0},0,"UACCT502",{"$f":"ROUND(SUM(-H420,J420:N420),0)","v":0},{"$f":"ROUND(J420-Q420-R420,0)","v":0},{"$f":"ROUND(K420-T420-U420,0)","v":0},{"$f":"ROUND(L420-W420-X420-Y420-Z420-AA420,0)","v":0}]
[{"$f":"ROW()","v":421}]
[{"$f":"ROW()","v":422},503,"Steam From Other Sources"]
[{"$f":"ROW()","v":423},null,null,"SE",503,"SE","ACCT503SE",{"$f":"'JAM Download'!$E180","v":1369223.6861913898},"P",{"$f":"VLOOKUP($I423,Func,2)*$H423","v":1369223.6861913898},{"$f":"VLOOKUP($I423,Func,3)*$H423","v":0},{"$f":"VLOOKUP($I423,Func,5)*$H423","v":0},{"$f":"VLOOKUP($I423,Func,6)*$H423","v":0},{"$f":"VLOOKUP($I423,Func,7)*$H423","v":0},null,0,{"$f":"+$J423*$P423","v":0},{"$f":"+$J423*(1-$P423)","v":1369223.6861913898},null,{"$f":"+$K423*$S423","v":0},{"$f":"+$K423*(1-$S423)","v":0},null,null,null,null,null,null,null,"UACCT503SE",{"$f":"ROUND(SUM(-H423,J423:N423),0)","v":0},{"$f":"ROUND(J423-Q423-R423,0)","v":0},{"$f":"ROUND(K423-T423-U423,0)","v":0},{"$f":"ROUND(L423-W423-X423-Y423-Z423-AA423,0)","v":0}]
[{"$f":"ROW()","v":424},null,null,"SE - Non NPC",503,"SE","ACCT503SENNPC",{"$f":"'JAM Download'!$E176","v":0},"P",{"$f":"VLOOKUP($I424,Func,2)*$H424","v":0},{"$f":"VLOOKUP($I424,Func,3)*$H424","v":0},{"$f":"VLOOKUP($I424,Func,5)*$H424","v":0},{"$f":"VLOOKUP($I424,Func,6)*$H424","v":0},{"$f":"VLOOKUP($I424,Func,7)*$H424","v":0},null,0,{"$f":"+$J424*$P424","v":0},{"$f":"+$J424*(1-$P424)","v":0},null,{"$f":"+$K424*$S424","v":0},{"$f":"+$K424*(1-$S424)","v":0},null,null,null,null,null,null,null,"UACCT503SENNPC",{"$f":"ROUND(SUM(-H424,J424:N424),0)","v":0},{"$f":"ROUND(J424-Q424-R424,0)","v":0},{"$f":"ROUND(K424-T424-U424,0)","v":0},{"$f":"ROUND(L424-W424-X424-Y424-Z424-AA424,0)","v":0}]
[{"$f":"ROW()","v":425},null,null,null,null,null,"ACCT503",{"$f":"SUM(H423:H424)","v":1369223.6861913898},null,{"$f":"SUM(J423:J424)","v":1369223.6861913898},{"$f":"SUM(K423:K424)","v":0},{"$f":"SUM(L423:L424)","v":0},{"$f":"SUM(M423:M424)","v":0},{"$f":"SUM(N423:N424)","v":0},null,null,{"$f":"SUM(Q423:Q424)","v":0},{"$f":"SUM(R423:R424)","v":1369223.6861913898},null,{"$f":"SUM(T423:T424)","v":0},{"$f":"SUM(U423:U424)","v":0},null,{"$f":"SUM(W423)","v":0},{"$f":"SUM(X423)","v":0},{"$f":"SUM(Y423)","v":0},{"$f":"SUM(Z423)","v":0},{"$f":"SUM(AA423)","v":0},0,"UACCT503",{"$f":"ROUND(SUM(-H425,J425:N425),0)","v":0},{"$f":"ROUND(J425-Q425-R425,0)","v":0},{"$f":"ROUND(K425-T425-U425,0)","v":0},{"$f":"ROUND(L425-W425-X425-Y425-Z425-AA425,0)","v":0}]
[{"$f":"ROW()","v":426}]
[{"$f":"ROW()","v":427},505,"Electric Expenses"]
[{"$f":"ROW()","v":428},null,null,"SG",505,"SG","ACCT505SG",{"$f":"'JAM Download'!$E184","v":1285812.9308040009},"P",{"$f":"VLOOKUP($I428,Func,2)*$H428","v":1285812.9308040009},{"$f":"VLOOKUP($I428,Func,3)*$H428","v":0},{"$f":"VLOOKUP($I428,Func,5)*$H428","v":0},{"$f":"VLOOKUP($I428,Func,6)*$H428","v":0},{"$f":"VLOOKUP($I428,Func,7)*$H428","v":0},null,0.75,{"$f":"+$J428*$P428","v":964359.69810300064},{"$f":"+$J428*(1-$P428)","v":321453.23270100023},null,{"$f":"+$K428*$S428","v":0},{"$f":"+$K428*(1-$S428)","v":0},null,null,null,null,null,null,null,"UACCT505SNPPS",{"$f":"ROUND(SUM(-H428,J428:N428),0)","v":0},{"$f":"ROUND(J428-Q428-R428,0)","v":0},{"$f":"ROUND(K428-T428-U428,0)","v":0},{"$f":"ROUND(L428-W428-X428-Y428-Z428-AA428,0)","v":0}]
[{"$f":"ROW()","v":429},null,null,"SSGCH",null,"SSGCH","ACCT505SSGCH",{"$f":"'JAM Download'!E185","v":491331.79175406299},"P",{"$f":"VLOOKUP($I429,Func,2)*$H429","v":491331.79175406299},{"$f":"VLOOKUP($I429,Func,3)*$H429","v":0},{"$f":"VLOOKUP($I429,Func,5)*$H429","v":0},{"$f":"VLOOKUP($I429,Func,6)*$H429","v":0},{"$f":"VLOOKUP($I429,Func,7)*$H429","v":0},null,0.75,{"$f":"+$J429*$P429","v":368498.84381554724},{"$f":"+$J429*(1-$P429)","v":122832.94793851575},null,null,null,null,null,null,null,null,null,null,"UACCT505SSGCH",{"$f":"ROUND(SUM(-H429,J429:N429),0)","v":0},{"$f":"ROUND(J429-Q429-R429,0)","v":0},{"$f":"ROUND(K429-T429-U429,0)","v":0},{"$f":"ROUND(L429-W429-X429-Y429-Z429-AA429,0)","v":0}]
[{"$f":"ROW()","v":430},null,null,null,null,null,"ACCT505",{"$f":"'JAM Download'!$E186","v":1777144.7225580639},null,{"$f":"SUM(J428:J429)","v":1777144.7225580639},{"$f":"SUM(K428:K429)","v":0},{"$f":"SUM(L428:L429)","v":0},{"$f":"SUM(M428:M429)","v":0},{"$f":"SUM(N428:N429)","v":0},null,null,{"$f":"SUM(Q428:Q429)","v":1332858.5419185478},{"$f":"SUM(R428:R429)","v":444286.18063951598},null,{"$f":"SUM(T428:T428)","v":0},{"$f":"SUM(U428:U428)","v":0},null,{"$f":"SUM(W428:W428)","v":0},{"$f":"SUM(X428:X428)","v":0},{"$f":"SUM(Y428:Y428)","v":0},{"$f":"SUM(Z428:Z428)","v":0},{"$f":"SUM(AA428:AA428)","v":0},0,"UACCT505",{"$f":"ROUND(SUM(-H430,J430:N430),0)","v":0},{"$f":"ROUND(J430-Q430-R430,0)","v":0},{"$f":"ROUND(K430-T430-U430,0)","v":0},{"$f":"ROUND(L430-W430-X430-Y430-Z430-AA430,0)","v":0}]
[{"$f":"ROW()","v":431}]
[{"$f":"ROW()","v":432},506,"Misc. Steam Expense"]
[{"$f":"ROW()","v":433},null,null,"SG",506,"SG","ACCT506SG",{"$f":"'JAM Download'!E189","v":19306637.260150123},"P",{"$f":"VLOOKUP($I433,Func,2)*$H433","v":19306637.260150123},{"$f":"VLOOKUP($I433,Func,3)*$H433","v":0},{"$f":"VLOOKUP($I433,Func,5)*$H433","v":0},{"$f":"VLOOKUP($I433,Func,6)*$H433","v":0},{"$f":"VLOOKUP($I433,Func,7)*$H433","v":0},null,0.75,{"$f":"+$J433*$P433","v":14479977.945112593},{"$f":"+$J433*(1-$P433)","v":4826659.3150375308},null,{"$f":"+$K433*$S433","v":0},{"$f":"+$K433*(1-$S433)","v":0},null,null,null,null,null,null,null,"UACCT506SNPPS",{"$f":"ROUND(SUM(-H433,J433:N433),0)","v":0},{"$f":"ROUND(J433-Q433-R433,0)","v":0},{"$f":"ROUND(K433-T433-U433,0)","v":0},{"$f":"ROUND(L433-W433-X433-Y433-Z433-AA433,0)","v":0}]
[{"$f":"ROW()","v":434},null,null,"SE",506,"SE","ACCT506SE",{"$f":"'JAM Download'!E190","v":0},"P",{"$f":"VLOOKUP($I434,Func,2)*$H434","v":0},{"$f":"VLOOKUP($I434,Func,3)*$H434","v":0},{"$f":"VLOOKUP($I434,Func,5)*$H434","v":0},{"$f":"VLOOKUP($I434,Func,6)*$H434","v":0},{"$f":"VLOOKUP($I434,Func,7)*$H434","v":0},null,0,{"$f":"+$J434*$P434","v":0},{"$f":"+$J434*(1-$P434)","v":0},null,{"$f":"+$K434*$S434","v":0},{"$f":"+$K434*(1-$S434)","v":0},null,null,null,null,null,null,null,"UACCT506SE",{"$f":"ROUND(SUM(-H434,J434:N434),0)","v":0},{"$f":"ROUND(J434-Q434-R434,0)","v":0},{"$f":"ROUND(K434-T434-U434,0)","v":0},{"$f":"ROUND(L434-W434-X434-Y434-Z434-AA434,0)","v":0}]
[{"$f":"ROW()","v":435},null,null,"SSGCH",506,"SSGCH","ACCT506SSGCH",{"$f":"'JAM Download'!E191","v":791727.07868514676},"P",{"$f":"VLOOKUP($I435,Func,2)*$H435","v":791727.07868514676},{"$f":"VLOOKUP($I435,Func,3)*$H435","v":0},{"$f":"VLOOKUP($I435,Func,5)*$H435","v":0},{"$f":"VLOOKUP($I435,Func,6)*$H435","v":0},{"$f":"VLOOKUP($I435,Func,7)*$H435","v":0},null,0.75,{"$f":"+$J435*$P435","v":593795.30901386007},{"$f":"+$J435*(1-$P435)","v":197931.76967128669},null,null,null,null,null,null,null,null,null,null,"UACCT506SSGCH",{"$f":"ROUND(SUM(-H435,J435:N435),0)","v":0},{"$f":"ROUND(J435-Q435-R435,0)","v":0},{"$f":"ROUND(K435-T435-U435,0)","v":0},{"$f":"ROUND(L435-W435-X435-Y435-Z435-AA435,0)","v":0}]
[{"$f":"ROW()","v":436},null,null,null,null,null,"ACCT506",{"$f":"'JAM Download'!$E192","v":20098364.338835269},null,{"$f":"SUM(J433:J435)","v":20098364.338835269},{"$f":"SUM(K433:K435)","v":0},{"$f":"SUM(L433:L435)","v":0},{"$f":"SUM(M433:M435)","v":0},{"$f":"SUM(N433:N435)","v":0},null,null,{"$f":"SUM(Q433:Q435)","v":15073773.254126454},{"$f":"SUM(R433:R435)","v":5024591.0847088173},null,{"$f":"SUM(T433:T434)","v":0},{"$f":"SUM(U433:U434)","v":0},"SPLIT",{"$f":"SUM(W433:W434)","v":0},{"$f":"SUM(X433:X434)","v":0},{"$f":"SUM(Y433:Y434)","v":0},{"$f":"SUM(Z433:Z434)","v":0},{"$f":"SUM(AA433:AA434)","v":0},0,"UACCT506",{"$f":"ROUND(SUM(-H436,J436:N436),0)","v":0},{"$f":"ROUND(J436-Q436-R436,0)","v":0},{"$f":"ROUND(K436-T436-U436,0)","v":0},{"$f":"ROUND(L436-W436-X436-Y436-Z436-AA436,0)","v":0}]
[{"$f":"ROW()","v":437}]
[{"$f":"ROW()","v":438}]
[{"$f":"ROW()","v":439}]
[{"$f":"ROW()","v":440},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":441},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":442},507,"Rents"]
[{"$f":"ROW()","v":443},null,null,"SG",507,"SG","ACCT507SG",{"$f":"'JAM Download'!E195","v":140971.64647539472},"P",{"$f":"VLOOKUP($I443,Func,2)*$H443","v":140971.64647539472},{"$f":"VLOOKUP($I443,Func,3)*$H443","v":0},{"$f":"VLOOKUP($I443,Func,5)*$H443","v":0},{"$f":"VLOOKUP($I443,Func,6)*$H443","v":0},{"$f":"VLOOKUP($I443,Func,7)*$H443","v":0},null,0.75,{"$f":"+$J443*$P443","v":105728.73485654604},{"$f":"+$J443*(1-$P443)","v":35242.911618848681},null,{"$f":"+$K443*$S443","v":0},{"$f":"+$K443*(1-$S443)","v":0},null,null,null,null,null,null,null,"UACCT507SNPPS",{"$f":"ROUND(SUM(-H443,J443:N443),0)","v":0},{"$f":"ROUND(J443-Q443-R443,0)","v":0},{"$f":"ROUND(K443-T443-U443,0)","v":0},{"$f":"ROUND(L443-W443-X443-Y443-Z443-AA443,0)","v":0}]
[{"$f":"ROW()","v":444},null,null,"SSGCH",507,"SSGCH","ACCT507SSGCH",{"$f":"'JAM Download'!E196","v":180.12534802347116},"P",{"$f":"VLOOKUP($I444,Func,2)*$H444","v":180.12534802347116},{"$f":"VLOOKUP($I444,Func,3)*$H444","v":0},{"$f":"VLOOKUP($I444,Func,5)*$H444","v":0},{"$f":"VLOOKUP($I444,Func,6)*$H444","v":0},{"$f":"VLOOKUP($I444,Func,7)*$H444","v":0},null,0.75,{"$f":"+$J444*$P444","v":135.09401101760338},{"$f":"+$J444*(1-$P444)","v":45.03133700586779},null,null,null,null,null,null,null,null,null,null,"UACCT507SSGCH",{"$f":"ROUND(SUM(-H444,J444:N444),0)","v":0},{"$f":"ROUND(SUM(-I444,K444:O444),0)","v":0},{"$f":"ROUND(K444-T444-U444,0)","v":0},{"$f":"ROUND(L444-W444-X444-Y444-Z444-AA444,0)","v":0}]
[{"$f":"ROW()","v":445},null,null,null,null,null,"ACCT507",{"$f":"'JAM Download'!E197","v":141151.77182341818},null,{"$f":"SUM(J443:J444)","v":141151.77182341818},{"$f":"SUM(K443:K444)","v":0},{"$f":"SUM(L443:L444)","v":0},{"$f":"SUM(M443:M444)","v":0},{"$f":"SUM(N443:N444)","v":0},null,null,{"$f":"SUM(Q443:Q444)","v":105863.82886756364},{"$f":"SUM(R443:R444)","v":35287.942955854545},null,{"$f":"SUM(T443:T443)","v":0},{"$f":"SUM(U443:U443)","v":0},null,{"$f":"SUM(W443:W443)","v":0},{"$f":"SUM(X443:X443)","v":0},{"$f":"SUM(Y443:Y443)","v":0},{"$f":"SUM(Z443:Z443)","v":0},{"$f":"SUM(AA443:AA443)","v":0},0,"UACCT507",{"$f":"ROUND(SUM(-H445,J445:N445),0)","v":0},{"$f":"ROUND(J445-Q445-R445,0)","v":0},{"$f":"ROUND(K445-T445-U445,0)","v":0},{"$f":"ROUND(L445-W445-X445-Y445-Z445-AA445,0)","v":0}]
[{"$f":"ROW()","v":446}]
[{"$f":"ROW()","v":447},510,"Maint Supervision & Engineering"]
[{"$f":"ROW()","v":448},null,null,"SG",510,"SG","ACCT510SG",{"$f":"'JAM Download'!E200","v":-794007.20612900145},"P",{"$f":"VLOOKUP($I448,Func,2)*$H448","v":-794007.20612900145},{"$f":"VLOOKUP($I448,Func,3)*$H448","v":0},{"$f":"VLOOKUP($I448,Func,5)*$H448","v":0},{"$f":"VLOOKUP($I448,Func,6)*$H448","v":0},{"$f":"VLOOKUP($I448,Func,7)*$H448","v":0},null,0.75,{"$f":"+$J448*$P448","v":-595505.40459675109},{"$f":"+$J448*(1-$P448)","v":-198501.80153225036},null,{"$f":"+$K448*$S448","v":0},{"$f":"+$K448*(1-$S448)","v":0},null,null,null,null,null,null,null,"UACCT510SNPPS",{"$f":"ROUND(SUM(-H448,J448:N448),0)","v":0},{"$f":"ROUND(J448-Q448-R448,0)","v":0},{"$f":"ROUND(K448-T448-U448,0)","v":0},{"$f":"ROUND(L448-W448-X448-Y448-Z448-AA448,0)","v":0}]
[{"$f":"ROW()","v":449},null,null,"SSGCH",510,"SSGCH","ACCT510SSGCH",{"$f":"'JAM Download'!E201","v":770548.42079534451},"P",{"$f":"VLOOKUP($I449,Func,2)*$H449","v":770548.42079534451},{"$f":"VLOOKUP($I449,Func,3)*$H449","v":0},{"$f":"VLOOKUP($I449,Func,5)*$H449","v":0},{"$f":"VLOOKUP($I449,Func,6)*$H449","v":0},{"$f":"VLOOKUP($I449,Func,7)*$H449","v":0},null,0.75,{"$f":"+$J449*$P449","v":577911.31559650833},{"$f":"+$J449*(1-$P449)","v":192637.10519883613},null,null,null,null,null,null,null,null,null,null,"UACCT510SSGCH",{"$f":"ROUND(SUM(-H449,J449:N449),0)","v":0},{"$f":"ROUND(SUM(-I449,K449:O449),0)","v":0},{"$f":"ROUND(K449-T449-U449,0)","v":0},{"$f":"ROUND(L449-W449-X449-Y449-Z449-AA449,0)","v":0}]
[{"$f":"ROW()","v":450},null,null,null,null,null,"ACCT510",{"$f":"'JAM Download'!E202","v":-23458.785333656939},null,{"$f":"SUM(J448:J449)","v":-23458.785333656939},{"$f":"SUM(K448:K449)","v":0},{"$f":"SUM(L448:L449)","v":0},{"$f":"SUM(M448:M449)","v":0},{"$f":"SUM(N448:N449)","v":0},null,null,{"$f":"SUM(Q448:Q449)","v":-17594.089000242762},{"$f":"SUM(R448:R449)","v":-5864.6963334142347},null,{"$f":"SUM(T448:T448)","v":0},{"$f":"SUM(U448:U448)","v":0},null,{"$f":"SUM(W448:W448)","v":0},{"$f":"SUM(X448:X448)","v":0},{"$f":"SUM(Y448:Y448)","v":0},{"$f":"SUM(Z448:Z448)","v":0},{"$f":"SUM(AA448:AA448)","v":0},0,"UACCT510",{"$f":"ROUND(SUM(-H450,J450:N450),0)","v":0},{"$f":"ROUND(J450-Q450-R450,0)","v":0},{"$f":"ROUND(K450-T450-U450,0)","v":0},{"$f":"ROUND(L450-W450-X450-Y450-Z450-AA450,0)","v":0}]
[{"$f":"ROW()","v":451}]
[{"$f":"ROW()","v":452},511,"Maintenance of Structures"]
[{"$f":"ROW()","v":453},null,null,"SG",511,"SG","ACCT511SG",{"$f":"'JAM Download'!E207","v":10448292.415037222},"P",{"$f":"VLOOKUP($I453,Func,2)*$H453","v":10448292.415037222},{"$f":"VLOOKUP($I453,Func,3)*$H453","v":0},{"$f":"VLOOKUP($I453,Func,5)*$H453","v":0},{"$f":"VLOOKUP($I453,Func,6)*$H453","v":0},{"$f":"VLOOKUP($I453,Func,7)*$H453","v":0},null,0.75,{"$f":"+$J453*$P453","v":7836219.3112779167},{"$f":"+$J453*(1-$P453)","v":2612073.1037593056},null,{"$f":"+$K453*$S453","v":0},{"$f":"+$K453*(1-$S453)","v":0},null,null,null,null,null,null,null,"UACCT511SNPPS",{"$f":"ROUND(SUM(-H453,J453:N453),0)","v":0},{"$f":"ROUND(J453-Q453-R453,0)","v":0},{"$f":"ROUND(K453-T453-U453,0)","v":0},{"$f":"ROUND(L453-W453-X453-Y453-Z453-AA453,0)","v":0}]
[{"$f":"ROW()","v":454},null,null,"SSGCH",511,"SSGCH","ACCT511SSGCH",{"$f":"'JAM Download'!E208","v":168488.3956090612},"P",{"$f":"VLOOKUP($I454,Func,2)*$H454","v":168488.3956090612},{"$f":"VLOOKUP($I454,Func,3)*$H454","v":0},{"$f":"VLOOKUP($I454,Func,5)*$H454","v":0},{"$f":"VLOOKUP($I454,Func,6)*$H454","v":0},{"$f":"VLOOKUP($I454,Func,7)*$H454","v":0},null,0.75,{"$f":"+$J454*$P454","v":126366.2967067959},{"$f":"+$J454*(1-$P454)","v":42122.098902265301},null,null,null,null,null,null,null,null,null,null,"UACCT511SSGCH",{"$f":"ROUND(SUM(-H454,J454:N454),0)","v":0},{"$f":"ROUND(SUM(-I454,K454:O454),0)","v":0},{"$f":"ROUND(K454-T454-U454,0)","v":0},{"$f":"ROUND(L454-W454-X454-Y454-Z454-AA454,0)","v":0}]
[{"$f":"ROW()","v":455},null,null,null,null,null,"ACCT511",{"$f":"'JAM Download'!E209","v":10616780.810646283},null,{"$f":"SUM(J453:J454)","v":10616780.810646283},{"$f":"SUM(K453:K454)","v":0},{"$f":"SUM(L453:L454)","v":0},{"$f":"SUM(M453:M454)","v":0},{"$f":"SUM(N453:N454)","v":0},null,null,{"$f":"SUM(Q453:Q454)","v":7962585.6079847123},{"$f":"SUM(R453:R454)","v":2654195.2026615706},null,{"$f":"SUM(T453:T453)","v":0},{"$f":"SUM(U453:U453)","v":0},null,{"$f":"SUM(W453:W453)","v":0},{"$f":"SUM(X453:X453)","v":0},{"$f":"SUM(Y453:Y453)","v":0},{"$f":"SUM(Z453:Z453)","v":0},{"$f":"SUM(AA453:AA453)","v":0},0,"UACCT511",{"$f":"ROUND(SUM(-H455,J455:N455),0)","v":0},{"$f":"ROUND(J455-Q455-R455,0)","v":0},{"$f":"ROUND(K455-T455-U455,0)","v":0},{"$f":"ROUND(L455-W455-X455-Y455-Z455-AA455,0)","v":0}]
[{"$f":"ROW()","v":456}]
[{"$f":"ROW()","v":457},512,"Maintenance of Boiler Plant"]
[{"$f":"ROW()","v":458},null,null,"SG",512,"SG","ACCT512SG",{"$f":"'JAM Download'!E212","v":45416019.977381572},"P",{"$f":"VLOOKUP($I458,Func,2)*$H458","v":45416019.977381572},{"$f":"VLOOKUP($I458,Func,3)*$H458","v":0},{"$f":"VLOOKUP($I458,Func,5)*$H458","v":0},{"$f":"VLOOKUP($I458,Func,6)*$H458","v":0},{"$f":"VLOOKUP($I458,Func,7)*$H458","v":0},null,0.75,{"$f":"+$J458*$P458","v":34062014.983036175},{"$f":"+$J458*(1-$P458)","v":11354004.994345393},null,{"$f":"+$K458*$S458","v":0},{"$f":"+$K458*(1-$S458)","v":0},null,null,null,null,null,null,null,"UACCT512SNPPS",{"$f":"ROUND(SUM(-H458,J458:N458),0)","v":0},{"$f":"ROUND(J458-Q458-R458,0)","v":0},{"$f":"ROUND(K458-T458-U458,0)","v":0},{"$f":"ROUND(L458-W458-X458-Y458-Z458-AA458,0)","v":0}]
[{"$f":"ROW()","v":459},null,null,"SSGCH",512,"SSGCH","ACCT512SSGCH",{"$f":"'JAM Download'!E213","v":3440276.692705004},"P",{"$f":"VLOOKUP($I459,Func,2)*$H459","v":3440276.692705004},{"$f":"VLOOKUP($I459,Func,3)*$H459","v":0},{"$f":"VLOOKUP($I459,Func,5)*$H459","v":0},{"$f":"VLOOKUP($I459,Func,6)*$H459","v":0},{"$f":"VLOOKUP($I459,Func,7)*$H459","v":0},null,0.75,{"$f":"+$J459*$P459","v":2580207.5195287531},{"$f":"+$J459*(1-$P459)","v":860069.173176251},null,null,null,null,null,null,null,null,null,null,"UACCT512SSGCH",{"$f":"ROUND(SUM(-H459,J459:N459),0)","v":0},{"$f":"ROUND(SUM(-I459,K459:O459),0)","v":0},{"$f":"ROUND(K459-T459-U459,0)","v":0},{"$f":"ROUND(L459-W459-X459-Y459-Z459-AA459,0)","v":0}]
[{"$f":"ROW()","v":460},null,null,null,null,null,"ACCT512",{"$f":"'JAM Download'!E214","v":48856296.670086578},null,{"$f":"SUM(J458:J459)","v":48856296.670086578},{"$f":"SUM(K458:K459)","v":0},{"$f":"SUM(L458:L459)","v":0},{"$f":"SUM(M458:M459)","v":0},{"$f":"SUM(N458:N459)","v":0},null,null,{"$f":"SUM(Q458:Q459)","v":36642222.502564929},{"$f":"SUM(R458:R459)","v":12214074.167521644},null,{"$f":"SUM(T458:T458)","v":0},{"$f":"SUM(U458:U458)","v":0},null,{"$f":"SUM(W458:W458)","v":0},{"$f":"SUM(X458:X458)","v":0},{"$f":"SUM(Y458:Y458)","v":0},{"$f":"SUM(Z458:Z458)","v":0},{"$f":"SUM(AA458:AA458)","v":0},0,"UACCT512",{"$f":"ROUND(SUM(-H460,J460:N460),0)","v":0},{"$f":"ROUND(J460-Q460-R460,0)","v":0},{"$f":"ROUND(K460-T460-U460,0)","v":0},{"$f":"ROUND(L460-W460-X460-Y460-Z460-AA460,0)","v":0}]
[{"$f":"ROW()","v":461}]
[{"$f":"ROW()","v":462},513,"Maintenance of Electric Plant"]
[{"$f":"ROW()","v":463},null,null,"SG",513,"SG","ACCT513SG",{"$f":"'JAM Download'!E217","v":15900232.831371009},"P",{"$f":"VLOOKUP($I463,Func,2)*$H463","v":15900232.831371009},{"$f":"VLOOKUP($I463,Func,3)*$H463","v":0},{"$f":"VLOOKUP($I463,Func,5)*$H463","v":0},{"$f":"VLOOKUP($I463,Func,6)*$H463","v":0},{"$f":"VLOOKUP($I463,Func,7)*$H463","v":0},null,0.75,{"$f":"+$J463*$P463","v":11925174.623528257},{"$f":"+$J463*(1-$P463)","v":3975058.2078427523},null,{"$f":"+$K463*$S463","v":0},{"$f":"+$K463*(1-$S463)","v":0},null,null,null,null,null,null,null,"UACCT513SNPPS",{"$f":"ROUND(SUM(-H463,J463:N463),0)","v":0},{"$f":"ROUND(J463-Q463-R463,0)","v":0},{"$f":"ROUND(K463-T463-U463,0)","v":0},{"$f":"ROUND(L463-W463-X463-Y463-Z463-AA463,0)","v":0}]
[{"$f":"ROW()","v":464},null,null,"SSGCH",513,"SSGCH","ACCT513SSGCH",{"$f":"'JAM Download'!E218","v":320840.414722268},"P",{"$f":"VLOOKUP($I464,Func,2)*$H464","v":320840.414722268},{"$f":"VLOOKUP($I464,Func,3)*$H464","v":0},{"$f":"VLOOKUP($I464,Func,5)*$H464","v":0},{"$f":"VLOOKUP($I464,Func,6)*$H464","v":0},{"$f":"VLOOKUP($I464,Func,7)*$H464","v":0},null,0.75,{"$f":"+$J464*$P464","v":240630.311041701},{"$f":"+$J464*(1-$P464)","v":80210.103680567001},null,null,null,null,null,null,null,null,null,null,"UACCT513SSGCH",{"$f":"ROUND(SUM(-H464,J464:N464),0)","v":0},{"$f":"ROUND(SUM(-I464,K464:O464),0)","v":0},{"$f":"ROUND(K464-T464-U464,0)","v":0},{"$f":"ROUND(L464-W464-X464-Y464-Z464-AA464,0)","v":0}]
[{"$f":"ROW()","v":465},null,null,null,null,null,"ACCT513",{"$f":"'JAM Download'!E219","v":16221073.246093277},null,{"$f":"SUM(J463:J464)","v":16221073.246093277},{"$f":"SUM(K463:K464)","v":0},{"$f":"SUM(L463:L464)","v":0},{"$f":"SUM(M463:M464)","v":0},{"$f":"SUM(N463:N464)","v":0},null,null,{"$f":"SUM(Q463:Q464)","v":12165804.934569959},{"$f":"SUM(R463:R464)","v":4055268.3115233192},null,{"$f":"SUM(T463:T463)","v":0},{"$f":"SUM(U463:U463)","v":0},null,{"$f":"SUM(W463:W463)","v":0},{"$f":"SUM(X463:X463)","v":0},{"$f":"SUM(Y463:Y463)","v":0},{"$f":"SUM(Z463:Z463)","v":0},{"$f":"SUM(AA463:AA463)","v":0},0,"UACCT513",{"$f":"ROUND(SUM(-H465,J465:N465),0)","v":0},{"$f":"ROUND(J465-Q465-R465,0)","v":0},{"$f":"ROUND(K465-T465-U465,0)","v":0},{"$f":"ROUND(L465-W465-X465-Y465-Z465-AA465,0)","v":0}]
[{"$f":"ROW()","v":466}]
[{"$f":"ROW()","v":467},514,"Maintenance of Misc. Steam Plant"]
[{"$f":"ROW()","v":468},null,null,"SG",514,"SG","ACCT514SG",{"$f":"'JAM Download'!E222","v":3857151.3977010408},"P",{"$f":"VLOOKUP($I468,Func,2)*$H468","v":3857151.3977010408},{"$f":"VLOOKUP($I468,Func,3)*$H468","v":0},{"$f":"VLOOKUP($I468,Func,5)*$H468","v":0},{"$f":"VLOOKUP($I468,Func,6)*$H468","v":0},{"$f":"VLOOKUP($I468,Func,7)*$H468","v":0},null,0.75,{"$f":"+$J468*$P468","v":2892863.5482757809},{"$f":"+$J468*(1-$P468)","v":964287.84942526021},null,{"$f":"+$K468*$S468","v":0},{"$f":"+$K468*(1-$S468)","v":0},null,null,null,null,null,null,null,"UACCT514SNPPS",{"$f":"ROUND(SUM(-H468,J468:N468),0)","v":0},{"$f":"ROUND(J468-Q468-R468,0)","v":0},{"$f":"ROUND(K468-T468-U468,0)","v":0},{"$f":"ROUND(L468-W468-X468-Y468-Z468-AA468,0)","v":0}]
[{"$f":"ROW()","v":469},null,null,"SSGCH",514,"SSGCH","ACCT514SSGCH",{"$f":"'JAM Download'!E223","v":1151121.6797996892},"P",{"$f":"VLOOKUP($I469,Func,2)*$H469","v":1151121.6797996892},{"$f":"VLOOKUP($I469,Func,3)*$H469","v":0},{"$f":"VLOOKUP($I469,Func,5)*$H469","v":0},{"$f":"VLOOKUP($I469,Func,6)*$H469","v":0},{"$f":"VLOOKUP($I469,Func,7)*$H469","v":0},null,0.75,{"$f":"+$J469*$P469","v":863341.25984976697},{"$f":"+$J469*(1-$P469)","v":287780.4199499223},null,null,null,null,null,null,null,null,null,null,"UACCT514SSGCH",{"$f":"ROUND(SUM(-H469,J469:N469),0)","v":0},{"$f":"ROUND(SUM(-I469,K469:O469),0)","v":0},{"$f":"ROUND(K469-T469-U469,0)","v":0},{"$f":"ROUND(L469-W469-X469-Y469-Z469-AA469,0)","v":0}]
[{"$f":"ROW()","v":470},null,null,null,null,null,"ACCT514",{"$f":"'JAM Download'!E224","v":5008273.0775007298},null,{"$f":"SUM(J468:J469)","v":5008273.0775007298},{"$f":"SUM(K468:K469)","v":0},{"$f":"SUM(L468:L469)","v":0},{"$f":"SUM(M468:M469)","v":0},{"$f":"SUM(N468:N469)","v":0},null,null,{"$f":"SUM(Q468:Q469)","v":3756204.8081255481},{"$f":"SUM(R468:R469)","v":1252068.2693751825},null,{"$f":"SUM(T468:T468)","v":0},{"$f":"SUM(U468:U468)","v":0},null,{"$f":"SUM(W468:W468)","v":0},{"$f":"SUM(X468:X468)","v":0},{"$f":"SUM(Y468:Y468)","v":0},{"$f":"SUM(Z468:Z468)","v":0},{"$f":"SUM(AA468:AA468)","v":0},0,"UACCT514",{"$f":"ROUND(SUM(-H470,J470:N470),0)","v":0},{"$f":"ROUND(J470-Q470-R470,0)","v":0},{"$f":"ROUND(K470-T470-U470,0)","v":0},{"$f":"ROUND(L470-W470-X470-Y470-Z470-AA470,0)","v":0}]
[{"$f":"ROW()","v":471}]
[{"$f":"ROW()","v":472},"Total Steam Power Generation",null,null,null,null,null,{"$f":"'JAM Download'!$E226","v":441858591.57572073},null,{"$f":"+J470+J465+J460+J455+J450+J445+J436+J430+J425+J420+J415+J407","v":441858591.57572079},{"$f":"+K470+K465+K460+K455+K450+K445+K436+K430+K425+K420+K415+K407","v":0},{"$f":"+L470+L465+L460+L455+L450+L445+L436+L430+L425+L420+L415+L407","v":0},{"$f":"+M470+M465+M460+M455+M450+M445+M436+M430+M425+M420+M415+M407","v":0},{"$f":"+N470+N465+N460+N455+N450+N445+N436+N430+N425+N420+N415+N407","v":0},null,null,{"$f":"+Q470+Q465+Q460+Q455+Q450+Q445+Q436+Q430+Q425+Q420+Q415+Q407","v":96075086.100592002},{"$f":"+R470+R465+R460+R455+R450+R445+R436+R430+R425+R420+R415+R407","v":345783505.47512877},null,{"$f":"+T470+T465+T460+T455+T450+T445+T436+T430+T425+T420+T415+T407","v":0},{"$f":"+U470+U465+U460+U455+U450+U445+U436+U430+U425+U420+U415+U407","v":0},null,{"$f":"+W470+W465+W460+W455+W450+W445+W436+W430+W425+W420+W415+W407","v":0},{"$f":"+X470+X465+X460+X455+X450+X445+X436+X430+X425+X420+X415+X407","v":0},{"$f":"+Y470+Y465+Y460+Y455+Y450+Y445+Y436+Y430+Y425+Y420+Y415+Y407","v":0},{"$f":"+Z470+Z465+Z460+Z455+Z450+Z445+Z436+Z430+Z425+Z420+Z415+Z407","v":0},{"$f":"+AA470+AA465+AA460+AA455+AA450+AA445+AA436+AA430+AA425+AA420+AA415+AA407","v":0},0,null,{"$f":"ROUND(SUM(-H472,J472:N472),0)","v":0},{"$f":"ROUND(J472-Q472-R472,0)","v":0},{"$f":"ROUND(K472-T472-U472,0)","v":0},{"$f":"ROUND(L472-W472-X472-Y472-Z472-AA472,0)","v":0}]
[{"$f":"ROW()","v":473}]
[{"$f":"ROW()","v":474}]
[{"$f":"ROW()","v":475},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":476},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":477},517,"Operation Super & Engineering"]
[{"$f":"ROW()","v":478},null,null,"SG",517,"SG","ACCT517SG",{"$f":"+'JAM Download'!E228","v":0},"P",{"$f":"VLOOKUP($I478,Func,2)*$H478","v":0},{"$f":"VLOOKUP($I478,Func,3)*$H478","v":0},{"$f":"VLOOKUP($I478,Func,5)*$H478","v":0},{"$f":"VLOOKUP($I478,Func,6)*$H478","v":0},{"$f":"VLOOKUP($I478,Func,7)*$H478","v":0},null,0.75,{"$f":"+$J478*$P478","v":0},{"$f":"+$J478*(1-$P478)","v":0},null,{"$f":"+$K478*$S478","v":0},{"$f":"+$K478*(1-$S478)","v":0},null,null,null,null,null,null,null,"UACCT517SNPPN",{"$f":"ROUND(SUM(-H478,J478:N478),0)","v":0},{"$f":"ROUND(J478-Q478-R478,0)","v":0},{"$f":"ROUND(K478-T478-U478,0)","v":0},{"$f":"ROUND(L478-W478-X478-Y478-Z478-AA478,0)","v":0}]
[{"$f":"ROW()","v":479},null,null,null,null,null,"ACCT517",{"$f":"+'JAM Download'!E229","v":0},null,{"$f":"SUM(J478)","v":0},{"$f":"SUM(K478)","v":0},{"$f":"SUM(L478)","v":0},{"$f":"SUM(M478)","v":0},{"$f":"SUM(N478)","v":0},null,null,{"$f":"SUM(Q478)","v":0},{"$f":"SUM(R478)","v":0},null,{"$f":"SUM(T478)","v":0},{"$f":"SUM(U478)","v":0},null,{"$f":"SUM(W478)","v":0},{"$f":"SUM(X478)","v":0},{"$f":"SUM(Y478)","v":0},{"$f":"SUM(Z478)","v":0},{"$f":"SUM(AA478)","v":0},0,"UACCT517",{"$f":"ROUND(SUM(-H479,J479:N479),0)","v":0},{"$f":"ROUND(J479-Q479-R479,0)","v":0},{"$f":"ROUND(K479-T479-U479,0)","v":0},{"$f":"ROUND(L479-W479-X479-Y479-Z479-AA479,0)","v":0}]
[{"$f":"ROW()","v":480}]
[{"$f":"ROW()","v":481},518,"Nuclear Fuel Expense"]
[{"$f":"ROW()","v":482},null,null,"SE",518,"SE","ACCT518SE",{"$f":"+'JAM Download'!E232","v":0},"P",{"$f":"VLOOKUP($I482,Func,2)*$H482","v":0},{"$f":"VLOOKUP($I482,Func,3)*$H482","v":0},{"$f":"VLOOKUP($I482,Func,5)*$H482","v":0},{"$f":"VLOOKUP($I482,Func,6)*$H482","v":0},{"$f":"VLOOKUP($I482,Func,7)*$H482","v":0},null,0,{"$f":"+$J482*$P482","v":0},{"$f":"+$J482*(1-$P482)","v":0},null,{"$f":"+$K482*$S482","v":0},{"$f":"+$K482*(1-$S482)","v":0},null,null,null,null,null,null,null,"UACCT518SE",{"$f":"ROUND(SUM(-H482,J482:N482),0)","v":0},{"$f":"ROUND(J482-Q482-R482,0)","v":0},{"$f":"ROUND(K482-T482-U482,0)","v":0},{"$f":"ROUND(L482-W482-X482-Y482-Z482-AA482,0)","v":0}]
[{"$f":"ROW()","v":483},null,null,null,null,null,"ACCT518",{"$f":"+'JAM Download'!E233","v":0},null,{"$f":"SUM(J482)","v":0},{"$f":"SUM(K482)","v":0},{"$f":"SUM(L482)","v":0},{"$f":"SUM(M482)","v":0},{"$f":"SUM(N482)","v":0},null,null,{"$f":"SUM(Q482)","v":0},{"$f":"SUM(R482)","v":0},null,{"$f":"SUM(T482)","v":0},{"$f":"SUM(U482)","v":0},null,{"$f":"SUM(W482)","v":0},{"$f":"SUM(X482)","v":0},{"$f":"SUM(Y482)","v":0},{"$f":"SUM(Z482)","v":0},{"$f":"SUM(AA482)","v":0},0,"UACCT518",{"$f":"ROUND(SUM(-H483,J483:N483),0)","v":0},{"$f":"ROUND(J483-Q483-R483,0)","v":0},{"$f":"ROUND(K483-T483-U483,0)","v":0},{"$f":"ROUND(L483-W483-X483-Y483-Z483-AA483,0)","v":0}]
[{"$f":"ROW()","v":484}]
[{"$f":"ROW()","v":485}]
[{"$f":"ROW()","v":486},519,"Coolants and Water"]
[{"$f":"ROW()","v":487},null,null,"SG",519,"SG","ACCT519SG",{"$f":"+'JAM Download'!E237","v":0},"P",{"$f":"VLOOKUP($I487,Func,2)*$H487","v":0},{"$f":"VLOOKUP($I487,Func,3)*$H487","v":0},{"$f":"VLOOKUP($I487,Func,5)*$H487","v":0},{"$f":"VLOOKUP($I487,Func,6)*$H487","v":0},{"$f":"VLOOKUP($I487,Func,7)*$H487","v":0},null,0.75,{"$f":"+$J487*$P487","v":0},{"$f":"+$J487*(1-$P487)","v":0},null,{"$f":"+$K487*$S487","v":0},{"$f":"+$K487*(1-$S487)","v":0},null,null,null,null,null,null,null,"UACCT519SNPPN",{"$f":"ROUND(SUM(-H487,J487:N487),0)","v":0},{"$f":"ROUND(J487-Q487-R487,0)","v":0},{"$f":"ROUND(K487-T487-U487,0)","v":0},{"$f":"ROUND(L487-W487-X487-Y487-Z487-AA487,0)","v":0}]
[{"$f":"ROW()","v":488},null,null,null,null,null,"ACCT519",{"$f":"+'JAM Download'!E238","v":0},null,{"$f":"SUM(J487)","v":0},{"$f":"SUM(K487)","v":0},{"$f":"SUM(L487)","v":0},{"$f":"SUM(M487)","v":0},{"$f":"SUM(N487)","v":0},null,null,{"$f":"SUM(Q487)","v":0},{"$f":"SUM(R487)","v":0},null,{"$f":"SUM(T487)","v":0},{"$f":"SUM(U487)","v":0},null,{"$f":"SUM(W487)","v":0},{"$f":"SUM(X487)","v":0},{"$f":"SUM(Y487)","v":0},{"$f":"SUM(Z487)","v":0},{"$f":"SUM(AA487)","v":0},0,"UACCT519",{"$f":"ROUND(SUM(-H488,J488:N488),0)","v":0},{"$f":"ROUND(J488-Q488-R488,0)","v":0},{"$f":"ROUND(K488-T488-U488,0)","v":0},{"$f":"ROUND(L488-W488-X488-Y488-Z488-AA488,0)","v":0}]
[{"$f":"ROW()","v":489}]
[{"$f":"ROW()","v":490},520,"Steam Expenses"]
[{"$f":"ROW()","v":491},null,null,"SG",520,"SG","ACCT520SG",{"$f":"+'JAM Download'!E241","v":0},"P",{"$f":"VLOOKUP($I491,Func,2)*$H491","v":0},{"$f":"VLOOKUP($I491,Func,3)*$H491","v":0},{"$f":"VLOOKUP($I491,Func,5)*$H491","v":0},{"$f":"VLOOKUP($I491,Func,6)*$H491","v":0},{"$f":"VLOOKUP($I491,Func,7)*$H491","v":0},null,0.75,{"$f":"+$J491*$P491","v":0},{"$f":"+$J491*(1-$P491)","v":0},null,{"$f":"+$K491*$S491","v":0},{"$f":"+$K491*(1-$S491)","v":0},null,null,null,null,null,null,null,"UACCT520SNPPN",{"$f":"ROUND(SUM(-H491,J491:N491),0)","v":0},{"$f":"ROUND(J491-Q491-R491,0)","v":0},{"$f":"ROUND(K491-T491-U491,0)","v":0},{"$f":"ROUND(L491-W491-X491-Y491-Z491-AA491,0)","v":0}]
[{"$f":"ROW()","v":492},null,null,null,null,null,"ACCT520",{"$f":"+'JAM Download'!E242","v":0},null,{"$f":"SUM(J491)","v":0},{"$f":"SUM(K491)","v":0},{"$f":"SUM(L491)","v":0},{"$f":"SUM(M491)","v":0},{"$f":"SUM(N491)","v":0},null,null,{"$f":"SUM(Q491)","v":0},{"$f":"SUM(R491)","v":0},null,{"$f":"SUM(T491)","v":0},{"$f":"SUM(U491)","v":0},null,{"$f":"SUM(W491)","v":0},{"$f":"SUM(X491)","v":0},{"$f":"SUM(Y491)","v":0},{"$f":"SUM(Z491)","v":0},{"$f":"SUM(AA491)","v":0},0,"UACCT520",{"$f":"ROUND(SUM(-H492,J492:N492),0)","v":0},{"$f":"ROUND(J492-Q492-R492,0)","v":0},{"$f":"ROUND(K492-T492-U492,0)","v":0},{"$f":"ROUND(L492-W492-X492-Y492-Z492-AA492,0)","v":0}]
[{"$f":"ROW()","v":493}]
[{"$f":"ROW()","v":494},523,"Electric Expenses"]
[{"$f":"ROW()","v":495},null,null,"SG",523,"SG","ACCT523SG",{"$f":"+'JAM Download'!E247","v":0},"P",{"$f":"VLOOKUP($I495,Func,2)*$H495","v":0},{"$f":"VLOOKUP($I495,Func,3)*$H495","v":0},{"$f":"VLOOKUP($I495,Func,5)*$H495","v":0},{"$f":"VLOOKUP($I495,Func,6)*$H495","v":0},{"$f":"VLOOKUP($I495,Func,7)*$H495","v":0},null,0.75,{"$f":"+$J495*$P495","v":0},{"$f":"+$J495*(1-$P495)","v":0},null,{"$f":"+$K495*$S495","v":0},{"$f":"+$K495*(1-$S495)","v":0},null,null,null,null,null,null,null,"UACCT523SNPPN",{"$f":"ROUND(SUM(-H495,J495:N495),0)","v":0},{"$f":"ROUND(J495-Q495-R495,0)","v":0},{"$f":"ROUND(K495-T495-U495,0)","v":0},{"$f":"ROUND(L495-W495-X495-Y495-Z495-AA495,0)","v":0}]
[{"$f":"ROW()","v":496},null,null,null,null,null,"ACCT523",{"$f":"+'JAM Download'!E248","v":0},null,{"$f":"SUM(J495)","v":0},{"$f":"SUM(K495)","v":0},{"$f":"SUM(L495)","v":0},{"$f":"SUM(M495)","v":0},{"$f":"SUM(N495)","v":0},null,null,{"$f":"SUM(Q495)","v":0},{"$f":"SUM(R495)","v":0},null,{"$f":"SUM(T495)","v":0},{"$f":"SUM(U495)","v":0},null,{"$f":"SUM(W495)","v":0},{"$f":"SUM(X495)","v":0},{"$f":"SUM(Y495)","v":0},{"$f":"SUM(Z495)","v":0},{"$f":"SUM(AA495)","v":0},0,"UACCT523",{"$f":"ROUND(SUM(-H496,J496:N496),0)","v":0},{"$f":"ROUND(J496-Q496-R496,0)","v":0},{"$f":"ROUND(K496-T496-U496,0)","v":0},{"$f":"ROUND(L496-W496-X496-Y496-Z496-AA496,0)","v":0}]
[{"$f":"ROW()","v":497}]
[{"$f":"ROW()","v":498},524,"Misc. Nuclear Expenses"]
[{"$f":"ROW()","v":499},null,null,"SG",524,"SG","ACCT524SG",{"$f":"+'JAM Download'!E251","v":0},"P",{"$f":"VLOOKUP($I499,Func,2)*$H499","v":0},{"$f":"VLOOKUP($I499,Func,3)*$H499","v":0},{"$f":"VLOOKUP($I499,Func,5)*$H499","v":0},{"$f":"VLOOKUP($I499,Func,6)*$H499","v":0},{"$f":"VLOOKUP($I499,Func,7)*$H499","v":0},null,0.75,{"$f":"+$J499*$P499","v":0},{"$f":"+$J499*(1-$P499)","v":0},null,{"$f":"+$K499*$S499","v":0},{"$f":"+$K499*(1-$S499)","v":0},null,null,null,null,null,null,null,"UACCT524SNPPN",{"$f":"ROUND(SUM(-H499,J499:N499),0)","v":0},{"$f":"ROUND(J499-Q499-R499,0)","v":0},{"$f":"ROUND(K499-T499-U499,0)","v":0},{"$f":"ROUND(L499-W499-X499-Y499-Z499-AA499,0)","v":0}]
[{"$f":"ROW()","v":500},null,null,null,null,null,"ACCT524",{"$f":"+'JAM Download'!E252","v":0},null,{"$f":"SUM(J499)","v":0},{"$f":"SUM(K499)","v":0},{"$f":"SUM(L499)","v":0},{"$f":"SUM(M499)","v":0},{"$f":"SUM(N499)","v":0},null,null,{"$f":"SUM(Q499)","v":0},{"$f":"SUM(R499)","v":0},null,{"$f":"SUM(T499)","v":0},{"$f":"SUM(U499)","v":0},null,{"$f":"SUM(W499)","v":0},{"$f":"SUM(X499)","v":0},{"$f":"SUM(Y499)","v":0},{"$f":"SUM(Z499)","v":0},{"$f":"SUM(AA499)","v":0},0,"UACCT524",{"$f":"ROUND(SUM(-H500,J500:N500),0)","v":0},{"$f":"ROUND(J500-Q500-R500,0)","v":0},{"$f":"ROUND(K500-T500-U500,0)","v":0},{"$f":"ROUND(L500-W500-X500-Y500-Z500-AA500,0)","v":0}]
[{"$f":"ROW()","v":501}]
[{"$f":"ROW()","v":502},528,"Maintenance Super & Engineering"]
[{"$f":"ROW()","v":503},null,null,"SG",528,"SG","ACCT528SG",{"$f":"+'JAM Download'!E255","v":0},"P",{"$f":"VLOOKUP($I503,Func,2)*$H503","v":0},{"$f":"VLOOKUP($I503,Func,3)*$H503","v":0},{"$f":"VLOOKUP($I503,Func,5)*$H503","v":0},{"$f":"VLOOKUP($I503,Func,6)*$H503","v":0},{"$f":"VLOOKUP($I503,Func,7)*$H503","v":0},null,0.75,{"$f":"+$J503*$P503","v":0},{"$f":"+$J503*(1-$P503)","v":0},null,{"$f":"+$K503*$S503","v":0},{"$f":"+$K503*(1-$S503)","v":0},null,null,null,null,null,null,null,"UACCT528SNPPN",{"$f":"ROUND(SUM(-H503,J503:N503),0)","v":0},{"$f":"ROUND(J503-Q503-R503,0)","v":0},{"$f":"ROUND(K503-T503-U503,0)","v":0},{"$f":"ROUND(L503-W503-X503-Y503-Z503-AA503,0)","v":0}]
[{"$f":"ROW()","v":504},null,null,null,null,null,"ACCT528",{"$f":"+'JAM Download'!E256","v":0},null,{"$f":"SUM(J503)","v":0},{"$f":"SUM(K503)","v":0},{"$f":"SUM(L503)","v":0},{"$f":"SUM(M503)","v":0},{"$f":"SUM(N503)","v":0},null,null,{"$f":"SUM(Q503)","v":0},{"$f":"SUM(R503)","v":0},null,{"$f":"SUM(T503)","v":0},{"$f":"SUM(U503)","v":0},null,{"$f":"SUM(W503)","v":0},{"$f":"SUM(X503)","v":0},{"$f":"SUM(Y503)","v":0},{"$f":"SUM(Z503)","v":0},{"$f":"SUM(AA503)","v":0},0,"UACCT528",{"$f":"ROUND(SUM(-H504,J504:N504),0)","v":0},{"$f":"ROUND(J504-Q504-R504,0)","v":0},{"$f":"ROUND(K504-T504-U504,0)","v":0},{"$f":"ROUND(L504-W504-X504-Y504-Z504-AA504,0)","v":0}]
[{"$f":"ROW()","v":505}]
[{"$f":"ROW()","v":506},529,"Maintenance of Structures"]
[{"$f":"ROW()","v":507},null,null,"SG",529,"SG","ACCT529SG",{"$f":"+'JAM Download'!E259","v":0},"P",{"$f":"VLOOKUP($I507,Func,2)*$H507","v":0},{"$f":"VLOOKUP($I507,Func,3)*$H507","v":0},{"$f":"VLOOKUP($I507,Func,5)*$H507","v":0},{"$f":"VLOOKUP($I507,Func,6)*$H507","v":0},{"$f":"VLOOKUP($I507,Func,7)*$H507","v":0},null,0.75,{"$f":"+$J507*$P507","v":0},{"$f":"+$J507*(1-$P507)","v":0},null,{"$f":"+$K507*$S507","v":0},{"$f":"+$K507*(1-$S507)","v":0},null,null,null,null,null,null,null,"UACCT529SNPPN",{"$f":"ROUND(SUM(-H507,J507:N507),0)","v":0},{"$f":"ROUND(J507-Q507-R507,0)","v":0},{"$f":"ROUND(K507-T507-U507,0)","v":0},{"$f":"ROUND(L507-W507-X507-Y507-Z507-AA507,0)","v":0}]
[{"$f":"ROW()","v":508},null,null,null,null,null,"ACCT529",{"$f":"+'JAM Download'!E260","v":0},null,{"$f":"SUM(J507)","v":0},{"$f":"SUM(K507)","v":0},{"$f":"SUM(L507)","v":0},{"$f":"SUM(M507)","v":0},{"$f":"SUM(N507)","v":0},null,null,{"$f":"SUM(Q507)","v":0},{"$f":"SUM(R507)","v":0},null,{"$f":"SUM(T507)","v":0},{"$f":"SUM(U507)","v":0},null,{"$f":"SUM(W507)","v":0},{"$f":"SUM(X507)","v":0},{"$f":"SUM(Y507)","v":0},{"$f":"SUM(Z507)","v":0},{"$f":"SUM(AA507)","v":0},0,"UACCT529",{"$f":"ROUND(SUM(-H508,J508:N508),0)","v":0},{"$f":"ROUND(J508-Q508-R508,0)","v":0},{"$f":"ROUND(K508-T508-U508,0)","v":0},{"$f":"ROUND(L508-W508-X508-Y508-Z508-AA508,0)","v":0}]
[{"$f":"ROW()","v":509}]
[{"$f":"ROW()","v":510},530,"Maintenance of Reactor Plant"]
[{"$f":"ROW()","v":511},null,null,"SG",530,"SG","ACCT530SG",{"$f":"+'JAM Download'!E263","v":0},"P",{"$f":"VLOOKUP($I511,Func,2)*$H511","v":0},{"$f":"VLOOKUP($I511,Func,3)*$H511","v":0},{"$f":"VLOOKUP($I511,Func,5)*$H511","v":0},{"$f":"VLOOKUP($I511,Func,6)*$H511","v":0},{"$f":"VLOOKUP($I511,Func,7)*$H511","v":0},null,0.75,{"$f":"+$J511*$P511","v":0},{"$f":"+$J511*(1-$P511)","v":0},null,{"$f":"+$K511*$S511","v":0},{"$f":"+$K511*(1-$S511)","v":0},null,null,null,null,null,null,null,"UACCT530SNPPN",{"$f":"ROUND(SUM(-H511,J511:N511),0)","v":0},{"$f":"ROUND(J511-Q511-R511,0)","v":0},{"$f":"ROUND(K511-T511-U511,0)","v":0},{"$f":"ROUND(L511-W511-X511-Y511-Z511-AA511,0)","v":0}]
[{"$f":"ROW()","v":512},null,null,null,null,null,"ACCT530",{"$f":"+'JAM Download'!E264","v":0},null,{"$f":"SUM(J511)","v":0},{"$f":"SUM(K511)","v":0},{"$f":"SUM(L511)","v":0},{"$f":"SUM(M511)","v":0},{"$f":"SUM(N511)","v":0},null,null,{"$f":"SUM(Q511)","v":0},{"$f":"SUM(R511)","v":0},null,{"$f":"SUM(T511)","v":0},{"$f":"SUM(U511)","v":0},null,{"$f":"SUM(W511)","v":0},{"$f":"SUM(X511)","v":0},{"$f":"SUM(Y511)","v":0},{"$f":"SUM(Z511)","v":0},{"$f":"SUM(AA511)","v":0},0,"UACCT530",{"$f":"ROUND(SUM(-H512,J512:N512),0)","v":0},{"$f":"ROUND(J512-Q512-R512,0)","v":0},{"$f":"ROUND(K512-T512-U512,0)","v":0},{"$f":"ROUND(L512-W512-X512-Y512-Z512-AA512,0)","v":0}]
[{"$f":"ROW()","v":513}]
[{"$f":"ROW()","v":514},531,"Maintenance of Electric Plant"]
[{"$f":"ROW()","v":515},null,null,"SG",531,"SG","ACCT531SG",{"$f":"+'JAM Download'!E267","v":0},"P",{"$f":"VLOOKUP($I515,Func,2)*$H515","v":0},{"$f":"VLOOKUP($I515,Func,3)*$H515","v":0},{"$f":"VLOOKUP($I515,Func,5)*$H515","v":0},{"$f":"VLOOKUP($I515,Func,6)*$H515","v":0},{"$f":"VLOOKUP($I515,Func,7)*$H515","v":0},null,0.75,{"$f":"+$J515*$P515","v":0},{"$f":"+$J515*(1-$P515)","v":0},null,{"$f":"+$K515*$S515","v":0},{"$f":"+$K515*(1-$S515)","v":0},null,null,null,null,null,null,null,"UACCT531SNPPN",{"$f":"ROUND(SUM(-H515,J515:N515),0)","v":0},{"$f":"ROUND(J515-Q515-R515,0)","v":0},{"$f":"ROUND(K515-T515-U515,0)","v":0},{"$f":"ROUND(L515-W515-X515-Y515-Z515-AA515,0)","v":0}]
[{"$f":"ROW()","v":516},null,null,null,null,null,"ACCT531",{"$f":"+'JAM Download'!E268","v":0},null,{"$f":"SUM(J515)","v":0},{"$f":"SUM(K515)","v":0},{"$f":"SUM(L515)","v":0},{"$f":"SUM(M515)","v":0},{"$f":"SUM(N515)","v":0},null,null,{"$f":"SUM(Q515)","v":0},{"$f":"SUM(R515)","v":0},null,{"$f":"SUM(T515)","v":0},{"$f":"SUM(U515)","v":0},null,{"$f":"SUM(W515)","v":0},{"$f":"SUM(X515)","v":0},{"$f":"SUM(Y515)","v":0},{"$f":"SUM(Z515)","v":0},{"$f":"SUM(AA515)","v":0},0,"UACCT531",{"$f":"ROUND(SUM(-H516,J516:N516),0)","v":0},{"$f":"ROUND(J516-Q516-R516,0)","v":0},{"$f":"ROUND(K516-T516-U516,0)","v":0},{"$f":"ROUND(L516-W516-X516-Y516-Z516-AA516,0)","v":0}]
[{"$f":"ROW()","v":517}]
[{"$f":"ROW()","v":518},532,"Maintenance of Misc Nuclear"]
[{"$f":"ROW()","v":519},null,null,"SG",532,"SG","ACCT532SG",{"$f":"+'JAM Download'!E271","v":0},"P",{"$f":"VLOOKUP($I519,Func,2)*$H519","v":0},{"$f":"VLOOKUP($I519,Func,3)*$H519","v":0},{"$f":"VLOOKUP($I519,Func,5)*$H519","v":0},{"$f":"VLOOKUP($I519,Func,6)*$H519","v":0},{"$f":"VLOOKUP($I519,Func,7)*$H519","v":0},null,0.75,{"$f":"+$J519*$P519","v":0},{"$f":"+$J519*(1-$P519)","v":0},null,{"$f":"+$K519*$S519","v":0},{"$f":"+$K519*(1-$S519)","v":0},null,null,null,null,null,null,null,"UACCT532SNPPN",{"$f":"ROUND(SUM(-H519,J519:N519),0)","v":0},{"$f":"ROUND(J519-Q519-R519,0)","v":0},{"$f":"ROUND(K519-T519-U519,0)","v":0},{"$f":"ROUND(L519-W519-X519-Y519-Z519-AA519,0)","v":0}]
[{"$f":"ROW()","v":520},null,null,null,null,null,"ACCT532",{"$f":"+'JAM Download'!E272","v":0},null,{"$f":"SUM(J519)","v":0},{"$f":"SUM(K519)","v":0},{"$f":"SUM(L519)","v":0},{"$f":"SUM(M519)","v":0},{"$f":"SUM(N519)","v":0},null,null,{"$f":"SUM(Q519)","v":0},{"$f":"SUM(R519)","v":0},null,{"$f":"SUM(T519)","v":0},{"$f":"SUM(U519)","v":0},null,{"$f":"SUM(W519)","v":0},{"$f":"SUM(X519)","v":0},{"$f":"SUM(Y519)","v":0},{"$f":"SUM(Z519)","v":0},{"$f":"SUM(AA519)","v":0},0,"UACCT532",{"$f":"ROUND(SUM(-H520,J520:N520),0)","v":0},{"$f":"ROUND(J520-Q520-R520,0)","v":0},{"$f":"ROUND(K520-T520-U520,0)","v":0},{"$f":"ROUND(L520-W520-X520-Y520-Z520-AA520,0)","v":0}]
[{"$f":"ROW()","v":521}]
[{"$f":"ROW()","v":522},"Total Nuclear Power Generation",null,null,null,null,null,{"$f":"+'JAM Download'!E274","v":0},null,{"$f":"+J520+J516+J512+J508+J504+J500+J496+J492+J488+J484+J479","v":0},{"$f":"+K520+K516+K512+K508+K504+K500+K496+K492+K488+K484+K479","v":0},{"$f":"+L520+L516+L512+L508+L504+L500+L496+L492+L488+L484+L479","v":0},{"$f":"+M520+M516+M512+M508+M504+M500+M496+M492+M488+M484+M479","v":0},{"$f":"+N520+N516+N512+N508+N504+N500+N496+N492+N488+N484+N479","v":0},null,null,{"$f":"+Q520+Q516+Q512+Q508+Q504+Q500+Q496+Q492+Q488+Q484+Q479","v":0},{"$f":"+R520+R516+R512+R508+R504+R500+R496+R492+R488+R484+R479","v":0},{"$f":"+S520+S516+S512+S508+S504+S500+S496+S492+S488+S484+S479","v":0},{"$f":"+T520+T516+T512+T508+T504+T500+T496+T492+T488+T484+T479","v":0},{"$f":"+U520+U516+U512+U508+U504+U500+U496+U492+U488+U484+U479","v":0},null,{"$f":"+W520+W516+W512+W508+W504+W500+W496+W492+W488+W484+W479","v":0},{"$f":"+X520+X516+X512+X508+X504+X500+X496+X492+X488+X484+X479","v":0},{"$f":"+Y520+Y516+Y512+Y508+Y504+Y500+Y496+Y492+Y488+Y484+Y479","v":0},{"$f":"+Z520+Z516+Z512+Z508+Z504+Z500+Z496+Z492+Z488+Z484+Z479","v":0},{"$f":"+AA520+AA516+AA512+AA508+AA504+AA500+AA496+AA492+AA488+AA484+AA479","v":0},0,null,{"$f":"ROUND(SUM(-H522,J522:N522),0)","v":0},{"$f":"ROUND(J522-Q522-R522,0)","v":0},{"$f":"ROUND(K522-T522-U522,0)","v":0},{"$f":"ROUND(L522-W522-X522-Y522-Z522-AA522,0)","v":0}]
[{"$f":"ROW()","v":523}]
[{"$f":"ROW()","v":524}]
[{"$f":"ROW()","v":525}]
[{"$f":"ROW()","v":526}]
[{"$f":"ROW()","v":527},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":528},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":529}]
[{"$f":"ROW()","v":530},535,"Operation Super & Engineering"]
[{"$f":"ROW()","v":531},null,null,"SG",535,"SG","ACCT535SG",{"$f":"'JAM Download'!$E277+'JAM Download'!E278+'JAM Download'!E279","v":1829380.191498185},"P",{"$f":"VLOOKUP($I531,Func,2)*$H531","v":1829380.191498185},{"$f":"VLOOKUP($I531,Func,3)*$H531","v":0},{"$f":"VLOOKUP($I531,Func,5)*$H531","v":0},{"$f":"VLOOKUP($I531,Func,6)*$H531","v":0},{"$f":"VLOOKUP($I531,Func,7)*$H531","v":0},null,0.75,{"$f":"+$J531*$P531","v":1372035.1436236389},{"$f":"+$J531*(1-$P531)","v":457345.04787454626},null,{"$f":"+$K531*$S531","v":0},{"$f":"+$K531*(1-$S531)","v":0},null,null,null,null,null,null,null,"UACCT535SNPPH",{"$f":"ROUND(SUM(-H531,J531:N531),0)","v":0},{"$f":"ROUND(J531-Q531-R531,0)","v":0},{"$f":"ROUND(K531-T531-U531,0)","v":0},{"$f":"ROUND(L531-W531-X531-Y531-Z531-AA531,0)","v":0}]
[{"$f":"ROW()","v":532},null,null,null,null,null,"ACCT535",{"$f":"'JAM Download'!$E281","v":1829380.191498185},null,{"$f":"SUM(J531:J531)","v":1829380.191498185},{"$f":"SUM(K531:K531)","v":0},{"$f":"SUM(L531:L531)","v":0},{"$f":"SUM(M531:M531)","v":0},{"$f":"SUM(N531:N531)","v":0},null,null,{"$f":"SUM(Q531:Q531)","v":1372035.1436236389},{"$f":"SUM(R531:R531)","v":457345.04787454626},null,{"$f":"SUM(T531:T531)","v":0},{"$f":"SUM(U531:U531)","v":0},null,{"$f":"SUM(W531:W531)","v":0},{"$f":"SUM(X531:X531)","v":0},{"$f":"SUM(Y531:Y531)","v":0},{"$f":"SUM(Z531:Z531)","v":0},{"$f":"SUM(AA531:AA531)","v":0},0,"UACCT535",{"$f":"ROUND(SUM(-H532,J532:N532),0)","v":0},{"$f":"ROUND(J532-Q532-R532,0)","v":0},{"$f":"ROUND(K532-T532-U532,0)","v":0},{"$f":"ROUND(L532-W532-X532-Y532-Z532-AA532,0)","v":0}]
[{"$f":"ROW()","v":533}]
[{"$f":"ROW()","v":534},536,"Water For Power"]
[{"$f":"ROW()","v":535},null,null,"SG",536,"SG","ACCT536SG",{"$f":"+'JAM Download'!E284+'JAM Download'!E285+'JAM Download'!E286","v":88526.502437599076},"P",{"$f":"VLOOKUP($I535,Func,2)*$H535","v":88526.502437599076},{"$f":"VLOOKUP($I535,Func,3)*$H535","v":0},{"$f":"VLOOKUP($I535,Func,5)*$H535","v":0},{"$f":"VLOOKUP($I535,Func,6)*$H535","v":0},{"$f":"VLOOKUP($I535,Func,7)*$H535","v":0},null,0.75,{"$f":"+$J535*$P535","v":66394.876828199311},{"$f":"+$J535*(1-$P535)","v":22131.625609399769},null,{"$f":"+$K535*$S535","v":0},{"$f":"+$K535*(1-$S535)","v":0},null,null,null,null,null,null,null,"UACCT536SNPPH",{"$f":"ROUND(SUM(-H535,J535:N535),0)","v":0},{"$f":"ROUND(J535-Q535-R535,0)","v":0},{"$f":"ROUND(K535-T535-U535,0)","v":0},{"$f":"ROUND(L535-W535-X535-Y535-Z535-AA535,0)","v":0}]
[{"$f":"ROW()","v":536},null,null,null,null,null,"ACCT536",{"$f":"+'JAM Download'!E288","v":88526.502437599076},null,{"$f":"SUM(J535:J535)","v":88526.502437599076},{"$f":"SUM(K535:K535)","v":0},{"$f":"SUM(L535:L535)","v":0},{"$f":"SUM(M535:M535)","v":0},{"$f":"SUM(N535:N535)","v":0},null,null,{"$f":"SUM(Q535:Q535)","v":66394.876828199311},{"$f":"SUM(R535:R535)","v":22131.625609399769},null,{"$f":"SUM(T535:T535)","v":0},{"$f":"SUM(U535:U535)","v":0},null,{"$f":"SUM(W535:W535)","v":0},{"$f":"SUM(X535:X535)","v":0},{"$f":"SUM(Y535:Y535)","v":0},{"$f":"SUM(Z535:Z535)","v":0},{"$f":"SUM(AA535:AA535)","v":0},0,"UACCT536",{"$f":"ROUND(SUM(-H536,J536:N536),0)","v":0},{"$f":"ROUND(J536-Q536-R536,0)","v":0},{"$f":"ROUND(K536-T536-U536,0)","v":0},{"$f":"ROUND(L536-W536-X536-Y536-Z536-AA536,0)","v":0}]
[{"$f":"ROW()","v":537}]
[{"$f":"ROW()","v":538},537,"Hydraulic Expenses"]
[{"$f":"ROW()","v":539},null,null,"SG",537,"SG","ACCT537SG",{"$f":"+'JAM Download'!E291+'JAM Download'!E292+'JAM Download'!E293","v":2825198.6108751693},"P",{"$f":"VLOOKUP($I539,Func,2)*$H539","v":2825198.6108751693},{"$f":"VLOOKUP($I539,Func,3)*$H539","v":0},{"$f":"VLOOKUP($I539,Func,5)*$H539","v":0},{"$f":"VLOOKUP($I539,Func,6)*$H539","v":0},{"$f":"VLOOKUP($I539,Func,7)*$H539","v":0},null,0.75,{"$f":"+$J539*$P539","v":2118898.9581563771},{"$f":"+$J539*(1-$P539)","v":706299.65271879232},null,{"$f":"+$K539*$S539","v":0},{"$f":"+$K539*(1-$S539)","v":0},null,null,null,null,null,null,null,"UACCT537SNPPH",{"$f":"ROUND(SUM(-H539,J539:N539),0)","v":0},{"$f":"ROUND(J539-Q539-R539,0)","v":0},{"$f":"ROUND(K539-T539-U539,0)","v":0},{"$f":"ROUND(L539-W539-X539-Y539-Z539-AA539,0)","v":0}]
[{"$f":"ROW()","v":540},null,null,null,null,null,"ACCT537",{"$f":"+'JAM Download'!E295","v":2825198.6108751693},null,{"$f":"SUM(J539:J539)","v":2825198.6108751693},{"$f":"SUM(K539:K539)","v":0},{"$f":"SUM(L539:L539)","v":0},{"$f":"SUM(M539:M539)","v":0},{"$f":"SUM(N539:N539)","v":0},null,null,{"$f":"SUM(Q539:Q539)","v":2118898.9581563771},{"$f":"SUM(R539:R539)","v":706299.65271879232},null,{"$f":"SUM(T539:T539)","v":0},{"$f":"SUM(U539:U539)","v":0},null,{"$f":"SUM(W539:W539)","v":0},{"$f":"SUM(X539:X539)","v":0},{"$f":"SUM(Y539:Y539)","v":0},{"$f":"SUM(Z539:Z539)","v":0},{"$f":"SUM(AA539:AA539)","v":0},0,"UACCT537",{"$f":"ROUND(SUM(-H540,J540:N540),0)","v":0},{"$f":"ROUND(J540-Q540-R540,0)","v":0},{"$f":"ROUND(K540-T540-U540,0)","v":0},{"$f":"ROUND(L540-W540-X540-Y540-Z540-AA540,0)","v":0}]
[{"$f":"ROW()","v":541}]
[{"$f":"ROW()","v":542},538,"Electric Expenses"]
[{"$f":"ROW()","v":543},null,null,"SG",538,"SG","ACCT538SG",{"$f":"+'JAM Download'!E298+'JAM Download'!E299+'JAM Download'!E300","v":0},"P",{"$f":"VLOOKUP($I543,Func,2)*$H543","v":0},{"$f":"VLOOKUP($I543,Func,3)*$H543","v":0},{"$f":"VLOOKUP($I543,Func,5)*$H543","v":0},{"$f":"VLOOKUP($I543,Func,6)*$H543","v":0},{"$f":"VLOOKUP($I543,Func,7)*$H543","v":0},null,0.75,{"$f":"+$J543*$P543","v":0},{"$f":"+$J543*(1-$P543)","v":0},null,{"$f":"+$K543*$S543","v":0},{"$f":"+$K543*(1-$S543)","v":0},null,null,null,null,null,null,null,"UACCT538SNPPH",{"$f":"ROUND(SUM(-H543,J543:N543),0)","v":0},{"$f":"ROUND(J543-Q543-R543,0)","v":0},{"$f":"ROUND(K543-T543-U543,0)","v":0},{"$f":"ROUND(L543-W543-X543-Y543-Z543-AA543,0)","v":0}]
[{"$f":"ROW()","v":544},null,null,null,null,null,"ACCT538",{"$f":"+'JAM Download'!E302","v":0},null,{"$f":"SUM(J543:J543)","v":0},{"$f":"SUM(K543:K543)","v":0},{"$f":"SUM(L543:L543)","v":0},{"$f":"SUM(M543:M543)","v":0},{"$f":"SUM(N543:N543)","v":0},null,null,{"$f":"SUM(Q543:Q543)","v":0},{"$f":"SUM(R543:R543)","v":0},null,{"$f":"SUM(T543:T543)","v":0},{"$f":"SUM(U543:U543)","v":0},null,{"$f":"SUM(W543:W543)","v":0},{"$f":"SUM(X543:X543)","v":0},{"$f":"SUM(Y543:Y543)","v":0},{"$f":"SUM(Z543:Z543)","v":0},{"$f":"SUM(AA543:AA543)","v":0},0,"UACCT538",{"$f":"ROUND(SUM(-H544,J544:N544),0)","v":0},{"$f":"ROUND(J544-Q544-R544,0)","v":0},{"$f":"ROUND(K544-T544-U544,0)","v":0},{"$f":"ROUND(L544-W544-X544-Y544-Z544-AA544,0)","v":0}]
[{"$f":"ROW()","v":545}]
[{"$f":"ROW()","v":546},539,"Misc. Hydro Expenses"]
[{"$f":"ROW()","v":547},null,null,"SG",539,"SG","ACCT539SG",{"$f":"+'JAM Download'!E305+'JAM Download'!E306+'JAM Download'!E307","v":10483603.446250215},"P",{"$f":"VLOOKUP($I547,Func,2)*$H547","v":10483603.446250215},{"$f":"VLOOKUP($I547,Func,3)*$H547","v":0},{"$f":"VLOOKUP($I547,Func,5)*$H547","v":0},{"$f":"VLOOKUP($I547,Func,6)*$H547","v":0},{"$f":"VLOOKUP($I547,Func,7)*$H547","v":0},null,0.75,{"$f":"+$J547*$P547","v":7862702.5846876614},{"$f":"+$J547*(1-$P547)","v":2620900.8615625538},null,{"$f":"+$K547*$S547","v":0},{"$f":"+$K547*(1-$S547)","v":0},null,null,null,null,null,null,null,"UACCT539SNPPH",{"$f":"ROUND(SUM(-H547,J547:N547),0)","v":0},{"$f":"ROUND(J547-Q547-R547,0)","v":0},{"$f":"ROUND(K547-T547-U547,0)","v":0},{"$f":"ROUND(L547-W547-X547-Y547-Z547-AA547,0)","v":0}]
[{"$f":"ROW()","v":548},null,null,null,null,null,"ACCT539",{"$f":"+'JAM Download'!E310","v":10483603.446250215},null,{"$f":"SUM(J547:J547)","v":10483603.446250215},{"$f":"SUM(K547:K547)","v":0},{"$f":"SUM(L547:L547)","v":0},{"$f":"SUM(M547:M547)","v":0},{"$f":"SUM(N547:N547)","v":0},null,null,{"$f":"SUM(Q547:Q547)","v":7862702.5846876614},{"$f":"SUM(R547:R547)","v":2620900.8615625538},null,{"$f":"SUM(T547:T547)","v":0},{"$f":"SUM(U547:U547)","v":0},null,{"$f":"SUM(W547:W547)","v":0},{"$f":"SUM(X547:X547)","v":0},{"$f":"SUM(Y547:Y547)","v":0},{"$f":"SUM(Z547:Z547)","v":0},{"$f":"SUM(AA547:AA547)","v":0},0,"UACCT539",{"$f":"ROUND(SUM(-H548,J548:N548),0)","v":0},{"$f":"ROUND(J548-Q548-R548,0)","v":0},{"$f":"ROUND(K548-T548-U548,0)","v":0},{"$f":"ROUND(L548-W548-X548-Y548-Z548-AA548,0)","v":0}]
[{"$f":"ROW()","v":549}]
[{"$f":"ROW()","v":550},540,"Rents (Hydro Generation)"]
[{"$f":"ROW()","v":551},null,null,"SG",540,"SG","ACCT540SG",{"$f":"+'JAM Download'!E313+'JAM Download'!E314+'JAM Download'!E315","v":48928.319170194824},"P",{"$f":"VLOOKUP($I551,Func,2)*$H551","v":48928.319170194824},{"$f":"VLOOKUP($I551,Func,3)*$H551","v":0},{"$f":"VLOOKUP($I551,Func,5)*$H551","v":0},{"$f":"VLOOKUP($I551,Func,6)*$H551","v":0},{"$f":"VLOOKUP($I551,Func,7)*$H551","v":0},null,0.75,{"$f":"+$J551*$P551","v":36696.239377646118},{"$f":"+$J551*(1-$P551)","v":12232.079792548706},null,{"$f":"+$K551*$S551","v":0},{"$f":"+$K551*(1-$S551)","v":0},null,null,null,null,null,null,null,"UACCT540SNPPH",{"$f":"ROUND(SUM(-H551,J551:N551),0)","v":0},{"$f":"ROUND(J551-Q551-R551,0)","v":0},{"$f":"ROUND(K551-T551-U551,0)","v":0},{"$f":"ROUND(L551-W551-X551-Y551-Z551-AA551,0)","v":0}]
[{"$f":"ROW()","v":552},null,null,null,null,null,"ACCT540",{"$f":"+'JAM Download'!E317","v":48928.319170194824},null,{"$f":"SUM(J551:J551)","v":48928.319170194824},{"$f":"SUM(K551:K551)","v":0},{"$f":"SUM(L551:L551)","v":0},{"$f":"SUM(M551:M551)","v":0},{"$f":"SUM(N551:N551)","v":0},null,null,{"$f":"SUM(Q551:Q551)","v":36696.239377646118},{"$f":"SUM(R551:R551)","v":12232.079792548706},null,{"$f":"SUM(T551:T551)","v":0},{"$f":"SUM(U551:U551)","v":0},null,{"$f":"SUM(W551:W551)","v":0},{"$f":"SUM(X551:X551)","v":0},{"$f":"SUM(Y551:Y551)","v":0},{"$f":"SUM(Z551:Z551)","v":0},{"$f":"SUM(AA551:AA551)","v":0},0,"UACCT540",{"$f":"ROUND(SUM(-H552,J552:N552),0)","v":0},{"$f":"ROUND(J552-Q552-R552,0)","v":0},{"$f":"ROUND(K552-T552-U552,0)","v":0},{"$f":"ROUND(L552-W552-X552-Y552-Z552-AA552,0)","v":0}]
[{"$f":"ROW()","v":553}]
[{"$f":"ROW()","v":554},541,"Maint Supervision & Engineering"]
[{"$f":"ROW()","v":555},null,null,"SG",541,"SG","ACCT541SG",{"$f":"+'JAM Download'!E320+'JAM Download'!E321+'JAM Download'!E322","v":195.53359715906558},"P",{"$f":"VLOOKUP($I555,Func,2)*$H555","v":195.53359715906558},{"$f":"VLOOKUP($I555,Func,3)*$H555","v":0},{"$f":"VLOOKUP($I555,Func,5)*$H555","v":0},{"$f":"VLOOKUP($I555,Func,6)*$H555","v":0},{"$f":"VLOOKUP($I555,Func,7)*$H555","v":0},null,0.75,{"$f":"+$J555*$P555","v":146.65019786929918},{"$f":"+$J555*(1-$P555)","v":48.883399289766395},null,{"$f":"+$K555*$S555","v":0},{"$f":"+$K555*(1-$S555)","v":0},null,null,null,null,null,null,null,"UACCT541SNPPH",{"$f":"ROUND(SUM(-H555,J555:N555),0)","v":0},{"$f":"ROUND(J555-Q555-R555,0)","v":0},{"$f":"ROUND(K555-T555-U555,0)","v":0},{"$f":"ROUND(L555-W555-X555-Y555-Z555-AA555,0)","v":0}]
[{"$f":"ROW()","v":556},null,null,null,null,null,"ACCT541",{"$f":"+'JAM Download'!E324","v":195.53359715906558},null,{"$f":"SUM(J555:J555)","v":195.53359715906558},{"$f":"SUM(K555:K555)","v":0},{"$f":"SUM(L555:L555)","v":0},{"$f":"SUM(M555:M555)","v":0},{"$f":"SUM(N555:N555)","v":0},null,null,{"$f":"SUM(Q555:Q555)","v":146.65019786929918},{"$f":"SUM(R555:R555)","v":48.883399289766395},null,{"$f":"SUM(T555:T555)","v":0},{"$f":"SUM(U555:U555)","v":0},null,{"$f":"SUM(W555:W555)","v":0},{"$f":"SUM(X555:X555)","v":0},{"$f":"SUM(Y555:Y555)","v":0},{"$f":"SUM(Z555:Z555)","v":0},{"$f":"SUM(AA555:AA555)","v":0},0,"UACCT541",{"$f":"ROUND(SUM(-H556,J556:N556),0)","v":0},{"$f":"ROUND(J556-Q556-R556,0)","v":0},{"$f":"ROUND(K556-T556-U556,0)","v":0},{"$f":"ROUND(L556-W556-X556-Y556-Z556-AA556,0)","v":0}]
[{"$f":"ROW()","v":557}]
[{"$f":"ROW()","v":558},542,"Maintenance of Structures"]
[{"$f":"ROW()","v":559},null,null,"SG",542,"SG","ACCT542SG",{"$f":"+'JAM Download'!E327+'JAM Download'!E328+'JAM Download'!E329","v":595863.41002398974},"P",{"$f":"VLOOKUP($I559,Func,2)*$H559","v":595863.41002398974},{"$f":"VLOOKUP($I559,Func,3)*$H559","v":0},{"$f":"VLOOKUP($I559,Func,5)*$H559","v":0},{"$f":"VLOOKUP($I559,Func,6)*$H559","v":0},{"$f":"VLOOKUP($I559,Func,7)*$H559","v":0},null,0.75,{"$f":"+$J559*$P559","v":446897.55751799233},{"$f":"+$J559*(1-$P559)","v":148965.85250599743},null,{"$f":"+$K559*$S559","v":0},{"$f":"+$K559*(1-$S559)","v":0},null,null,null,null,null,null,null,"UACCT542SNPPH",{"$f":"ROUND(SUM(-H559,J559:N559),0)","v":0},{"$f":"ROUND(J559-Q559-R559,0)","v":0},{"$f":"ROUND(K559-T559-U559,0)","v":0},{"$f":"ROUND(L559-W559-X559-Y559-Z559-AA559,0)","v":0}]
[{"$f":"ROW()","v":560},null,null,null,null,null,"ACCT542",{"$f":"+'JAM Download'!E331","v":595863.41002398974},null,{"$f":"SUM(J559:J559)","v":595863.41002398974},{"$f":"SUM(K559:K559)","v":0},{"$f":"SUM(L559:L559)","v":0},{"$f":"SUM(M559:M559)","v":0},{"$f":"SUM(N559:N559)","v":0},null,null,{"$f":"SUM(Q559:Q559)","v":446897.55751799233},{"$f":"SUM(R559:R559)","v":148965.85250599743},null,{"$f":"SUM(T559:T559)","v":0},{"$f":"SUM(U559:U559)","v":0},null,{"$f":"SUM(W559:W559)","v":0},{"$f":"SUM(X559:X559)","v":0},{"$f":"SUM(Y559:Y559)","v":0},{"$f":"SUM(Z559:Z559)","v":0},{"$f":"SUM(AA559:AA559)","v":0},0,"UACCT542",{"$f":"ROUND(SUM(-H560,J560:N560),0)","v":0},{"$f":"ROUND(J560-Q560-R560,0)","v":0},{"$f":"ROUND(K560-T560-U560,0)","v":0},{"$f":"ROUND(L560-W560-X560-Y560-Z560-AA560,0)","v":0}]
[{"$f":"ROW()","v":561}]
[{"$f":"ROW()","v":562},543,"Maintenance of Dams & Waterways"]
[{"$f":"ROW()","v":563},null,null,"SG",543,"SG","ACCT543SG",{"$f":"+'JAM Download'!E337+'JAM Download'!E338+'JAM Download'!E339","v":816647.70645588101},"P",{"$f":"VLOOKUP($I563,Func,2)*$H563","v":816647.70645588101},{"$f":"VLOOKUP($I563,Func,3)*$H563","v":0},{"$f":"VLOOKUP($I563,Func,5)*$H563","v":0},{"$f":"VLOOKUP($I563,Func,6)*$H563","v":0},{"$f":"VLOOKUP($I563,Func,7)*$H563","v":0},null,0.75,{"$f":"+$J563*$P563","v":612485.77984191081},{"$f":"+$J563*(1-$P563)","v":204161.92661397025},null,{"$f":"+$K563*$S563","v":0},{"$f":"+$K563*(1-$S563)","v":0},null,null,null,null,null,null,null,"UACCT543SNPPH",{"$f":"ROUND(SUM(-H563,J563:N563),0)","v":0},{"$f":"ROUND(J563-Q563-R563,0)","v":0},{"$f":"ROUND(K563-T563-U563,0)","v":0},{"$f":"ROUND(L563-W563-X563-Y563-Z563-AA563,0)","v":0}]
[{"$f":"ROW()","v":564},null,null,null,null,null,"ACCT543",{"$f":"+'JAM Download'!E341","v":816647.70645588101},null,{"$f":"SUM(J563:J563)","v":816647.70645588101},{"$f":"SUM(K563:K563)","v":0},{"$f":"SUM(L563:L563)","v":0},{"$f":"SUM(M563:M563)","v":0},{"$f":"SUM(N563:N563)","v":0},null,null,{"$f":"SUM(Q563:Q563)","v":612485.77984191081},{"$f":"SUM(R563:R563)","v":204161.92661397025},null,{"$f":"SUM(T563:T563)","v":0},{"$f":"SUM(U563:U563)","v":0},null,{"$f":"SUM(W563:W563)","v":0},{"$f":"SUM(X563:X563)","v":0},{"$f":"SUM(Y563:Y563)","v":0},{"$f":"SUM(Z563:Z563)","v":0},{"$f":"SUM(AA563:AA563)","v":0},0,"UACCT543",{"$f":"ROUND(SUM(-H564,J564:N564),0)","v":0},{"$f":"ROUND(J564-Q564-R564,0)","v":0},{"$f":"ROUND(K564-T564-U564,0)","v":0},{"$f":"ROUND(L564-W564-X564-Y564-Z564-AA564,0)","v":0}]
[{"$f":"ROW()","v":565}]
[{"$f":"ROW()","v":566},544,"Maintenance of Electric Plant"]
[{"$f":"ROW()","v":567},null,null,"SG",544,"SG","ACCT544SG",{"$f":"+'JAM Download'!E344+'JAM Download'!E345+'JAM Download'!E346","v":681496.33530591498},"P",{"$f":"VLOOKUP($I567,Func,2)*$H567","v":681496.33530591498},{"$f":"VLOOKUP($I567,Func,3)*$H567","v":0},{"$f":"VLOOKUP($I567,Func,5)*$H567","v":0},{"$f":"VLOOKUP($I567,Func,6)*$H567","v":0},{"$f":"VLOOKUP($I567,Func,7)*$H567","v":0},null,0.75,{"$f":"+$J567*$P567","v":511122.25147943624},{"$f":"+$J567*(1-$P567)","v":170374.08382647875},null,{"$f":"+$K567*$S567","v":0},{"$f":"+$K567*(1-$S567)","v":0},null,null,null,null,null,null,null,"UACCT544SNPPH",{"$f":"ROUND(SUM(-H567,J567:N567),0)","v":0},{"$f":"ROUND(J567-Q567-R567,0)","v":0},{"$f":"ROUND(K567-T567-U567,0)","v":0},{"$f":"ROUND(L567-W567-X567-Y567-Z567-AA567,0)","v":0}]
[{"$f":"ROW()","v":568},null,null,null,null,null,"ACCT544",{"$f":"+'JAM Download'!E348","v":681496.33530591498},null,{"$f":"SUM(J567:J567)","v":681496.33530591498},{"$f":"SUM(K567:K567)","v":0},{"$f":"SUM(L567:L567)","v":0},{"$f":"SUM(M567:M567)","v":0},{"$f":"SUM(N567:N567)","v":0},null,null,{"$f":"SUM(Q567:Q567)","v":511122.25147943624},{"$f":"SUM(R567:R567)","v":170374.08382647875},null,{"$f":"SUM(T567:T567)","v":0},{"$f":"SUM(U567:U567)","v":0},null,{"$f":"SUM(W567:W567)","v":0},{"$f":"SUM(X567:X567)","v":0},{"$f":"SUM(Y567:Y567)","v":0},{"$f":"SUM(Z567:Z567)","v":0},{"$f":"SUM(AA567:AA567)","v":0},0,"UACCT544",{"$f":"ROUND(SUM(-H568,J568:N568),0)","v":0},{"$f":"ROUND(J568-Q568-R568,0)","v":0},{"$f":"ROUND(K568-T568-U568,0)","v":0},{"$f":"ROUND(L568-W568-X568-Y568-Z568-AA568,0)","v":0}]
[{"$f":"ROW()","v":569}]
[{"$f":"ROW()","v":570},545,"Maintenance of Misc. Hydro Plant"]
[{"$f":"ROW()","v":571},null,null,"SG",545,"SG","ACCT545SG",{"$f":"+'JAM Download'!E351+'JAM Download'!E352+'JAM Download'!E353","v":1149867.1442779973},"P",{"$f":"VLOOKUP($I571,Func,2)*$H571","v":1149867.1442779973},{"$f":"VLOOKUP($I571,Func,3)*$H571","v":0},{"$f":"VLOOKUP($I571,Func,5)*$H571","v":0},{"$f":"VLOOKUP($I571,Func,6)*$H571","v":0},{"$f":"VLOOKUP($I571,Func,7)*$H571","v":0},null,0.75,{"$f":"+$J571*$P571","v":862400.35820849799},{"$f":"+$J571*(1-$P571)","v":287466.78606949933},null,{"$f":"+$K571*$S571","v":0},{"$f":"+$K571*(1-$S571)","v":0},null,null,null,null,null,null,null,"UACCT545SNPPH",{"$f":"ROUND(SUM(-H571,J571:N571),0)","v":0},{"$f":"ROUND(J571-Q571-R571,0)","v":0},{"$f":"ROUND(K571-T571-U571,0)","v":0},{"$f":"ROUND(L571-W571-X571-Y571-Z571-AA571,0)","v":0}]
[{"$f":"ROW()","v":572},null,null,null,null,null,"ACCT545",{"$f":"+'JAM Download'!E355","v":1149867.1442779973},null,{"$f":"SUM(J571:J571)","v":1149867.1442779973},{"$f":"SUM(K571:K571)","v":0},{"$f":"SUM(L571:L571)","v":0},{"$f":"SUM(M571:M571)","v":0},{"$f":"SUM(N571:N571)","v":0},null,null,{"$f":"SUM(Q571:Q571)","v":862400.35820849799},{"$f":"SUM(R571:R571)","v":287466.78606949933},null,{"$f":"SUM(T571:T571)","v":0},{"$f":"SUM(U571:U571)","v":0},null,{"$f":"SUM(W571:W571)","v":0},{"$f":"SUM(X571:X571)","v":0},{"$f":"SUM(Y571:Y571)","v":0},{"$f":"SUM(Z571:Z571)","v":0},{"$f":"SUM(AA571:AA571)","v":0},0,"UACCT545",{"$f":"ROUND(SUM(-H572,J572:N572),0)","v":0},{"$f":"ROUND(J572-Q572-R572,0)","v":0},{"$f":"ROUND(K572-T572-U572,0)","v":0},{"$f":"ROUND(L572-W572-X572-Y572-Z572-AA572,0)","v":0}]
[{"$f":"ROW()","v":573}]
[{"$f":"ROW()","v":574},"Total Hydraulic Power Generation ",null,null,null,null,null,{"$f":"+'JAM Download'!E357","v":18519707.199892305},null,{"$f":"+J572+J568+J564+J560+J556+J552+J548+J544+J540+J536+J532","v":18519707.199892305},{"$f":"+K572+K568+K564+K560+K556+K552+K548+K544+K540+K536+K532","v":0},{"$f":"+L572+L568+L564+L560+L556+L552+L548+L544+L540+L536+L532","v":0},{"$f":"+M572+M568+M564+M560+M556+M552+M548+M544+M540+M536+M532","v":0},{"$f":"+N572+N568+N564+N560+N556+N552+N548+N544+N540+N536+N532","v":0},null,null,{"$f":"+Q572+Q568+Q564+Q560+Q556+Q552+Q548+Q544+Q540+Q536+Q532","v":13889780.399919229},{"$f":"+R572+R568+R564+R560+R556+R552+R548+R544+R540+R536+R532","v":4629926.7999730762},{"$f":"+S572+S568+S564+S560+S556+S552+S548+S544+S540+S536+S532","v":0},{"$f":"+T572+T568+T564+T560+T556+T552+T548+T544+T540+T536+T532","v":0},{"$f":"+U572+U568+U564+U560+U556+U552+U548+U544+U540+U536+U532","v":0},null,{"$f":"+W572+W568+W564+W560+W556+W552+W548+W544+W540+W536+W532","v":0},{"$f":"+X572+X568+X564+X560+X556+X552+X548+X544+X540+X536+X532","v":0},{"$f":"+Y572+Y568+Y564+Y560+Y556+Y552+Y548+Y544+Y540+Y536+Y532","v":0},{"$f":"+Z572+Z568+Z564+Z560+Z556+Z552+Z548+Z544+Z540+Z536+Z532","v":0},{"$f":"+AA572+AA568+AA564+AA560+AA556+AA552+AA548+AA544+AA540+AA536+AA532","v":0},0,null,{"$f":"ROUND(SUM(-H574,J574:N574),0)","v":0},{"$f":"ROUND(J574-Q574-R574,0)","v":0},{"$f":"ROUND(K574-T574-U574,0)","v":0},{"$f":"ROUND(L574-W574-X574-Y574-Z574-AA574,0)","v":0}]
[{"$f":"ROW()","v":575}]
[{"$f":"ROW()","v":576}]
[{"$f":"ROW()","v":577}]
[{"$f":"ROW()","v":578}]
[{"$f":"ROW()","v":579}]
[{"$f":"ROW()","v":580},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":581},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":582}]
[{"$f":"ROW()","v":583},546,"Operation Super & Engineering"]
[{"$f":"ROW()","v":584},null,null,"SG",546,"SG","ACCT546SG",{"$f":"'JAM Download'!E360","v":149466.88025842039},"P",{"$f":"VLOOKUP($I584,Func,2)*$H584","v":149466.88025842039},{"$f":"VLOOKUP($I584,Func,3)*$H584","v":0},{"$f":"VLOOKUP($I584,Func,5)*$H584","v":0},{"$f":"VLOOKUP($I584,Func,6)*$H584","v":0},{"$f":"VLOOKUP($I584,Func,7)*$H584","v":0},null,0.75,{"$f":"+$J584*$P584","v":112100.1601938153},{"$f":"+$J584*(1-$P584)","v":37366.720064605099},null,{"$f":"+$K584*$S584","v":0},{"$f":"+$K584*(1-$S584)","v":0},null,null,null,null,null,null,null,"UACCT546SNPPO",{"$f":"ROUND(SUM(-H584,J584:N584),0)","v":0},{"$f":"ROUND(J584-Q584-R584,0)","v":0},{"$f":"ROUND(K584-T584-U584,0)","v":0},{"$f":"ROUND(L584-W584-X584-Y584-Z584-AA584,0)","v":0}]
[{"$f":"ROW()","v":585},null,null,null,null,null,"ACCT546",{"$f":"+'JAM Download'!E362","v":149466.88025842039},null,{"$f":"SUM(J584:J584)","v":149466.88025842039},{"$f":"SUM(K584:K584)","v":0},{"$f":"SUM(L584:L584)","v":0},{"$f":"SUM(M584:M584)","v":0},{"$f":"SUM(N584:N584)","v":0},null,null,{"$f":"SUM(Q584:Q584)","v":112100.1601938153},{"$f":"SUM(R584:R584)","v":37366.720064605099},null,{"$f":"SUM(T584:T584)","v":0},{"$f":"SUM(U584:U584)","v":0},null,{"$f":"SUM(W584:W584)","v":0},{"$f":"SUM(X584:X584)","v":0},{"$f":"SUM(Y584:Y584)","v":0},{"$f":"SUM(Z584:Z584)","v":0},{"$f":"SUM(AA584:AA584)","v":0},0,"UACCT546",{"$f":"ROUND(SUM(-H585,J585:N585),0)","v":0},{"$f":"ROUND(J585-Q585-R585,0)","v":0},{"$f":"ROUND(K585-T585-U585,0)","v":0},{"$f":"ROUND(L585-W585-X585-Y585-Z585-AA585,0)","v":0}]
[{"$f":"ROW()","v":586},null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[{"$f":"ROW()","v":587},547,"Fuel"]
[{"$f":"ROW()","v":588},null,null,"SE",547,"SE","ACCT547SE",{"$f":"'JAM Download'!E365+'JAM Download'!E370","v":167939952.14469814},"P",{"$f":"VLOOKUP($I588,Func,2)*$H588","v":167939952.14469814},{"$f":"VLOOKUP($I588,Func,3)*$H588","v":0},{"$f":"VLOOKUP($I588,Func,5)*$H588","v":0},{"$f":"VLOOKUP($I588,Func,6)*$H588","v":0},{"$f":"VLOOKUP($I588,Func,7)*$H588","v":0},null,0,{"$f":"+$J588*$P588","v":0},{"$f":"+$J588*(1-$P588)","v":167939952.14469814},null,{"$f":"+$K588*$S588","v":0},{"$f":"+$K588*(1-$S588)","v":0},null,null,null,null,null,null,null,"UACCT547SE",{"$f":"ROUND(SUM(-H588,J588:N588),0)","v":0},{"$f":"ROUND(J588-Q588-R588,0)","v":0},{"$f":"ROUND(K588-T588-U588,0)","v":0},{"$f":"ROUND(L588-W588-X588-Y588-Z588-AA588,0)","v":0}]
[{"$f":"ROW()","v":589},null,null,"SSECT",547,"SSECT","ACCT547SSECT",{"$f":"'JAM Download'!E366+'JAM Download'!E371","v":15150432.975910315},"P",{"$f":"VLOOKUP($I589,Func,2)*$H589","v":15150432.975910315},{"$f":"VLOOKUP($I589,Func,3)*$H589","v":0},{"$f":"VLOOKUP($I589,Func,5)*$H589","v":0},{"$f":"VLOOKUP($I589,Func,6)*$H589","v":0},{"$f":"VLOOKUP($I589,Func,7)*$H589","v":0},null,0,{"$f":"+$J589*$P589","v":0},{"$f":"+$J589*(1-$P589)","v":15150432.975910315},null,null,null,null,null,null,null,null,null,null,"UACCT547SSECT",{"$f":"ROUND(SUM(-H589,J589:N589),0)","v":0},{"$f":"ROUND(J589-Q589-R589,0)","v":0},{"$f":"ROUND(K589-T589-U589,0)","v":0},{"$f":"ROUND(L589-W589-X589-Y589-Z589-AA589,0)","v":0}]
[{"$f":"ROW()","v":590},null,null,null,null,null,"ACCT547",{"$f":"'JAM Download'!E367+'JAM Download'!E372","v":183090385.12060845},null,{"$f":"SUM(J588:J589)","v":183090385.12060845},{"$f":"SUM(K588:K589)","v":0},{"$f":"SUM(L588:L589)","v":0},{"$f":"SUM(M588:M589)","v":0},{"$f":"SUM(N588:N589)","v":0},null,0,{"$f":"SUM(Q588:Q589)","v":0},{"$f":"SUM(R588:R589)","v":183090385.12060845},null,{"$f":"SUM(T588)","v":0},{"$f":"SUM(U588)","v":0},null,{"$f":"SUM(W588)","v":0},{"$f":"SUM(X588)","v":0},{"$f":"SUM(Y588)","v":0},{"$f":"SUM(Z588)","v":0},{"$f":"SUM(AA588)","v":0},0,"UACCT547",{"$f":"ROUND(SUM(-H590,J590:N590),0)","v":0},{"$f":"ROUND(J590-Q590-R590,0)","v":0},{"$f":"ROUND(K590-T590-U590,0)","v":0},{"$f":"ROUND(L590-W590-X590-Y590-Z590-AA590,0)","v":0}]
[{"$f":"ROW()","v":591}]
[{"$f":"ROW()","v":592},548,"Generation Expense"]
[{"$f":"ROW()","v":593},null,null,"SG",548,"SG","ACCT548SG",{"$f":"+'JAM Download'!E375","v":5657966.5661036074},"P",{"$f":"VLOOKUP($I593,Func,2)*$H593","v":5657966.5661036074},{"$f":"VLOOKUP($I593,Func,3)*$H593","v":0},{"$f":"VLOOKUP($I593,Func,5)*$H593","v":0},{"$f":"VLOOKUP($I593,Func,6)*$H593","v":0},{"$f":"VLOOKUP($I593,Func,7)*$H593","v":0},null,0.75,{"$f":"+$J593*$P593","v":4243474.9245777056},{"$f":"+$J593*(1-$P593)","v":1414491.6415259019},null,{"$f":"+$K593*$S593","v":0},{"$f":"+$K593*(1-$S593)","v":0},null,null,null,null,null,null,null,"UACCT548SNPPO",{"$f":"ROUND(SUM(-H593,J593:N593),0)","v":0},{"$f":"ROUND(J593-Q593-R593,0)","v":0},{"$f":"ROUND(K593-T593-U593,0)","v":0},{"$f":"ROUND(L593-W593-X593-Y593-Z593-AA593,0)","v":0}]
[{"$f":"ROW()","v":594},null,null,"SSGCT",548,"SSGCT","ACCT548SSGCT",{"$f":"+'JAM Download'!E376","v":557506.50856649352},"P",{"$f":"VLOOKUP($I594,Func,2)*$H594","v":557506.50856649352},{"$f":"VLOOKUP($I594,Func,3)*$H594","v":0},{"$f":"VLOOKUP($I594,Func,5)*$H594","v":0},{"$f":"VLOOKUP($I594,Func,6)*$H594","v":0},{"$f":"VLOOKUP($I594,Func,7)*$H594","v":0},null,0.75,{"$f":"+$J594*$P594","v":418129.88142487011},{"$f":"+$J594*(1-$P594)","v":139376.62714162338},null,null,null,null,null,null,null,null,null,null,"UAACT548SSGCT",{"$f":"ROUND(SUM(-H594,J594:N594),0)","v":0},{"$f":"ROUND(J594-Q594-R594,0)","v":0},{"$f":"ROUND(K594-T594-U594,0)","v":0},{"$f":"ROUND(L594-W594-X594-Y594-Z594-AA594,0)","v":0}]
[{"$f":"ROW()","v":595},null,null,null,null,null,"ACCT548",{"$f":"+'JAM Download'!E377","v":6215473.0746701006},null,{"$f":"SUM(J593:J594)","v":6215473.0746701006},{"$f":"SUM(K593:K594)","v":0},{"$f":"SUM(L593:L594)","v":0},{"$f":"SUM(M593:M594)","v":0},{"$f":"SUM(N593:N594)","v":0},null,null,{"$f":"SUM(Q593:Q594)","v":4661604.8060025759},{"$f":"SUM(R593:R594)","v":1553868.2686675251},null,{"$f":"SUM(T593:T593)","v":0},{"$f":"SUM(U593:U593)","v":0},null,{"$f":"SUM(W593:W593)","v":0},{"$f":"SUM(X593:X593)","v":0},{"$f":"SUM(Y593:Y593)","v":0},{"$f":"SUM(Z593:Z593)","v":0},{"$f":"SUM(AA593:AA593)","v":0},0,"UACCT548",{"$f":"ROUND(SUM(-H595,J595:N595),0)","v":0},{"$f":"ROUND(J595-Q595-R595,0)","v":0},{"$f":"ROUND(K595-T595-U595,0)","v":0},{"$f":"ROUND(L595-W595-X595-Y595-Z595-AA595,0)","v":0}]
[{"$f":"ROW()","v":596}]
[{"$f":"ROW()","v":597},549,"Miscellaneous Other"]
[{"$f":"ROW()","v":598},null,null,"SG",549,"SG","ACCT549SG",{"$f":"+'JAM Download'!E380","v":1433992.1008772429},"P",{"$f":"VLOOKUP($I598,Func,2)*$H598","v":1433992.1008772429},{"$f":"VLOOKUP($I598,Func,3)*$H598","v":0},{"$f":"VLOOKUP($I598,Func,5)*$H598","v":0},{"$f":"VLOOKUP($I598,Func,6)*$H598","v":0},{"$f":"VLOOKUP($I598,Func,7)*$H598","v":0},null,0.75,{"$f":"+$J598*$P598","v":1075494.0756579321},{"$f":"+$J598*(1-$P598)","v":358498.02521931072},null,{"$f":"+$K598*$S598","v":0},{"$f":"+$K598*(1-$S598)","v":0},null,null,null,null,null,null,null,"UACCT549SNPPO",{"$f":"ROUND(SUM(-H598,J598:N598),0)","v":0},{"$f":"ROUND(J598-Q598-R598,0)","v":0},{"$f":"ROUND(K598-T598-U598,0)","v":0},{"$f":"ROUND(L598-W598-X598-Y598-Z598-AA598,0)","v":0}]
[{"$f":"ROW()","v":599},null,null,"SSGCT",549,"SSGCT","ACCT549SSGCT",{"$f":"+'JAM Download'!E381","v":7033963.740919875},"P",{"$f":"VLOOKUP($I599,Func,2)*$H599","v":7033963.740919875},{"$f":"VLOOKUP($I599,Func,3)*$H599","v":0},{"$f":"VLOOKUP($I599,Func,5)*$H599","v":0},{"$f":"VLOOKUP($I599,Func,6)*$H599","v":0},{"$f":"VLOOKUP($I599,Func,7)*$H599","v":0},null,0.75,{"$f":"+$J599*$P599","v":5275472.8056899067},{"$f":"+$J599*(1-$P599)","v":1758490.9352299687},null,null,null,null,null,null,null,null,null,null,"UAACT548SSGCT",{"$f":"ROUND(SUM(-H599,J599:N599),0)","v":0},{"$f":"ROUND(J599-Q599-R599,0)","v":0},{"$f":"ROUND(K599-T599-U599,0)","v":0},{"$f":"ROUND(L599-W599-X599-Y599-Z599-AA599,0)","v":0}]
[{"$f":"ROW()","v":600},null,null,null,null,null,"ACCT549",{"$f":"+'JAM Download'!E382","v":8467955.8417971171},null,{"$f":"SUM(J598:J599)","v":8467955.8417971171},{"$f":"SUM(K598:K599)","v":0},{"$f":"SUM(L598:L599)","v":0},{"$f":"SUM(M598:M599)","v":0},{"$f":"SUM(N598:N599)","v":0},null,null,{"$f":"SUM(Q598:Q599)","v":6350966.8813478388},{"$f":"SUM(R598:R599)","v":2116988.9604492793},null,{"$f":"SUM(T598:T599)","v":0},{"$f":"SUM(U598:U599)","v":0},null,{"$f":"SUM(W598)","v":0},{"$f":"SUM(X598)","v":0},{"$f":"SUM(Y598)","v":0},{"$f":"SUM(Z598)","v":0},{"$f":"SUM(AA598)","v":0},0,"UACCT549",{"$f":"ROUND(SUM(-H600,J600:N600),0)","v":0},{"$f":"ROUND(J600-Q600-R600,0)","v":0},{"$f":"ROUND(K600-T600-U600,0)","v":0},{"$f":"ROUND(L600-W600-X600-Y600-Z600-AA600,0)","v":0}]
[{"$f":"ROW()","v":601}]
[{"$f":"ROW()","v":602}]
[{"$f":"ROW()","v":603}]
[{"$f":"ROW()","v":604}]
[{"$f":"ROW()","v":605},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":606},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":607}]
[{"$f":"ROW()","v":608},550,"Maint Supervision & Engineering"]
[{"$f":"ROW()","v":609},null,null,"SG",550,"SG","ACCT550SG",{"$f":"+'JAM Download'!E388","v":12534.901385804353},"P",{"$f":"VLOOKUP($I609,Func,2)*$H609","v":12534.901385804353},{"$f":"VLOOKUP($I609,Func,3)*$H609","v":0},{"$f":"VLOOKUP($I609,Func,5)*$H609","v":0},{"$f":"VLOOKUP($I609,Func,6)*$H609","v":0},{"$f":"VLOOKUP($I609,Func,7)*$H609","v":0},null,0.75,{"$f":"+$J609*$P609","v":9401.1760393532641},{"$f":"+$J609*(1-$P609)","v":3133.7253464510882},null,{"$f":"+$K609*$S609","v":0},{"$f":"+$K609*(1-$S609)","v":0},null,null,null,null,null,null,null,"UACCT550SG",{"$f":"ROUND(SUM(-H609,J609:N609),0)","v":0},0,{"$f":"ROUND(K609-T609-U609,0)","v":0},{"$f":"ROUND(L609-W609-X609-Y609-Z609-AA609,0)","v":0}]
[{"$f":"ROW()","v":610},null,null,"SSGCT",null,"SSGCT","ACCT550SSGCT",{"$f":"+'JAM Download'!E389","v":1470629.210471666},"P",{"$f":"VLOOKUP($I610,Func,2)*$H610","v":1470629.210471666},{"$f":"VLOOKUP($I610,Func,3)*$H610","v":0},{"$f":"VLOOKUP($I610,Func,5)*$H610","v":0},{"$f":"VLOOKUP($I610,Func,6)*$H610","v":0},{"$f":"VLOOKUP($I610,Func,7)*$H610","v":0},null,0.75,{"$f":"+$J610*$P610","v":1102971.9078537496},{"$f":"+$J610*(1-$P610)","v":367657.30261791649},null,null,null,null,null,null,null,null,null,null,"UAACT550SSGCT",0,0,{"$f":"ROUND(K610-T610-U610,0)","v":0},{"$f":"ROUND(L610-W610-X610-Y610-Z610-AA610,0)","v":0}]
[{"$f":"ROW()","v":611},null,null,null,null,null,"ACCT550",{"$f":"+'JAM Download'!E390","v":1483164.1118574704},null,{"$f":"SUM(J609:J610)","v":1483164.1118574704},{"$f":"SUM(K609:K610)","v":0},{"$f":"SUM(L609:L610)","v":0},{"$f":"SUM(M609:M610)","v":0},{"$f":"SUM(N609:N610)","v":0},null,null,{"$f":"SUM(Q609:Q610)","v":1112373.0838931028},{"$f":"SUM(R609:R610)","v":370791.02796436759},null,{"$f":"SUM(T609:T609)","v":0},{"$f":"SUM(U609:U609)","v":0},null,null,null,null,null,null,null,"UACCT550",0,0,{"$f":"ROUND(K611-T611-U611,0)","v":0},{"$f":"ROUND(L611-W611-X611-Y611-Z611-AA611,0)","v":0}]
[{"$f":"ROW()","v":612}]
[{"$f":"ROW()","v":613},551,"Maint Supervision & Engineering"]
[{"$f":"ROW()","v":614},null,null,"SG",551,"SG","ACCT551SG",{"$f":"+'JAM Download'!E393","v":0},"P",{"$f":"VLOOKUP($I614,Func,2)*$H614","v":0},{"$f":"VLOOKUP($I614,Func,3)*$H614","v":0},{"$f":"VLOOKUP($I614,Func,5)*$H614","v":0},{"$f":"VLOOKUP($I614,Func,6)*$H614","v":0},{"$f":"VLOOKUP($I614,Func,7)*$H614","v":0},null,0.75,{"$f":"+$J614*$P614","v":0},{"$f":"+$J614*(1-$P614)","v":0},null,{"$f":"+$K614*$S614","v":0},{"$f":"+$K614*(1-$S614)","v":0},null,null,null,null,null,null,null,"UACCT551SNPPO",{"$f":"ROUND(SUM(-H614,J614:N614),0)","v":0},{"$f":"ROUND(J614-Q614-R614,0)","v":0},{"$f":"ROUND(K614-T614-U614,0)","v":0},{"$f":"ROUND(L614-W614-X614-Y614-Z614-AA614,0)","v":0}]
[{"$f":"ROW()","v":615},null,null,null,null,null,"ACCT551",{"$f":"+'JAM Download'!E394","v":0},null,{"$f":"SUM(J614:J614)","v":0},{"$f":"SUM(K614:K614)","v":0},{"$f":"SUM(L614:L614)","v":0},{"$f":"SUM(M614:M614)","v":0},{"$f":"SUM(N614:N614)","v":0},null,null,{"$f":"SUM(Q614:Q614)","v":0},{"$f":"SUM(R614:R614)","v":0},null,{"$f":"SUM(T614:T614)","v":0},{"$f":"SUM(U614:U614)","v":0},null,{"$f":"SUM(W614:W614)","v":0},{"$f":"SUM(X614:X614)","v":0},{"$f":"SUM(Y614:Y614)","v":0},{"$f":"SUM(Z614:Z614)","v":0},{"$f":"SUM(AA614:AA614)","v":0},0,"UACCT551",{"$f":"ROUND(SUM(-H615,J615:N615),0)","v":0},{"$f":"ROUND(J615-Q615-R615,0)","v":0},{"$f":"ROUND(K615-T615-U615,0)","v":0},{"$f":"ROUND(L615-W615-X615-Y615-Z615-AA615,0)","v":0}]
[{"$f":"ROW()","v":616}]
[{"$f":"ROW()","v":617},552,"Maintenance of Structures"]
[{"$f":"ROW()","v":618},null,null,"SG",552,"SG","ACCT552SG",{"$f":"+'JAM Download'!E397","v":440164.45691688842},"P",{"$f":"VLOOKUP($I618,Func,2)*$H618","v":440164.45691688842},{"$f":"VLOOKUP($I618,Func,3)*$H618","v":0},{"$f":"VLOOKUP($I618,Func,5)*$H618","v":0},{"$f":"VLOOKUP($I618,Func,6)*$H618","v":0},{"$f":"VLOOKUP($I618,Func,7)*$H618","v":0},null,0.75,{"$f":"+$J618*$P618","v":330123.3426876663},{"$f":"+$J618*(1-$P618)","v":110041.1142292221},null,{"$f":"+$K618*$S618","v":0},{"$f":"+$K618*(1-$S618)","v":0},null,null,null,null,null,null,null,"UACCT552SNPPO",{"$f":"ROUND(SUM(-H618,J618:N618),0)","v":0},{"$f":"ROUND(J618-Q618-R618,0)","v":0},{"$f":"ROUND(K618-T618-U618,0)","v":0},{"$f":"ROUND(L618-W618-X618-Y618-Z618-AA618,0)","v":0}]
[{"$f":"ROW()","v":619},null,null,"SSGCT",null,"SSGCT","ACCT552SSGCT",{"$f":"+'JAM Download'!E398","v":76936.231158718234},"P",{"$f":"VLOOKUP($I619,Func,2)*$H619","v":76936.231158718234},{"$f":"VLOOKUP($I619,Func,3)*$H619","v":0},{"$f":"VLOOKUP($I619,Func,5)*$H619","v":0},{"$f":"VLOOKUP($I619,Func,6)*$H619","v":0},{"$f":"VLOOKUP($I619,Func,7)*$H619","v":0},null,0.75,{"$f":"+$J619*$P619","v":57702.173369038675},{"$f":"+$J619*(1-$P619)","v":19234.057789679558},null,null,null,null,null,null,null,null,null,null,"UAACT550SSGCT",{"$f":"ROUND(SUM(-H619,J619:N619),0)","v":0},{"$f":"ROUND(SUM(-I619,K619:O619),0)","v":0},{"$f":"ROUND(K619-T619-U619,0)","v":0},{"$f":"ROUND(L619-W619-X619-Y619-Z619-AA619,0)","v":0}]
[{"$f":"ROW()","v":620},null,null,null,null,null,"ACCT552",{"$f":"+'JAM Download'!E399","v":517100.68807560665},null,{"$f":"SUM(J618:J619)","v":517100.68807560665},{"$f":"SUM(K618:K619)","v":0},{"$f":"SUM(L618:L619)","v":0},{"$f":"SUM(M618:M619)","v":0},{"$f":"SUM(N618:N619)","v":0},null,null,{"$f":"SUM(Q618:Q619)","v":387825.51605670498},{"$f":"SUM(R618:R619)","v":129275.17201890166},null,{"$f":"SUM(T618:T619)","v":0},{"$f":"SUM(U618:U619)","v":0},null,{"$f":"SUM(W618)","v":0},{"$f":"SUM(X618)","v":0},{"$f":"SUM(Y618)","v":0},{"$f":"SUM(Z618)","v":0},{"$f":"SUM(AA618)","v":0},0,"UACCT552",{"$f":"ROUND(SUM(-H620,J620:N620),0)","v":0},{"$f":"ROUND(J620-Q620-R620,0)","v":0},{"$f":"ROUND(K620-T620-U620,0)","v":0},{"$f":"ROUND(L620-W620-X620-Y620-Z620-AA620,0)","v":0}]
[{"$f":"ROW()","v":621}]
[{"$f":"ROW()","v":622}]
[{"$f":"ROW()","v":623},553,"Maint of Generation & Electric Plant"]
[{"$f":"ROW()","v":624},null,null,"SG",553,"SG","ACCT553SG",{"$f":"+'JAM Download'!E402+'JAM Download'!E403","v":4927869.2254038267},"P",{"$f":"VLOOKUP($I624,Func,2)*$H624","v":4927869.2254038267},{"$f":"VLOOKUP($I624,Func,3)*$H624","v":0},{"$f":"VLOOKUP($I624,Func,5)*$H624","v":0},{"$f":"VLOOKUP($I624,Func,6)*$H624","v":0},{"$f":"VLOOKUP($I624,Func,7)*$H624","v":0},null,0.75,{"$f":"+$J624*$P624","v":3695901.91905287},{"$f":"+$J624*(1-$P624)","v":1231967.3063509567},null,{"$f":"+$K624*$S624","v":0},{"$f":"+$K624*(1-$S624)","v":0},null,null,null,null,null,null,null,"UACCT553SG",{"$f":"ROUND(SUM(-H624,J624:N624),0)","v":0},{"$f":"ROUND(J624-Q624-R624,0)","v":0},{"$f":"ROUND(K624-T624-U624,0)","v":0},{"$f":"ROUND(L624-W624-X624-Y624-Z624-AA624,0)","v":0}]
[{"$f":"ROW()","v":625},null,null,"SSGCT",553,"SSGCT","ACCT553SSGCT",{"$f":"+'JAM Download'!E404","v":1027741.3918362021},"P",{"$f":"VLOOKUP($I625,Func,2)*$H625","v":1027741.3918362021},{"$f":"VLOOKUP($I625,Func,3)*$H625","v":0},{"$f":"VLOOKUP($I625,Func,5)*$H625","v":0},{"$f":"VLOOKUP($I625,Func,6)*$H625","v":0},{"$f":"VLOOKUP($I625,Func,7)*$H625","v":0},null,0.75,{"$f":"+$J625*$P625","v":770806.04387715156},{"$f":"+$J625*(1-$P625)","v":256935.34795905053},null,null,null,null,null,null,null,null,null,null,"UACCT553SSGCT",{"$f":"ROUND(SUM(-H625,J625:N625),0)","v":0},{"$f":"ROUND(J625-Q625-R625,0)","v":0},{"$f":"ROUND(K625-T625-U625,0)","v":0},{"$f":"ROUND(L625-W625-X625-Y625-Z625-AA625,0)","v":0}]
[{"$f":"ROW()","v":626},null,null,null,null,null,"ACCT553",{"$f":"+'JAM Download'!E405","v":5955610.6172400285},null,{"$f":"SUM(J624:J625)","v":5955610.6172400285},{"$f":"SUM(K624:K625)","v":0},{"$f":"SUM(L624:L625)","v":0},{"$f":"SUM(M624:M625)","v":0},{"$f":"SUM(N624:N625)","v":0},null,null,{"$f":"SUM(Q624:Q625)","v":4466707.9629300218},{"$f":"SUM(R624:R625)","v":1488902.6543100071},null,{"$f":"SUM(T624)","v":0},{"$f":"SUM(U624)","v":0},null,{"$f":"SUM(W624)","v":0},{"$f":"SUM(X624)","v":0},{"$f":"SUM(Y624)","v":0},{"$f":"SUM(Z624)","v":0},{"$f":"SUM(AA624)","v":0},0,"UACCT553",{"$f":"ROUND(SUM(-H626,J626:N626),0)","v":0},{"$f":"ROUND(J626-Q626-R626,0)","v":0},{"$f":"ROUND(K626-T626-U626,0)","v":0},{"$f":"ROUND(L626-W626-X626-Y626-Z626-AA626,0)","v":0}]
[{"$f":"ROW()","v":627}]
[{"$f":"ROW()","v":628},554,"Maintenance of Misc. Other"]
[{"$f":"ROW()","v":629},null,null,"SG",554,"SG","ACCT554SG",{"$f":"+'JAM Download'!E408+'JAM Download'!E409","v":858491.19190019486},"P",{"$f":"VLOOKUP($I629,Func,2)*$H629","v":858491.19190019486},{"$f":"VLOOKUP($I629,Func,3)*$H629","v":0},{"$f":"VLOOKUP($I629,Func,5)*$H629","v":0},{"$f":"VLOOKUP($I629,Func,6)*$H629","v":0},{"$f":"VLOOKUP($I629,Func,7)*$H629","v":0},null,0.75,{"$f":"+$J629*$P629","v":643868.3939251462},{"$f":"+$J629*(1-$P629)","v":214622.79797504871},null,{"$f":"+$K629*$S629","v":0},{"$f":"+$K629*(1-$S629)","v":0},null,null,null,null,null,null,null,"UACCT554SG",{"$f":"ROUND(SUM(-H629,J629:N629),0)","v":0},{"$f":"ROUND(J629-Q629-R629,0)","v":0},{"$f":"ROUND(K629-T629-U629,0)","v":0},{"$f":"ROUND(L629-W629-X629-Y629-Z629-AA629,0)","v":0}]
[{"$f":"ROW()","v":630},null,null,"SSGCT",554,"SSGCT","ACCT554SSGCT",{"$f":"+'JAM Download'!E410","v":56852.807476994953},"P",{"$f":"VLOOKUP($I630,Func,2)*$H630","v":56852.807476994953},{"$f":"VLOOKUP($I630,Func,3)*$H630","v":0},{"$f":"VLOOKUP($I630,Func,5)*$H630","v":0},{"$f":"VLOOKUP($I630,Func,6)*$H630","v":0},{"$f":"VLOOKUP($I630,Func,7)*$H630","v":0},null,0.75,{"$f":"+$J630*$P630","v":42639.605607746213},{"$f":"+$J630*(1-$P630)","v":14213.201869248738},null,null,null,null,null,null,null,null,null,null,"UACCT554SSGCT",{"$f":"ROUND(SUM(-H630,J630:N630),0)","v":0},{"$f":"ROUND(J630-Q630-R630,0)","v":0},{"$f":"ROUND(K630-T630-U630,0)","v":0},{"$f":"ROUND(L630-W630-X630-Y630-Z630-AA630,0)","v":0}]
[{"$f":"ROW()","v":631},null,null,null,null,null,"ACCT554",{"$f":"+'JAM Download'!E411","v":915343.99937718979},null,{"$f":"SUM(J629:J630)","v":915343.99937718979},{"$f":"SUM(K629:K630)","v":0},{"$f":"SUM(L629:L630)","v":0},{"$f":"SUM(M629:M630)","v":0},{"$f":"SUM(N629:N630)","v":0},null,null,{"$f":"SUM(Q629:Q630)","v":686507.99953289237},{"$f":"SUM(R629:R630)","v":228835.99984429745},null,{"$f":"SUM(T629)","v":0},{"$f":"SUM(U629)","v":0},null,{"$f":"SUM(W629)","v":0},{"$f":"SUM(X629)","v":0},{"$f":"SUM(Y629)","v":0},{"$f":"SUM(Z629)","v":0},{"$f":"SUM(AA629)","v":0},0,"UACCT554",{"$f":"ROUND(SUM(-H631,J631:N631),0)","v":0},{"$f":"ROUND(J631-Q631-R631,0)","v":0},{"$f":"ROUND(K631-T631-U631,0)","v":0},{"$f":"ROUND(L631-W631-X631-Y631-Z631-AA631,0)","v":0}]
[{"$f":"ROW()","v":632}]
[{"$f":"ROW()","v":633},"Total Other Power Generation",null,null,null,null,null,{"$f":"'JAM Download'!E413","v":206794500.33388439},null,{"$f":"+J631+J626+J620+J615+J611+J600+J595+J590+J585","v":206794500.33388439},{"$f":"+K631+K626+K620+K615+K611+K600+K595+K590+K585","v":0},{"$f":"+L631+L626+L620+L615+L611+L600+L595+L590+L585","v":0},{"$f":"+M631+M626+M620+M615+M611+M600+M595+M590+M585","v":0},{"$f":"+N631+N626+N620+N615+N611+N600+N595+N590+N585","v":0},null,null,{"$f":"+Q631+Q626+Q620+Q615+Q611+Q600+Q595+Q590+Q585","v":17778086.409956954},{"$f":"+R631+R626+R620+R611+R615+R600+R595+R590+R585","v":189016413.92392743},null,{"$f":"+T631+T626+T620+T611+T615+T600+T595+T590+T585","v":0},{"$f":"+U631+U626+U620+U615+U611+U600+U595+U590+U585","v":0},null,{"$f":"+W631+W626+W620+W615+W611+W600+W595+W590+W585","v":0},{"$f":"+X631+X626+X620+X615+X611+X600+X595+X590+X585","v":0},{"$f":"+Y631+Y626+Y620+Y615+Y611+Y600+Y595+Y590+Y585","v":0},{"$f":"+Z631+Z626+Z620+Z615+Z611+Z600+Z595+Z590+Z585","v":0},{"$f":"+AA631+AA626+AA620+AA611+AA615+AA600+AA595+AA590+AA585","v":0},0,null,{"$f":"ROUND(SUM(-H633,J633:N633),0)","v":0},{"$f":"ROUND(J633-Q633-R633,0)","v":0},{"$f":"ROUND(K633-T633-U633,0)","v":0},{"$f":"ROUND(L633-W633-X633-Y633-Z633-AA633,0)","v":0}]
[{"$f":"ROW()","v":634}]
[{"$f":"ROW()","v":635}]
[{"$f":"ROW()","v":636}]
[{"$f":"ROW()","v":637}]
[{"$f":"ROW()","v":638}]
[{"$f":"ROW()","v":639},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":640},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":641},555,"Purchased Power"]
[{"$f":"ROW()","v":642},null,null,"S",555,"S","ACCT555S",{"$f":"+'JAM Download'!E415","v":0},"DMSC",{"$f":"VLOOKUP($I642,Func,2)*$H642","v":0},{"$f":"VLOOKUP($I642,Func,3)*$H642","v":0},{"$f":"VLOOKUP($I642,Func,5)*$H642","v":0},{"$f":"VLOOKUP($I642,Func,6)*$H642","v":0},{"$f":"VLOOKUP($I642,Func,7)*$H642","v":0},null,0.75,{"$f":"+$J642*$P642","v":0},{"$f":"+$J642*(1-$P642)","v":0},null,{"$f":"+$K642*$S642","v":0},{"$f":"+$K642*(1-$S642)","v":0},null,null,null,null,null,null,null,"UACCT555S",{"$f":"ROUND(SUM(-H642,J642:N642),0)","v":0},{"$f":"ROUND(J642-Q642-R642,0)","v":0},{"$f":"ROUND(K642-T642-U642,0)","v":0},{"$f":"ROUND(L642-W642-X642-Y642-Z642-AA642,0)","v":0}]
[{"$f":"ROW()","v":643},null,null,"SG",555,"SG","ACCT555SG",{"$f":"+'JAM Download'!E421","v":199230313.19187692},"P",{"$f":"VLOOKUP($I643,Func,2)*$H643","v":199230313.19187692},{"$f":"VLOOKUP($I643,Func,3)*$H643","v":0},{"$f":"VLOOKUP($I643,Func,5)*$H643","v":0},{"$f":"VLOOKUP($I643,Func,6)*$H643","v":0},{"$f":"VLOOKUP($I643,Func,7)*$H643","v":0},null,0.75,{"$f":"+$J643*$P643","v":149422734.8939077},{"$f":"+$J643*(1-$P643)","v":49807578.29796923},null,{"$f":"+$K643*$S643","v":0},{"$f":"+$K643*(1-$S643)","v":0},null,null,null,null,null,null,null,"UACCT555SG",0,0,0,0]
[{"$f":"ROW()","v":644},null,null,"SE",555,"SE","ACCT555SE",{"$f":"+'JAM Download'!E422","v":23880475.890018806},"P",{"$f":"VLOOKUP($I644,Func,2)*$H644","v":23880475.890018806},{"$f":"VLOOKUP($I644,Func,3)*$H644","v":0},{"$f":"VLOOKUP($I644,Func,5)*$H644","v":0},{"$f":"VLOOKUP($I644,Func,6)*$H644","v":0},{"$f":"VLOOKUP($I644,Func,7)*$H644","v":0},null,0,{"$f":"+$J644*$P644","v":0},{"$f":"+$J644*(1-$P644)","v":23880475.890018806},null,{"$f":"+$K644*$S644","v":0},{"$f":"+$K644*(1-$S644)","v":0},null,null,null,null,null,null,null,"UACCT555SE",0,0,0,0]
[{"$f":"ROW()","v":645},null,null,"SSGC",555,"SSGC","ACCT555SSGC",{"$f":"+'JAM Download'!E423","v":0},"P",{"$f":"VLOOKUP($I645,Func,2)*$H645","v":0},{"$f":"VLOOKUP($I645,Func,3)*$H645","v":0},{"$f":"VLOOKUP($I645,Func,5)*$H645","v":0},{"$f":"VLOOKUP($I645,Func,6)*$H645","v":0},{"$f":"VLOOKUP($I645,Func,7)*$H645","v":0},null,0.75,{"$f":"+$J645*$P645","v":0},{"$f":"+$J645*(1-$P645)","v":0},null,null,null,null,null,null,null,null,null,null,"UACCT555SSGCT",0,0,0,0]
[{"$f":"ROW()","v":646},null,null,"DGP",555,"DGP","ACCT555DGP",{"$f":"+'JAM Download'!E424","v":0},"P",{"$f":"VLOOKUP($I646,Func,2)*$H646","v":0},{"$f":"VLOOKUP($I646,Func,3)*$H646","v":0},{"$f":"VLOOKUP($I646,Func,5)*$H646","v":0},{"$f":"VLOOKUP($I646,Func,6)*$H646","v":0},{"$f":"VLOOKUP($I646,Func,7)*$H646","v":0},null,0.75,{"$f":"+$J646*$P646","v":0},{"$f":"+$J646*(1-$P646)","v":0},null,null,null,null,null,null,null,null,null,null,"UACCT555DGP",0,{"$f":"ROUND(J646-Q646-R646,0)","v":0},{"$f":"ROUND(K646-T646-U646,0)","v":0},{"$f":"ROUND(L646-W646-X646-Y646-Z646-AA646,0)","v":0}]
[{"$f":"ROW()","v":647},null,null,null,null,null,"ACCT555",{"$f":"+'JAM Download'!E425","v":223110789.08189571},null,{"$f":"SUM(J642:J646)","v":223110789.08189571},{"$f":"SUM(K642:K646)","v":0},{"$f":"SUM(L642:L646)","v":0},{"$f":"SUM(M642:M646)","v":0},{"$f":"SUM(N642:N646)","v":0},null,null,{"$f":"SUM(Q642:Q646)","v":149422734.8939077},{"$f":"SUM(R642:R646)","v":73688054.187988043},null,{"$f":"SUM(T642:T644)","v":0},{"$f":"SUM(U642:U644)","v":0},null,{"$f":"SUM(W642:W644)","v":0},{"$f":"SUM(X642:X644)","v":0},{"$f":"SUM(Y642:Y644)","v":0},{"$f":"SUM(Z642:Z644)","v":0},{"$f":"SUM(AA642:AA644)","v":0},0,"UACCT555",0,0,0,0]
[{"$f":"ROW()","v":648}]
[{"$f":"ROW()","v":649},556,"System Control & Load Dispatch"]
[{"$f":"ROW()","v":650},null,null,"SG",556,"SG","ACCT556SG",{"$f":"+'JAM Download'!E430","v":365699.91924502124},"P",{"$f":"VLOOKUP($I650,Func,2)*$H650","v":365699.91924502124},{"$f":"VLOOKUP($I650,Func,3)*$H650","v":0},{"$f":"VLOOKUP($I650,Func,5)*$H650","v":0},{"$f":"VLOOKUP($I650,Func,6)*$H650","v":0},{"$f":"VLOOKUP($I650,Func,7)*$H650","v":0},null,0.75,{"$f":"+$J650*$P650","v":274274.93943376595},{"$f":"+$J650*(1-$P650)","v":91424.979811255311},null,{"$f":"+$K650*$S650","v":0},{"$f":"+$K650*(1-$S650)","v":0},null,null,null,null,null,null,null,"UACCT556SG",{"$f":"ROUND(SUM(-H650,J650:N650),0)","v":0},{"$f":"ROUND(J650-Q650-R650,0)","v":0},{"$f":"ROUND(K650-T650-U650,0)","v":0},{"$f":"ROUND(L650-W650-X650-Y650-Z650-AA650,0)","v":0}]
[{"$f":"ROW()","v":651},null,null,null,null,null,"ACCT556",{"$f":"+'JAM Download'!E432","v":365699.91924502124},null,{"$f":"SUM(J650)","v":365699.91924502124},{"$f":"SUM(K650:K650)","v":0},{"$f":"SUM(L650:L650)","v":0},{"$f":"SUM(M650:M650)","v":0},{"$f":"SUM(N650:N650)","v":0},null,null,{"$f":"SUM(Q650:Q650)","v":274274.93943376595},{"$f":"SUM(R650:R650)","v":91424.979811255311},null,{"$f":"SUM(T650:T650)","v":0},{"$f":"SUM(U650:U650)","v":0},null,{"$f":"SUM(W650:W650)","v":0},{"$f":"SUM(X650:X650)","v":0},{"$f":"SUM(Y650:Y650)","v":0},{"$f":"SUM(Z650:Z650)","v":0},{"$f":"SUM(AA650:AA650)","v":0},0,"UACCT556",{"$f":"ROUND(SUM(-H651,J651:N651),0)","v":0},{"$f":"ROUND(J651-Q651-R651,0)","v":0},{"$f":"ROUND(K651-T651-U651,0)","v":0},{"$f":"ROUND(L651-W651-X651-Y651-Z651-AA651,0)","v":0}]
[{"$f":"ROW()","v":652}]
[{"$f":"ROW()","v":653},557,"Other Expenses"]
[{"$f":"ROW()","v":654},null,null,"S",557,"S","ACCT557S",{"$f":"+'JAM Download'!E437","v":0},"P",{"$f":"VLOOKUP($I654,Func,2)*$H654","v":0},{"$f":"VLOOKUP($I654,Func,3)*$H654","v":0},{"$f":"VLOOKUP($I654,Func,5)*$H654","v":0},{"$f":"VLOOKUP($I654,Func,6)*$H654","v":0},{"$f":"VLOOKUP($I654,Func,7)*$H654","v":0},null,0.75,{"$f":"+$J654*$P654","v":0},{"$f":"+$J654*(1-$P654)","v":0},null,{"$f":"+$K654*$S654","v":0},{"$f":"+$K654*(1-$S654)","v":0},null,null,null,null,null,null,null,"UACCT557S",{"$f":"ROUND(SUM(-H654,J654:N654),0)","v":0},{"$f":"ROUND(J654-Q654-R654,0)","v":0},{"$f":"ROUND(K654-T654-U654,0)","v":0},{"$f":"ROUND(L654-W654-X654-Y654-Z654-AA654,0)","v":0}]
[{"$f":"ROW()","v":655},null,null,"SG",557,"SG","ACCT557SG",{"$f":"+'JAM Download'!E438","v":20722452.093592055},"P",20722452.093592055,0,0,0,0,null,0.75,15541839.070194041,5180613.0233980138,null,0,0,null,null,null,null,null,null,null,"UACCT557SG",0,0,0,0]
[{"$f":"ROW()","v":656},null,null,"SGCT",557,"SGCT","ACCT557SGCT",{"$f":"+'JAM Download'!E439","v":469606.00888611376},"P",469606.00888611376,0,0,0,0,null,0.75,352204.50666458532,117401.50222152844,null,0,0,null,null,null,null,null,null,null,"UACCT557SGCT",0,0,0,0]
[{"$f":"ROW()","v":657},null,null,"SE",557,"SE","ACCT557SE",{"$f":"+'JAM Download'!E440","v":0},"P",0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,null,null,null,null,"UACCT557SE",0,0,0,0]
[{"$f":"ROW()","v":658},null,null,"SSGCT",557,"SSGCT","ACCT557SSGCT",{"$f":"+'JAM Download'!E441","v":0},"P",0,0,0,0,0,null,0.75,0,0,null,0,0,null,null,null,null,null,null,null,"UACCT557SE",0,{"$f":"ROUND(J658-Q658-R658,0)","v":0},{"$f":"ROUND(K658-T658-U658,0)","v":0},{"$f":"ROUND(L658-W658-X658-Y658-Z658-AA658,0)","v":0}]
[{"$f":"ROW()","v":659},null,null,"TROJP",557,"TROJP","ACCT557TROJP",{"$f":"+'JAM Download'!E442","v":0},"P",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]
[{"$f":"ROW()","v":660},null,null,null,null,null,"ACCT557",{"$f":"+'JAM Download'!E444","v":21192058.102478169},null,{"$f":"SUM(J654:J659)","v":21192058.102478169},{"$f":"SUM(K654:K659)","v":0},{"$f":"SUM(L654:L659)","v":0},{"$f":"SUM(M654:M659)","v":0},{"$f":"SUM(N654:N659)","v":0},null,null,{"$f":"SUM(Q654:Q659)","v":15894043.576858627},{"$f":"SUM(R654:R659)","v":5298014.5256195422},null,{"$f":"SUM(T654:T659)","v":0},{"$f":"SUM(U654:U659)","v":0},null,{"$f":"SUM(W654:W659)","v":0},{"$f":"SUM(X654:X659)","v":0},{"$f":"SUM(Y654:Y659)","v":0},{"$f":"SUM(Z654:Z659)","v":0},{"$f":"SUM(AA654:AA659)","v":0},0,"UACCT557",0,0,0,0]
[{"$f":"ROW()","v":661}]
[{"$f":"ROW()","v":662},null,"Embedded Cost Differentials"]
[{"$f":"ROW()","v":663},null,"Company Owned Hydro",null,null,"DGP",null,{"$f":"+'JAM Download'!E447","v":0},"P",{"$f":"VLOOKUP($I663,Func,2)*$H663","v":0},{"$f":"VLOOKUP($I663,Func,3)*$H663","v":0},{"$f":"VLOOKUP($I663,Func,5)*$H663","v":0},{"$f":"VLOOKUP($I663,Func,6)*$H663","v":0},{"$f":"VLOOKUP($I663,Func,7)*$H663","v":0},null,0.75,{"$f":"+$J663*$P663","v":0},{"$f":"+$J663*(1-$P663)","v":0},null,null,null,null,null,null,null,null,null,null,"UACCTECDDGP",{"$f":"ROUND(SUM(-H663,J663:N663),0)","v":0},{"$f":"ROUND(J663-Q663-R663,0)","v":0},{"$f":"ROUND(K663-T663-U663,0)","v":0},{"$f":"ROUND(L663-W663-X663-Y663-Z663-AA663,0)","v":0}]
[{"$f":"ROW()","v":664},null,"Company Owned Hydro",null,null,"SG",null,{"$f":"+'JAM Download'!E448","v":19265307.831617702},"P",19265307.831617702,0,0,0,0,null,0.75,14448980.873713277,4816326.9579044254,null,null,null,null,null,null,null,null,null,null,"UAACTECDCOH",0,0,0,0]
[{"$f":"ROW()","v":665},null,"Mid-C Contract",null,null,"MC",null,{"$f":"+'JAM Download'!E449","v":-7184349.1455355035},"P",-7184349.1455355035,0,0,0,0,null,0.75,-5388261.8591516279,-1796087.2863838759,null,null,null,null,null,null,null,null,null,null,"UACCTECDMC",0,0,0,0]
[{"$f":"ROW()","v":666},null,"Mid-C Contract",null,null,"SG",null,{"$f":"+'JAM Download'!E450","v":13401297.398073709},"P",13401297.398073709,0,0,0,0,null,0.75,10050973.048555281,3350324.3495184272,null,null,null,null,null,null,null,null,null,null,"UACCTECDSG",0,0,0,0]
[{"$f":"ROW()","v":667},null,"Existing QF Contracts",null,null,"S ",null,{"$f":"+'JAM Download'!E451","v":8281022.8834600179},"P",8281022.8834600179,0,0,0,0,null,0.75,6210767.1625950132,2070255.7208650045,null,null,null,null,null,null,null,null,null,null,"UACCTECDS",0,0,0,0]
[{"$f":"ROW()","v":668},null,"Existing QF Contracts",null,null,"SG",null,{"$f":"+'JAM Download'!E452","v":-16850130.708820332},"P",-16850130.708820332,0,0,0,0,null,0.75,-12637598.03161525,-4212532.677205083,null,null,null,null,null,null,null,null,null,null,"UACCTECDQFSG",0,0,0,0]
[{"$f":"ROW()","v":669},null,null,null,null,null,null,{"$f":"'JAM Download'!E454","v":16913148.258795593},null,{"$f":"SUM(J663:J668)","v":16913148.258795593},{"$f":"SUM(K663:K668)","v":0},{"$f":"SUM(L663:L668)","v":0},{"$f":"SUM(M663:M668)","v":0},{"$f":"SUM(N663:N668)","v":0},null,null,{"$f":"SUM(Q663:Q668)","v":12684861.194096692},{"$f":"SUM(R663:R668)","v":4228287.0646988982},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":670}]
[{"$f":"ROW()","v":671},"Total Other Power Supply","Total Other Power Supply",null,null,null,null,{"$f":"+'JAM Download'!E456","v":261581695.36241454},null,{"$f":"+J660+J651+J647+J669","v":261581695.36241448},{"$f":"+K660+K651+K647+K669","v":0},{"$f":"+L660+L651+L647+L669","v":0},{"$f":"+M660+M651+M647+M669","v":0},{"$f":"+N660+N651+N647+N669","v":0},null,null,{"$f":"+Q660+Q651+Q647+Q669","v":178275914.60429677},{"$f":"+R660+R651+R647+R669","v":83305780.75811775},{"$f":"+S660+S651+S647","v":0},{"$f":"+T660+T651+T647","v":0},{"$f":"+U660+U651+U647","v":0},null,{"$f":"+W660+W651+W647","v":0},{"$f":"+X660+X651+X647","v":0},{"$f":"+Y660+Y651+Y647","v":0},{"$f":"+Z660+Z651+Z647","v":0},{"$f":"+AA660+AA651+AA647","v":0},0,null,{"$f":"ROUND(SUM(-H671,J671:N671),0)","v":0},{"$f":"ROUND(J671-Q671-R671,0)","v":0},{"$f":"ROUND(K671-T671-U671,0)","v":0},{"$f":"ROUND(L671-W671-X671-Y671-Z671-AA671,0)","v":0}]
[{"$f":"ROW()","v":672}]
[{"$f":"ROW()","v":673},"TOTAL PRODUCTION EXPENSE",null,null,null,null,null,{"$f":"+'JAM Download'!E458","v":928754494.47191191},null,{"$f":"+J671+J633+J574+J522+J472","v":928754494.47191191},{"$f":"+K671+K633+K574+K522+K472","v":0},{"$f":"+L671+L633+L574+L522+L472","v":0},{"$f":"+M671+M633+M574+M522+M472","v":0},{"$f":"+N671+N633+N574+N522+N472","v":0},null,null,{"$f":"+Q671+Q633+Q574+Q522+Q472","v":306018867.51476496},{"$f":"+R671+R633+R574+R522+R472","v":622735626.957147},{"$f":"+S671+S633+S574+S522+S472","v":0},{"$f":"+T671+T633+T574+T522+T472","v":0},{"$f":"+U671+U633+U574+U522+U472","v":0},null,{"$f":"+W671+W633+W574+W522+W472","v":0},{"$f":"+X671+X633+X574+X522+X472","v":0},{"$f":"+Y671+Y633+Y574+Y522+Y472","v":0},{"$f":"+Z671+Z633+Z574+Z522+Z472","v":0},{"$f":"+AA671+AA633+AA574+AA522+AA472","v":0},0,null,{"$f":"ROUND(SUM(-H673,J673:N673),0)","v":0},{"$f":"ROUND(J673-Q673-R673,0)","v":0},{"$f":"ROUND(K673-T673-U673,0)","v":0},{"$f":"ROUND(L673-W673-X673-Y673-Z673-AA673,0)","v":0}]
[{"$f":"ROW()","v":674}]
[{"$f":"ROW()","v":675}]
[{"$f":"ROW()","v":676}]
[{"$f":"ROW()","v":677}]
[{"$f":"ROW()","v":678}]
[{"$f":"ROW()","v":679},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":680},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":681},560,"Operation Supervision & Engineering"]
[{"$f":"ROW()","v":682},null,null,"SG",560,"SG","ACCT560SNPT",{"$f":"+'JAM Download'!E482","v":2300865.6545758494},"T",{"$f":"VLOOKUP($I682,Func,2)*$H682","v":0},{"$f":"VLOOKUP($I682,Func,3)*$H682","v":2300865.6545758494},{"$f":"VLOOKUP($I682,Func,5)*$H682","v":0},{"$f":"VLOOKUP($I682,Func,6)*$H682","v":0},{"$f":"VLOOKUP($I682,Func,7)*$H682","v":0},null,null,null,null,0.75,{"$f":"+K682*S682","v":1725649.2409318872},{"$f":"(1-S682)*K682","v":575216.41364396235},null,null,null,null,null,null,null,"UACCT560SNPT",{"$f":"ROUND(SUM(-H682,J682:N682),0)","v":0},{"$f":"ROUND(J682-Q682-R682,0)","v":0},{"$f":"ROUND(K682-T682-U682,0)","v":0},{"$f":"ROUND(L682-W682-X682-Y682-Z682-AA682,0)","v":0}]
[{"$f":"ROW()","v":683},null,null,null,null,null,"ACCT560",{"$f":"+'JAM Download'!E484","v":2300865.6545758494},null,{"$f":"SUM(J682:J682)","v":0},{"$f":"SUM(K682:K682)","v":2300865.6545758494},{"$f":"SUM(L682:L682)","v":0},{"$f":"SUM(M682:M682)","v":0},{"$f":"SUM(N682:N682)","v":0},null,null,{"$f":"SUM(Q682:Q682)","v":0},{"$f":"SUM(R682:R682)","v":0},null,{"$f":"SUM(T682:T682)","v":1725649.2409318872},{"$f":"SUM(U682:U682)","v":575216.41364396235},null,{"$f":"SUM(W682:W682)","v":0},{"$f":"SUM(X682:X682)","v":0},{"$f":"SUM(Y682:Y682)","v":0},{"$f":"SUM(Z682:Z682)","v":0},{"$f":"SUM(AA682:AA682)","v":0},0,"UACCT560",{"$f":"ROUND(SUM(-H683,J683:N683),0)","v":0},{"$f":"ROUND(J683-Q683-R683,0)","v":0},{"$f":"ROUND(K683-T683-U683,0)","v":0},{"$f":"ROUND(L683-W683-X683-Y683-Z683-AA683,0)","v":0}]
[{"$f":"ROW()","v":684},null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[{"$f":"ROW()","v":685},561,"Load Dispatching"]
[{"$f":"ROW()","v":686},null,null,"SG",561,"SG","ACCT561SG",{"$f":"+'JAM Download'!E487","v":4308147.4139763247},"T",{"$f":"VLOOKUP($I686,Func,2)*$H686","v":0},{"$f":"VLOOKUP($I686,Func,3)*$H686","v":4308147.4139763247},{"$f":"VLOOKUP($I686,Func,5)*$H686","v":0},{"$f":"VLOOKUP($I686,Func,6)*$H686","v":0},{"$f":"VLOOKUP($I686,Func,7)*$H686","v":0},null,null,null,null,0.75,{"$f":"+K686*S686","v":3231110.5604822435},{"$f":"(1-S686)*K686","v":1077036.8534940812},null,null,null,null,null,null,null,"UACCT561SNPT",{"$f":"ROUND(SUM(-H686,J686:N686),0)","v":0},{"$f":"ROUND(J686-Q686-R686,0)","v":0},{"$f":"ROUND(K686-T686-U686,0)","v":0},{"$f":"ROUND(L686-W686-X686-Y686-Z686-AA686,0)","v":0}]
[{"$f":"ROW()","v":687},null,null,null,null,null,"ACCT561",{"$f":"+'JAM Download'!E489","v":4308147.4139763247},null,{"$f":"SUM(J686:J686)","v":0},{"$f":"SUM(K686:K686)","v":4308147.4139763247},{"$f":"SUM(L686:L686)","v":0},{"$f":"SUM(M686:M686)","v":0},{"$f":"SUM(N686:N686)","v":0},null,null,{"$f":"SUM(Q686:Q686)","v":0},{"$f":"SUM(R686:R686)","v":0},null,{"$f":"SUM(T686:T686)","v":3231110.5604822435},{"$f":"SUM(U686:U686)","v":1077036.8534940812},null,{"$f":"SUM(W686:W686)","v":0},{"$f":"SUM(X686:X686)","v":0},{"$f":"SUM(Y686:Y686)","v":0},{"$f":"SUM(Z686:Z686)","v":0},{"$f":"SUM(AA686:AA686)","v":0},0,"UACCT561",{"$f":"ROUND(SUM(-H687,J687:N687),0)","v":0},{"$f":"ROUND(J687-Q687-R687,0)","v":0},{"$f":"ROUND(K687-T687-U687,0)","v":0},{"$f":"ROUND(L687-W687-X687-Y687-Z687-AA687,0)","v":0}]
[{"$f":"ROW()","v":688}]
[{"$f":"ROW()","v":689},562,"Station Expense"]
[{"$f":"ROW()","v":690},null,null,"SG",562,"SG","ACCT562SG",{"$f":"+'JAM Download'!E491","v":885571.39896591229},"T",{"$f":"VLOOKUP($I690,Func,2)*$H690","v":0},{"$f":"VLOOKUP($I690,Func,3)*$H690","v":885571.39896591229},{"$f":"VLOOKUP($I690,Func,5)*$H690","v":0},{"$f":"VLOOKUP($I690,Func,6)*$H690","v":0},{"$f":"VLOOKUP($I690,Func,7)*$H690","v":0},null,null,null,null,0.75,{"$f":"+K690*S690","v":664178.54922443419},{"$f":"(1-S690)*K690","v":221392.84974147807},null,null,null,null,null,null,null,"UACCT562SNPT",{"$f":"ROUND(SUM(-H690,J690:N690),0)","v":0},{"$f":"ROUND(J690-Q690-R690,0)","v":0},{"$f":"ROUND(K690-T690-U690,0)","v":0},{"$f":"ROUND(L690-W690-X690-Y690-Z690-AA690,0)","v":0}]
[{"$f":"ROW()","v":691},null,null,null,null,null,"ACCT562",{"$f":"+'JAM Download'!E493","v":885571.39896591229},null,{"$f":"SUM(J690:J690)","v":0},{"$f":"SUM(K690:K690)","v":885571.39896591229},{"$f":"SUM(L690:L690)","v":0},{"$f":"SUM(M690:M690)","v":0},{"$f":"SUM(N690:N690)","v":0},null,null,{"$f":"SUM(Q690:Q690)","v":0},{"$f":"SUM(R690:R690)","v":0},null,{"$f":"SUM(T690:T690)","v":664178.54922443419},{"$f":"SUM(U690:U690)","v":221392.84974147807},null,{"$f":"SUM(W690:W690)","v":0},{"$f":"SUM(X690:X690)","v":0},{"$f":"SUM(Y690:Y690)","v":0},{"$f":"SUM(Z690:Z690)","v":0},{"$f":"SUM(AA690:AA690)","v":0},0,"UACCT562",{"$f":"ROUND(SUM(-H691,J691:N691),0)","v":0},{"$f":"ROUND(J691-Q691-R691,0)","v":0},{"$f":"ROUND(K691-T691-U691,0)","v":0},{"$f":"ROUND(L691-W691-X691-Y691-Z691-AA691,0)","v":0}]
[{"$f":"ROW()","v":692}]
[{"$f":"ROW()","v":693},563,"Overhead Line Expense"]
[{"$f":"ROW()","v":694},null,null,"SG",563,"SG","ACCT563SG",{"$f":"+'JAM Download'!E496","v":50100.082883530747},"T",{"$f":"VLOOKUP($I694,Func,2)*$H694","v":0},{"$f":"VLOOKUP($I694,Func,3)*$H694","v":50100.082883530747},{"$f":"VLOOKUP($I694,Func,5)*$H694","v":0},{"$f":"VLOOKUP($I694,Func,6)*$H694","v":0},{"$f":"VLOOKUP($I694,Func,7)*$H694","v":0},null,null,null,null,0.75,{"$f":"+K694*S694","v":37575.062162648057},{"$f":"(1-S694)*K694","v":12525.020720882687},null,null,null,null,null,null,null,"UACCT563SNPT",{"$f":"ROUND(SUM(-H694,J694:N694),0)","v":0},{"$f":"ROUND(J694-Q694-R694,0)","v":0},{"$f":"ROUND(K694-T694-U694,0)","v":0},{"$f":"ROUND(L694-W694-X694-Y694-Z694-AA694,0)","v":0}]
[{"$f":"ROW()","v":695},null,null,null,null,null,"ACCT563",{"$f":"+'JAM Download'!E498","v":50100.082883530747},null,{"$f":"SUM(J694:J694)","v":0},{"$f":"SUM(K694:K694)","v":50100.082883530747},{"$f":"SUM(L694:L694)","v":0},{"$f":"SUM(M694:M694)","v":0},{"$f":"SUM(N694:N694)","v":0},null,null,{"$f":"SUM(Q694:Q694)","v":0},{"$f":"SUM(R694:R694)","v":0},null,{"$f":"SUM(T694:T694)","v":37575.062162648057},{"$f":"SUM(U694:U694)","v":12525.020720882687},null,{"$f":"SUM(W694:W694)","v":0},{"$f":"SUM(X694:X694)","v":0},{"$f":"SUM(Y694:Y694)","v":0},{"$f":"SUM(Z694:Z694)","v":0},{"$f":"SUM(AA694:AA694)","v":0},0,"UACCT563",{"$f":"ROUND(SUM(-H695,J695:N695),0)","v":0},{"$f":"ROUND(J695-Q695-R695,0)","v":0},{"$f":"ROUND(K695-T695-U695,0)","v":0},{"$f":"ROUND(L695-W695-X695-Y695-Z695-AA695,0)","v":0}]
[{"$f":"ROW()","v":696}]
[{"$f":"ROW()","v":697},564,"Underground Line Expense"]
[{"$f":"ROW()","v":698},null,null,"SG",564,"SG","ACCT564SG",{"$f":"+'JAM Download'!E501","v":0},"T",{"$f":"VLOOKUP($I698,Func,2)*$H698","v":0},{"$f":"VLOOKUP($I698,Func,3)*$H698","v":0},{"$f":"VLOOKUP($I698,Func,5)*$H698","v":0},{"$f":"VLOOKUP($I698,Func,6)*$H698","v":0},{"$f":"VLOOKUP($I698,Func,7)*$H698","v":0},null,null,null,null,0.75,{"$f":"+K698*S698","v":0},{"$f":"(1-S698)*K698","v":0},null,null,null,null,null,null,null,"UACCT564SNPT",{"$f":"ROUND(SUM(-H698,J698:N698),0)","v":0},{"$f":"ROUND(J698-Q698-R698,0)","v":0},{"$f":"ROUND(K698-T698-U698,0)","v":0},{"$f":"ROUND(L698-W698-X698-Y698-Z698-AA698,0)","v":0}]
[{"$f":"ROW()","v":699},null,null,null,null,null,"ACCT564",{"$f":"+'JAM Download'!E503","v":0},null,{"$f":"SUM(J698:J698)","v":0},{"$f":"SUM(K698:K698)","v":0},{"$f":"SUM(L698:L698)","v":0},{"$f":"SUM(M698:M698)","v":0},{"$f":"SUM(N698:N698)","v":0},null,null,{"$f":"SUM(Q698:Q698)","v":0},{"$f":"SUM(R698:R698)","v":0},null,{"$f":"SUM(T698:T698)","v":0},{"$f":"SUM(U698:U698)","v":0},null,{"$f":"SUM(W698:W698)","v":0},{"$f":"SUM(X698:X698)","v":0},{"$f":"SUM(Y698:Y698)","v":0},{"$f":"SUM(Z698:Z698)","v":0},{"$f":"SUM(AA698:AA698)","v":0},0,"UACCT564",{"$f":"ROUND(SUM(-H699,J699:N699),0)","v":0},{"$f":"ROUND(J699-Q699-R699,0)","v":0},{"$f":"ROUND(K699-T699-U699,0)","v":0},{"$f":"ROUND(L699-W699-X699-Y699-Z699-AA699,0)","v":0}]
[{"$f":"ROW()","v":700}]
[{"$f":"ROW()","v":701},565,"Transmission of Electricity by Others"]
[{"$f":"ROW()","v":702},null,null,"SG",565,"SG","ACCT565SG",{"$f":"'JAM Download'!E506+'JAM Download'!E511","v":56303873.295267656},"T",{"$f":"VLOOKUP($I702,Func,2)*$H702","v":0},{"$f":"VLOOKUP($I702,Func,3)*$H702","v":56303873.295267656},{"$f":"VLOOKUP($I702,Func,5)*$H702","v":0},{"$f":"VLOOKUP($I702,Func,6)*$H702","v":0},{"$f":"VLOOKUP($I702,Func,7)*$H702","v":0},null,null,{"$f":"+$J702*$P702","v":0},{"$f":"+$J702*(1-$P702)","v":0},0.75,{"$f":"+K702*S702","v":42227904.971450746},{"$f":"(1-S702)*K702","v":14075968.323816914},null,null,null,null,null,null,null,"UACCT565SG",{"$f":"ROUND(SUM(-H702,J702:N702),0)","v":0},{"$f":"ROUND(J702-Q702-R702,0)","v":0},{"$f":"ROUND(K702-T702-U702,0)","v":0},{"$f":"ROUND(L702-W702-X702-Y702-Z702-AA702,0)","v":0}]
[{"$f":"ROW()","v":703},null,null,"SE",565,"SE","ACCT565SE",{"$f":"'JAM Download'!E512+'JAM Download'!E507","v":2217724.3192968969},"T",{"$f":"VLOOKUP($I703,Func,2)*$H703","v":0},{"$f":"VLOOKUP($I703,Func,3)*$H703","v":2217724.3192968969},{"$f":"VLOOKUP($I703,Func,5)*$H703","v":0},{"$f":"VLOOKUP($I703,Func,6)*$H703","v":0},{"$f":"VLOOKUP($I703,Func,7)*$H703","v":0},null,null,{"$f":"+$J703*$P703","v":0},{"$f":"+$J703*(1-$P703)","v":0},0,{"$f":"+K703*S703","v":0},{"$f":"(1-S703)*K703","v":2217724.3192968969},null,null,null,null,null,null,null,"UACCT565SE",{"$f":"ROUND(SUM(-H703,J703:N703),0)","v":0},{"$f":"ROUND(J703-Q703-R703,0)","v":0},{"$f":"ROUND(K703-T703-U703,0)","v":0},{"$f":"ROUND(L703-W703-X703-Y703-Z703-AA703,0)","v":0}]
[{"$f":"ROW()","v":704},null,null,null,null,null,"ACCT565",{"$f":"+'JAM Download'!E508+'JAM Download'!E513","v":58521597.614564553},null,{"$f":"SUM(J702:J703)","v":0},{"$f":"SUM(K702:K703)","v":58521597.614564553},{"$f":"SUM(L702:L703)","v":0},{"$f":"SUM(M702:M703)","v":0},{"$f":"SUM(N702:N703)","v":0},null,null,{"$f":"SUM(Q702:Q703)","v":0},{"$f":"SUM(R702:R703)","v":0},null,{"$f":"SUM(T702:T703)","v":42227904.971450746},{"$f":"SUM(U702:U703)","v":16293692.643113811},null,{"$f":"SUM(W702:W703)","v":0},{"$f":"SUM(X702:X703)","v":0},{"$f":"SUM(Y702:Y703)","v":0},{"$f":"SUM(Z702:Z703)","v":0},{"$f":"SUM(AA702:AA703)","v":0},0,"UACCT565",{"$f":"ROUND(SUM(-H704,J704:N704),0)","v":0},{"$f":"ROUND(J704-Q704-R704,0)","v":0},{"$f":"ROUND(K704-T704-U704,0)","v":0},{"$f":"ROUND(L704-W704-X704-Y704-Z704-AA704,0)","v":0}]
[{"$f":"ROW()","v":705}]
[{"$f":"ROW()","v":706},566,"Misc. Transmission Expense"]
[{"$f":"ROW()","v":707},null,null,"SG",566,"SG","ACCT566SG",{"$f":"+'JAM Download'!E518","v":1441031.7063100815},"T",{"$f":"VLOOKUP($I707,Func,2)*$H707","v":0},{"$f":"VLOOKUP($I707,Func,3)*$H707","v":1441031.7063100815},{"$f":"VLOOKUP($I707,Func,5)*$H707","v":0},{"$f":"VLOOKUP($I707,Func,6)*$H707","v":0},{"$f":"VLOOKUP($I707,Func,7)*$H707","v":0},null,null,{"$f":"+$J707*$P707","v":0},{"$f":"+$J707*(1-$P707)","v":0},0.75,{"$f":"+K707*S707","v":1080773.7797325612},{"$f":"(1-S707)*K707","v":360257.92657752038},null,null,null,null,null,null,null,"UACCT566SNPT",{"$f":"ROUND(SUM(-H707,J707:N707),0)","v":0},{"$f":"ROUND(J707-Q707-R707,0)","v":0},{"$f":"ROUND(K707-T707-U707,0)","v":0},{"$f":"ROUND(L707-W707-X707-Y707-Z707-AA707,0)","v":0}]
[{"$f":"ROW()","v":708},null,null,null,null,null,"ACCT566",{"$f":"+'JAM Download'!E520","v":1441031.7063100815},null,{"$f":"SUM(J707:J707)","v":0},{"$f":"SUM(K707:K707)","v":1441031.7063100815},{"$f":"SUM(L707:L707)","v":0},{"$f":"SUM(M707:M707)","v":0},{"$f":"SUM(N707:N707)","v":0},null,null,{"$f":"SUM(Q707:Q707)","v":0},{"$f":"SUM(R707:R707)","v":0},null,{"$f":"SUM(T707:T707)","v":1080773.7797325612},{"$f":"SUM(U707:U707)","v":360257.92657752038},null,{"$f":"SUM(W707:W707)","v":0},{"$f":"SUM(X707:X707)","v":0},{"$f":"SUM(Y707:Y707)","v":0},{"$f":"SUM(Z707:Z707)","v":0},{"$f":"SUM(AA707:AA707)","v":0},0,"UACCT566",{"$f":"ROUND(SUM(-H708,J708:N708),0)","v":0},{"$f":"ROUND(J708-Q708-R708,0)","v":0},{"$f":"ROUND(K708-T708-U708,0)","v":0},{"$f":"ROUND(L708-W708-X708-Y708-Z708-AA708,0)","v":0}]
[{"$f":"ROW()","v":709}]
[{"$f":"ROW()","v":710},567,"Rents - Transmission"]
[{"$f":"ROW()","v":711},null,null,"SG",567,"SG","ACCT567SG",{"$f":"+'JAM Download'!E523","v":546966.29470838467},"T",{"$f":"VLOOKUP($I711,Func,2)*$H711","v":0},{"$f":"VLOOKUP($I711,Func,3)*$H711","v":546966.29470838467},{"$f":"VLOOKUP($I711,Func,5)*$H711","v":0},{"$f":"VLOOKUP($I711,Func,6)*$H711","v":0},{"$f":"VLOOKUP($I711,Func,7)*$H711","v":0},null,null,{"$f":"+$J711*$P711","v":0},{"$f":"+$J711*(1-$P711)","v":0},0.75,{"$f":"+K711*S711","v":410224.7210312885},{"$f":"(1-S711)*K711","v":136741.57367709617},null,null,null,null,null,null,null,"UACCT567SNPT",{"$f":"ROUND(SUM(-H711,J711:N711),0)","v":0},{"$f":"ROUND(J711-Q711-R711,0)","v":0},{"$f":"ROUND(K711-T711-U711,0)","v":0},{"$f":"ROUND(L711-W711-X711-Y711-Z711-AA711,0)","v":0}]
[{"$f":"ROW()","v":712},null,null,null,null,null,"ACCT567",{"$f":"+'JAM Download'!E525","v":546966.29470838467},null,{"$f":"SUM(J711:J711)","v":0},{"$f":"SUM(K711:K711)","v":546966.29470838467},{"$f":"SUM(L711:L711)","v":0},{"$f":"SUM(M711:M711)","v":0},{"$f":"SUM(N711:N711)","v":0},null,null,{"$f":"SUM(Q711:Q711)","v":0},{"$f":"SUM(R711:R711)","v":0},null,{"$f":"SUM(T711:T711)","v":410224.7210312885},{"$f":"SUM(U711:U711)","v":136741.57367709617},null,{"$f":"SUM(W711:W711)","v":0},{"$f":"SUM(X711:X711)","v":0},{"$f":"SUM(Y711:Y711)","v":0},{"$f":"SUM(Z711:Z711)","v":0},{"$f":"SUM(AA711:AA711)","v":0},0,"UACCT567",{"$f":"ROUND(SUM(-H712,J712:N712),0)","v":0},{"$f":"ROUND(J712-Q712-R712,0)","v":0},{"$f":"ROUND(K712-T712-U712,0)","v":0},{"$f":"ROUND(L712-W712-X712-Y712-Z712-AA712,0)","v":0}]
[{"$f":"ROW()","v":713}]
[{"$f":"ROW()","v":714},568,"Maint Supervision & Engineering"]
[{"$f":"ROW()","v":715},null,null,"SG",568,"SG","ACCT568SG",{"$f":"+'JAM Download'!E528","v":556102.66413493862},"T",{"$f":"VLOOKUP($I715,Func,2)*$H715","v":0},{"$f":"VLOOKUP($I715,Func,3)*$H715","v":556102.66413493862},{"$f":"VLOOKUP($I715,Func,5)*$H715","v":0},{"$f":"VLOOKUP($I715,Func,6)*$H715","v":0},{"$f":"VLOOKUP($I715,Func,7)*$H715","v":0},null,null,{"$f":"+$J715*$P715","v":0},{"$f":"+$J715*(1-$P715)","v":0},0.75,{"$f":"+K715*S715","v":417076.99810120394},{"$f":"(1-S715)*K715","v":139025.66603373465},null,null,null,null,null,null,null,"UACCT568SNPT",{"$f":"ROUND(SUM(-H715,J715:N715),0)","v":0},{"$f":"ROUND(J715-Q715-R715,0)","v":0},{"$f":"ROUND(K715-T715-U715,0)","v":0},{"$f":"ROUND(L715-W715-X715-Y715-Z715-AA715,0)","v":0}]
[{"$f":"ROW()","v":716},null,null,null,null,null,"ACCT568",{"$f":"+'JAM Download'!E530","v":556102.66413493862},null,{"$f":"SUM(J715:J715)","v":0},{"$f":"SUM(K715:K715)","v":556102.66413493862},{"$f":"SUM(L715:L715)","v":0},{"$f":"SUM(M715:M715)","v":0},{"$f":"SUM(N715:N715)","v":0},null,null,{"$f":"SUM(Q715:Q715)","v":0},{"$f":"SUM(R715:R715)","v":0},null,{"$f":"SUM(T715:T715)","v":417076.99810120394},{"$f":"SUM(U715:U715)","v":139025.66603373465},null,{"$f":"SUM(W715:W715)","v":0},{"$f":"SUM(X715:X715)","v":0},{"$f":"SUM(Y715:Y715)","v":0},{"$f":"SUM(Z715:Z715)","v":0},{"$f":"SUM(AA715:AA715)","v":0},0,"UACCT568",{"$f":"ROUND(SUM(-H716,J716:N716),0)","v":0},{"$f":"ROUND(J716-Q716-R716,0)","v":0},{"$f":"ROUND(K716-T716-U716,0)","v":0},{"$f":"ROUND(L716-W716-X716-Y716-Z716-AA716,0)","v":0}]
[{"$f":"ROW()","v":717}]
[{"$f":"ROW()","v":718},569,"Maintenance of Structures"]
[{"$f":"ROW()","v":719},null,null,"SG",569,"SG","ACCT569SG",{"$f":"+'JAM Download'!E533","v":1946243.6801614494},"T",{"$f":"VLOOKUP($I719,Func,2)*$H719","v":0},{"$f":"VLOOKUP($I719,Func,3)*$H719","v":1946243.6801614494},{"$f":"VLOOKUP($I719,Func,5)*$H719","v":0},{"$f":"VLOOKUP($I719,Func,6)*$H719","v":0},{"$f":"VLOOKUP($I719,Func,7)*$H719","v":0},null,null,{"$f":"+$J719*$P719","v":0},{"$f":"+$J719*(1-$P719)","v":0},0.75,{"$f":"+K719*S719","v":1459682.7601210871},{"$f":"(1-S719)*K719","v":486560.92004036234},null,null,null,null,null,null,null,"UACCT569SNPT",{"$f":"ROUND(SUM(-H719,J719:N719),0)","v":0},{"$f":"ROUND(J719-Q719-R719,0)","v":0},{"$f":"ROUND(K719-T719-U719,0)","v":0},{"$f":"ROUND(L719-W719-X719-Y719-Z719-AA719,0)","v":0}]
[{"$f":"ROW()","v":720},null,null,null,null,null,"ACCT569",{"$f":"+'JAM Download'!E535","v":1946243.6801614494},null,{"$f":"SUM(J719:J719)","v":0},{"$f":"SUM(K719:K719)","v":1946243.6801614494},{"$f":"SUM(L719:L719)","v":0},{"$f":"SUM(M719:M719)","v":0},{"$f":"SUM(N719:N719)","v":0},null,null,{"$f":"SUM(Q719:Q719)","v":0},{"$f":"SUM(R719:R719)","v":0},null,{"$f":"SUM(T719:T719)","v":1459682.7601210871},{"$f":"SUM(U719:U719)","v":486560.92004036234},null,{"$f":"SUM(W719:W719)","v":0},{"$f":"SUM(X719:X719)","v":0},{"$f":"SUM(Y719:Y719)","v":0},{"$f":"SUM(Z719:Z719)","v":0},{"$f":"SUM(AA719:AA719)","v":0},0,"UACCT569",{"$f":"ROUND(SUM(-H720,J720:N720),0)","v":0},{"$f":"ROUND(J720-Q720-R720,0)","v":0},{"$f":"ROUND(K720-T720-U720,0)","v":0},{"$f":"ROUND(L720-W720-X720-Y720-Z720-AA720,0)","v":0}]
[{"$f":"ROW()","v":721}]
[{"$f":"ROW()","v":722},570,"Maintenance of Station Equipment"]
[{"$f":"ROW()","v":723},null,null,"SG",570,"SG","ACCT570SG",{"$f":"+'JAM Download'!E538","v":4206241.5764162941},"T",{"$f":"VLOOKUP($I723,Func,2)*$H723","v":0},{"$f":"VLOOKUP($I723,Func,3)*$H723","v":4206241.5764162941},{"$f":"VLOOKUP($I723,Func,5)*$H723","v":0},{"$f":"VLOOKUP($I723,Func,6)*$H723","v":0},{"$f":"VLOOKUP($I723,Func,7)*$H723","v":0},null,null,null,null,0.75,{"$f":"+K723*S723","v":3154681.1823122203},{"$f":"(1-S723)*K723","v":1051560.3941040735},null,null,null,null,null,null,null,"UACCT570SNPT",{"$f":"ROUND(SUM(-H723,J723:N723),0)","v":0},{"$f":"ROUND(J723-Q723-R723,0)","v":0},{"$f":"ROUND(K723-T723-U723,0)","v":0},{"$f":"ROUND(L723-W723-X723-Y723-Z723-AA723,0)","v":0}]
[{"$f":"ROW()","v":724},null,null,null,null,null,"ACCT570",{"$f":"+'JAM Download'!E540","v":4206241.5764162941},null,{"$f":"SUM(J723:J723)","v":0},{"$f":"SUM(K723:K723)","v":4206241.5764162941},{"$f":"SUM(L723:L723)","v":0},{"$f":"SUM(M723:M723)","v":0},{"$f":"SUM(N723:N723)","v":0},null,null,{"$f":"SUM(Q723:Q723)","v":0},{"$f":"SUM(R723:R723)","v":0},null,{"$f":"SUM(T723:T723)","v":3154681.1823122203},{"$f":"SUM(U723:U723)","v":1051560.3941040735},null,{"$f":"SUM(W723:W723)","v":0},{"$f":"SUM(X723:X723)","v":0},{"$f":"SUM(Y723:Y723)","v":0},{"$f":"SUM(Z723:Z723)","v":0},{"$f":"SUM(AA723:AA723)","v":0},0,"UACCT570",{"$f":"ROUND(SUM(-H724,J724:N724),0)","v":0},{"$f":"ROUND(J724-Q724-R724,0)","v":0},{"$f":"ROUND(K724-T724-U724,0)","v":0},{"$f":"ROUND(L724-W724-X724-Y724-Z724-AA724,0)","v":0}]
[{"$f":"ROW()","v":725}]
[{"$f":"ROW()","v":726},571,"Maintenance of Overhead Lines"]
[{"$f":"ROW()","v":727},null,null,"SG",571,"SG","ACCT571SG",{"$f":"+'JAM Download'!E543","v":8417679.3147494346},"T",{"$f":"VLOOKUP($I727,Func,2)*$H727","v":0},{"$f":"VLOOKUP($I727,Func,3)*$H727","v":8417679.3147494346},{"$f":"VLOOKUP($I727,Func,5)*$H727","v":0},{"$f":"VLOOKUP($I727,Func,6)*$H727","v":0},{"$f":"VLOOKUP($I727,Func,7)*$H727","v":0},null,null,null,null,0.75,{"$f":"+K727*S727","v":6313259.4860620759},{"$f":"(1-S727)*K727","v":2104419.8286873586},null,null,null,null,null,null,null,"UACCT571SNPT",{"$f":"ROUND(SUM(-H727,J727:N727),0)","v":0},{"$f":"ROUND(J727-Q727-R727,0)","v":0},{"$f":"ROUND(K727-T727-U727,0)","v":0},{"$f":"ROUND(L727-W727-X727-Y727-Z727-AA727,0)","v":0}]
[{"$f":"ROW()","v":728},null,null,null,null,null,"ACCT571",{"$f":"+'JAM Download'!E545","v":8417679.3147494346},null,{"$f":"SUM(J727:J727)","v":0},{"$f":"SUM(K727:K727)","v":8417679.3147494346},{"$f":"SUM(L727:L727)","v":0},{"$f":"SUM(M727:M727)","v":0},{"$f":"SUM(N727:N727)","v":0},null,null,{"$f":"SUM(Q727:Q727)","v":0},{"$f":"SUM(R727:R727)","v":0},null,{"$f":"SUM(T727:T727)","v":6313259.4860620759},{"$f":"SUM(U727:U727)","v":2104419.8286873586},null,{"$f":"SUM(W727:W727)","v":0},{"$f":"SUM(X727:X727)","v":0},{"$f":"SUM(Y727:Y727)","v":0},{"$f":"SUM(Z727:Z727)","v":0},{"$f":"SUM(AA727:AA727)","v":0},0,"UACCT571",{"$f":"ROUND(SUM(-H728,J728:N728),0)","v":0},{"$f":"ROUND(J728-Q728-R728,0)","v":0},{"$f":"ROUND(K728-T728-U728,0)","v":0},{"$f":"ROUND(L728-W728-X728-Y728-Z728-AA728,0)","v":0}]
[{"$f":"ROW()","v":729}]
[{"$f":"ROW()","v":730},572,"Maintenance of Underground Lines"]
[{"$f":"ROW()","v":731},null,null,"SG",572,"SG","ACCT572SG",{"$f":"+'JAM Download'!E548","v":15371.097124356447},"T",{"$f":"VLOOKUP($I731,Func,2)*$H731","v":0},{"$f":"VLOOKUP($I731,Func,3)*$H731","v":15371.097124356447},{"$f":"VLOOKUP($I731,Func,5)*$H731","v":0},{"$f":"VLOOKUP($I731,Func,6)*$H731","v":0},{"$f":"VLOOKUP($I731,Func,7)*$H731","v":0},null,null,null,null,0.75,{"$f":"+K731*S731","v":11528.322843267335},{"$f":"(1-S731)*K731","v":3842.7742810891118},null,null,null,null,null,null,null,"UACCT572SNPT",{"$f":"ROUND(SUM(-H731,J731:N731),0)","v":0},{"$f":"ROUND(J731-Q731-R731,0)","v":0},{"$f":"ROUND(K731-T731-U731,0)","v":0},{"$f":"ROUND(L731-W731-X731-Y731-Z731-AA731,0)","v":0}]
[{"$f":"ROW()","v":732},null,null,null,null,null,"ACCT572",{"$f":"+'JAM Download'!E550","v":15371.097124356447},null,{"$f":"SUM(J731:J731)","v":0},{"$f":"SUM(K731:K731)","v":15371.097124356447},{"$f":"SUM(L731:L731)","v":0},{"$f":"SUM(M731:M731)","v":0},{"$f":"SUM(N731:N731)","v":0},null,null,{"$f":"SUM(Q731:Q731)","v":0},{"$f":"SUM(R731:R731)","v":0},null,{"$f":"SUM(T731:T731)","v":11528.322843267335},{"$f":"SUM(U731:U731)","v":3842.7742810891118},null,{"$f":"SUM(W731:W731)","v":0},{"$f":"SUM(X731:X731)","v":0},{"$f":"SUM(Y731:Y731)","v":0},{"$f":"SUM(Z731:Z731)","v":0},{"$f":"SUM(AA731:AA731)","v":0},0,"UACCT572",{"$f":"ROUND(SUM(-H732,J732:N732),0)","v":0},{"$f":"ROUND(J732-Q732-R732,0)","v":0},{"$f":"ROUND(K732-T732-U732,0)","v":0},{"$f":"ROUND(L732-W732-X732-Y732-Z732-AA732,0)","v":0}]
[{"$f":"ROW()","v":733}]
[{"$f":"ROW()","v":734},573,"Maint of Misc. Transmission Plant"]
[{"$f":"ROW()","v":735},null,null,"SG",573,"SG","ACCT573SG",{"$f":"+'JAM Download'!E553","v":113973.91060970668},"T",{"$f":"VLOOKUP($I735,Func,2)*$H735","v":0},{"$f":"VLOOKUP($I735,Func,3)*$H735","v":113973.91060970668},{"$f":"VLOOKUP($I735,Func,5)*$H735","v":0},{"$f":"VLOOKUP($I735,Func,6)*$H735","v":0},{"$f":"VLOOKUP($I735,Func,7)*$H735","v":0},null,null,null,null,0.75,{"$f":"+K735*S735","v":85480.43295728002},{"$f":"(1-S735)*K735","v":28493.477652426671},null,null,null,null,null,null,null,"UACCT573SNPT",{"$f":"ROUND(SUM(-H735,J735:N735),0)","v":0},{"$f":"ROUND(J735-Q735-R735,0)","v":0},{"$f":"ROUND(K735-T735-U735,0)","v":0},{"$f":"ROUND(L735-W735-X735-Y735-Z735-AA735,0)","v":0}]
[{"$f":"ROW()","v":736},null,null,null,null,null,"ACCT573",{"$f":"+'JAM Download'!E555","v":113973.91060970668},null,{"$f":"SUM(J735:J735)","v":0},{"$f":"SUM(K735:K735)","v":113973.91060970668},{"$f":"SUM(L735:L735)","v":0},{"$f":"SUM(M735:M735)","v":0},{"$f":"SUM(N735:N735)","v":0},null,null,{"$f":"SUM(Q735:Q735)","v":0},{"$f":"SUM(R735:R735)","v":0},null,{"$f":"SUM(T735:T735)","v":85480.43295728002},{"$f":"SUM(U735:U735)","v":28493.477652426671},null,{"$f":"SUM(W735:W735)","v":0},{"$f":"SUM(X735:X735)","v":0},{"$f":"SUM(Y735:Y735)","v":0},{"$f":"SUM(Z735:Z735)","v":0},{"$f":"SUM(AA735:AA735)","v":0},0,"UACCT573",{"$f":"ROUND(SUM(-H736,J736:N736),0)","v":0},{"$f":"ROUND(J736-Q736-R736,0)","v":0},{"$f":"ROUND(K736-T736-U736,0)","v":0},{"$f":"ROUND(L736-W736-X736-Y736-Z736-AA736,0)","v":0}]
[{"$f":"ROW()","v":737}]
[{"$f":"ROW()","v":738},"TOTAL TRANSMISSION EXPENSE",null,null,null,null,null,{"$f":"+'JAM Download'!E557","v":83309892.409180805},null,{"$f":"+J736+J732+J728+J724+J720+J716+J712+J708+J704+J699+J695+J691+J687+J683","v":0},{"$f":"+K736+K732+K728+K724+K720+K716+K712+K708+K704+K699+K695+K691+K687+K683","v":83309892.40918082},{"$f":"+L736+L732+L728+L724+L720+L716+L712+L708+L704+L699+L695+L691+L687+L683","v":0},{"$f":"+M736+M732+M728+M724+M720+M716+M712+M708+M704+M699+M695+M691+M687+M683","v":0},{"$f":"+N736+N732+N728+N724+N720+N716+N712+N708+N704+N699+N695+N691+N687+N683","v":0},null,null,{"$f":"+Q736+Q732+Q728+Q724+Q720+Q716+Q712+Q708+Q704+Q699+Q695+Q691+Q687+Q683","v":0},{"$f":"+R736+R732+R728+R724+R720+R716+R712+R708+R704+R699+R695+R691+R687+R683","v":0},{"$f":"+S736+S732+S728+S724+S720+S716+S712+S708+S704+S699+S695+S691+S687+S683","v":0},{"$f":"+T736+T732+T728+T724+T720+T716+T712+T708+T704+T699+T695+T691+T687+T683","v":60819126.067412943},{"$f":"+U736+U732+U728+U724+U720+U716+U712+U708+U704+U699+U695+U691+U687+U683","v":22490766.341767877},null,{"$f":"+W736+W732+W728+W724+W720+W716+W712+W708+W704+W699+W695+W691+W687+W683","v":0},{"$f":"+X736+X732+X728+X724+X720+X716+X712+X708+X704+X699+X695+X691+X687+X683","v":0},{"$f":"+Y736+Y732+Y728+Y724+Y720+Y716+Y712+Y708+Y704+Y699+Y695+Y691+Y687+Y683","v":0},{"$f":"+Z736+Z732+Z728+Z724+Z720+Z716+Z712+Z708+Z704+Z699+Z695+Z691+Z687+Z683","v":0},{"$f":"+AA736+AA732+AA728+AA724+AA720+AA716+AA712+AA708+AA704+AA699+AA695+AA691+AA687+AA683","v":0},0,null,{"$f":"ROUND(SUM(-H738,J738:N738),0)","v":0},{"$f":"ROUND(J738-Q738-R738,0)","v":0},{"$f":"ROUND(K738-T738-U738,0)","v":0},{"$f":"ROUND(L738-W738-X738-Y738-Z738-AA738,0)","v":0}]
[{"$f":"ROW()","v":739}]
[{"$f":"ROW()","v":740}]
[{"$f":"ROW()","v":741}]
[{"$f":"ROW()","v":742}]
[{"$f":"ROW()","v":743}]
[{"$f":"ROW()","v":744},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":745},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":746},580,"Operation Supervision & Engineering"]
[{"$f":"ROW()","v":747},null,null,"S",580,"S","ACCT580S",{"$f":"+'JAM Download'!E565","v":288926.17922122905},"DPW",{"$f":"VLOOKUP($I747,Func,2)*$H747","v":0},{"$f":"VLOOKUP($I747,Func,3)*$H747","v":0},{"$f":"VLOOKUP($I747,Func,5)*$H747","v":288926.17922122905},{"$f":"VLOOKUP($I747,Func,6)*$H747","v":0},{"$f":"VLOOKUP($I747,Func,7)*$H747","v":0},null,null,null,null,null,null,null,"PLNT",{"$f":"+$L747*VLOOKUP($V747,DisFac,2)","v":51804.305783134761},{"$f":"+$L747*VLOOKUP($V747,DisFac,3)","v":148728.87810163613},{"$f":"+$L747*VLOOKUP($V747,DisFac,4)","v":51427.203695159995},{"$f":"+$L747*VLOOKUP($V747,DisFac,5)","v":9855.9497682958427},{"$f":"+$L747*VLOOKUP($V747,DisFac,6)","v":27109.841873002279},9855.9497682958427,"UACCT580S",{"$f":"ROUND(SUM(-H747,J747:N747),0)","v":0},{"$f":"ROUND(J747-Q747-R747,0)","v":0},{"$f":"ROUND(K747-T747-U747,0)","v":0},{"$f":"ROUND(L747-W747-X747-Y747-Z747-AA747,0)","v":0}]
[{"$f":"ROW()","v":748},null,null,"SNPD",580,"SNPD","ACCT580SNPD",{"$f":"+'JAM Download'!E566","v":7853349.1108033154},"DPW",{"$f":"VLOOKUP($I748,Func,2)*$H748","v":0},{"$f":"VLOOKUP($I748,Func,3)*$H748","v":0},{"$f":"VLOOKUP($I748,Func,5)*$H748","v":7853349.1108033154},{"$f":"VLOOKUP($I748,Func,6)*$H748","v":0},{"$f":"VLOOKUP($I748,Func,7)*$H748","v":0},null,null,null,null,null,null,null,"PLNT",{"$f":"+$L748*VLOOKUP($V748,DisFac,2)","v":1408101.1968328822},{"$f":"+$L748*VLOOKUP($V748,DisFac,3)","v":4042623.6408847985},{"$f":"+$L748*VLOOKUP($V748,DisFac,4)","v":1397851.1241144419},{"$f":"+$L748*VLOOKUP($V748,DisFac,5)","v":267896.16142641712},{"$f":"+$L748*VLOOKUP($V748,DisFac,6)","v":736876.98754477466},267896.16142641712,"UACCT580SNPD",{"$f":"ROUND(SUM(-H748,J748:N748),0)","v":0},{"$f":"ROUND(J748-Q748-R748,0)","v":0},{"$f":"ROUND(K748-T748-U748,0)","v":0},{"$f":"ROUND(L748-W748-X748-Y748-Z748-AA748,0)","v":0}]
[{"$f":"ROW()","v":749},null,null,null,null,null,"ACCT580",{"$f":"+'JAM Download'!E567","v":8142275.2900245441},null,{"$f":"SUM(J747:J748)","v":0},{"$f":"SUM(K747:K748)","v":0},{"$f":"SUM(L747:L748)","v":8142275.2900245441},{"$f":"SUM(M747:M748)","v":0},{"$f":"SUM(N747:N748)","v":0},null,null,{"$f":"SUM(Q747:Q748)","v":0},{"$f":"SUM(R747:R748)","v":0},null,{"$f":"SUM(T747:T748)","v":0},{"$f":"SUM(U747:U748)","v":0},null,{"$f":"SUM(W747:W748)","v":1459905.5026160169},{"$f":"SUM(X747:X748)","v":4191352.5189864347},{"$f":"SUM(Y747:Y748)","v":1449278.327809602},{"$f":"SUM(Z747:Z748)","v":277752.11119471298},{"$f":"SUM(AA747:AA748)","v":763986.8294177769},277752.11119471298,"UACCT580",{"$f":"ROUND(SUM(-H749,J749:N749),0)","v":0},{"$f":"ROUND(J749-Q749-R749,0)","v":0},{"$f":"ROUND(K749-T749-U749,0)","v":0},{"$f":"ROUND(L749-W749-X749-Y749-Z749-AA749,0)","v":0}]
[{"$f":"ROW()","v":750}]
[{"$f":"ROW()","v":751},581,"Load Dispatching"]
[{"$f":"ROW()","v":752},null,null,"S",581,"S","ACCT581S",{"$f":"+'JAM Download'!E570","v":0},"DPW",{"$f":"VLOOKUP($I752,Func,2)*$H752","v":0},{"$f":"VLOOKUP($I752,Func,3)*$H752","v":0},{"$f":"VLOOKUP($I752,Func,5)*$H752","v":0},{"$f":"VLOOKUP($I752,Func,6)*$H752","v":0},{"$f":"VLOOKUP($I752,Func,7)*$H752","v":0},null,null,null,null,null,null,null,"SUBS",{"$f":"+$L752*VLOOKUP($V752,DisFac,2)","v":0},{"$f":"+$L752*VLOOKUP($V752,DisFac,3)","v":0},{"$f":"+$L752*VLOOKUP($V752,DisFac,4)","v":0},{"$f":"+$L752*VLOOKUP($V752,DisFac,5)","v":0},{"$f":"+$L752*VLOOKUP($V752,DisFac,6)","v":0},0,"UACCT581S",{"$f":"ROUND(SUM(-H752,J752:N752),0)","v":0},{"$f":"ROUND(J752-Q752-R752,0)","v":0},{"$f":"ROUND(K752-T752-U752,0)","v":0},{"$f":"ROUND(L752-W752-X752-Y752-Z752-AA752,0)","v":0}]
[{"$f":"ROW()","v":753},null,null,"SNPD",581,"SNPD","ACCT581SNPD",{"$f":"+'JAM Download'!E571","v":6507002.4820182901},"DPW",{"$f":"VLOOKUP($I753,Func,2)*$H753","v":0},{"$f":"VLOOKUP($I753,Func,3)*$H753","v":0},{"$f":"VLOOKUP($I753,Func,5)*$H753","v":6507002.4820182901},{"$f":"VLOOKUP($I753,Func,6)*$H753","v":0},{"$f":"VLOOKUP($I753,Func,7)*$H753","v":0},null,null,null,null,null,null,null,"SUBS",{"$f":"+$L753*VLOOKUP($V753,DisFac,2)","v":6507002.4820182901},{"$f":"+$L753*VLOOKUP($V753,DisFac,3)","v":0},{"$f":"+$L753*VLOOKUP($V753,DisFac,4)","v":0},{"$f":"+$L753*VLOOKUP($V753,DisFac,5)","v":0},{"$f":"+$L753*VLOOKUP($V753,DisFac,6)","v":0},0,"UACCT581SNPD",{"$f":"ROUND(SUM(-H753,J753:N753),0)","v":0},{"$f":"ROUND(J753-Q753-R753,0)","v":0},{"$f":"ROUND(K753-T753-U753,0)","v":0},{"$f":"ROUND(L753-W753-X753-Y753-Z753-AA753,0)","v":0}]
[{"$f":"ROW()","v":754},null,null,null,null,null,"ACCT581",{"$f":"+'JAM Download'!E572","v":6507002.4820182901},null,{"$f":"SUM(J752:J753)","v":0},{"$f":"SUM(K752:K753)","v":0},{"$f":"SUM(L752:L753)","v":6507002.4820182901},{"$f":"SUM(M752:M753)","v":0},{"$f":"SUM(N752:N753)","v":0},null,null,{"$f":"SUM(Q752:Q753)","v":0},{"$f":"SUM(R752:R753)","v":0},null,{"$f":"SUM(T752:T753)","v":0},{"$f":"SUM(U752:U753)","v":0},null,{"$f":"SUM(W752:W753)","v":6507002.4820182901},{"$f":"SUM(X752:X753)","v":0},{"$f":"SUM(Y752:Y753)","v":0},{"$f":"SUM(Z752:Z753)","v":0},{"$f":"SUM(AA752:AA753)","v":0},0,"UACCT581",{"$f":"ROUND(SUM(-H754,J754:N754),0)","v":0},{"$f":"ROUND(J754-Q754-R754,0)","v":0},{"$f":"ROUND(K754-T754-U754,0)","v":0},{"$f":"ROUND(L754-W754-X754-Y754-Z754-AA754,0)","v":0}]
[{"$f":"ROW()","v":755}]
[{"$f":"ROW()","v":756},582,"Station Expense"]
[{"$f":"ROW()","v":757},null,null,"S",582,"S","ACCT582S",{"$f":"+'JAM Download'!E575","v":1726433.72},"DPW",{"$f":"VLOOKUP($I757,Func,2)*$H757","v":0},{"$f":"VLOOKUP($I757,Func,3)*$H757","v":0},{"$f":"VLOOKUP($I757,Func,5)*$H757","v":1726433.72},{"$f":"VLOOKUP($I757,Func,6)*$H757","v":0},{"$f":"VLOOKUP($I757,Func,7)*$H757","v":0},null,null,null,null,null,null,null,"SUBS",{"$f":"+$L757*VLOOKUP($V757,DisFac,2)","v":1726433.72},{"$f":"+$L757*VLOOKUP($V757,DisFac,3)","v":0},{"$f":"+$L757*VLOOKUP($V757,DisFac,4)","v":0},{"$f":"+$L757*VLOOKUP($V757,DisFac,5)","v":0},{"$f":"+$L757*VLOOKUP($V757,DisFac,6)","v":0},0,"UACCT582S",{"$f":"ROUND(SUM(-H757,J757:N757),0)","v":0},{"$f":"ROUND(J757-Q757-R757,0)","v":0},{"$f":"ROUND(K757-T757-U757,0)","v":0},{"$f":"ROUND(L757-W757-X757-Y757-Z757-AA757,0)","v":0}]
[{"$f":"ROW()","v":758},null,null,"SNPD",582,"SNPD","ACCT582SNPD",{"$f":"+'JAM Download'!E576","v":11319.746271188786},"DPW",{"$f":"VLOOKUP($I758,Func,2)*$H758","v":0},{"$f":"VLOOKUP($I758,Func,3)*$H758","v":0},{"$f":"VLOOKUP($I758,Func,5)*$H758","v":11319.746271188786},{"$f":"VLOOKUP($I758,Func,6)*$H758","v":0},{"$f":"VLOOKUP($I758,Func,7)*$H758","v":0},null,null,null,null,null,null,null,"SUBS",{"$f":"+$L758*VLOOKUP($V758,DisFac,2)","v":11319.746271188786},{"$f":"+$L758*VLOOKUP($V758,DisFac,3)","v":0},{"$f":"+$L758*VLOOKUP($V758,DisFac,4)","v":0},{"$f":"+$L758*VLOOKUP($V758,DisFac,5)","v":0},{"$f":"+$L758*VLOOKUP($V758,DisFac,6)","v":0},0,"UACCT582SNPD",{"$f":"ROUND(SUM(-H758,J758:N758),0)","v":0},{"$f":"ROUND(J758-Q758-R758,0)","v":0},{"$f":"ROUND(K758-T758-U758,0)","v":0},{"$f":"ROUND(L758-W758-X758-Y758-Z758-AA758,0)","v":0}]
[{"$f":"ROW()","v":759},null,null,null,null,null,"ACCT582",{"$f":"+'JAM Download'!E577","v":1737753.4662711888},null,{"$f":"SUM(J757:J758)","v":0},{"$f":"SUM(K757:K758)","v":0},{"$f":"SUM(L757:L758)","v":1737753.4662711888},{"$f":"SUM(M757:M758)","v":0},{"$f":"SUM(N757:N758)","v":0},null,null,{"$f":"SUM(Q757:Q758)","v":0},{"$f":"SUM(R757:R758)","v":0},null,{"$f":"SUM(T757:T758)","v":0},{"$f":"SUM(U757:U758)","v":0},null,{"$f":"SUM(W757:W758)","v":1737753.4662711888},{"$f":"SUM(X757:X758)","v":0},{"$f":"SUM(Y757:Y758)","v":0},{"$f":"SUM(Z757:Z758)","v":0},{"$f":"SUM(AA757:AA758)","v":0},0,"UACCT582",{"$f":"ROUND(SUM(-H759,J759:N759),0)","v":0},{"$f":"ROUND(J759-Q759-R759,0)","v":0},{"$f":"ROUND(K759-T759-U759,0)","v":0},{"$f":"ROUND(L759-W759-X759-Y759-Z759-AA759,0)","v":0}]
[{"$f":"ROW()","v":760}]
[{"$f":"ROW()","v":761},583,"Overhead Line Expenses"]
[{"$f":"ROW()","v":762},null,null,"S",583,"S","ACCT583S",{"$f":"+'JAM Download'!E580","v":1558309.04},"DPW",{"$f":"VLOOKUP($I762,Func,2)*$H762","v":0},{"$f":"VLOOKUP($I762,Func,3)*$H762","v":0},{"$f":"VLOOKUP($I762,Func,5)*$H762","v":1558309.04},{"$f":"VLOOKUP($I762,Func,6)*$H762","v":0},{"$f":"VLOOKUP($I762,Func,7)*$H762","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L762*VLOOKUP($V762,DisFac,2)","v":0},{"$f":"+$L762*VLOOKUP($V762,DisFac,3)","v":1558309.04},{"$f":"+$L762*VLOOKUP($V762,DisFac,4)","v":0},{"$f":"+$L762*VLOOKUP($V762,DisFac,5)","v":0},{"$f":"+$L762*VLOOKUP($V762,DisFac,6)","v":0},0,"UACCT583S",{"$f":"ROUND(SUM(-H762,J762:N762),0)","v":0},{"$f":"ROUND(J762-Q762-R762,0)","v":0},{"$f":"ROUND(K762-T762-U762,0)","v":0},{"$f":"ROUND(L762-W762-X762-Y762-Z762-AA762,0)","v":0}]
[{"$f":"ROW()","v":763},null,null,"SNPD",583,"SNPD","ACCT583SNPD",{"$f":"+'JAM Download'!E581","v":17217.252884730377},"DPW",{"$f":"VLOOKUP($I763,Func,2)*$H763","v":0},{"$f":"VLOOKUP($I763,Func,3)*$H763","v":0},{"$f":"VLOOKUP($I763,Func,5)*$H763","v":17217.252884730377},{"$f":"VLOOKUP($I763,Func,6)*$H763","v":0},{"$f":"VLOOKUP($I763,Func,7)*$H763","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L763*VLOOKUP($V763,DisFac,2)","v":0},{"$f":"+$L763*VLOOKUP($V763,DisFac,3)","v":17217.252884730377},{"$f":"+$L763*VLOOKUP($V763,DisFac,4)","v":0},{"$f":"+$L763*VLOOKUP($V763,DisFac,5)","v":0},{"$f":"+$L763*VLOOKUP($V763,DisFac,6)","v":0},0,"UACCT583SNPD",{"$f":"ROUND(SUM(-H763,J763:N763),0)","v":0},{"$f":"ROUND(J763-Q763-R763,0)","v":0},{"$f":"ROUND(K763-T763-U763,0)","v":0},{"$f":"ROUND(L763-W763-X763-Y763-Z763-AA763,0)","v":0}]
[{"$f":"ROW()","v":764},null,null,null,null,null,"ACCT583",{"$f":"+'JAM Download'!E582","v":1575526.2928847305},null,{"$f":"SUM(J762:J763)","v":0},{"$f":"SUM(K762:K763)","v":0},{"$f":"SUM(L762:L763)","v":1575526.2928847305},{"$f":"SUM(M762:M763)","v":0},{"$f":"SUM(N762:N763)","v":0},null,null,{"$f":"SUM(Q762:Q763)","v":0},{"$f":"SUM(R762:R763)","v":0},null,{"$f":"SUM(T762:T763)","v":0},{"$f":"SUM(U762:U763)","v":0},null,{"$f":"SUM(W762:W763)","v":0},{"$f":"SUM(X762:X763)","v":1575526.2928847305},{"$f":"SUM(Y762:Y763)","v":0},{"$f":"SUM(Z762:Z763)","v":0},{"$f":"SUM(AA762:AA763)","v":0},0,"UACCT583",{"$f":"ROUND(SUM(-H764,J764:N764),0)","v":0},{"$f":"ROUND(J764-Q764-R764,0)","v":0},{"$f":"ROUND(K764-T764-U764,0)","v":0},{"$f":"ROUND(L764-W764-X764-Y764-Z764-AA764,0)","v":0}]
[{"$f":"ROW()","v":765}]
[{"$f":"ROW()","v":766},584,"Underground Line Expense"]
[{"$f":"ROW()","v":767},null,null,"S",584,"S","ACCT584S",{"$f":"+'JAM Download'!E585","v":264.20999999999998},"DPW",{"$f":"VLOOKUP($I767,Func,2)*$H767","v":0},{"$f":"VLOOKUP($I767,Func,3)*$H767","v":0},{"$f":"VLOOKUP($I767,Func,5)*$H767","v":264.20999999999998},{"$f":"VLOOKUP($I767,Func,6)*$H767","v":0},{"$f":"VLOOKUP($I767,Func,7)*$H767","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L767*VLOOKUP($V767,DisFac,2)","v":0},{"$f":"+$L767*VLOOKUP($V767,DisFac,3)","v":264.20999999999998},{"$f":"+$L767*VLOOKUP($V767,DisFac,4)","v":0},{"$f":"+$L767*VLOOKUP($V767,DisFac,5)","v":0},{"$f":"+$L767*VLOOKUP($V767,DisFac,6)","v":0},0,"UACCT584S",{"$f":"ROUND(SUM(-H767,J767:N767),0)","v":0},{"$f":"ROUND(J767-Q767-R767,0)","v":0},{"$f":"ROUND(K767-T767-U767,0)","v":0},{"$f":"ROUND(L767-W767-X767-Y767-Z767-AA767,0)","v":0}]
[{"$f":"ROW()","v":768},null,null,"SNPD",584,"SNPD","ACCT584SNPD",{"$f":"+'JAM Download'!E586","v":0},"DPW",{"$f":"VLOOKUP($I768,Func,2)*$H768","v":0},{"$f":"VLOOKUP($I768,Func,3)*$H768","v":0},{"$f":"VLOOKUP($I768,Func,5)*$H768","v":0},{"$f":"VLOOKUP($I768,Func,6)*$H768","v":0},{"$f":"VLOOKUP($I768,Func,7)*$H768","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L768*VLOOKUP($V768,DisFac,2)","v":0},{"$f":"+$L768*VLOOKUP($V768,DisFac,3)","v":0},{"$f":"+$L768*VLOOKUP($V768,DisFac,4)","v":0},{"$f":"+$L768*VLOOKUP($V768,DisFac,5)","v":0},{"$f":"+$L768*VLOOKUP($V768,DisFac,6)","v":0},0,"UACCT584SNPD",{"$f":"ROUND(SUM(-H768,J768:N768),0)","v":0},{"$f":"ROUND(J768-Q768-R768,0)","v":0},{"$f":"ROUND(K768-T768-U768,0)","v":0},{"$f":"ROUND(L768-W768-X768-Y768-Z768-AA768,0)","v":0}]
[{"$f":"ROW()","v":769},null,null,null,null,null,"ACCT584",{"$f":"+'JAM Download'!E587","v":264.20999999999998},null,{"$f":"SUM(J767:J768)","v":0},{"$f":"SUM(K767:K768)","v":0},{"$f":"SUM(L767:L768)","v":264.20999999999998},{"$f":"SUM(M767:M768)","v":0},{"$f":"SUM(N767:N768)","v":0},null,null,{"$f":"SUM(Q767:Q768)","v":0},{"$f":"SUM(R767:R768)","v":0},null,{"$f":"SUM(T767:T768)","v":0},{"$f":"SUM(U767:U768)","v":0},null,{"$f":"SUM(W767:W768)","v":0},{"$f":"SUM(X767:X768)","v":264.20999999999998},{"$f":"SUM(Y767:Y768)","v":0},{"$f":"SUM(Z767:Z768)","v":0},{"$f":"SUM(AA767:AA768)","v":0},0,"UACCT584",{"$f":"ROUND(SUM(-H769,J769:N769),0)","v":0},{"$f":"ROUND(J769-Q769-R769,0)","v":0},{"$f":"ROUND(K769-T769-U769,0)","v":0},{"$f":"ROUND(L769-W769-X769-Y769-Z769-AA769,0)","v":0}]
[{"$f":"ROW()","v":770}]
[{"$f":"ROW()","v":771},585,"Street Lighting & Signal Systems"]
[{"$f":"ROW()","v":772},null,null,"S",585,"S","ACCT585S",{"$f":"+'JAM Download'!E590","v":0},"DPW",{"$f":"VLOOKUP($I772,Func,2)*$H772","v":0},{"$f":"VLOOKUP($I772,Func,3)*$H772","v":0},{"$f":"VLOOKUP($I772,Func,5)*$H772","v":0},{"$f":"VLOOKUP($I772,Func,6)*$H772","v":0},{"$f":"VLOOKUP($I772,Func,7)*$H772","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L772*VLOOKUP($V772,DisFac,2)","v":0},{"$f":"+$L772*VLOOKUP($V772,DisFac,3)","v":0},{"$f":"+$L772*VLOOKUP($V772,DisFac,4)","v":0},{"$f":"+$L772*VLOOKUP($V772,DisFac,5)","v":0},{"$f":"+$L772*VLOOKUP($V772,DisFac,6)","v":0},0,"UACCT585S",{"$f":"ROUND(SUM(-H772,J772:N772),0)","v":0},{"$f":"ROUND(J772-Q772-R772,0)","v":0},{"$f":"ROUND(K772-T772-U772,0)","v":0},{"$f":"ROUND(L772-W772-X772-Y772-Z772-AA772,0)","v":0}]
[{"$f":"ROW()","v":773},null,null,"SNPD",585,"SNPD","ACCT585SNPD",{"$f":"+'JAM Download'!E591","v":99136.514325959681},"DPW",{"$f":"VLOOKUP($I773,Func,2)*$H773","v":0},{"$f":"VLOOKUP($I773,Func,3)*$H773","v":0},{"$f":"VLOOKUP($I773,Func,5)*$H773","v":99136.514325959681},{"$f":"VLOOKUP($I773,Func,6)*$H773","v":0},{"$f":"VLOOKUP($I773,Func,7)*$H773","v":0},null,null,null,null,null,null,null,"METR",{"$f":"+$L773*VLOOKUP($V773,DisFac,2)","v":0},{"$f":"+$L773*VLOOKUP($V773,DisFac,3)","v":0},{"$f":"+$L773*VLOOKUP($V773,DisFac,4)","v":0},{"$f":"+$L773*VLOOKUP($V773,DisFac,5)","v":99136.514325959681},{"$f":"+$L773*VLOOKUP($V773,DisFac,6)","v":0},99136.514325959681,"UACCT585SNPD",{"$f":"ROUND(SUM(-H773,J773:N773),0)","v":0},{"$f":"ROUND(J773-Q773-R773,0)","v":0},{"$f":"ROUND(K773-T773-U773,0)","v":0},{"$f":"ROUND(L773-W773-X773-Y773-Z773-AA773,0)","v":0}]
[{"$f":"ROW()","v":774},null,null,null,null,null,"ACCT585",{"$f":"+'JAM Download'!E592","v":99136.514325959681},null,{"$f":"SUM(J772)","v":0},{"$f":"SUM(K772:K773)","v":0},{"$f":"SUM(L772:L773)","v":99136.514325959681},{"$f":"SUM(M772:M773)","v":0},{"$f":"SUM(N772:N773)","v":0},null,null,{"$f":"SUM(Q772:Q773)","v":0},{"$f":"SUM(R772:R773)","v":0},null,{"$f":"SUM(T772:T773)","v":0},{"$f":"SUM(U772:U773)","v":0},null,{"$f":"SUM(W772:W773)","v":0},{"$f":"SUM(X772:X773)","v":0},{"$f":"SUM(Y772:Y773)","v":0},{"$f":"SUM(Z772:Z773)","v":99136.514325959681},{"$f":"SUM(AA772:AA773)","v":0},99136.514325959681,"UACCT585",{"$f":"ROUND(SUM(-H774,J774:N774),0)","v":0},{"$f":"ROUND(J774-Q774-R774,0)","v":0},{"$f":"ROUND(K774-T774-U774,0)","v":0},{"$f":"ROUND(L774-W774-X774-Y774-Z774-AA774,0)","v":0}]
[{"$f":"ROW()","v":775}]
[{"$f":"ROW()","v":776},586,"Meter Expenses"]
[{"$f":"ROW()","v":777},null,null,"S",586,"S","ACCT586S",{"$f":"+'JAM Download'!E595","v":1393922.62},"DPW",{"$f":"VLOOKUP($I777,Func,2)*$H777","v":0},{"$f":"VLOOKUP($I777,Func,3)*$H777","v":0},{"$f":"VLOOKUP($I777,Func,5)*$H777","v":1393922.62},{"$f":"VLOOKUP($I777,Func,6)*$H777","v":0},{"$f":"VLOOKUP($I777,Func,7)*$H777","v":0},null,null,null,null,null,null,null,"METR",{"$f":"+$L777*VLOOKUP($V777,DisFac,2)","v":0},{"$f":"+$L777*VLOOKUP($V777,DisFac,3)","v":0},{"$f":"+$L777*VLOOKUP($V777,DisFac,4)","v":0},{"$f":"+$L777*VLOOKUP($V777,DisFac,5)","v":1393922.62},{"$f":"+$L777*VLOOKUP($V777,DisFac,6)","v":0},1393922.62,"UACCT586S",{"$f":"ROUND(SUM(-H777,J777:N777),0)","v":0},{"$f":"ROUND(J777-Q777-R777,0)","v":0},{"$f":"ROUND(K777-T777-U777,0)","v":0},{"$f":"ROUND(L777-W777-X777-Y777-Z777-AA777,0)","v":0}]
[{"$f":"ROW()","v":778},null,null,"SNPD",586,"SNPD","ACCT586SNPD",{"$f":"+'JAM Download'!E596","v":562060.77463226067},"DPW",{"$f":"VLOOKUP($I778,Func,2)*$H778","v":0},{"$f":"VLOOKUP($I778,Func,3)*$H778","v":0},{"$f":"VLOOKUP($I778,Func,5)*$H778","v":562060.77463226067},{"$f":"VLOOKUP($I778,Func,6)*$H778","v":0},{"$f":"VLOOKUP($I778,Func,7)*$H778","v":0},null,null,null,null,null,null,null,"METR",{"$f":"+$L778*VLOOKUP($V778,DisFac,2)","v":0},{"$f":"+$L778*VLOOKUP($V778,DisFac,3)","v":0},{"$f":"+$L778*VLOOKUP($V778,DisFac,4)","v":0},{"$f":"+$L778*VLOOKUP($V778,DisFac,5)","v":562060.77463226067},{"$f":"+$L778*VLOOKUP($V778,DisFac,6)","v":0},562060.77463226067,"UACCT586SNPD",{"$f":"ROUND(SUM(-H778,J778:N778),0)","v":0},{"$f":"ROUND(J778-Q778-R778,0)","v":0},{"$f":"ROUND(K778-T778-U778,0)","v":0},{"$f":"ROUND(L778-W778-X778-Y778-Z778-AA778,0)","v":0}]
[{"$f":"ROW()","v":779},null,null,null,null,null,"ACCT586",{"$f":"+'JAM Download'!E597","v":1955983.3946322608},null,{"$f":"SUM(J777:J778)","v":0},{"$f":"SUM(K777:K778)","v":0},{"$f":"SUM(L777:L778)","v":1955983.3946322608},{"$f":"SUM(M777:M778)","v":0},{"$f":"SUM(N777:N778)","v":0},null,null,{"$f":"SUM(Q777:Q778)","v":0},{"$f":"SUM(R777:R778)","v":0},null,{"$f":"SUM(T777:T778)","v":0},{"$f":"SUM(U777:U778)","v":0},null,{"$f":"SUM(W777:W778)","v":0},{"$f":"SUM(X777:X778)","v":0},{"$f":"SUM(Y777:Y778)","v":0},{"$f":"SUM(Z777:Z778)","v":1955983.3946322608},{"$f":"SUM(AA777:AA778)","v":0},1955983.3946322608,"UACCT586",{"$f":"ROUND(SUM(-H779,J779:N779),0)","v":0},{"$f":"ROUND(J779-Q779-R779,0)","v":0},{"$f":"ROUND(K779-T779-U779,0)","v":0},{"$f":"ROUND(L779-W779-X779-Y779-Z779-AA779,0)","v":0}]
[{"$f":"ROW()","v":780}]
[{"$f":"ROW()","v":781},587,"Customer Installation Expenses"]
[{"$f":"ROW()","v":782},null,null,"S",587,"S","ACCT587S",{"$f":"+'JAM Download'!E600","v":5167134.82},"DPW",{"$f":"VLOOKUP($I782,Func,2)*$H782","v":0},{"$f":"VLOOKUP($I782,Func,3)*$H782","v":0},{"$f":"VLOOKUP($I782,Func,5)*$H782","v":5167134.82},{"$f":"VLOOKUP($I782,Func,6)*$H782","v":0},{"$f":"VLOOKUP($I782,Func,7)*$H782","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L782*VLOOKUP($V782,DisFac,2)","v":0},{"$f":"+$L782*VLOOKUP($V782,DisFac,3)","v":5167134.82},{"$f":"+$L782*VLOOKUP($V782,DisFac,4)","v":0},{"$f":"+$L782*VLOOKUP($V782,DisFac,5)","v":0},{"$f":"+$L782*VLOOKUP($V782,DisFac,6)","v":0},0,"UACCT587S",{"$f":"ROUND(SUM(-H782,J782:N782),0)","v":0},{"$f":"ROUND(J782-Q782-R782,0)","v":0},{"$f":"ROUND(K782-T782-U782,0)","v":0},{"$f":"ROUND(L782-W782-X782-Y782-Z782-AA782,0)","v":0}]
[{"$f":"ROW()","v":783},null,null,"SNPD",587,"SNPD","ACCT587SNPD",{"$f":"+'JAM Download'!E601","v":0},"DPW",{"$f":"VLOOKUP($I783,Func,2)*$H783","v":0},{"$f":"VLOOKUP($I783,Func,3)*$H783","v":0},{"$f":"VLOOKUP($I783,Func,5)*$H783","v":0},{"$f":"VLOOKUP($I783,Func,6)*$H783","v":0},{"$f":"VLOOKUP($I783,Func,7)*$H783","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L783*VLOOKUP($V783,DisFac,2)","v":0},{"$f":"+$L783*VLOOKUP($V783,DisFac,3)","v":0},{"$f":"+$L783*VLOOKUP($V783,DisFac,4)","v":0},{"$f":"+$L783*VLOOKUP($V783,DisFac,5)","v":0},{"$f":"+$L783*VLOOKUP($V783,DisFac,6)","v":0},0,"UACCT587SNPD",{"$f":"ROUND(SUM(-H783,J783:N783),0)","v":0},{"$f":"ROUND(J783-Q783-R783,0)","v":0},{"$f":"ROUND(K783-T783-U783,0)","v":0},{"$f":"ROUND(L783-W783-X783-Y783-Z783-AA783,0)","v":0}]
[{"$f":"ROW()","v":784},null,null,null,null,null,"ACCT587",{"$f":"+'JAM Download'!E602","v":5167134.82},null,{"$f":"SUM(J782:J783)","v":0},{"$f":"SUM(K782:K783)","v":0},{"$f":"SUM(L782:L783)","v":5167134.82},{"$f":"SUM(M782:M783)","v":0},{"$f":"SUM(N782:N783)","v":0},null,null,{"$f":"SUM(Q782:Q783)","v":0},{"$f":"SUM(R782:R783)","v":0},null,{"$f":"SUM(T782:T783)","v":0},{"$f":"SUM(U782:U783)","v":0},null,{"$f":"SUM(W782:W783)","v":0},{"$f":"SUM(X782:X783)","v":5167134.82},{"$f":"SUM(Y782:Y783)","v":0},{"$f":"SUM(Z782:Z783)","v":0},{"$f":"SUM(AA782:AA783)","v":0},0,"UACCT587",{"$f":"ROUND(SUM(-H784,J784:N784),0)","v":0},{"$f":"ROUND(J784-Q784-R784,0)","v":0},{"$f":"ROUND(K784-T784-U784,0)","v":0},{"$f":"ROUND(L784-W784-X784-Y784-Z784-AA784,0)","v":0}]
[{"$f":"ROW()","v":785}]
[{"$f":"ROW()","v":786},588,"Misc. Distribution Expenses"]
[{"$f":"ROW()","v":787},null,null,"S",588,"S","ACCT588S",{"$f":"+'JAM Download'!E605","v":807700.47999999998},"DPW",{"$f":"VLOOKUP($I787,Func,2)*$H787","v":0},{"$f":"VLOOKUP($I787,Func,3)*$H787","v":0},{"$f":"VLOOKUP($I787,Func,5)*$H787","v":807700.47999999998},{"$f":"VLOOKUP($I787,Func,6)*$H787","v":0},{"$f":"VLOOKUP($I787,Func,7)*$H787","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L787*VLOOKUP($V787,DisFac,2)","v":208655.55434031266},{"$f":"+$L787*VLOOKUP($V787,DisFac,3)","v":599044.92565968737},{"$f":"+$L787*VLOOKUP($V787,DisFac,4)","v":0},{"$f":"+$L787*VLOOKUP($V787,DisFac,5)","v":0},{"$f":"+$L787*VLOOKUP($V787,DisFac,6)","v":0},0,"UACCT588S",{"$f":"ROUND(SUM(-H787,J787:N787),0)","v":0},{"$f":"ROUND(J787-Q787-R787,0)","v":0},{"$f":"ROUND(K787-T787-U787,0)","v":0},{"$f":"ROUND(L787-W787-X787-Y787-Z787-AA787,0)","v":0}]
[{"$f":"ROW()","v":788},null,null,"SNPD",588,"SNPD","ACCT588SNPD",{"$f":"+'JAM Download'!E606","v":2168034.9933085889},"DPW",{"$f":"VLOOKUP($I788,Func,2)*$H788","v":0},{"$f":"VLOOKUP($I788,Func,3)*$H788","v":0},{"$f":"VLOOKUP($I788,Func,5)*$H788","v":2168034.9933085889},{"$f":"VLOOKUP($I788,Func,6)*$H788","v":0},{"$f":"VLOOKUP($I788,Func,7)*$H788","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L788*VLOOKUP($V788,DisFac,2)","v":560074.62488817598},{"$f":"+$L788*VLOOKUP($V788,DisFac,3)","v":1607960.368420413},{"$f":"+$L788*VLOOKUP($V788,DisFac,4)","v":0},{"$f":"+$L788*VLOOKUP($V788,DisFac,5)","v":0},{"$f":"+$L788*VLOOKUP($V788,DisFac,6)","v":0},0,"UACCT588SNPD",{"$f":"ROUND(SUM(-H788,J788:N788),0)","v":0},{"$f":"ROUND(J788-Q788-R788,0)","v":0},{"$f":"ROUND(K788-T788-U788,0)","v":0},{"$f":"ROUND(L788-W788-X788-Y788-Z788-AA788,0)","v":0}]
[{"$f":"ROW()","v":789},null,null,null,null,null,"ACCT588",{"$f":"+'JAM Download'!E607","v":2975735.4733085888},null,{"$f":"SUM(J787:J788)","v":0},{"$f":"SUM(K787:K788)","v":0},{"$f":"SUM(L787:L788)","v":2975735.4733085888},{"$f":"SUM(M787:M788)","v":0},{"$f":"SUM(N787:N788)","v":0},null,null,{"$f":"SUM(Q787:Q788)","v":0},{"$f":"SUM(R787:R788)","v":0},null,{"$f":"SUM(T787:T788)","v":0},{"$f":"SUM(U787:U788)","v":0},null,{"$f":"SUM(W787:W788)","v":768730.17922848859},{"$f":"SUM(X787:X788)","v":2207005.2940801005},{"$f":"SUM(Y787:Y788)","v":0},{"$f":"SUM(Z787:Z788)","v":0},{"$f":"SUM(AA787:AA788)","v":0},0,"UACCT588",{"$f":"ROUND(SUM(-H789,J789:N789),0)","v":0},{"$f":"ROUND(J789-Q789-R789,0)","v":0},{"$f":"ROUND(K789-T789-U789,0)","v":0},{"$f":"ROUND(L789-W789-X789-Y789-Z789-AA789,0)","v":0}]
[{"$f":"ROW()","v":790}]
[{"$f":"ROW()","v":791},589,"Rents"]
[{"$f":"ROW()","v":792},null,null,"S",589,"S","ACCT589S",{"$f":"+'JAM Download'!E610","v":517694.25},"DPW",{"$f":"VLOOKUP($I792,Func,2)*$H792","v":0},{"$f":"VLOOKUP($I792,Func,3)*$H792","v":0},{"$f":"VLOOKUP($I792,Func,5)*$H792","v":517694.25},{"$f":"VLOOKUP($I792,Func,6)*$H792","v":0},{"$f":"VLOOKUP($I792,Func,7)*$H792","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L792*VLOOKUP($V792,DisFac,2)","v":133737.42295230829},{"$f":"+$L792*VLOOKUP($V792,DisFac,3)","v":383956.82704769174},{"$f":"+$L792*VLOOKUP($V792,DisFac,4)","v":0},{"$f":"+$L792*VLOOKUP($V792,DisFac,5)","v":0},{"$f":"+$L792*VLOOKUP($V792,DisFac,6)","v":0},0,"UACCT589S",{"$f":"ROUND(SUM(-H792,J792:N792),0)","v":0},{"$f":"ROUND(J792-Q792-R792,0)","v":0},{"$f":"ROUND(K792-T792-U792,0)","v":0},{"$f":"ROUND(L792-W792-X792-Y792-Z792-AA792,0)","v":0}]
[{"$f":"ROW()","v":793},null,null,"SNPD",589,"SNPD","ACCT589SNPD",{"$f":"+'JAM Download'!E611","v":31178.484414557541},"DPW",{"$f":"VLOOKUP($I793,Func,2)*$H793","v":0},{"$f":"VLOOKUP($I793,Func,3)*$H793","v":0},{"$f":"VLOOKUP($I793,Func,5)*$H793","v":31178.484414557541},{"$f":"VLOOKUP($I793,Func,6)*$H793","v":0},{"$f":"VLOOKUP($I793,Func,7)*$H793","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L793*VLOOKUP($V793,DisFac,2)","v":8054.4262509418131},{"$f":"+$L793*VLOOKUP($V793,DisFac,3)","v":23124.058163615729},{"$f":"+$L793*VLOOKUP($V793,DisFac,4)","v":0},{"$f":"+$L793*VLOOKUP($V793,DisFac,5)","v":0},{"$f":"+$L793*VLOOKUP($V793,DisFac,6)","v":0},0,"UACCT589SNPD",{"$f":"ROUND(SUM(-H793,J793:N793),0)","v":0},{"$f":"ROUND(J793-Q793-R793,0)","v":0},{"$f":"ROUND(K793-T793-U793,0)","v":0},{"$f":"ROUND(L793-W793-X793-Y793-Z793-AA793,0)","v":0}]
[{"$f":"ROW()","v":794},null,null,null,null,null,"ACCT589",{"$f":"+'JAM Download'!E612","v":548872.73441455758},null,{"$f":"SUM(J792:J793)","v":0},{"$f":"SUM(K792:K793)","v":0},{"$f":"SUM(L792:L793)","v":548872.73441455758},{"$f":"SUM(M792:M793)","v":0},{"$f":"SUM(N792:N793)","v":0},null,null,{"$f":"SUM(Q792:Q793)","v":0},{"$f":"SUM(R792:R793)","v":0},null,{"$f":"SUM(T792:T793)","v":0},{"$f":"SUM(U792:U793)","v":0},null,{"$f":"SUM(W792:W793)","v":141791.84920325011},{"$f":"SUM(X792:X793)","v":407080.88521130744},{"$f":"SUM(Y792:Y793)","v":0},{"$f":"SUM(Z792:Z793)","v":0},{"$f":"SUM(AA792:AA793)","v":0},0,"UACCT589",{"$f":"ROUND(SUM(-H794,J794:N794),0)","v":0},{"$f":"ROUND(J794-Q794-R794,0)","v":0},{"$f":"ROUND(K794-T794-U794,0)","v":0},{"$f":"ROUND(L794-W794-X794-Y794-Z794-AA794,0)","v":0}]
[{"$f":"ROW()","v":795}]
[{"$f":"ROW()","v":796},590,"Maint Supervision & Engineering"]
[{"$f":"ROW()","v":797},null,null,"S",590,"S","ACCT590S",{"$f":"+'JAM Download'!E615","v":341471.79},"DPW",{"$f":"VLOOKUP($I797,Func,2)*$H797","v":0},{"$f":"VLOOKUP($I797,Func,3)*$H797","v":0},{"$f":"VLOOKUP($I797,Func,5)*$H797","v":341471.79},{"$f":"VLOOKUP($I797,Func,6)*$H797","v":0},{"$f":"VLOOKUP($I797,Func,7)*$H797","v":0},null,null,null,null,null,null,null,"PLNT",{"$f":"+$L797*VLOOKUP($V797,DisFac,2)","v":61225.705033566635},{"$f":"+$L797*VLOOKUP($V797,DisFac,3)","v":175777.48187079441},{"$f":"+$L797*VLOOKUP($V797,DisFac,4)","v":60780.021207543781},{"$f":"+$L797*VLOOKUP($V797,DisFac,5)","v":11648.403819278352},{"$f":"+$L797*VLOOKUP($V797,DisFac,6)","v":32040.178068816749},11648.403819278352,"UACCT590S",{"$f":"ROUND(SUM(-H797,J797:N797),0)","v":0},{"$f":"ROUND(J797-Q797-R797,0)","v":0},{"$f":"ROUND(K797-T797-U797,0)","v":0},{"$f":"ROUND(L797-W797-X797-Y797-Z797-AA797,0)","v":0}]
[{"$f":"ROW()","v":798},null,null,"SNPD",590,"SNPD","ACCT590SNPD",{"$f":"+'JAM Download'!E616","v":2215422.6282018442},"DPW",{"$f":"VLOOKUP($I798,Func,2)*$H798","v":0},{"$f":"VLOOKUP($I798,Func,3)*$H798","v":0},{"$f":"VLOOKUP($I798,Func,5)*$H798","v":2215422.6282018442},{"$f":"VLOOKUP($I798,Func,6)*$H798","v":0},{"$f":"VLOOKUP($I798,Func,7)*$H798","v":0},null,null,null,null,null,null,null,"PLNT",{"$f":"+$L798*VLOOKUP($V798,DisFac,2)","v":397224.06456760329},{"$f":"+$L798*VLOOKUP($V798,DisFac,3)","v":1140420.4454631447},{"$f":"+$L798*VLOOKUP($V798,DisFac,4)","v":394332.52839357674},{"$f":"+$L798*VLOOKUP($V798,DisFac,5)","v":75573.263031953669},{"$f":"+$L798*VLOOKUP($V798,DisFac,6)","v":207872.3267455654},75573.263031953669,"UACCT590SNPD",{"$f":"ROUND(SUM(-H798,J798:N798),0)","v":0},{"$f":"ROUND(J798-Q798-R798,0)","v":0},{"$f":"ROUND(K798-T798-U798,0)","v":0},{"$f":"ROUND(L798-W798-X798-Y798-Z798-AA798,0)","v":0}]
[{"$f":"ROW()","v":799},null,null,null,null,null,"ACCT590",{"$f":"+'JAM Download'!E617","v":2556894.4182018442},null,{"$f":"SUM(J797:J798)","v":0},{"$f":"SUM(K797:K798)","v":0},{"$f":"SUM(L797:L798)","v":2556894.4182018442},{"$f":"SUM(M797:M798)","v":0},{"$f":"SUM(N797:N798)","v":0},null,null,{"$f":"SUM(Q797:Q798)","v":0},{"$f":"SUM(R797:R798)","v":0},null,{"$f":"SUM(T797:T798)","v":0},{"$f":"SUM(U797:U798)","v":0},null,{"$f":"SUM(W797:W798)","v":458449.76960116992},{"$f":"SUM(X797:X798)","v":1316197.9273339391},{"$f":"SUM(Y797:Y798)","v":455112.54960112053},{"$f":"SUM(Z797:Z798)","v":87221.666851232018},{"$f":"SUM(AA797:AA798)","v":239912.50481438215},87221.666851232018,"UACCT590",{"$f":"ROUND(SUM(-H799,J799:N799),0)","v":0},{"$f":"ROUND(J799-Q799-R799,0)","v":0},{"$f":"ROUND(K799-T799-U799,0)","v":0},{"$f":"ROUND(L799-W799-X799-Y799-Z799-AA799,0)","v":0}]
[{"$f":"ROW()","v":800}]
[{"$f":"ROW()","v":801},591,"Maintenance of Structures"]
[{"$f":"ROW()","v":802},null,null,"S",591,"S","ACCT591S",{"$f":"+'JAM Download'!E620","v":682305.23},"DPW",{"$f":"VLOOKUP($I802,Func,2)*$H802","v":0},{"$f":"VLOOKUP($I802,Func,3)*$H802","v":0},{"$f":"VLOOKUP($I802,Func,5)*$H802","v":682305.23},{"$f":"VLOOKUP($I802,Func,6)*$H802","v":0},{"$f":"VLOOKUP($I802,Func,7)*$H802","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L802*VLOOKUP($V802,DisFac,2)","v":176261.84398818796},{"$f":"+$L802*VLOOKUP($V802,DisFac,3)","v":506043.38601181208},{"$f":"+$L802*VLOOKUP($V802,DisFac,4)","v":0},{"$f":"+$L802*VLOOKUP($V802,DisFac,5)","v":0},{"$f":"+$L802*VLOOKUP($V802,DisFac,6)","v":0},0,"UACCT591S",{"$f":"ROUND(SUM(-H802,J802:N802),0)","v":0},{"$f":"ROUND(J802-Q802-R802,0)","v":0},{"$f":"ROUND(K802-T802-U802,0)","v":0},{"$f":"ROUND(L802-W802-X802-Y802-Z802-AA802,0)","v":0}]
[{"$f":"ROW()","v":803},null,null,"SNPD",591,"SNPD","ACCT591SNPD",{"$f":"+'JAM Download'!E621","v":37711.627360815772},"DPW",{"$f":"VLOOKUP($I803,Func,2)*$H803","v":0},{"$f":"VLOOKUP($I803,Func,3)*$H803","v":0},{"$f":"VLOOKUP($I803,Func,5)*$H803","v":37711.627360815772},{"$f":"VLOOKUP($I803,Func,6)*$H803","v":0},{"$f":"VLOOKUP($I803,Func,7)*$H803","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L803*VLOOKUP($V803,DisFac,2)","v":9742.1515857540617},{"$f":"+$L803*VLOOKUP($V803,DisFac,3)","v":27969.47577506171},{"$f":"+$L803*VLOOKUP($V803,DisFac,4)","v":0},{"$f":"+$L803*VLOOKUP($V803,DisFac,5)","v":0},{"$f":"+$L803*VLOOKUP($V803,DisFac,6)","v":0},0,"UACCT591SNPD",{"$f":"ROUND(SUM(-H803,J803:N803),0)","v":0},{"$f":"ROUND(J803-Q803-R803,0)","v":0},{"$f":"ROUND(K803-T803-U803,0)","v":0},{"$f":"ROUND(L803-W803-X803-Y803-Z803-AA803,0)","v":0}]
[{"$f":"ROW()","v":804},null,null,null,null,null,"ACCT591",{"$f":"+'JAM Download'!E622","v":720016.85736081575},null,{"$f":"SUM(J802:J803)","v":0},{"$f":"SUM(K802:K803)","v":0},{"$f":"SUM(L802:L803)","v":720016.85736081575},{"$f":"SUM(M802:M803)","v":0},{"$f":"SUM(N802:N803)","v":0},null,null,{"$f":"SUM(Q802:Q803)","v":0},{"$f":"SUM(R802:R803)","v":0},null,{"$f":"SUM(T802:T803)","v":0},{"$f":"SUM(U802:U803)","v":0},null,{"$f":"SUM(W802:W803)","v":186003.99557394203},{"$f":"SUM(X802:X803)","v":534012.86178687378},{"$f":"SUM(Y802:Y803)","v":0},{"$f":"SUM(Z802:Z803)","v":0},{"$f":"SUM(AA802:AA803)","v":0},0,"UACCT591",{"$f":"ROUND(SUM(-H804,J804:N804),0)","v":0},{"$f":"ROUND(J804-Q804-R804,0)","v":0},{"$f":"ROUND(K804-T804-U804,0)","v":0},{"$f":"ROUND(L804-W804-X804-Y804-Z804-AA804,0)","v":0}]
[{"$f":"ROW()","v":805}]
[{"$f":"ROW()","v":806},592,"Maintenance of Station Equipment"]
[{"$f":"ROW()","v":807},null,null,"S",592,"S","ACCT592S",{"$f":"+'JAM Download'!E625","v":4065883.26},"DPW",{"$f":"VLOOKUP($I807,Func,2)*$H807","v":0},{"$f":"VLOOKUP($I807,Func,3)*$H807","v":0},{"$f":"VLOOKUP($I807,Func,5)*$H807","v":4065883.26},{"$f":"VLOOKUP($I807,Func,6)*$H807","v":0},{"$f":"VLOOKUP($I807,Func,7)*$H807","v":0},null,null,null,null,null,null,null,"SUBS",{"$f":"+$L807*VLOOKUP($V807,DisFac,2)","v":4065883.26},{"$f":"+$L807*VLOOKUP($V807,DisFac,3)","v":0},{"$f":"+$L807*VLOOKUP($V807,DisFac,4)","v":0},{"$f":"+$L807*VLOOKUP($V807,DisFac,5)","v":0},{"$f":"+$L807*VLOOKUP($V807,DisFac,6)","v":0},0,"UACCT592S",{"$f":"ROUND(SUM(-H807,J807:N807),0)","v":0},{"$f":"ROUND(J807-Q807-R807,0)","v":0},{"$f":"ROUND(K807-T807-U807,0)","v":0},{"$f":"ROUND(L807-W807-X807-Y807-Z807-AA807,0)","v":0}]
[{"$f":"ROW()","v":808},null,null,"SNPD",592,"SNPD","ACCT592SNPD",{"$f":"+'JAM Download'!E626","v":699665.8197942524},"DPW",{"$f":"VLOOKUP($I808,Func,2)*$H808","v":0},{"$f":"VLOOKUP($I808,Func,3)*$H808","v":0},{"$f":"VLOOKUP($I808,Func,5)*$H808","v":699665.8197942524},{"$f":"VLOOKUP($I808,Func,6)*$H808","v":0},{"$f":"VLOOKUP($I808,Func,7)*$H808","v":0},null,null,null,null,null,null,null,"SUBS",{"$f":"+$L808*VLOOKUP($V808,DisFac,2)","v":699665.8197942524},{"$f":"+$L808*VLOOKUP($V808,DisFac,3)","v":0},{"$f":"+$L808*VLOOKUP($V808,DisFac,4)","v":0},{"$f":"+$L808*VLOOKUP($V808,DisFac,5)","v":0},{"$f":"+$L808*VLOOKUP($V808,DisFac,6)","v":0},0,"UACCT592SNPD",{"$f":"ROUND(SUM(-H808,J808:N808),0)","v":0},{"$f":"ROUND(J808-Q808-R808,0)","v":0},{"$f":"ROUND(K808-T808-U808,0)","v":0},{"$f":"ROUND(L808-W808-X808-Y808-Z808-AA808,0)","v":0}]
[{"$f":"ROW()","v":809},null,null,null,null,null,"ACCT592",{"$f":"+'JAM Download'!E627","v":4765549.0797942523},null,{"$f":"SUM(J807:J808)","v":0},{"$f":"SUM(K807:K808)","v":0},{"$f":"SUM(L807:L808)","v":4765549.0797942523},{"$f":"SUM(M807:M808)","v":0},{"$f":"SUM(N807:N808)","v":0},null,null,{"$f":"SUM(Q807:Q808)","v":0},{"$f":"SUM(R807:R808)","v":0},null,{"$f":"SUM(T807:T808)","v":0},{"$f":"SUM(U807:U808)","v":0},null,{"$f":"SUM(W807:W808)","v":4765549.0797942523},{"$f":"SUM(X807:X808)","v":0},{"$f":"SUM(Y807:Y808)","v":0},{"$f":"SUM(Z807:Z808)","v":0},{"$f":"SUM(AA807:AA808)","v":0},0,"UACCT592",{"$f":"ROUND(SUM(-H809,J809:N809),0)","v":0},{"$f":"ROUND(J809-Q809-R809,0)","v":0},{"$f":"ROUND(K809-T809-U809,0)","v":0},{"$f":"ROUND(L809-W809-X809-Y809-Z809-AA809,0)","v":0}]
[{"$f":"ROW()","v":810}]
[{"$f":"ROW()","v":811},593,"Maintenance of Overhead Lines"]
[{"$f":"ROW()","v":812},null,null,"S",593,"S","ACCT593S",{"$f":"+'JAM Download'!E629","v":36583505.699759245},"DPW",{"$f":"VLOOKUP($I812,Func,2)*$H812","v":0},{"$f":"VLOOKUP($I812,Func,3)*$H812","v":0},{"$f":"VLOOKUP($I812,Func,5)*$H812","v":36583505.699759245},{"$f":"VLOOKUP($I812,Func,6)*$H812","v":0},{"$f":"VLOOKUP($I812,Func,7)*$H812","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L812*VLOOKUP($V812,DisFac,2)","v":0},{"$f":"+$L812*VLOOKUP($V812,DisFac,3)","v":36583505.699759245},{"$f":"+$L812*VLOOKUP($V812,DisFac,4)","v":0},{"$f":"+$L812*VLOOKUP($V812,DisFac,5)","v":0},{"$f":"+$L812*VLOOKUP($V812,DisFac,6)","v":0},0,"UACCT593S",{"$f":"ROUND(SUM(-H812,J812:N812),0)","v":0},{"$f":"ROUND(J812-Q812-R812,0)","v":0},{"$f":"ROUND(K812-T812-U812,0)","v":0},{"$f":"ROUND(L812-W812-X812-Y812-Z812-AA812,0)","v":0}]
[{"$f":"ROW()","v":813},null,null,"SNPD",593,"SNPD","ACCT593SNPD",{"$f":"+'JAM Download'!E630","v":626965.78884509613},"DPW",{"$f":"VLOOKUP($I813,Func,2)*$H813","v":0},{"$f":"VLOOKUP($I813,Func,3)*$H813","v":0},{"$f":"VLOOKUP($I813,Func,5)*$H813","v":626965.78884509613},{"$f":"VLOOKUP($I813,Func,6)*$H813","v":0},{"$f":"VLOOKUP($I813,Func,7)*$H813","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L813*VLOOKUP($V813,DisFac,2)","v":0},{"$f":"+$L813*VLOOKUP($V813,DisFac,3)","v":626965.78884509613},{"$f":"+$L813*VLOOKUP($V813,DisFac,4)","v":0},{"$f":"+$L813*VLOOKUP($V813,DisFac,5)","v":0},{"$f":"+$L813*VLOOKUP($V813,DisFac,6)","v":0},0,"UACCT593SNPD",{"$f":"ROUND(SUM(-H813,J813:N813),0)","v":0},{"$f":"ROUND(J813-Q813-R813,0)","v":0},{"$f":"ROUND(K813-T813-U813,0)","v":0},{"$f":"ROUND(L813-W813-X813-Y813-Z813-AA813,0)","v":0}]
[{"$f":"ROW()","v":814},null,null,null,null,null,"ACCT593",{"$f":"+'JAM Download'!E631","v":37210471.488604344},null,{"$f":"SUM(J812:J813)","v":0},{"$f":"SUM(K812:K813)","v":0},{"$f":"SUM(L812:L813)","v":37210471.488604344},{"$f":"SUM(M812:M813)","v":0},{"$f":"SUM(N812:N813)","v":0},null,null,{"$f":"SUM(Q812:Q813)","v":0},{"$f":"SUM(R812:R813)","v":0},null,{"$f":"SUM(T812:T813)","v":0},{"$f":"SUM(U812:U813)","v":0},null,{"$f":"SUM(W812:W813)","v":0},{"$f":"SUM(X812:X813)","v":37210471.488604344},{"$f":"SUM(Y812:Y813)","v":0},{"$f":"SUM(Z812:Z813)","v":0},{"$f":"SUM(AA812:AA813)","v":0},0,"UACCT593",{"$f":"ROUND(SUM(-H814,J814:N814),0)","v":0},{"$f":"ROUND(J814-Q814-R814,0)","v":0},{"$f":"ROUND(K814-T814-U814,0)","v":0},{"$f":"ROUND(L814-W814-X814-Y814-Z814-AA814,0)","v":0}]
[{"$f":"ROW()","v":815}]
[{"$f":"ROW()","v":816},594,"Maintenance of Underground Lines"]
[{"$f":"ROW()","v":817},null,null,"S",594,"S","ACCT594S",{"$f":"+'JAM Download'!E634","v":12375763.5399999},"DPW",{"$f":"VLOOKUP($I817,Func,2)*$H817","v":0},{"$f":"VLOOKUP($I817,Func,3)*$H817","v":0},{"$f":"VLOOKUP($I817,Func,5)*$H817","v":12375763.5399999},{"$f":"VLOOKUP($I817,Func,6)*$H817","v":0},{"$f":"VLOOKUP($I817,Func,7)*$H817","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L817*VLOOKUP($V817,DisFac,2)","v":0},{"$f":"+$L817*VLOOKUP($V817,DisFac,3)","v":12375763.5399999},{"$f":"+$L817*VLOOKUP($V817,DisFac,4)","v":0},{"$f":"+$L817*VLOOKUP($V817,DisFac,5)","v":0},{"$f":"+$L817*VLOOKUP($V817,DisFac,6)","v":0},0,"UACCT594S",{"$f":"ROUND(SUM(-H817,J817:N817),0)","v":0},{"$f":"ROUND(J817-Q817-R817,0)","v":0},{"$f":"ROUND(K817-T817-U817,0)","v":0},{"$f":"ROUND(L817-W817-X817-Y817-Z817-AA817,0)","v":0}]
[{"$f":"ROW()","v":818},null,null,"SNPD",594,"SNPD","ACCT594SNPD",{"$f":"+'JAM Download'!E635","v":0},"DPW",{"$f":"VLOOKUP($I818,Func,2)*$H818","v":0},{"$f":"VLOOKUP($I818,Func,3)*$H818","v":0},{"$f":"VLOOKUP($I818,Func,5)*$H818","v":0},{"$f":"VLOOKUP($I818,Func,6)*$H818","v":0},{"$f":"VLOOKUP($I818,Func,7)*$H818","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L818*VLOOKUP($V818,DisFac,2)","v":0},{"$f":"+$L818*VLOOKUP($V818,DisFac,3)","v":0},{"$f":"+$L818*VLOOKUP($V818,DisFac,4)","v":0},{"$f":"+$L818*VLOOKUP($V818,DisFac,5)","v":0},{"$f":"+$L818*VLOOKUP($V818,DisFac,6)","v":0},0,"UACCT594SNPD",{"$f":"ROUND(SUM(-H818,J818:N818),0)","v":0},{"$f":"ROUND(J818-Q818-R818,0)","v":0},{"$f":"ROUND(K818-T818-U818,0)","v":0},{"$f":"ROUND(L818-W818-X818-Y818-Z818-AA818,0)","v":0}]
[{"$f":"ROW()","v":819},null,null,null,null,null,"ACCT594",{"$f":"+'JAM Download'!E636","v":12375763.5399999},null,{"$f":"SUM(J817:J818)","v":0},{"$f":"SUM(K817:K818)","v":0},{"$f":"SUM(L817:L818)","v":12375763.5399999},{"$f":"SUM(M817:M818)","v":0},{"$f":"SUM(N817:N818)","v":0},null,null,{"$f":"SUM(Q817:Q818)","v":0},{"$f":"SUM(R817:R818)","v":0},null,{"$f":"SUM(T817:T818)","v":0},{"$f":"SUM(U817:U818)","v":0},null,{"$f":"SUM(W817:W818)","v":0},{"$f":"SUM(X817:X818)","v":12375763.5399999},{"$f":"SUM(Y817:Y818)","v":0},{"$f":"SUM(Z817:Z818)","v":0},{"$f":"SUM(AA817:AA818)","v":0},0,"UACCT594",{"$f":"ROUND(SUM(-H819,J819:N819),0)","v":0},{"$f":"ROUND(J819-Q819-R819,0)","v":0},{"$f":"ROUND(K819-T819-U819,0)","v":0},{"$f":"ROUND(L819-W819-X819-Y819-Z819-AA819,0)","v":0}]
[{"$f":"ROW()","v":820}]
[{"$f":"ROW()","v":821},595,"Maintenance of Line Transformers"]
[{"$f":"ROW()","v":822},null,null,"S",595,"S","ACCT595S",{"$f":"+'JAM Download'!E639","v":0},"DPW",{"$f":"VLOOKUP($I822,Func,2)*$H822","v":0},{"$f":"VLOOKUP($I822,Func,3)*$H822","v":0},{"$f":"VLOOKUP($I822,Func,5)*$H822","v":0},{"$f":"VLOOKUP($I822,Func,6)*$H822","v":0},{"$f":"VLOOKUP($I822,Func,7)*$H822","v":0},null,null,null,null,null,null,null,"XFMR",{"$f":"+$L822*VLOOKUP($V822,DisFac,2)","v":0},{"$f":"+$L822*VLOOKUP($V822,DisFac,3)","v":0},{"$f":"+$L822*VLOOKUP($V822,DisFac,4)","v":0},{"$f":"+$L822*VLOOKUP($V822,DisFac,5)","v":0},{"$f":"+$L822*VLOOKUP($V822,DisFac,6)","v":0},0,"UACCT595S",{"$f":"ROUND(SUM(-H822,J822:N822),0)","v":0},{"$f":"ROUND(J822-Q822-R822,0)","v":0},{"$f":"ROUND(K822-T822-U822,0)","v":0},{"$f":"ROUND(L822-W822-X822-Y822-Z822-AA822,0)","v":0}]
[{"$f":"ROW()","v":823},null,null,"SNPD",595,"SNPD","ACCT595SNPD",{"$f":"+'JAM Download'!E640","v":418444.54024017294},"DPW",{"$f":"VLOOKUP($I823,Func,2)*$H823","v":0},{"$f":"VLOOKUP($I823,Func,3)*$H823","v":0},{"$f":"VLOOKUP($I823,Func,5)*$H823","v":418444.54024017294},{"$f":"VLOOKUP($I823,Func,6)*$H823","v":0},{"$f":"VLOOKUP($I823,Func,7)*$H823","v":0},null,null,null,null,null,null,null,"XFMR",{"$f":"+$L823*VLOOKUP($V823,DisFac,2)","v":0},{"$f":"+$L823*VLOOKUP($V823,DisFac,3)","v":0},{"$f":"+$L823*VLOOKUP($V823,DisFac,4)","v":418444.54024017294},{"$f":"+$L823*VLOOKUP($V823,DisFac,5)","v":0},{"$f":"+$L823*VLOOKUP($V823,DisFac,6)","v":0},0,"UACCT595SNPD",{"$f":"ROUND(SUM(-H823,J823:N823),0)","v":0},{"$f":"ROUND(J823-Q823-R823,0)","v":0},{"$f":"ROUND(K823-T823-U823,0)","v":0},{"$f":"ROUND(L823-W823-X823-Y823-Z823-AA823,0)","v":0}]
[{"$f":"ROW()","v":824},null,null,null,null,null,"ACCT595",{"$f":"+'JAM Download'!E641","v":418444.54024017294},null,{"$f":"SUM(J822:J823)","v":0},{"$f":"SUM(K822:K823)","v":0},{"$f":"SUM(L822:L823)","v":418444.54024017294},{"$f":"SUM(M822:M823)","v":0},{"$f":"SUM(N822:N823)","v":0},null,null,{"$f":"SUM(Q822:Q823)","v":0},{"$f":"SUM(R822:R823)","v":0},null,{"$f":"SUM(T822:T823)","v":0},{"$f":"SUM(U822:U823)","v":0},null,{"$f":"SUM(W822:W823)","v":0},{"$f":"SUM(X822:X823)","v":0},{"$f":"SUM(Y822:Y823)","v":418444.54024017294},{"$f":"SUM(Z822:Z823)","v":0},{"$f":"SUM(AA822:AA823)","v":0},0,"UACCT595",{"$f":"ROUND(SUM(-H824,J824:N824),0)","v":0},{"$f":"ROUND(J824-Q824-R824,0)","v":0},{"$f":"ROUND(K824-T824-U824,0)","v":0},{"$f":"ROUND(L824-W824-X824-Y824-Z824-AA824,0)","v":0}]
[{"$f":"ROW()","v":825}]
[{"$f":"ROW()","v":826}]
[{"$f":"ROW()","v":827}]
[{"$f":"ROW()","v":828}]
[{"$f":"ROW()","v":829},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":830},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":831},596,"Maint of Street Lighting & Signal Sys."]
[{"$f":"ROW()","v":832},null,null,"S",596,"S","ACCT596S",{"$f":"+'JAM Download'!E644","v":2021110.66},"DPW",{"$f":"VLOOKUP($I832,Func,2)*$H832","v":0},{"$f":"VLOOKUP($I832,Func,3)*$H832","v":0},{"$f":"VLOOKUP($I832,Func,5)*$H832","v":2021110.66},{"$f":"VLOOKUP($I832,Func,6)*$H832","v":0},{"$f":"VLOOKUP($I832,Func,7)*$H832","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L832*VLOOKUP($V832,DisFac,2)","v":0},{"$f":"+$L832*VLOOKUP($V832,DisFac,3)","v":2021110.66},{"$f":"+$L832*VLOOKUP($V832,DisFac,4)","v":0},{"$f":"+$L832*VLOOKUP($V832,DisFac,5)","v":0},{"$f":"+$L832*VLOOKUP($V832,DisFac,6)","v":0},0,"UACCT596S",{"$f":"ROUND(SUM(-H832,J832:N832),0)","v":0},{"$f":"ROUND(J832-Q832-R832,0)","v":0},{"$f":"ROUND(K832-T832-U832,0)","v":0},{"$f":"ROUND(L832-W832-X832-Y832-Z832-AA832,0)","v":0}]
[{"$f":"ROW()","v":833},null,null,"SNPD",596,"SNPD","ACCT596SNPD",{"$f":"+'JAM Download'!E645","v":0},"DPW",{"$f":"VLOOKUP($I833,Func,2)*$H833","v":0},{"$f":"VLOOKUP($I833,Func,3)*$H833","v":0},{"$f":"VLOOKUP($I833,Func,5)*$H833","v":0},{"$f":"VLOOKUP($I833,Func,6)*$H833","v":0},{"$f":"VLOOKUP($I833,Func,7)*$H833","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L833*VLOOKUP($V833,DisFac,2)","v":0},{"$f":"+$L833*VLOOKUP($V833,DisFac,3)","v":0},{"$f":"+$L833*VLOOKUP($V833,DisFac,4)","v":0},{"$f":"+$L833*VLOOKUP($V833,DisFac,5)","v":0},{"$f":"+$L833*VLOOKUP($V833,DisFac,6)","v":0},0,"UACCT596SNPD",{"$f":"ROUND(SUM(-H833,J833:N833),0)","v":0},{"$f":"ROUND(J833-Q833-R833,0)","v":0},{"$f":"ROUND(K833-T833-U833,0)","v":0},{"$f":"ROUND(L833-W833-X833-Y833-Z833-AA833,0)","v":0}]
[{"$f":"ROW()","v":834},null,null,null,null,null,"ACCT596",{"$f":"+'JAM Download'!E646","v":2021110.66},null,{"$f":"SUM(J832:J833)","v":0},{"$f":"SUM(K832:K833)","v":0},{"$f":"SUM(L832:L833)","v":2021110.66},{"$f":"SUM(M832:M833)","v":0},{"$f":"SUM(N832:N833)","v":0},null,null,{"$f":"SUM(Q832:Q833)","v":0},{"$f":"SUM(R832:R833)","v":0},null,{"$f":"SUM(T832:T833)","v":0},{"$f":"SUM(U832:U833)","v":0},null,{"$f":"SUM(W832:W833)","v":0},{"$f":"SUM(X832:X833)","v":2021110.66},{"$f":"SUM(Y832:Y833)","v":0},{"$f":"SUM(Z832:Z833)","v":0},{"$f":"SUM(AA832:AA833)","v":0},0,"UACCT596",{"$f":"ROUND(SUM(-H834,J834:N834),0)","v":0},{"$f":"ROUND(J834-Q834-R834,0)","v":0},{"$f":"ROUND(K834-T834-U834,0)","v":0},{"$f":"ROUND(L834-W834-X834-Y834-Z834-AA834,0)","v":0}]
[{"$f":"ROW()","v":835}]
[{"$f":"ROW()","v":836},597,"Maintenance of Meters"]
[{"$f":"ROW()","v":837},null,null,"S",597,"S","ACCT597S",{"$f":"+'JAM Download'!E649","v":2267135.44},"DPW",{"$f":"VLOOKUP($I837,Func,2)*$H837","v":0},{"$f":"VLOOKUP($I837,Func,3)*$H837","v":0},{"$f":"VLOOKUP($I837,Func,5)*$H837","v":2267135.44},{"$f":"VLOOKUP($I837,Func,6)*$H837","v":0},{"$f":"VLOOKUP($I837,Func,7)*$H837","v":0},null,null,null,null,null,null,null,"METR",{"$f":"+$L837*VLOOKUP($V837,DisFac,2)","v":0},{"$f":"+$L837*VLOOKUP($V837,DisFac,3)","v":0},{"$f":"+$L837*VLOOKUP($V837,DisFac,4)","v":0},{"$f":"+$L837*VLOOKUP($V837,DisFac,5)","v":2267135.44},{"$f":"+$L837*VLOOKUP($V837,DisFac,6)","v":0},2267135.44,"UACCT597S",{"$f":"ROUND(SUM(-H837,J837:N837),0)","v":0},{"$f":"ROUND(J837-Q837-R837,0)","v":0},{"$f":"ROUND(K837-T837-U837,0)","v":0},{"$f":"ROUND(L837-W837-X837-Y837-Z837-AA837,0)","v":0}]
[{"$f":"ROW()","v":838},null,null,"SNPD",597,"SNPD","ACCT597SNPD",{"$f":"+'JAM Download'!E650","v":515543.06259927561},"DPW",{"$f":"VLOOKUP($I838,Func,2)*$H838","v":0},{"$f":"VLOOKUP($I838,Func,3)*$H838","v":0},{"$f":"VLOOKUP($I838,Func,5)*$H838","v":515543.06259927561},{"$f":"VLOOKUP($I838,Func,6)*$H838","v":0},{"$f":"VLOOKUP($I838,Func,7)*$H838","v":0},null,null,null,null,null,null,null,"METR",{"$f":"+$L838*VLOOKUP($V838,DisFac,2)","v":0},{"$f":"+$L838*VLOOKUP($V838,DisFac,3)","v":0},{"$f":"+$L838*VLOOKUP($V838,DisFac,4)","v":0},{"$f":"+$L838*VLOOKUP($V838,DisFac,5)","v":515543.06259927561},{"$f":"+$L838*VLOOKUP($V838,DisFac,6)","v":0},515543.06259927561,"UACCT597SNPD",{"$f":"ROUND(SUM(-H838,J838:N838),0)","v":0},{"$f":"ROUND(J838-Q838-R838,0)","v":0},{"$f":"ROUND(K838-T838-U838,0)","v":0},{"$f":"ROUND(L838-W838-X838-Y838-Z838-AA838,0)","v":0}]
[{"$f":"ROW()","v":839},null,null,null,null,null,"ACCT597",{"$f":"+'JAM Download'!E651","v":2782678.5025992757},null,{"$f":"SUM(J837:J838)","v":0},{"$f":"SUM(K837:K838)","v":0},{"$f":"SUM(L837:L838)","v":2782678.5025992757},{"$f":"SUM(M837:M838)","v":0},{"$f":"SUM(N837:N838)","v":0},null,null,{"$f":"SUM(Q837:Q838)","v":0},{"$f":"SUM(R837:R838)","v":0},null,{"$f":"SUM(T837:T838)","v":0},{"$f":"SUM(U837:U838)","v":0},null,{"$f":"SUM(W837:W838)","v":0},{"$f":"SUM(X837:X838)","v":0},{"$f":"SUM(Y837:Y838)","v":0},{"$f":"SUM(Z837:Z838)","v":2782678.5025992757},{"$f":"SUM(AA837:AA838)","v":0},2782678.5025992757,"UACCT597",{"$f":"ROUND(SUM(-H839,J839:N839),0)","v":0},{"$f":"ROUND(J839-Q839-R839,0)","v":0},{"$f":"ROUND(K839-T839-U839,0)","v":0},{"$f":"ROUND(L839-W839-X839-Y839-Z839-AA839,0)","v":0}]
[{"$f":"ROW()","v":840}]
[{"$f":"ROW()","v":841},598,"Maint of Misc. Distribution Plant"]
[{"$f":"ROW()","v":842},null,null,"S",598,"S","ACCT598S",{"$f":"+'JAM Download'!E654","v":1111289.5900000001},"DPW",{"$f":"VLOOKUP($I842,Func,2)*$H842","v":0},{"$f":"VLOOKUP($I842,Func,3)*$H842","v":0},{"$f":"VLOOKUP($I842,Func,5)*$H842","v":1111289.5900000001},{"$f":"VLOOKUP($I842,Func,6)*$H842","v":0},{"$f":"VLOOKUP($I842,Func,7)*$H842","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L842*VLOOKUP($V842,DisFac,2)","v":287082.5896179594},{"$f":"+$L842*VLOOKUP($V842,DisFac,3)","v":824207.00038204074},{"$f":"+$L842*VLOOKUP($V842,DisFac,4)","v":0},{"$f":"+$L842*VLOOKUP($V842,DisFac,5)","v":0},{"$f":"+$L842*VLOOKUP($V842,DisFac,6)","v":0},0,"UACCT598S",{"$f":"ROUND(SUM(-H842,J842:N842),0)","v":0},{"$f":"ROUND(J842-Q842-R842,0)","v":0},{"$f":"ROUND(K842-T842-U842,0)","v":0},{"$f":"ROUND(L842-W842-X842-Y842-Z842-AA842,0)","v":0}]
[{"$f":"ROW()","v":843},null,null,"SNPD",598,"SNPD","ACCT598SNPD",{"$f":"+'JAM Download'!E655","v":326405.03880746552},"DPW",{"$f":"VLOOKUP($I843,Func,2)*$H843","v":0},{"$f":"VLOOKUP($I843,Func,3)*$H843","v":0},{"$f":"VLOOKUP($I843,Func,5)*$H843","v":326405.03880746552},{"$f":"VLOOKUP($I843,Func,6)*$H843","v":0},{"$f":"VLOOKUP($I843,Func,7)*$H843","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L843*VLOOKUP($V843,DisFac,2)","v":84321.138835825608},{"$f":"+$L843*VLOOKUP($V843,DisFac,3)","v":242083.89997163991},{"$f":"+$L843*VLOOKUP($V843,DisFac,4)","v":0},{"$f":"+$L843*VLOOKUP($V843,DisFac,5)","v":0},{"$f":"+$L843*VLOOKUP($V843,DisFac,6)","v":0},0,"UACCT598SNPD",{"$f":"ROUND(SUM(-H843,J843:N843),0)","v":0},{"$f":"ROUND(J843-Q843-R843,0)","v":0},{"$f":"ROUND(K843-T843-U843,0)","v":0},{"$f":"ROUND(L843-W843-X843-Y843-Z843-AA843,0)","v":0}]
[{"$f":"ROW()","v":844},null,null,null,null,null,"ACCT598",{"$f":"+'JAM Download'!E656","v":1437694.6288074655},null,{"$f":"SUM(J842:J843)","v":0},{"$f":"SUM(K842:K843)","v":0},{"$f":"SUM(L842:L843)","v":1437694.6288074655},{"$f":"SUM(M842:M843)","v":0},{"$f":"SUM(N842:N843)","v":0},null,null,{"$f":"SUM(Q842:Q843)","v":0},{"$f":"SUM(R842:R843)","v":0},null,{"$f":"SUM(T842:T843)","v":0},{"$f":"SUM(U842:U843)","v":0},null,{"$f":"SUM(W842:W843)","v":371403.72845378501},{"$f":"SUM(X842:X843)","v":1066290.9003536806},{"$f":"SUM(Y842:Y843)","v":0},{"$f":"SUM(Z842:Z843)","v":0},{"$f":"SUM(AA842:AA843)","v":0},0,"UACCT598",{"$f":"ROUND(SUM(-H844,J844:N844),0)","v":0},{"$f":"ROUND(J844-Q844-R844,0)","v":0},{"$f":"ROUND(K844-T844-U844,0)","v":0},{"$f":"ROUND(L844-W844-X844-Y844-Z844-AA844,0)","v":0}]
[{"$f":"ROW()","v":845}]
[{"$f":"ROW()","v":846},"TOTAL DISTRIBUTION EXPENSE",null,null,null,null,null,{"$f":"+'JAM Download'!E658","v":92998308.393488184},null,{"$f":"+J844+J839+J834+J824+J819+J814+J809+J804+J799+J794+J789+J784+J779+J774+J769+J764+J759+J754+J749","v":0},{"$f":"+K844+K839+K834+K824+K819+K814+K809+K804+K799+K794+K789+K784+K779+K774+K769+K764+K759+K754+K749","v":0},{"$f":"+L844+L839+L834+L824+L819+L814+L809+L804+L799+L794+L789+L784+L779+L774+L769+L764+L759+L754+L749","v":92998308.393488213},{"$f":"+M844+M839+M834+M824+M819+M814+M809+M804+M799+M794+M789+M784+M779+M774+M769+M764+M759+M754+M749","v":0},{"$f":"+N844+N839+N834+N824+N819+N814+N809+N804+N799+N794+N789+N784+N779+N774+N769+N764+N759+N754+N749","v":0},null,null,{"$f":"+Q844+Q839+Q834+Q824+Q819+Q814+Q809+Q804+Q799+Q794+Q789+Q784+Q779+Q774+Q769+Q764+Q759+Q754+Q749","v":0},{"$f":"+R844+R839+R834+R824+R819+R814+R809+R804+R799+R794+R789+R784+R779+R774+R769+R764+R759+R754+R749","v":0},{"$f":"+S844+S839+S834+S824+S819+S814+S809+S804+S799+S794+S789+S784+S779+S774+S769+S764+S759+S754+S749","v":0},{"$f":"+T844+T839+T834+T824+T819+T814+T809+T804+T799+T794+T789+T784+T779+T774+T769+T764+T759+T754+T749","v":0},{"$f":"+U844+U839+U834+U824+U819+U814+U809+U804+U799+U794+U789+U784+U779+U774+U769+U764+U759+U754+U749","v":0},null,{"$f":"+W844+W839+W834+W824+W819+W814+W809+W804+W799+W794+W789+W784+W779+W774+W769+W764+W759+W754+W749","v":16396590.052760383},{"$f":"+X844+X839+X834+X824+X819+X814+X809+X804+X799+X794+X789+X784+X779+X774+X769+X764+X759+X754+X749","v":68072211.399241298},{"$f":"+Y844+Y839+Y834+Y824+Y819+Y814+Y809+Y804+Y799+Y794+Y789+Y784+Y779+Y774+Y769+Y764+Y759+Y754+Y749","v":2322835.4176508952},{"$f":"+Z844+Z839+Z834+Z824+Z819+Z814+Z809+Z804+Z799+Z794+Z789+Z784+Z779+Z774+Z769+Z764+Z759+Z754+Z749","v":5202772.1896034405},{"$f":"+AA844+AA839+AA834+AA824+AA819+AA814+AA809+AA804+AA799+AA794+AA789+AA784+AA779+AA774+AA769+AA764+AA759+AA754+AA749","v":1003899.3342321591},5202772.1896034405,null,{"$f":"ROUND(SUM(-H846,J846:N846),0)","v":0},{"$f":"ROUND(J846-Q846-R846,0)","v":0},{"$f":"ROUND(K846-T846-U846,0)","v":0},{"$f":"ROUND(L846-W846-X846-Y846-Z846-AA846,0)","v":0}]
[{"$f":"ROW()","v":847}]
[{"$f":"ROW()","v":848}]
[{"$f":"ROW()","v":849}]
[{"$f":"ROW()","v":850},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":851},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":852}]
[{"$f":"ROW()","v":853},901,"Supervision"]
[{"$f":"ROW()","v":854},null,null,"S",901,"S","ACCT901S",{"$f":"+'JAM Download'!E668","v":0},"CUST",{"$f":"VLOOKUP($I854,Func,2)*$H854","v":0},{"$f":"VLOOKUP($I854,Func,3)*$H854","v":0},{"$f":"VLOOKUP($I854,Func,5)*$H854","v":0},{"$f":"VLOOKUP($I854,Func,6)*$H854","v":0},{"$f":"VLOOKUP($I854,Func,7)*$H854","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L854*VLOOKUP($V854,DisFac,2)","v":0},{"$f":"+$L854*VLOOKUP($V854,DisFac,3)","v":0},{"$f":"+$L854*VLOOKUP($V854,DisFac,4)","v":0},{"$f":"+$L854*VLOOKUP($V854,DisFac,5)","v":0},{"$f":"+$L854*VLOOKUP($V854,DisFac,6)","v":0},0,"UACCT901S",{"$f":"ROUND(SUM(-H854,J854:N854),0)","v":0},{"$f":"ROUND(J854-Q854-R854,0)","v":0},{"$f":"ROUND(K854-T854-U854,0)","v":0},{"$f":"ROUND(L854-W854-X854-Y854-Z854-AA854,0)","v":0}]
[{"$f":"ROW()","v":855},null,null,"CN",901,"CN","ACCT901CN",{"$f":"+'JAM Download'!E669","v":1204320.3861260221},"CUST",{"$f":"VLOOKUP($I855,Func,2)*$H855","v":0},{"$f":"VLOOKUP($I855,Func,3)*$H855","v":0},{"$f":"VLOOKUP($I855,Func,5)*$H855","v":0},{"$f":"VLOOKUP($I855,Func,6)*$H855","v":1204320.3861260221},{"$f":"VLOOKUP($I855,Func,7)*$H855","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L855*VLOOKUP($V855,DisFac,2)","v":0},{"$f":"+$L855*VLOOKUP($V855,DisFac,3)","v":0},{"$f":"+$L855*VLOOKUP($V855,DisFac,4)","v":0},{"$f":"+$L855*VLOOKUP($V855,DisFac,5)","v":0},{"$f":"+$L855*VLOOKUP($V855,DisFac,6)","v":0},0,"UACCT901CN",{"$f":"ROUND(SUM(-H855,J855:N855),0)","v":0},{"$f":"ROUND(J855-Q855-R855,0)","v":0},{"$f":"ROUND(K855-T855-U855,0)","v":0},{"$f":"ROUND(L855-W855-X855-Y855-Z855-AA855,0)","v":0}]
[{"$f":"ROW()","v":856},null,null,null,null,null,"ACCT901",{"$f":"+'JAM Download'!E670","v":1204320.3861260221},null,{"$f":"SUM(J854:J855)","v":0},{"$f":"SUM(K854:K855)","v":0},{"$f":"SUM(L854:L855)","v":0},{"$f":"SUM(M854:M855)","v":1204320.3861260221},{"$f":"SUM(N854:N855)","v":0},null,null,{"$f":"SUM(Q854:Q855)","v":0},{"$f":"SUM(R854:R855)","v":0},null,{"$f":"SUM(T854:T855)","v":0},{"$f":"SUM(U854:U855)","v":0},null,{"$f":"SUM(W854:W855)","v":0},{"$f":"SUM(X854:X855)","v":0},{"$f":"SUM(Y854:Y855)","v":0},{"$f":"SUM(Z854:Z855)","v":0},{"$f":"SUM(AA854:AA855)","v":0},0,"UACCT901",{"$f":"ROUND(SUM(-H856,J856:N856),0)","v":0},{"$f":"ROUND(J856-Q856-R856,0)","v":0},{"$f":"ROUND(K856-T856-U856,0)","v":0},{"$f":"ROUND(L856-W856-X856-Y856-Z856-AA856,0)","v":0}]
[{"$f":"ROW()","v":857}]
[{"$f":"ROW()","v":858},902,"Meter Reading Expense"]
[{"$f":"ROW()","v":859},null,null,"S",902,"S","ACCT902S",{"$f":"+'JAM Download'!E673","v":4405757.1979740392},"CUST",{"$f":"VLOOKUP($I859,Func,2)*$H859","v":0},{"$f":"VLOOKUP($I859,Func,3)*$H859","v":0},{"$f":"VLOOKUP($I859,Func,5)*$H859","v":0},{"$f":"VLOOKUP($I859,Func,6)*$H859","v":4405757.1979740392},{"$f":"VLOOKUP($I859,Func,7)*$H859","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L859*VLOOKUP($V859,DisFac,2)","v":0},{"$f":"+$L859*VLOOKUP($V859,DisFac,3)","v":0},{"$f":"+$L859*VLOOKUP($V859,DisFac,4)","v":0},{"$f":"+$L859*VLOOKUP($V859,DisFac,5)","v":0},{"$f":"+$L859*VLOOKUP($V859,DisFac,6)","v":0},0,"UACCT902S",{"$f":"ROUND(SUM(-H859,J859:N859),0)","v":0},{"$f":"ROUND(J859-Q859-R859,0)","v":0},{"$f":"ROUND(K859-T859-U859,0)","v":0},{"$f":"ROUND(L859-W859-X859-Y859-Z859-AA859,0)","v":0}]
[{"$f":"ROW()","v":860},null,null,"CN",902,"CN","ACCT902CN",{"$f":"+'JAM Download'!E674","v":926702.63328255271},"CUST",{"$f":"VLOOKUP($I860,Func,2)*$H860","v":0},{"$f":"VLOOKUP($I860,Func,3)*$H860","v":0},{"$f":"VLOOKUP($I860,Func,5)*$H860","v":0},{"$f":"VLOOKUP($I860,Func,6)*$H860","v":926702.63328255271},{"$f":"VLOOKUP($I860,Func,7)*$H860","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L860*VLOOKUP($V860,DisFac,2)","v":0},{"$f":"+$L860*VLOOKUP($V860,DisFac,3)","v":0},{"$f":"+$L860*VLOOKUP($V860,DisFac,4)","v":0},{"$f":"+$L860*VLOOKUP($V860,DisFac,5)","v":0},{"$f":"+$L860*VLOOKUP($V860,DisFac,6)","v":0},0,"UACCT902CN",{"$f":"ROUND(SUM(-H860,J860:N860),0)","v":0},{"$f":"ROUND(J860-Q860-R860,0)","v":0},{"$f":"ROUND(K860-T860-U860,0)","v":0},{"$f":"ROUND(L860-W860-X860-Y860-Z860-AA860,0)","v":0}]
[{"$f":"ROW()","v":861},null,null,null,null,null,"ACCT902",{"$f":"+'JAM Download'!E675","v":5332459.8312565917},null,{"$f":"SUM(J859:J860)","v":0},{"$f":"SUM(K859:K860)","v":0},{"$f":"SUM(L859:L860)","v":0},{"$f":"SUM(M859:M860)","v":5332459.8312565917},{"$f":"SUM(N859:N860)","v":0},null,null,{"$f":"SUM(Q859:Q860)","v":0},{"$f":"SUM(R859:R860)","v":0},null,{"$f":"SUM(T859:T860)","v":0},{"$f":"SUM(U859:U860)","v":0},null,{"$f":"SUM(W859:W860)","v":0},{"$f":"SUM(X859:X860)","v":0},{"$f":"SUM(Y859:Y860)","v":0},{"$f":"SUM(Z859:Z860)","v":0},{"$f":"SUM(AA859:AA860)","v":0},0,"UACCT902",{"$f":"ROUND(SUM(-H861,J861:N861),0)","v":0},{"$f":"ROUND(J861-Q861-R861,0)","v":0},{"$f":"ROUND(K861-T861-U861,0)","v":0},{"$f":"ROUND(L861-W861-X861-Y861-Z861-AA861,0)","v":0}]
[{"$f":"ROW()","v":862}]
[{"$f":"ROW()","v":863},903,"Customer Receipts & Collections"]
[{"$f":"ROW()","v":864},null,null,"S",903,"S","ACCT903S",{"$f":"+'JAM Download'!E678","v":3879542.460230364},"CUST",{"$f":"VLOOKUP($I864,Func,2)*$H864","v":0},{"$f":"VLOOKUP($I864,Func,3)*$H864","v":0},{"$f":"VLOOKUP($I864,Func,5)*$H864","v":0},{"$f":"VLOOKUP($I864,Func,6)*$H864","v":3879542.460230364},{"$f":"VLOOKUP($I864,Func,7)*$H864","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L864*VLOOKUP($V864,DisFac,2)","v":0},{"$f":"+$L864*VLOOKUP($V864,DisFac,3)","v":0},{"$f":"+$L864*VLOOKUP($V864,DisFac,4)","v":0},{"$f":"+$L864*VLOOKUP($V864,DisFac,5)","v":0},{"$f":"+$L864*VLOOKUP($V864,DisFac,6)","v":0},0,"UACCT903S",{"$f":"ROUND(SUM(-H864,J864:N864),0)","v":0},{"$f":"ROUND(J864-Q864-R864,0)","v":0},{"$f":"ROUND(K864-T864-U864,0)","v":0},{"$f":"ROUND(L864-W864-X864-Y864-Z864-AA864,0)","v":0}]
[{"$f":"ROW()","v":865},null,null,"CN",903,"CN","ACCT903CN",{"$f":"+'JAM Download'!E679","v":23502386.601088252},"CUST",{"$f":"VLOOKUP($I865,Func,2)*$H865","v":0},{"$f":"VLOOKUP($I865,Func,3)*$H865","v":0},{"$f":"VLOOKUP($I865,Func,5)*$H865","v":0},{"$f":"VLOOKUP($I865,Func,6)*$H865","v":23502386.601088252},{"$f":"VLOOKUP($I865,Func,7)*$H865","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L865*VLOOKUP($V865,DisFac,2)","v":0},{"$f":"+$L865*VLOOKUP($V865,DisFac,3)","v":0},{"$f":"+$L865*VLOOKUP($V865,DisFac,4)","v":0},{"$f":"+$L865*VLOOKUP($V865,DisFac,5)","v":0},{"$f":"+$L865*VLOOKUP($V865,DisFac,6)","v":0},0,"UACCT903CN",{"$f":"ROUND(SUM(-H865,J865:N865),0)","v":0},{"$f":"ROUND(J865-Q865-R865,0)","v":0},{"$f":"ROUND(K865-T865-U865,0)","v":0},{"$f":"ROUND(L865-W865-X865-Y865-Z865-AA865,0)","v":0}]
[{"$f":"ROW()","v":866},null,null,null,null,null,"ACCT903",{"$f":"+'JAM Download'!E680","v":27381929.061318617},null,{"$f":"SUM(J864:J865)","v":0},{"$f":"SUM(K864:K865)","v":0},{"$f":"SUM(L864:L865)","v":0},{"$f":"SUM(M864:M865)","v":27381929.061318617},{"$f":"SUM(N864:N865)","v":0},null,null,{"$f":"SUM(Q864:Q865)","v":0},{"$f":"SUM(R864:R865)","v":0},null,{"$f":"SUM(T864:T865)","v":0},{"$f":"SUM(U864:U865)","v":0},null,{"$f":"SUM(W864:W865)","v":0},{"$f":"SUM(X864:X865)","v":0},{"$f":"SUM(Y864:Y865)","v":0},{"$f":"SUM(Z864:Z865)","v":0},{"$f":"SUM(AA864:AA865)","v":0},0,"UACCT903",{"$f":"ROUND(SUM(-H866,J866:N866),0)","v":0},{"$f":"ROUND(J866-Q866-R866,0)","v":0},{"$f":"ROUND(K866-T866-U866,0)","v":0},{"$f":"ROUND(L866-W866-X866-Y866-Z866-AA866,0)","v":0}]
[{"$f":"ROW()","v":867}]
[{"$f":"ROW()","v":868},904,"Uncollectible Accounts"]
[{"$f":"ROW()","v":869},null,null,"S",904,"S","ACCT904S",{"$f":"+'JAM Download'!E683","v":4011726.87},"CUST",{"$f":"VLOOKUP($I869,Func,2)*$H869","v":0},{"$f":"VLOOKUP($I869,Func,3)*$H869","v":0},{"$f":"VLOOKUP($I869,Func,5)*$H869","v":0},{"$f":"VLOOKUP($I869,Func,6)*$H869","v":4011726.87},{"$f":"VLOOKUP($I869,Func,7)*$H869","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L869*VLOOKUP($V869,DisFac,2)","v":0},{"$f":"+$L869*VLOOKUP($V869,DisFac,3)","v":0},{"$f":"+$L869*VLOOKUP($V869,DisFac,4)","v":0},{"$f":"+$L869*VLOOKUP($V869,DisFac,5)","v":0},{"$f":"+$L869*VLOOKUP($V869,DisFac,6)","v":0},0,"UACCT904S",{"$f":"ROUND(SUM(-H869,J869:N869),0)","v":0},{"$f":"ROUND(J869-Q869-R869,0)","v":0},{"$f":"ROUND(K869-T869-U869,0)","v":0},{"$f":"ROUND(L869-W869-X869-Y869-Z869-AA869,0)","v":0}]
[{"$f":"ROW()","v":870},null,null,"SG",904,"SG","ACCT904SG",{"$f":"+'JAM Download'!E684","v":0},"P",{"$f":"VLOOKUP($I870,Func,2)*$H870","v":0},{"$f":"VLOOKUP($I870,Func,3)*$H870","v":0},{"$f":"VLOOKUP($I870,Func,5)*$H870","v":0},{"$f":"VLOOKUP($I870,Func,6)*$H870","v":0},{"$f":"VLOOKUP($I870,Func,7)*$H870","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L870*VLOOKUP($V870,DisFac,2)","v":0},{"$f":"+$L870*VLOOKUP($V870,DisFac,3)","v":0},{"$f":"+$L870*VLOOKUP($V870,DisFac,4)","v":0},{"$f":"+$L870*VLOOKUP($V870,DisFac,5)","v":0},{"$f":"+$L870*VLOOKUP($V870,DisFac,6)","v":0},0,"UACCT904CN",{"$f":"ROUND(SUM(-H870,J870:N870),0)","v":0},{"$f":"ROUND(J870-Q870-R870,0)","v":0},{"$f":"ROUND(K870-T870-U870,0)","v":0},{"$f":"ROUND(L870-W870-X870-Y870-Z870-AA870,0)","v":0}]
[{"$f":"ROW()","v":871},null,null,"CN",904,"CN","ACCT904CN",{"$f":"+'JAM Download'!E685","v":46169.292285262927},"CUST",{"$f":"VLOOKUP($I871,Func,2)*$H871","v":0},{"$f":"VLOOKUP($I871,Func,3)*$H871","v":0},{"$f":"VLOOKUP($I871,Func,5)*$H871","v":0},{"$f":"VLOOKUP($I871,Func,6)*$H871","v":46169.292285262927},{"$f":"VLOOKUP($I871,Func,7)*$H871","v":0},null,null,null,null,null,null,null,"CUST",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-H871,J871:N871),0)","v":0},{"$f":"ROUND(J871-Q871-R871,0)","v":0},{"$f":"ROUND(K871-T871-U871,0)","v":0},{"$f":"ROUND(L871-W871-X871-Y871-Z871-AA871,0)","v":0}]
[{"$f":"ROW()","v":872},null,null,null,null,null,null,{"$f":"+'JAM Download'!E686","v":4057896.1622852632},null,{"$f":"SUM(J869:J871)","v":0},{"$f":"SUM(K869:K871)","v":0},{"$f":"SUM(L869:L871)","v":0},{"$f":"SUM(M869:M871)","v":4057896.1622852632},{"$f":"SUM(N869:N871)","v":0},null,null,{"$f":"SUM(Q869:Q871)","v":0},{"$f":"SUM(R869:R871)","v":0},null,{"$f":"SUM(T869:T870)","v":0},{"$f":"SUM(U869:U870)","v":0},null,{"$f":"SUM(W869:W870)","v":0},{"$f":"SUM(X869:X870)","v":0},{"$f":"SUM(Y869:Y870)","v":0},{"$f":"SUM(Z869:Z870)","v":0},{"$f":"SUM(AA869:AA870)","v":0},0,"UACCT904",{"$f":"ROUND(SUM(-H872,J872:N872),0)","v":0},{"$f":"ROUND(J872-Q872-R872,0)","v":0},{"$f":"ROUND(K872-T872-U872,0)","v":0},{"$f":"ROUND(L872-W872-X872-Y872-Z872-AA872,0)","v":0}]
[{"$f":"ROW()","v":873}]
[{"$f":"ROW()","v":874},905,"Misc. Customer Accounts Expense"]
[{"$f":"ROW()","v":875},null,null,"S",905,"S","ACCT905S",{"$f":"+'JAM Download'!E689","v":0},"CUST",{"$f":"VLOOKUP($I875,Func,2)*$H875","v":0},{"$f":"VLOOKUP($I875,Func,3)*$H875","v":0},{"$f":"VLOOKUP($I875,Func,5)*$H875","v":0},{"$f":"VLOOKUP($I875,Func,6)*$H875","v":0},{"$f":"VLOOKUP($I875,Func,7)*$H875","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L875*VLOOKUP($V875,DisFac,2)","v":0},{"$f":"+$L875*VLOOKUP($V875,DisFac,3)","v":0},{"$f":"+$L875*VLOOKUP($V875,DisFac,4)","v":0},{"$f":"+$L875*VLOOKUP($V875,DisFac,5)","v":0},{"$f":"+$L875*VLOOKUP($V875,DisFac,6)","v":0},0,"UACCT905S",{"$f":"ROUND(SUM(-H875,J875:N875),0)","v":0},{"$f":"ROUND(J875-Q875-R875,0)","v":0},{"$f":"ROUND(K875-T875-U875,0)","v":0},{"$f":"ROUND(L875-W875-X875-Y875-Z875-AA875,0)","v":0}]
[{"$f":"ROW()","v":876},null,null,"CN",905,"CN","ACCT905CN",{"$f":"+'JAM Download'!E690","v":79601.820616044526},"CUST",{"$f":"VLOOKUP($I876,Func,2)*$H876","v":0},{"$f":"VLOOKUP($I876,Func,3)*$H876","v":0},{"$f":"VLOOKUP($I876,Func,5)*$H876","v":0},{"$f":"VLOOKUP($I876,Func,6)*$H876","v":79601.820616044526},{"$f":"VLOOKUP($I876,Func,7)*$H876","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L876*VLOOKUP($V876,DisFac,2)","v":0},{"$f":"+$L876*VLOOKUP($V876,DisFac,3)","v":0},{"$f":"+$L876*VLOOKUP($V876,DisFac,4)","v":0},{"$f":"+$L876*VLOOKUP($V876,DisFac,5)","v":0},{"$f":"+$L876*VLOOKUP($V876,DisFac,6)","v":0},0,"UACCT905CN",{"$f":"ROUND(SUM(-H876,J876:N876),0)","v":0},{"$f":"ROUND(J876-Q876-R876,0)","v":0},{"$f":"ROUND(K876-T876-U876,0)","v":0},{"$f":"ROUND(L876-W876-X876-Y876-Z876-AA876,0)","v":0}]
[{"$f":"ROW()","v":877},null,null,null,null,null,"ACCT905",{"$f":"+'JAM Download'!E691","v":79601.820616044526},null,{"$f":"SUM(J875:J876)","v":0},{"$f":"SUM(K875:K876)","v":0},{"$f":"SUM(L875:L876)","v":0},{"$f":"SUM(M875:M876)","v":79601.820616044526},{"$f":"SUM(N875:N876)","v":0},null,null,{"$f":"SUM(Q875:Q876)","v":0},{"$f":"SUM(R875:R876)","v":0},null,{"$f":"SUM(T875:T876)","v":0},{"$f":"SUM(U875:U876)","v":0},null,{"$f":"SUM(W875:W876)","v":0},{"$f":"SUM(X875:X876)","v":0},{"$f":"SUM(Y875:Y876)","v":0},{"$f":"SUM(Z875:Z876)","v":0},{"$f":"SUM(AA875:AA876)","v":0},0,"UACCT905",{"$f":"ROUND(SUM(-H877,J877:N877),0)","v":0},{"$f":"ROUND(J877-Q877-R877,0)","v":0},{"$f":"ROUND(K877-T877-U877,0)","v":0},{"$f":"ROUND(L877-W877-X877-Y877-Z877-AA877,0)","v":0}]
[{"$f":"ROW()","v":878}]
[{"$f":"ROW()","v":879},"TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,null,null,{"$f":"+'JAM Download'!E693","v":38056207.261602536},null,{"$f":"+J877+J872+J866+J861+J856","v":0},{"$f":"+K877+K872+K866+K861+K856","v":0},{"$f":"+L877+L872+L866+L861+L856","v":0},{"$f":"+M877+M872+M866+M861+M856","v":38056207.261602536},{"$f":"+N877+N872+N866+N861+N856","v":0},null,null,{"$f":"+Q877+Q872+Q866+Q861+Q856","v":0},{"$f":"+R877+R872+R866+R861+R856","v":0},{"$f":"+S877+S872+S866+S861+S856","v":0},{"$f":"+T877+T872+T866+T861+T856","v":0},{"$f":"+U877+U872+U866+U861+U856","v":0},null,{"$f":"+W877+W872+W866+W861+W856","v":0},{"$f":"+X877+X872+X866+X861+X856","v":0},{"$f":"+Y877+Y872+Y866+Y861+Y856","v":0},{"$f":"+Z877+Z872+Z866+Z861+Z856","v":0},{"$f":"+AA877+AA872+AA866+AA861+AA856","v":0},0,null,{"$f":"ROUND(SUM(-H879,J879:N879),0)","v":0},{"$f":"ROUND(J879-Q879-R879,0)","v":0},{"$f":"ROUND(K879-T879-U879,0)","v":0},{"$f":"ROUND(L879-W879-X879-Y879-Z879-AA879,0)","v":0}]
[{"$f":"ROW()","v":880}]
[{"$f":"ROW()","v":881}]
[{"$f":"ROW()","v":882}]
[{"$f":"ROW()","v":883}]
[{"$f":"ROW()","v":884}]
[{"$f":"ROW()","v":885},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":886},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":887}]
[{"$f":"ROW()","v":888},907,"Supervision"]
[{"$f":"ROW()","v":889},null,null,"S",907,"S","ACCT907S",{"$f":"+'JAM Download'!E702","v":0},"CUST",{"$f":"VLOOKUP($I889,Func,2)*$H889","v":0},{"$f":"VLOOKUP($I889,Func,3)*$H889","v":0},{"$f":"VLOOKUP($I889,Func,5)*$H889","v":0},{"$f":"VLOOKUP($I889,Func,6)*$H889","v":0},{"$f":"VLOOKUP($I889,Func,7)*$H889","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L889*VLOOKUP($V889,DisFac,2)","v":0},{"$f":"+$L889*VLOOKUP($V889,DisFac,3)","v":0},{"$f":"+$L889*VLOOKUP($V889,DisFac,4)","v":0},{"$f":"+$L889*VLOOKUP($V889,DisFac,5)","v":0},{"$f":"+$L889*VLOOKUP($V889,DisFac,6)","v":0},0,"UACCT907S",{"$f":"ROUND(SUM(-H889,J889:N889),0)","v":0},{"$f":"ROUND(J889-Q889-R889,0)","v":0},{"$f":"ROUND(K889-T889-U889,0)","v":0},{"$f":"ROUND(L889-W889-X889-Y889-Z889-AA889,0)","v":0}]
[{"$f":"ROW()","v":890},null,null,"CN",907,"CN","ACCT907CN",{"$f":"+'JAM Download'!E703","v":127384.94419608354},"CUST",{"$f":"VLOOKUP($I890,Func,2)*$H890","v":0},{"$f":"VLOOKUP($I890,Func,3)*$H890","v":0},{"$f":"VLOOKUP($I890,Func,5)*$H890","v":0},{"$f":"VLOOKUP($I890,Func,6)*$H890","v":127384.94419608354},{"$f":"VLOOKUP($I890,Func,7)*$H890","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L890*VLOOKUP($V890,DisFac,2)","v":0},{"$f":"+$L890*VLOOKUP($V890,DisFac,3)","v":0},{"$f":"+$L890*VLOOKUP($V890,DisFac,4)","v":0},{"$f":"+$L890*VLOOKUP($V890,DisFac,5)","v":0},{"$f":"+$L890*VLOOKUP($V890,DisFac,6)","v":0},0,"UACCT907CN",{"$f":"ROUND(SUM(-H890,J890:N890),0)","v":0},{"$f":"ROUND(J890-Q890-R890,0)","v":0},{"$f":"ROUND(K890-T890-U890,0)","v":0},{"$f":"ROUND(L890-W890-X890-Y890-Z890-AA890,0)","v":0}]
[{"$f":"ROW()","v":891},null,null,null,null,null,"ACCT907",{"$f":"+'JAM Download'!E704","v":127384.94419608354},null,{"$f":"SUM(J889:J890)","v":0},{"$f":"SUM(K889:K890)","v":0},{"$f":"SUM(L889:L890)","v":0},{"$f":"SUM(M889:M890)","v":127384.94419608354},{"$f":"SUM(N889:N890)","v":0},null,null,{"$f":"SUM(Q889:Q890)","v":0},{"$f":"SUM(R889:R890)","v":0},null,{"$f":"SUM(T889:T890)","v":0},{"$f":"SUM(U889:U890)","v":0},null,{"$f":"SUM(W889:W890)","v":0},{"$f":"SUM(X889:X890)","v":0},{"$f":"SUM(Y889:Y890)","v":0},{"$f":"SUM(Z889:Z890)","v":0},{"$f":"SUM(AA889:AA890)","v":0},0,"UACCT907",{"$f":"ROUND(SUM(-H891,J891:N891),0)","v":0},{"$f":"ROUND(J891-Q891-R891,0)","v":0},{"$f":"ROUND(K891-T891-U891,0)","v":0},{"$f":"ROUND(L891-W891-X891-Y891-Z891-AA891,0)","v":0}]
[{"$f":"ROW()","v":892}]
[{"$f":"ROW()","v":893},908,"Customer Assistance"]
[{"$f":"ROW()","v":894},null,null,"S",908,"S","ACCT908S",{"$f":"+'JAM Download'!E707","v":2835918.3898407519},"CUST",{"$f":"VLOOKUP($I894,Func,2)*$H894","v":0},{"$f":"VLOOKUP($I894,Func,3)*$H894","v":0},{"$f":"VLOOKUP($I894,Func,5)*$H894","v":0},{"$f":"VLOOKUP($I894,Func,6)*$H894","v":2835918.3898407519},{"$f":"VLOOKUP($I894,Func,7)*$H894","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L894*VLOOKUP($V894,DisFac,2)","v":0},{"$f":"+$L894*VLOOKUP($V894,DisFac,3)","v":0},{"$f":"+$L894*VLOOKUP($V894,DisFac,4)","v":0},{"$f":"+$L894*VLOOKUP($V894,DisFac,5)","v":0},{"$f":"+$L894*VLOOKUP($V894,DisFac,6)","v":0},0,"UACCT908S",{"$f":"ROUND(SUM(-H894,J894:N894),0)","v":0},{"$f":"ROUND(J894-Q894-R894,0)","v":0},{"$f":"ROUND(K894-T894-U894,0)","v":0},{"$f":"ROUND(L894-W894-X894-Y894-Z894-AA894,0)","v":0}]
[{"$f":"ROW()","v":895},null,null,"CN",908,"CN","ACCT908CN",{"$f":"+'JAM Download'!E708","v":1401585.5604352865},"CUST",{"$f":"VLOOKUP($I895,Func,2)*$H895","v":0},{"$f":"VLOOKUP($I895,Func,3)*$H895","v":0},{"$f":"VLOOKUP($I895,Func,5)*$H895","v":0},{"$f":"VLOOKUP($I895,Func,6)*$H895","v":1401585.5604352865},{"$f":"VLOOKUP($I895,Func,7)*$H895","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L895*VLOOKUP($V895,DisFac,2)","v":0},{"$f":"+$L895*VLOOKUP($V895,DisFac,3)","v":0},{"$f":"+$L895*VLOOKUP($V895,DisFac,4)","v":0},{"$f":"+$L895*VLOOKUP($V895,DisFac,5)","v":0},{"$f":"+$L895*VLOOKUP($V895,DisFac,6)","v":0},0,"UACCT908CN",{"$f":"ROUND(SUM(-H895,J895:N895),0)","v":0},{"$f":"ROUND(J895-Q895-R895,0)","v":0},{"$f":"ROUND(K895-T895-U895,0)","v":0},{"$f":"ROUND(L895-W895-X895-Y895-Z895-AA895,0)","v":0}]
[{"$f":"ROW()","v":896},null,null,null,null,null,"ACCT908",{"$f":"+'JAM Download'!E711","v":4237503.9502760386},null,{"$f":"SUM(J894:J895)","v":0},{"$f":"SUM(K894:K895)","v":0},{"$f":"SUM(L894:L895)","v":0},{"$f":"SUM(M894:M895)","v":4237503.9502760386},{"$f":"SUM(N894:N895)","v":0},null,null,{"$f":"SUM(Q894:Q895)","v":0},{"$f":"SUM(R894:R895)","v":0},null,{"$f":"SUM(T894:T895)","v":0},{"$f":"SUM(U894:U895)","v":0},null,{"$f":"SUM(W894:W895)","v":0},{"$f":"SUM(X894:X895)","v":0},{"$f":"SUM(Y894:Y895)","v":0},{"$f":"SUM(Z894:Z895)","v":0},{"$f":"SUM(AA894:AA895)","v":0},0,"UACCT908",{"$f":"ROUND(SUM(-H896,J896:N896),0)","v":0},{"$f":"ROUND(J896-Q896-R896,0)","v":0},{"$f":"ROUND(K896-T896-U896,0)","v":0},{"$f":"ROUND(L896-W896-X896-Y896-Z896-AA896,0)","v":0}]
[{"$f":"ROW()","v":897}]
[{"$f":"ROW()","v":898},909,"Informational & Instructional Adv"]
[{"$f":"ROW()","v":899},null,null,"S",909,"S","ACCT909S",{"$f":"+'JAM Download'!E714","v":86978.98},"CUST",{"$f":"VLOOKUP($I899,Func,2)*$H899","v":0},{"$f":"VLOOKUP($I899,Func,3)*$H899","v":0},{"$f":"VLOOKUP($I899,Func,5)*$H899","v":0},{"$f":"VLOOKUP($I899,Func,6)*$H899","v":86978.98},{"$f":"VLOOKUP($I899,Func,7)*$H899","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L899*VLOOKUP($V899,DisFac,2)","v":0},{"$f":"+$L899*VLOOKUP($V899,DisFac,3)","v":0},{"$f":"+$L899*VLOOKUP($V899,DisFac,4)","v":0},{"$f":"+$L899*VLOOKUP($V899,DisFac,5)","v":0},{"$f":"+$L899*VLOOKUP($V899,DisFac,6)","v":0},0,"UACCT909S",{"$f":"ROUND(SUM(-H899,J899:N899),0)","v":0},{"$f":"ROUND(J899-Q899-R899,0)","v":0},{"$f":"ROUND(K899-T899-U899,0)","v":0},{"$f":"ROUND(L899-W899-X899-Y899-Z899-AA899,0)","v":0}]
[{"$f":"ROW()","v":900},null,null,"CN",909,"CN","ACCT909CN",{"$f":"+'JAM Download'!E715","v":1835299.6826641767},"CUST",{"$f":"VLOOKUP($I900,Func,2)*$H900","v":0},{"$f":"VLOOKUP($I900,Func,3)*$H900","v":0},{"$f":"VLOOKUP($I900,Func,5)*$H900","v":0},{"$f":"VLOOKUP($I900,Func,6)*$H900","v":1835299.6826641767},{"$f":"VLOOKUP($I900,Func,7)*$H900","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L900*VLOOKUP($V900,DisFac,2)","v":0},{"$f":"+$L900*VLOOKUP($V900,DisFac,3)","v":0},{"$f":"+$L900*VLOOKUP($V900,DisFac,4)","v":0},{"$f":"+$L900*VLOOKUP($V900,DisFac,5)","v":0},{"$f":"+$L900*VLOOKUP($V900,DisFac,6)","v":0},0,"UACCT909CN",{"$f":"ROUND(SUM(-H900,J900:N900),0)","v":0},{"$f":"ROUND(J900-Q900-R900,0)","v":0},{"$f":"ROUND(K900-T900-U900,0)","v":0},{"$f":"ROUND(L900-W900-X900-Y900-Z900-AA900,0)","v":0}]
[{"$f":"ROW()","v":901},null,null,null,null,null,"ACCT909",{"$f":"+'JAM Download'!E716","v":1922278.6626641767},null,{"$f":"SUM(J899:J900)","v":0},{"$f":"SUM(K899:K900)","v":0},{"$f":"SUM(L899:L900)","v":0},{"$f":"SUM(M899:M900)","v":1922278.6626641767},{"$f":"SUM(N899:N900)","v":0},null,null,{"$f":"SUM(Q899:Q900)","v":0},{"$f":"SUM(R899:R900)","v":0},null,{"$f":"SUM(T899:T900)","v":0},{"$f":"SUM(U899:U900)","v":0},null,{"$f":"SUM(W899:W900)","v":0},{"$f":"SUM(X899:X900)","v":0},{"$f":"SUM(Y899:Y900)","v":0},{"$f":"SUM(Z899:Z900)","v":0},{"$f":"SUM(AA899:AA900)","v":0},0,"UACCT909",{"$f":"ROUND(SUM(-H901,J901:N901),0)","v":0},{"$f":"ROUND(J901-Q901-R901,0)","v":0},{"$f":"ROUND(K901-T901-U901,0)","v":0},{"$f":"ROUND(L901-W901-X901-Y901-Z901-AA901,0)","v":0}]
[{"$f":"ROW()","v":902}]
[{"$f":"ROW()","v":903},910,"Misc. Customer Service"]
[{"$f":"ROW()","v":904},null,null,"S",910,"S","ACCT910S",{"$f":"+'JAM Download'!E719","v":0},"CUST",{"$f":"VLOOKUP($I904,Func,2)*$H904","v":0},{"$f":"VLOOKUP($I904,Func,3)*$H904","v":0},{"$f":"VLOOKUP($I904,Func,5)*$H904","v":0},{"$f":"VLOOKUP($I904,Func,6)*$H904","v":0},{"$f":"VLOOKUP($I904,Func,7)*$H904","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L904*VLOOKUP($V904,DisFac,2)","v":0},{"$f":"+$L904*VLOOKUP($V904,DisFac,3)","v":0},{"$f":"+$L904*VLOOKUP($V904,DisFac,4)","v":0},{"$f":"+$L904*VLOOKUP($V904,DisFac,5)","v":0},{"$f":"+$L904*VLOOKUP($V904,DisFac,6)","v":0},0,"UACCT910S",{"$f":"ROUND(SUM(-H904,J904:N904),0)","v":0},{"$f":"ROUND(J904-Q904-R904,0)","v":0},{"$f":"ROUND(K904-T904-U904,0)","v":0},{"$f":"ROUND(L904-W904-X904-Y904-Z904-AA904,0)","v":0}]
[{"$f":"ROW()","v":905},null,null,"CN",910,"CN","ACCT910CN",{"$f":"+'JAM Download'!E720","v":43524.007235576297},"CUST",{"$f":"VLOOKUP($I905,Func,2)*$H905","v":0},{"$f":"VLOOKUP($I905,Func,3)*$H905","v":0},{"$f":"VLOOKUP($I905,Func,5)*$H905","v":0},{"$f":"VLOOKUP($I905,Func,6)*$H905","v":43524.007235576297},{"$f":"VLOOKUP($I905,Func,7)*$H905","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L905*VLOOKUP($V905,DisFac,2)","v":0},{"$f":"+$L905*VLOOKUP($V905,DisFac,3)","v":0},{"$f":"+$L905*VLOOKUP($V905,DisFac,4)","v":0},{"$f":"+$L905*VLOOKUP($V905,DisFac,5)","v":0},{"$f":"+$L905*VLOOKUP($V905,DisFac,6)","v":0},0,"UACCT910CN",{"$f":"ROUND(SUM(-H905,J905:N905),0)","v":0},{"$f":"ROUND(J905-Q905-R905,0)","v":0},{"$f":"ROUND(K905-T905-U905,0)","v":0},{"$f":"ROUND(L905-W905-X905-Y905-Z905-AA905,0)","v":0}]
[{"$f":"ROW()","v":906},null,null,null,null,null,"ACCT910",{"$f":"+'JAM Download'!E722","v":43524.007235576297},null,{"$f":"SUM(J904:J905)","v":0},{"$f":"SUM(K904:K905)","v":0},{"$f":"SUM(L904:L905)","v":0},{"$f":"SUM(M904:M905)","v":43524.007235576297},{"$f":"SUM(N904:N905)","v":0},null,null,{"$f":"SUM(Q904:Q905)","v":0},{"$f":"SUM(R904:R905)","v":0},null,{"$f":"SUM(T904:T905)","v":0},{"$f":"SUM(U904:U905)","v":0},null,{"$f":"SUM(W904:W905)","v":0},{"$f":"SUM(X904:X905)","v":0},{"$f":"SUM(Y904:Y905)","v":0},{"$f":"SUM(Z904:Z905)","v":0},{"$f":"SUM(AA904:AA905)","v":0},0,"UACCT910",{"$f":"ROUND(SUM(-H906,J906:N906),0)","v":0},{"$f":"ROUND(J906-Q906-R906,0)","v":0},{"$f":"ROUND(K906-T906-U906,0)","v":0},{"$f":"ROUND(L906-W906-X906-Y906-Z906-AA906,0)","v":0}]
[{"$f":"ROW()","v":907}]
[{"$f":"ROW()","v":908},"TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,null,null,{"$f":"+'JAM Download'!E724","v":6330691.5643718755},null,{"$f":"+J906+J901+J896+J891","v":0},{"$f":"+K906+K901+K896+K891","v":0},{"$f":"+L906+L901+L896+L891","v":0},{"$f":"+M906+M901+M896+M891","v":6330691.5643718755},{"$f":"+N906+N901+N896+N891","v":0},null,null,{"$f":"+Q906+Q901+Q896+Q891","v":0},{"$f":"+R906+R901+R896+R891","v":0},{"$f":"+S906+S901+S896+S891","v":0},{"$f":"+T906+T901+T896+T891","v":0},{"$f":"+U906+U901+U896+U891","v":0},null,{"$f":"+W906+W901+W896+W891","v":0},{"$f":"+X906+X901+X896+X891","v":0},{"$f":"+Y906+Y901+Y896+Y891","v":0},{"$f":"+Z906+Z901+Z896+Z891","v":0},{"$f":"+AA906+AA901+AA896+AA891","v":0},0,null,{"$f":"ROUND(SUM(-H908,J908:N908),0)","v":0},{"$f":"ROUND(J908-Q908-R908,0)","v":0},{"$f":"ROUND(K908-T908-U908,0)","v":0},{"$f":"ROUND(L908-W908-X908-Y908-Z908-AA908,0)","v":0}]
[{"$f":"ROW()","v":909}]
[{"$f":"ROW()","v":910}]
[{"$f":"ROW()","v":911},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":912},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":913}]
[{"$f":"ROW()","v":914},911,"Supervision"]
[{"$f":"ROW()","v":915},null,null,"S",911,"S","ACCT911S",{"$f":"+'JAM Download'!E735","v":0},"CUST",{"$f":"VLOOKUP($I915,Func,2)*$H915","v":0},{"$f":"VLOOKUP($I915,Func,3)*$H915","v":0},{"$f":"VLOOKUP($I915,Func,5)*$H915","v":0},{"$f":"VLOOKUP($I915,Func,6)*$H915","v":0},{"$f":"VLOOKUP($I915,Func,7)*$H915","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L915*VLOOKUP($V915,DisFac,2)","v":0},{"$f":"+$L915*VLOOKUP($V915,DisFac,3)","v":0},{"$f":"+$L915*VLOOKUP($V915,DisFac,4)","v":0},{"$f":"+$L915*VLOOKUP($V915,DisFac,5)","v":0},{"$f":"+$L915*VLOOKUP($V915,DisFac,6)","v":0},0,"UACCT911S",{"$f":"ROUND(SUM(-H915,J915:N915),0)","v":0},{"$f":"ROUND(J915-Q915-R915,0)","v":0},{"$f":"ROUND(K915-T915-U915,0)","v":0},{"$f":"ROUND(L915-W915-X915-Y915-Z915-AA915,0)","v":0}]
[{"$f":"ROW()","v":916},null,null,"CN",911,"CN","ACCT911CN",{"$f":"+'JAM Download'!E736","v":0},"CUST",{"$f":"VLOOKUP($I916,Func,2)*$H916","v":0},{"$f":"VLOOKUP($I916,Func,3)*$H916","v":0},{"$f":"VLOOKUP($I916,Func,5)*$H916","v":0},{"$f":"VLOOKUP($I916,Func,6)*$H916","v":0},{"$f":"VLOOKUP($I916,Func,7)*$H916","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L916*VLOOKUP($V916,DisFac,2)","v":0},{"$f":"+$L916*VLOOKUP($V916,DisFac,3)","v":0},{"$f":"+$L916*VLOOKUP($V916,DisFac,4)","v":0},{"$f":"+$L916*VLOOKUP($V916,DisFac,5)","v":0},{"$f":"+$L916*VLOOKUP($V916,DisFac,6)","v":0},0,"UACCT911CN",{"$f":"ROUND(SUM(-H916,J916:N916),0)","v":0},{"$f":"ROUND(J916-Q916-R916,0)","v":0},{"$f":"ROUND(K916-T916-U916,0)","v":0},{"$f":"ROUND(L916-W916-X916-Y916-Z916-AA916,0)","v":0}]
[{"$f":"ROW()","v":917},null,null,null,null,null,"ACCT911",{"$f":"+'JAM Download'!E737","v":0},null,{"$f":"SUM(J915:J916)","v":0},{"$f":"SUM(K915:K916)","v":0},{"$f":"SUM(L915:L916)","v":0},{"$f":"SUM(M915:M916)","v":0},{"$f":"SUM(N915:N916)","v":0},null,null,{"$f":"SUM(Q915:Q916)","v":0},{"$f":"SUM(R915:R916)","v":0},null,{"$f":"SUM(T915:T916)","v":0},{"$f":"SUM(U915:U916)","v":0},null,{"$f":"SUM(W915:W916)","v":0},{"$f":"SUM(X915:X916)","v":0},{"$f":"SUM(Y915:Y916)","v":0},{"$f":"SUM(Z915:Z916)","v":0},{"$f":"SUM(AA915:AA916)","v":0},0,"UACCT911",{"$f":"ROUND(SUM(-H917,J917:N917),0)","v":0},{"$f":"ROUND(J917-Q917-R917,0)","v":0},{"$f":"ROUND(K917-T917-U917,0)","v":0},{"$f":"ROUND(L917-W917-X917-Y917-Z917-AA917,0)","v":0}]
[{"$f":"ROW()","v":918}]
[{"$f":"ROW()","v":919},912,"Demonstration & Selling Expense"]
[{"$f":"ROW()","v":920},null,null,"S",912,"S","ACCT912S",{"$f":"+'JAM Download'!E740","v":0},"CUST",{"$f":"VLOOKUP($I920,Func,2)*$H920","v":0},{"$f":"VLOOKUP($I920,Func,3)*$H920","v":0},{"$f":"VLOOKUP($I920,Func,5)*$H920","v":0},{"$f":"VLOOKUP($I920,Func,6)*$H920","v":0},{"$f":"VLOOKUP($I920,Func,7)*$H920","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L920*VLOOKUP($V920,DisFac,2)","v":0},{"$f":"+$L920*VLOOKUP($V920,DisFac,3)","v":0},{"$f":"+$L920*VLOOKUP($V920,DisFac,4)","v":0},{"$f":"+$L920*VLOOKUP($V920,DisFac,5)","v":0},{"$f":"+$L920*VLOOKUP($V920,DisFac,6)","v":0},0,"UACCT912S",{"$f":"ROUND(SUM(-H920,J920:N920),0)","v":0},{"$f":"ROUND(J920-Q920-R920,0)","v":0},{"$f":"ROUND(K920-T920-U920,0)","v":0},{"$f":"ROUND(L920-W920-X920-Y920-Z920-AA920,0)","v":0}]
[{"$f":"ROW()","v":921},null,null,"CN",912,"CN","ACCT912CN",{"$f":"+'JAM Download'!E741","v":0},"CUST",{"$f":"VLOOKUP($I921,Func,2)*$H921","v":0},{"$f":"VLOOKUP($I921,Func,3)*$H921","v":0},{"$f":"VLOOKUP($I921,Func,5)*$H921","v":0},{"$f":"VLOOKUP($I921,Func,6)*$H921","v":0},{"$f":"VLOOKUP($I921,Func,7)*$H921","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L921*VLOOKUP($V921,DisFac,2)","v":0},{"$f":"+$L921*VLOOKUP($V921,DisFac,3)","v":0},{"$f":"+$L921*VLOOKUP($V921,DisFac,4)","v":0},{"$f":"+$L921*VLOOKUP($V921,DisFac,5)","v":0},{"$f":"+$L921*VLOOKUP($V921,DisFac,6)","v":0},0,"UACCT912CN",{"$f":"ROUND(SUM(-H921,J921:N921),0)","v":0},{"$f":"ROUND(J921-Q921-R921,0)","v":0},{"$f":"ROUND(K921-T921-U921,0)","v":0},{"$f":"ROUND(L921-W921-X921-Y921-Z921-AA921,0)","v":0}]
[{"$f":"ROW()","v":922},null,null,null,null,null,"ACCT912",{"$f":"+'JAM Download'!E742","v":0},null,{"$f":"SUM(J920:J921)","v":0},{"$f":"SUM(K920:K921)","v":0},{"$f":"SUM(L920:L921)","v":0},{"$f":"SUM(M920:M921)","v":0},{"$f":"SUM(N920:N921)","v":0},null,null,{"$f":"SUM(Q920:Q921)","v":0},{"$f":"SUM(R920:R921)","v":0},null,{"$f":"SUM(T920:T921)","v":0},{"$f":"SUM(U920:U921)","v":0},null,{"$f":"SUM(W920:W921)","v":0},{"$f":"SUM(X920:X921)","v":0},{"$f":"SUM(Y920:Y921)","v":0},{"$f":"SUM(Z920:Z921)","v":0},{"$f":"SUM(AA920:AA921)","v":0},0,"UACCT912",{"$f":"ROUND(SUM(-H922,J922:N922),0)","v":0},{"$f":"ROUND(J922-Q922-R922,0)","v":0},{"$f":"ROUND(K922-T922-U922,0)","v":0},{"$f":"ROUND(L922-W922-X922-Y922-Z922-AA922,0)","v":0}]
[{"$f":"ROW()","v":923}]
[{"$f":"ROW()","v":924},913,"Advertising Expense"]
[{"$f":"ROW()","v":925},null,null,"S",913,"S","ACCT913S",{"$f":"+'JAM Download'!E745","v":0},"CUST",{"$f":"VLOOKUP($I925,Func,2)*$H925","v":0},{"$f":"VLOOKUP($I925,Func,3)*$H925","v":0},{"$f":"VLOOKUP($I925,Func,5)*$H925","v":0},{"$f":"VLOOKUP($I925,Func,6)*$H925","v":0},{"$f":"VLOOKUP($I925,Func,7)*$H925","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L925*VLOOKUP($V925,DisFac,2)","v":0},{"$f":"+$L925*VLOOKUP($V925,DisFac,3)","v":0},{"$f":"+$L925*VLOOKUP($V925,DisFac,4)","v":0},{"$f":"+$L925*VLOOKUP($V925,DisFac,5)","v":0},{"$f":"+$L925*VLOOKUP($V925,DisFac,6)","v":0},0,"UACCT913S",{"$f":"ROUND(SUM(-H925,J925:N925),0)","v":0},{"$f":"ROUND(J925-Q925-R925,0)","v":0},{"$f":"ROUND(K925-T925-U925,0)","v":0},{"$f":"ROUND(L925-W925-X925-Y925-Z925-AA925,0)","v":0}]
[{"$f":"ROW()","v":926},null,null,"CN",913,"CN","ACCT913CN",{"$f":"+'JAM Download'!E746","v":0},"CUST",{"$f":"VLOOKUP($I926,Func,2)*$H926","v":0},{"$f":"VLOOKUP($I926,Func,3)*$H926","v":0},{"$f":"VLOOKUP($I926,Func,5)*$H926","v":0},{"$f":"VLOOKUP($I926,Func,6)*$H926","v":0},{"$f":"VLOOKUP($I926,Func,7)*$H926","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L926*VLOOKUP($V926,DisFac,2)","v":0},{"$f":"+$L926*VLOOKUP($V926,DisFac,3)","v":0},{"$f":"+$L926*VLOOKUP($V926,DisFac,4)","v":0},{"$f":"+$L926*VLOOKUP($V926,DisFac,5)","v":0},{"$f":"+$L926*VLOOKUP($V926,DisFac,6)","v":0},0,"UACCT913CN",{"$f":"ROUND(SUM(-H926,J926:N926),0)","v":0},{"$f":"ROUND(J926-Q926-R926,0)","v":0},{"$f":"ROUND(K926-T926-U926,0)","v":0},{"$f":"ROUND(L926-W926-X926-Y926-Z926-AA926,0)","v":0}]
[{"$f":"ROW()","v":927},null,null,null,null,null,"ACCT913",{"$f":"+'JAM Download'!E747","v":0},null,{"$f":"SUM(J925:J926)","v":0},{"$f":"SUM(K925:K926)","v":0},{"$f":"SUM(L925:L926)","v":0},{"$f":"SUM(M925:M926)","v":0},{"$f":"SUM(N925:N926)","v":0},null,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},null,{"$f":"SUM(W925:W926)","v":0},{"$f":"SUM(X925:X926)","v":0},{"$f":"SUM(Y925:Y926)","v":0},{"$f":"SUM(Z925:Z926)","v":0},{"$f":"SUM(AA925:AA926)","v":0},0,"UACCT913",{"$f":"ROUND(SUM(-H927,J927:N927),0)","v":0},{"$f":"ROUND(J927-Q927-R927,0)","v":0},{"$f":"ROUND(K927-T927-U927,0)","v":0},{"$f":"ROUND(L927-W927-X927-Y927-Z927-AA927,0)","v":0}]
[{"$f":"ROW()","v":928}]
[{"$f":"ROW()","v":929},916,"Misc. Sales Expense"]
[{"$f":"ROW()","v":930},null,null,"S",916,"S","ACCT916S",{"$f":"+'JAM Download'!E750","v":0},"CUST",{"$f":"VLOOKUP($I930,Func,2)*$H930","v":0},{"$f":"VLOOKUP($I930,Func,3)*$H930","v":0},{"$f":"VLOOKUP($I930,Func,5)*$H930","v":0},{"$f":"VLOOKUP($I930,Func,6)*$H930","v":0},{"$f":"VLOOKUP($I930,Func,7)*$H930","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L930*VLOOKUP($V930,DisFac,2)","v":0},{"$f":"+$L930*VLOOKUP($V930,DisFac,3)","v":0},{"$f":"+$L930*VLOOKUP($V930,DisFac,4)","v":0},{"$f":"+$L930*VLOOKUP($V930,DisFac,5)","v":0},{"$f":"+$L930*VLOOKUP($V930,DisFac,6)","v":0},0,"UACCT916S",{"$f":"ROUND(SUM(-H930,J930:N930),0)","v":0},{"$f":"ROUND(J930-Q930-R930,0)","v":0},{"$f":"ROUND(K930-T930-U930,0)","v":0},{"$f":"ROUND(L930-W930-X930-Y930-Z930-AA930,0)","v":0}]
[{"$f":"ROW()","v":931},null,null,"CN",916,"CN","ACCT916CN",{"$f":"+'JAM Download'!E751","v":0},"CUST",{"$f":"VLOOKUP($I931,Func,2)*$H931","v":0},{"$f":"VLOOKUP($I931,Func,3)*$H931","v":0},{"$f":"VLOOKUP($I931,Func,5)*$H931","v":0},{"$f":"VLOOKUP($I931,Func,6)*$H931","v":0},{"$f":"VLOOKUP($I931,Func,7)*$H931","v":0},null,null,null,null,null,null,null,"CUST",{"$f":"+$L931*VLOOKUP($V931,DisFac,2)","v":0},{"$f":"+$L931*VLOOKUP($V931,DisFac,3)","v":0},{"$f":"+$L931*VLOOKUP($V931,DisFac,4)","v":0},{"$f":"+$L931*VLOOKUP($V931,DisFac,5)","v":0},{"$f":"+$L931*VLOOKUP($V931,DisFac,6)","v":0},0,"UACCT916CN",{"$f":"ROUND(SUM(-H931,J931:N931),0)","v":0},{"$f":"ROUND(J931-Q931-R931,0)","v":0},{"$f":"ROUND(K931-T931-U931,0)","v":0},{"$f":"ROUND(L931-W931-X931-Y931-Z931-AA931,0)","v":0}]
[{"$f":"ROW()","v":932},null,null,null,null,null,"ACCT916",{"$f":"+'JAM Download'!E752","v":0},null,{"$f":"SUM(J930:J931)","v":0},{"$f":"SUM(K930:K931)","v":0},{"$f":"SUM(L930:L931)","v":0},{"$f":"SUM(M930:M931)","v":0},{"$f":"SUM(N930:N931)","v":0},null,null,{"$f":"SUM(Q930:Q931)","v":0},{"$f":"SUM(R930:R931)","v":0},null,{"$f":"SUM(T930:T931)","v":0},{"$f":"SUM(U930:U931)","v":0},null,{"$f":"SUM(W930:W931)","v":0},{"$f":"SUM(X930:X931)","v":0},{"$f":"SUM(Y930:Y931)","v":0},{"$f":"SUM(Z930:Z931)","v":0},{"$f":"SUM(AA930:AA931)","v":0},0,"UACCT916",{"$f":"ROUND(SUM(-H932,J932:N932),0)","v":0},{"$f":"ROUND(J932-Q932-R932,0)","v":0},{"$f":"ROUND(K932-T932-U932,0)","v":0},{"$f":"ROUND(L932-W932-X932-Y932-Z932-AA932,0)","v":0}]
[{"$f":"ROW()","v":933}]
[{"$f":"ROW()","v":934},"TOTAL SALES EXPENSE",null,null,null,null,null,{"$f":"+'JAM Download'!E754","v":0},null,{"$f":"+J932+J927+J922+J917","v":0},{"$f":"+K932+K927+K922+K917","v":0},{"$f":"+L932+L927+L922+L917","v":0},{"$f":"+M932+M927+M922+M917","v":0},{"$f":"+N932+N927+N922+N917","v":0},null,null,{"$f":"+Q932+Q927+Q922+Q917","v":0},{"$f":"+R932+R927+R922+R917","v":0},{"$f":"+S932+S927+S922+S917","v":0},{"$f":"+T932+T927+T922+T917","v":0},{"$f":"+U932+U927+U922+U917","v":0},null,{"$f":"+W932+W927+W922+W917","v":0},{"$f":"+X932+X927+X922+X917","v":0},{"$f":"+Y932+Y927+Y922+Y917","v":0},{"$f":"+Z932+Z927+Z922+Z917","v":0},{"$f":"+AA932+AA927+AA922+AA917","v":0},0,null,{"$f":"ROUND(SUM(-H934,J934:N934),0)","v":0},{"$f":"ROUND(J934-Q934-R934,0)","v":0},{"$f":"ROUND(K934-T934-U934,0)","v":0},{"$f":"ROUND(L934-W934-X934-Y934-Z934-AA934,0)","v":0}]
[{"$f":"ROW()","v":935}]
[{"$f":"ROW()","v":936},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":937},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":938}]
[{"$f":"ROW()","v":939},920,"Administrative & General Salaries"]
[{"$f":"ROW()","v":940},null,null,"S",920,"S","ACCT920S",{"$f":"+'JAM Download'!E764","v":-5346970.2901905263},"PTD",{"$f":"VLOOKUP($I940,Func,2)*$H940","v":-2680591.1572189811},{"$f":"VLOOKUP($I940,Func,3)*$H940","v":-1095530.3912695732},{"$f":"VLOOKUP($I940,Func,5)*$H940","v":-1570848.7417019729},{"$f":"VLOOKUP($I940,Func,6)*$H940","v":0},{"$f":"VLOOKUP($I940,Func,7)*$H940","v":0},null,0.75,{"$f":"+$J940*$P940","v":-2010443.3679142357},{"$f":"+$J940*(1-$P940)","v":-670147.78930474527},0.75,{"$f":"+$K940*$S940","v":-821647.79345217999},{"$f":"+$K940*(1-$S940)","v":-273882.59781739331},"PLNT",{"$f":"+$L940*VLOOKUP($V940,DisFac,2)","v":-281652.31954239705},{"$f":"+$L940*VLOOKUP($V940,DisFac,3)","v":-808616.82956673752},{"$f":"+$L940*VLOOKUP($V940,DisFac,4)","v":-279602.07147562434},{"$f":"+$L940*VLOOKUP($V940,DisFac,5)","v":-53585.335650566791},{"$f":"+$L940*VLOOKUP($V940,DisFac,6)","v":-147392.185466647},-53585.335650566791,"UACCT920S",{"$f":"ROUND(SUM(-H940,J940:N940),0)","v":0},{"$f":"ROUND(J940-Q940-R940,0)","v":0},{"$f":"ROUND(K940-T940-U940,0)","v":0},{"$f":"ROUND(L940-W940-X940-Y940-Z940-AA940,0)","v":0}]
[{"$f":"ROW()","v":941},null,null,"CN",920,"CN","ACCT920CN",{"$f":"+'JAM Download'!E765","v":0},"CUST",{"$f":"VLOOKUP($I941,Func,2)*$H941","v":0},{"$f":"VLOOKUP($I941,Func,3)*$H941","v":0},{"$f":"VLOOKUP($I941,Func,5)*$H941","v":0},{"$f":"VLOOKUP($I941,Func,6)*$H941","v":0},{"$f":"VLOOKUP($I941,Func,7)*$H941","v":0},null,0.75,{"$f":"+$J941*$P941","v":0},{"$f":"+$J941*(1-$P941)","v":0},0.75,{"$f":"+$K941*$S941","v":0},{"$f":"+$K941*(1-$S941)","v":0},"CUST",{"$f":"+$L941*VLOOKUP($V941,DisFac,2)","v":0},{"$f":"+$L941*VLOOKUP($V941,DisFac,3)","v":0},{"$f":"+$L941*VLOOKUP($V941,DisFac,4)","v":0},{"$f":"+$L941*VLOOKUP($V941,DisFac,5)","v":0},{"$f":"+$L941*VLOOKUP($V941,DisFac,6)","v":0},0,"UACCT920CN",{"$f":"ROUND(SUM(-H941,J941:N941),0)","v":0},{"$f":"ROUND(J941-Q941-R941,0)","v":0},{"$f":"ROUND(K941-T941-U941,0)","v":0},{"$f":"ROUND(L941-W941-X941-Y941-Z941-AA941,0)","v":0}]
[{"$f":"ROW()","v":942},null,null,"SO",920,"SO","ACCT920SO",{"$f":"+'JAM Download'!E766","v":33450803.423827019},"PTD",{"$f":"VLOOKUP($I942,Func,2)*$H942","v":16769857.132792488},{"$f":"VLOOKUP($I942,Func,3)*$H942","v":6853670.3542972161},{"$f":"VLOOKUP($I942,Func,5)*$H942","v":9827275.9367373195},{"$f":"VLOOKUP($I942,Func,6)*$H942","v":0},{"$f":"VLOOKUP($I942,Func,7)*$H942","v":0},null,0.75,{"$f":"+$J942*$P942","v":12577392.849594366},{"$f":"+$J942*(1-$P942)","v":4192464.2831981219},0.75,{"$f":"+$K942*$S942","v":5140252.7657229118},{"$f":"+$K942*(1-$S942)","v":1713417.588574304},"PLNT",{"$f":"+$L942*VLOOKUP($V942,DisFac,2)","v":1762025.1962428475},{"$f":"+$L942*VLOOKUP($V942,DisFac,3)","v":5058730.6723320791},{"$f":"+$L942*VLOOKUP($V942,DisFac,4)","v":1749198.7840262849},{"$f":"+$L942*VLOOKUP($V942,DisFac,5)","v":335231.43611539109},{"$f":"+$L942*VLOOKUP($V942,DisFac,6)","v":922089.84802071541},335231.43611539109,"UACCT920SO",{"$f":"ROUND(SUM(-H942,J942:N942),0)","v":0},{"$f":"ROUND(J942-Q942-R942,0)","v":0},{"$f":"ROUND(K942-T942-U942,0)","v":0},{"$f":"ROUND(L942-W942-X942-Y942-Z942-AA942,0)","v":0}]
[{"$f":"ROW()","v":943},null,null,null,null,null,"ACCT920",{"$f":"+'JAM Download'!E767","v":28103833.133636493},null,{"$f":"SUM(J940:J942)","v":14089265.975573506},{"$f":"SUM(K940:K942)","v":5758139.963027643},{"$f":"SUM(L940:L942)","v":8256427.1950353468},{"$f":"SUM(M940:M942)","v":0},{"$f":"SUM(N940:N942)","v":0},null,null,{"$f":"SUM(Q940:Q942)","v":10566949.481680131},{"$f":"SUM(R940:R942)","v":3522316.4938933766},null,{"$f":"SUM(T940:T942)","v":4318604.9722707318},{"$f":"SUM(U940:U942)","v":1439534.9907569108},null,{"$f":"SUM(W940:W942)","v":1480372.8767004504},{"$f":"SUM(X940:X942)","v":4250113.8427653415},{"$f":"SUM(Y940:Y942)","v":1469596.7125506606},{"$f":"SUM(Z940:Z942)","v":281646.1004648243},{"$f":"SUM(AA940:AA942)","v":774697.66255406837},281646.1004648243,"UACCT920",{"$f":"ROUND(SUM(-H943,J943:N943),0)","v":0},{"$f":"ROUND(J943-Q943-R943,0)","v":0},{"$f":"ROUND(K943-T943-U943,0)","v":0},{"$f":"ROUND(L943-W943-X943-Y943-Z943-AA943,0)","v":0}]
[{"$f":"ROW()","v":944}]
[{"$f":"ROW()","v":945},921,"Office Supplies & expenses"]
[{"$f":"ROW()","v":946},null,null,"S",921,"S","ACCT921S",{"$f":"+'JAM Download'!E770+'JAM Download'!E776","v":204210.87},"PTD",{"$f":"VLOOKUP($I946,Func,2)*$H946","v":102376.82699196172},{"$f":"VLOOKUP($I946,Func,3)*$H946","v":41840.369811485944},{"$f":"VLOOKUP($I946,Func,5)*$H946","v":59993.673196552358},{"$f":"VLOOKUP($I946,Func,6)*$H946","v":0},{"$f":"VLOOKUP($I946,Func,7)*$H946","v":0},null,0.75,{"$f":"+$J946*$P946","v":76782.620243971294},{"$f":"+$J946*(1-$P946)","v":25594.206747990429},0.75,{"$f":"+$K946*$S946","v":31380.277358614458},{"$f":"+$K946*(1-$S946)","v":10460.092452871486},"PLNT",{"$f":"+$L946*VLOOKUP($V946,DisFac,2)","v":10756.832765050101},{"$f":"+$L946*VLOOKUP($V946,DisFac,3)","v":30882.600295237706},{"$f":"+$L946*VLOOKUP($V946,DisFac,4)","v":10678.529928357781},{"$f":"+$L946*VLOOKUP($V946,DisFac,5)","v":2046.5249325434991},{"$f":"+$L946*VLOOKUP($V946,DisFac,6)","v":5629.1852753632629},2046.5249325434991,"UACCT921S",{"$f":"ROUND(SUM(-H946,J946:N946),0)","v":0},{"$f":"ROUND(J946-Q946-R946,0)","v":0},{"$f":"ROUND(K946-T946-U946,0)","v":0},{"$f":"ROUND(L946-W946-X946-Y946-Z946-AA946,0)","v":0}]
[{"$f":"ROW()","v":947},null,null,"CN",921,"CN","ACCT921CN",{"$f":"+'JAM Download'!E771+'JAM Download'!E777","v":0},"CUST",{"$f":"VLOOKUP($I947,Func,2)*$H947","v":0},{"$f":"VLOOKUP($I947,Func,3)*$H947","v":0},{"$f":"VLOOKUP($I947,Func,5)*$H947","v":0},{"$f":"VLOOKUP($I947,Func,6)*$H947","v":0},{"$f":"VLOOKUP($I947,Func,7)*$H947","v":0},null,0.75,{"$f":"+$J947*$P947","v":0},{"$f":"+$J947*(1-$P947)","v":0},0.75,{"$f":"+$K947*$S947","v":0},{"$f":"+$K947*(1-$S947)","v":0},"CUST",{"$f":"+$L947*VLOOKUP($V947,DisFac,2)","v":0},{"$f":"+$L947*VLOOKUP($V947,DisFac,3)","v":0},{"$f":"+$L947*VLOOKUP($V947,DisFac,4)","v":0},{"$f":"+$L947*VLOOKUP($V947,DisFac,5)","v":0},{"$f":"+$L947*VLOOKUP($V947,DisFac,6)","v":0},0,"UACCT921CN",{"$f":"ROUND(SUM(-H947,J947:N947),0)","v":0},{"$f":"ROUND(J947-Q947-R947,0)","v":0},{"$f":"ROUND(K947-T947-U947,0)","v":0},{"$f":"ROUND(L947-W947-X947-Y947-Z947-AA947,0)","v":0}]
[{"$f":"ROW()","v":948},null,null,"SO",921,"SO","ACCT921SO",{"$f":"+'JAM Download'!E772+'JAM Download'!E778","v":-8007538.6135331588},"PTD",{"$f":"VLOOKUP($I948,Func,2)*$H948","v":-4014411.1587651395},{"$f":"VLOOKUP($I948,Func,3)*$H948","v":-1640649.0843018338},{"$f":"VLOOKUP($I948,Func,5)*$H948","v":-2352478.3704661867},{"$f":"VLOOKUP($I948,Func,6)*$H948","v":0},{"$f":"VLOOKUP($I948,Func,7)*$H948","v":0},null,0.75,{"$f":"+$J948*$P948","v":-3010808.3690738548},{"$f":"+$J948*(1-$P948)","v":-1003602.7896912849},0.75,{"$f":"+$K948*$S948","v":-1230486.8132263753},{"$f":"+$K948*(1-$S948)","v":-410162.27107545844},"PLNT",{"$f":"+$L948*VLOOKUP($V948,DisFac,2)","v":-421798.08413458767},{"$f":"+$L948*VLOOKUP($V948,DisFac,3)","v":-1210971.8466525627},{"$f":"+$L948*VLOOKUP($V948,DisFac,4)","v":-418727.66487452114},{"$f":"+$L948*VLOOKUP($V948,DisFac,5)","v":-80248.555921143721},{"$f":"+$L948*VLOOKUP($V948,DisFac,6)","v":-220732.21888337095},-80248.555921143721,"UACCT921SO",{"$f":"ROUND(SUM(-H948,J948:N948),0)","v":0},{"$f":"ROUND(J948-Q948-R948,0)","v":0},{"$f":"ROUND(K948-T948-U948,0)","v":0},{"$f":"ROUND(L948-W948-X948-Y948-Z948-AA948,0)","v":0}]
[{"$f":"ROW()","v":949},null,null,null,null,null,"ACCT921",{"$f":"'JAM Download'!E773+'JAM Download'!E779","v":-7803327.7435331587},null,{"$f":"SUM(J946:J948)","v":-3912034.3317731777},{"$f":"SUM(K946:K948)","v":-1598808.7144903478},{"$f":"SUM(L946:L948)","v":-2292484.6972696343},{"$f":"SUM(M946:M948)","v":0},{"$f":"SUM(N946:N948)","v":0},null,null,{"$f":"SUM(Q946:Q948)","v":-2934025.7488298835},{"$f":"SUM(R946:R948)","v":-978008.58294329443},null,{"$f":"SUM(T946:T948)","v":-1199106.5358677609},{"$f":"SUM(U946:U948)","v":-399702.17862258694},null,{"$f":"SUM(W946:W948)","v":-411041.25136953755},{"$f":"SUM(X946:X948)","v":-1180089.246357325},{"$f":"SUM(Y946:Y948)","v":-408049.13494616334},{"$f":"SUM(Z946:Z948)","v":-78202.030988600221},{"$f":"SUM(AA946:AA948)","v":-215103.03360800768},-78202.030988600221,"UACCT921",{"$f":"ROUND(SUM(-H949,J949:N949),0)","v":0},{"$f":"ROUND(J949-Q949-R949,0)","v":0},{"$f":"ROUND(K949-T949-U949,0)","v":0},{"$f":"ROUND(L949-W949-X949-Y949-Z949-AA949,0)","v":0}]
[{"$f":"ROW()","v":950}]
[{"$f":"ROW()","v":951},923,"Outside Services"]
[{"$f":"ROW()","v":952},null,null,"S",923,"S","ACCT923S",{"$f":"+'JAM Download'!E782","v":0},"PTD",{"$f":"VLOOKUP($I952,Func,2)*$H952","v":0},{"$f":"VLOOKUP($I952,Func,3)*$H952","v":0},{"$f":"VLOOKUP($I952,Func,5)*$H952","v":0},{"$f":"VLOOKUP($I952,Func,6)*$H952","v":0},{"$f":"VLOOKUP($I952,Func,7)*$H952","v":0},null,0.75,{"$f":"+$J952*$P952","v":0},{"$f":"+$J952*(1-$P952)","v":0},0.75,{"$f":"+$K952*$S952","v":0},{"$f":"+$K952*(1-$S952)","v":0},"PLNT",{"$f":"+$L952*VLOOKUP($V952,DisFac,2)","v":0},{"$f":"+$L952*VLOOKUP($V952,DisFac,3)","v":0},{"$f":"+$L952*VLOOKUP($V952,DisFac,4)","v":0},{"$f":"+$L952*VLOOKUP($V952,DisFac,5)","v":0},{"$f":"+$L952*VLOOKUP($V952,DisFac,6)","v":0},0,"UACCT923S",{"$f":"ROUND(SUM(-H952,J952:N952),0)","v":0},{"$f":"ROUND(J952-Q952-R952,0)","v":0},{"$f":"ROUND(K952-T952-U952,0)","v":0},{"$f":"ROUND(L952-W952-X952-Y952-Z952-AA952,0)","v":0}]
[{"$f":"ROW()","v":953},null,null,"CN",923,"CN","ACCT923CN",{"$f":"+'JAM Download'!E783","v":0},"CUST",{"$f":"VLOOKUP($I953,Func,2)*$H953","v":0},{"$f":"VLOOKUP($I953,Func,3)*$H953","v":0},{"$f":"VLOOKUP($I953,Func,5)*$H953","v":0},{"$f":"VLOOKUP($I953,Func,6)*$H953","v":0},{"$f":"VLOOKUP($I953,Func,7)*$H953","v":0},null,0.75,{"$f":"+$J953*$P953","v":0},{"$f":"+$J953*(1-$P953)","v":0},0.75,{"$f":"+$K953*$S953","v":0},{"$f":"+$K953*(1-$S953)","v":0},"CUST",{"$f":"+$L953*VLOOKUP($V953,DisFac,2)","v":0},{"$f":"+$L953*VLOOKUP($V953,DisFac,3)","v":0},{"$f":"+$L953*VLOOKUP($V953,DisFac,4)","v":0},{"$f":"+$L953*VLOOKUP($V953,DisFac,5)","v":0},{"$f":"+$L953*VLOOKUP($V953,DisFac,6)","v":0},0,"UACCT923CN",{"$f":"ROUND(SUM(-H953,J953:N953),0)","v":0},{"$f":"ROUND(J953-Q953-R953,0)","v":0},{"$f":"ROUND(K953-T953-U953,0)","v":0},{"$f":"ROUND(L953-W953-X953-Y953-Z953-AA953,0)","v":0}]
[{"$f":"ROW()","v":954},null,null,"SO",923,"SO","ACCT923SO",{"$f":"+'JAM Download'!E784","v":4457490.5189684657},"PTD",{"$f":"VLOOKUP($I954,Func,2)*$H954","v":2234669.1715222811},{"$f":"VLOOKUP($I954,Func,3)*$H954","v":913286.60293564701},{"$f":"VLOOKUP($I954,Func,5)*$H954","v":1309534.7445105382},{"$f":"VLOOKUP($I954,Func,6)*$H954","v":0},{"$f":"VLOOKUP($I954,Func,7)*$H954","v":0},null,0.75,{"$f":"+$J954*$P954","v":1676001.8786417108},{"$f":"+$J954*(1-$P954)","v":558667.29288057028},0.75,{"$f":"+$K954*$S954","v":684964.95220173523},{"$f":"+$K954*(1-$S954)","v":228321.65073391175},"PLNT",{"$f":"+$L954*VLOOKUP($V954,DisFac,2)","v":234798.862882961},{"$f":"+$L954*VLOOKUP($V954,DisFac,3)","v":674101.71660849801},{"$f":"+$L954*VLOOKUP($V954,DisFac,4)","v":233089.67790096492},{"$f":"+$L954*VLOOKUP($V954,DisFac,5)","v":44671.302187024747},{"$f":"+$L954*VLOOKUP($V954,DisFac,6)","v":122873.1849310893},44671.302187024747,"UACCT923SO",{"$f":"ROUND(SUM(-H954,J954:N954),0)","v":0},{"$f":"ROUND(J954-Q954-R954,0)","v":0},{"$f":"ROUND(K954-T954-U954,0)","v":0},{"$f":"ROUND(L954-W954-X954-Y954-Z954-AA954,0)","v":0}]
[{"$f":"ROW()","v":955},null,null,null,null,null,"ACCT923",{"$f":"+'JAM Download'!E785","v":4457490.5189684657},null,{"$f":"SUM(J952:J954)","v":2234669.1715222811},{"$f":"SUM(K952:K954)","v":913286.60293564701},{"$f":"SUM(L952:L954)","v":1309534.7445105382},{"$f":"SUM(M952:M954)","v":0},{"$f":"SUM(N952:N954)","v":0},null,null,{"$f":"SUM(Q952:Q954)","v":1676001.8786417108},{"$f":"SUM(R952:R954)","v":558667.29288057028},null,{"$f":"SUM(T952:T954)","v":684964.95220173523},{"$f":"SUM(U952:U954)","v":228321.65073391175},null,{"$f":"SUM(W952:W954)","v":234798.862882961},{"$f":"SUM(X952:X954)","v":674101.71660849801},{"$f":"SUM(Y952:Y954)","v":233089.67790096492},{"$f":"SUM(Z952:Z954)","v":44671.302187024747},{"$f":"SUM(AA952:AA954)","v":122873.1849310893},44671.302187024747,"UACCT923",{"$f":"ROUND(SUM(-H955,J955:N955),0)","v":0},{"$f":"ROUND(J955-Q955-R955,0)","v":0},{"$f":"ROUND(K955-T955-U955,0)","v":0},{"$f":"ROUND(L955-W955-X955-Y955-Z955-AA955,0)","v":0}]
[{"$f":"ROW()","v":956}]
[{"$f":"ROW()","v":957},924,"Property Insurance"]
[{"$f":"ROW()","v":958},null,null,"SO",924,"SO","ACCT924SO",{"$f":"+'JAM Download'!E790+'JAM Download'!E788","v":6562218.2316197157},"PTD",{"$f":"VLOOKUP($I958,Func,2)*$H958","v":3289830.1671308125},{"$f":"VLOOKUP($I958,Func,3)*$H958","v":1344520.1893251042},{"$f":"VLOOKUP($I958,Func,5)*$H958","v":1927867.8751637999},{"$f":"VLOOKUP($I958,Func,6)*$H958","v":0},{"$f":"VLOOKUP($I958,Func,7)*$H958","v":0},null,0.75,{"$f":"+$J958*$P958","v":2467372.6253481093},{"$f":"+$J958*(1-$P958)","v":822457.54178270313},0.75,{"$f":"+$K958*$S958","v":1008390.1419938281},{"$f":"+$K958*(1-$S958)","v":336130.04733127606},"PLNT",{"$f":"+$L958*VLOOKUP($V958,DisFac,2)","v":345665.65474842791},{"$f":"+$L958*VLOOKUP($V958,DisFac,3)","v":992397.52858030179},{"$f":"+$L958*VLOOKUP($V958,DisFac,4)","v":343149.43069762253},{"$f":"+$L958*VLOOKUP($V958,DisFac,5)","v":65764.095828009828},{"$f":"+$L958*VLOOKUP($V958,DisFac,6)","v":180891.16530943749},65764.095828009828,"UACCT924SO",{"$f":"ROUND(SUM(-H958,J958:N958),0)","v":0},{"$f":"ROUND(J958-Q958-R958,0)","v":0},{"$f":"ROUND(K958-T958-U958,0)","v":0},{"$f":"ROUND(L958-W958-X958-Y958-Z958-AA958,0)","v":0}]
[{"$f":"ROW()","v":959},null,null,"SG",924,"SG","ACCT924SG",{"$f":"'JAM Download'!E789","v":718595.21851244231},"P",{"$f":"VLOOKUP($I959,Func,2)*$H959","v":718595.21851244231},{"$f":"VLOOKUP($I959,Func,3)*$H959","v":0},{"$f":"VLOOKUP($I959,Func,5)*$H959","v":0},{"$f":"VLOOKUP($I959,Func,6)*$H959","v":0},{"$f":"VLOOKUP($I959,Func,7)*$H959","v":0},null,0.75,{"$f":"+$J959*$P959","v":538946.41388433171},{"$f":"+$J959*(1-$P959)","v":179648.80462811058},0.75,{"$f":"+$K959*$S959","v":0},{"$f":"+$K959*(1-$S959)","v":0},"PLNT",{"$f":"+$L959*VLOOKUP($V959,DisFac,2)","v":0},{"$f":"+$L959*VLOOKUP($V959,DisFac,3)","v":0},{"$f":"+$L959*VLOOKUP($V959,DisFac,4)","v":0},{"$f":"+$L959*VLOOKUP($V959,DisFac,5)","v":0},{"$f":"+$L959*VLOOKUP($V959,DisFac,6)","v":0},0,"UACCT924SG",{"$f":"ROUND(SUM(-H959,J959:N959),0)","v":0},{"$f":"ROUND(J959-Q959-R959,0)","v":0},{"$f":"ROUND(K959-T959-U959,0)","v":0},{"$f":"ROUND(L959-W959-X959-Y959-Z959-AA959,0)","v":0}]
[{"$f":"ROW()","v":960},null,null,null,null,null,"ACCT924",{"$f":"+'JAM Download'!E791","v":7280813.4501321577},null,{"$f":"SUM(J958:J959)","v":4008425.385643255},{"$f":"SUM(K958:K959)","v":1344520.1893251042},{"$f":"SUM(L958:L959)","v":1927867.8751637999},{"$f":"SUM(M958:M959)","v":0},{"$f":"SUM(N958:N959)","v":0},null,null,{"$f":"SUM(Q958:Q959)","v":3006319.0392324412},{"$f":"SUM(R958:R959)","v":1002106.3464108137},null,{"$f":"SUM(T958:T959)","v":1008390.1419938281},{"$f":"SUM(U958:U959)","v":336130.04733127606},null,{"$f":"SUM(W958:W959)","v":345665.65474842791},{"$f":"SUM(X958:X959)","v":992397.52858030179},{"$f":"SUM(Y958:Y959)","v":343149.43069762253},{"$f":"SUM(Z958:Z959)","v":65764.095828009828},{"$f":"SUM(AA958:AA959)","v":180891.16530943749},65764.095828009828,"UACCT924",{"$f":"ROUND(SUM(-H960,J960:N960),0)","v":0},{"$f":"ROUND(J960-Q960-R960,0)","v":0},{"$f":"ROUND(K960-T960-U960,0)","v":0},{"$f":"ROUND(L960-W960-X960-Y960-Z960-AA960,0)","v":0}]
[{"$f":"ROW()","v":961}]
[{"$f":"ROW()","v":962},925,"Injuries & Damages"]
[{"$f":"ROW()","v":963},null,null,"SO",925,"SO","ACCT925SO",{"$f":"+'JAM Download'!E794","v":3185536.3715897864},"PTD",{"$f":"VLOOKUP($I963,Func,2)*$H963","v":1597001.6972693424},{"$f":"VLOOKUP($I963,Func,3)*$H963","v":652678.38012372109},{"$f":"VLOOKUP($I963,Func,5)*$H963","v":935856.29419672326},{"$f":"VLOOKUP($I963,Func,6)*$H963","v":0},{"$f":"VLOOKUP($I963,Func,7)*$H963","v":0},null,0.75,{"$f":"+$J963*$P963","v":1197751.2729520067},{"$f":"+$J963*(1-$P963)","v":399250.42431733559},0.75,{"$f":"+$K963*$S963","v":489508.78509279084},{"$f":"+$K963*(1-$S963)","v":163169.59503093027},"PLNT",{"$f":"+$L963*VLOOKUP($V963,DisFac,2)","v":167798.52128427749},{"$f":"+$L963*VLOOKUP($V963,DisFac,3)","v":481745.39626489609},{"$f":"+$L963*VLOOKUP($V963,DisFac,4)","v":166577.05577520817},{"$f":"+$L963*VLOOKUP($V963,DisFac,5)","v":31924.25363048818},{"$f":"+$L963*VLOOKUP($V963,DisFac,6)","v":87811.06724185319},31924.25363048818,"UACCT925SO",{"$f":"ROUND(SUM(-H963,J963:N963),0)","v":0},{"$f":"ROUND(J963-Q963-R963,0)","v":0},{"$f":"ROUND(K963-T963-U963,0)","v":0},{"$f":"ROUND(L963-W963-X963-Y963-Z963-AA963,0)","v":0}]
[{"$f":"ROW()","v":964},null,null,null,null,null,"ACCT925",{"$f":"+'JAM Download'!E795","v":3185536.3715897864},null,{"$f":"SUM(J963)","v":1597001.6972693424},{"$f":"SUM(K963)","v":652678.38012372109},{"$f":"SUM(L963)","v":935856.29419672326},{"$f":"SUM(M963)","v":0},{"$f":"SUM(N963)","v":0},null,null,{"$f":"SUM(Q963)","v":1197751.2729520067},{"$f":"SUM(R963)","v":399250.42431733559},null,{"$f":"SUM(T963)","v":489508.78509279084},{"$f":"SUM(U963)","v":163169.59503093027},null,{"$f":"SUM(W963)","v":167798.52128427749},{"$f":"SUM(X963)","v":481745.39626489609},{"$f":"SUM(Y963)","v":166577.05577520817},{"$f":"SUM(Z963)","v":31924.25363048818},{"$f":"SUM(AA963)","v":87811.06724185319},31924.25363048818,"UACCT925",{"$f":"ROUND(SUM(-H964,J964:N964),0)","v":0},{"$f":"ROUND(J964-Q964-R964,0)","v":0},{"$f":"ROUND(K964-T964-U964,0)","v":0},{"$f":"ROUND(L964-W964-X964-Y964-Z964-AA964,0)","v":0}]
[{"$f":"ROW()","v":965}]
[{"$f":"ROW()","v":966},926,"Employee Pensions & Benefits"]
[{"$f":"ROW()","v":967},null,null,"S",926,"S","ACCT926S",{"$f":"+'JAM Download'!E798","v":0},"LABOR",{"$f":"VLOOKUP($I967,Func,2)*$H967","v":0},{"$f":"VLOOKUP($I967,Func,3)*$H967","v":0},{"$f":"VLOOKUP($I967,Func,5)*$H967","v":0},{"$f":"VLOOKUP($I967,Func,6)*$H967","v":0},{"$f":"VLOOKUP($I967,Func,7)*$H967","v":0},null,0.75,{"$f":"+$J967*$P967","v":0},{"$f":"+$J967*(1-$P967)","v":0},0.75,{"$f":"+$K967*$S967","v":0},{"$f":"+$K967*(1-$S967)","v":0},"DISom",{"$f":"+$L967*VLOOKUP($V967,DisFac,2)","v":0},{"$f":"+$L967*VLOOKUP($V967,DisFac,3)","v":0},{"$f":"+$L967*VLOOKUP($V967,DisFac,4)","v":0},{"$f":"+$L967*VLOOKUP($V967,DisFac,5)","v":0},{"$f":"+$L967*VLOOKUP($V967,DisFac,6)","v":0},0,"UACCT926S",{"$f":"ROUND(SUM(-H967,J967:N967),0)","v":0},{"$f":"ROUND(J967-Q967-R967,0)","v":0},{"$f":"ROUND(K967-T967-U967,0)","v":0},{"$f":"ROUND(L967-W967-X967-Y967-Z967-AA967,0)","v":0}]
[{"$f":"ROW()","v":968},null,null,"CN",926,"CN","ACCT926CN",{"$f":"+'JAM Download'!E799","v":0},"CUST",{"$f":"VLOOKUP($I968,Func,2)*$H968","v":0},{"$f":"VLOOKUP($I968,Func,3)*$H968","v":0},{"$f":"VLOOKUP($I968,Func,5)*$H968","v":0},{"$f":"VLOOKUP($I968,Func,6)*$H968","v":0},{"$f":"VLOOKUP($I968,Func,7)*$H968","v":0},null,0.75,{"$f":"+$J968*$P968","v":0},{"$f":"+$J968*(1-$P968)","v":0},0.75,{"$f":"+$K968*$S968","v":0},{"$f":"+$K968*(1-$S968)","v":0},"CUST",{"$f":"+$L968*VLOOKUP($V968,DisFac,2)","v":0},{"$f":"+$L968*VLOOKUP($V968,DisFac,3)","v":0},{"$f":"+$L968*VLOOKUP($V968,DisFac,4)","v":0},{"$f":"+$L968*VLOOKUP($V968,DisFac,5)","v":0},{"$f":"+$L968*VLOOKUP($V968,DisFac,6)","v":0},0,"UACCT926CN",{"$f":"ROUND(SUM(-H968,J968:N968),0)","v":0},{"$f":"ROUND(J968-Q968-R968,0)","v":0},{"$f":"ROUND(K968-T968-U968,0)","v":0},{"$f":"ROUND(L968-W968-X968-Y968-Z968-AA968,0)","v":0}]
[{"$f":"ROW()","v":969},null,null,"SO",926,"SO","ACCT926SO",{"$f":"+'JAM Download'!E800","v":0},"LABOR",{"$f":"VLOOKUP($I969,Func,2)*$H969","v":0},{"$f":"VLOOKUP($I969,Func,3)*$H969","v":0},{"$f":"VLOOKUP($I969,Func,5)*$H969","v":0},{"$f":"VLOOKUP($I969,Func,6)*$H969","v":0},{"$f":"VLOOKUP($I969,Func,7)*$H969","v":0},null,0.75,{"$f":"+$J969*$P969","v":0},{"$f":"+$J969*(1-$P969)","v":0},0.75,{"$f":"+$K969*$S969","v":0},{"$f":"+$K969*(1-$S969)","v":0},"DISom",{"$f":"+$L969*VLOOKUP($V969,DisFac,2)","v":0},{"$f":"+$L969*VLOOKUP($V969,DisFac,3)","v":0},{"$f":"+$L969*VLOOKUP($V969,DisFac,4)","v":0},{"$f":"+$L969*VLOOKUP($V969,DisFac,5)","v":0},{"$f":"+$L969*VLOOKUP($V969,DisFac,6)","v":0},0,"UACCT926SO",{"$f":"ROUND(SUM(-H969,J969:N969),0)","v":0},{"$f":"ROUND(J969-Q969-R969,0)","v":0},{"$f":"ROUND(K969-T969-U969,0)","v":0},{"$f":"ROUND(L969-W969-X969-Y969-Z969-AA969,0)","v":0}]
[{"$f":"ROW()","v":970},null,null,null,null,null,"ACCT926",{"$f":"+'JAM Download'!E801","v":0},null,{"$f":"SUM(J967:J969)","v":0},{"$f":"SUM(K967:K969)","v":0},{"$f":"SUM(L967:L969)","v":0},{"$f":"SUM(M967:M969)","v":0},{"$f":"SUM(N967:N969)","v":0},null,null,{"$f":"SUM(Q967:Q969)","v":0},{"$f":"SUM(R967:R969)","v":0},null,{"$f":"SUM(T967:T969)","v":0},{"$f":"SUM(U967:U969)","v":0},null,{"$f":"SUM(W967:W969)","v":0},{"$f":"SUM(X967:X969)","v":0},{"$f":"SUM(Y967:Y969)","v":0},{"$f":"SUM(Z967:Z969)","v":0},{"$f":"SUM(AA967:AA969)","v":0},0,"UACCT926",{"$f":"ROUND(SUM(-H970,J970:N970),0)","v":0},{"$f":"ROUND(J970-Q970-R970,0)","v":0},{"$f":"ROUND(K970-T970-U970,0)","v":0},{"$f":"ROUND(L970-W970-X970-Y970-Z970-AA970,0)","v":0}]
[{"$f":"ROW()","v":971}]
[{"$f":"ROW()","v":972},927,"Franchise Requirements"]
[{"$f":"ROW()","v":973},null,null,"S",927,"S","ACCT927S",{"$f":"+'JAM Download'!E804","v":0},"DMSC",{"$f":"VLOOKUP($I973,Func,2)*$H973","v":0},{"$f":"VLOOKUP($I973,Func,3)*$H973","v":0},{"$f":"VLOOKUP($I973,Func,5)*$H973","v":0},{"$f":"VLOOKUP($I973,Func,6)*$H973","v":0},{"$f":"VLOOKUP($I973,Func,7)*$H973","v":0},null,0.75,{"$f":"+$J973*$P973","v":0},{"$f":"+$J973*(1-$P973)","v":0},0.75,{"$f":"+$K973*$S973","v":0},{"$f":"+$K973*(1-$S973)","v":0},"MISC",{"$f":"+$L973*VLOOKUP($V973,DisFac,2)","v":0},{"$f":"+$L973*VLOOKUP($V973,DisFac,3)","v":0},{"$f":"+$L973*VLOOKUP($V973,DisFac,4)","v":0},{"$f":"+$L973*VLOOKUP($V973,DisFac,5)","v":0},{"$f":"+$L973*VLOOKUP($V973,DisFac,6)","v":0},0,"UACCT927S",{"$f":"ROUND(SUM(-H973,J973:N973),0)","v":0},{"$f":"ROUND(J973-Q973-R973,0)","v":0},{"$f":"ROUND(K973-T973-U973,0)","v":0},{"$f":"ROUND(L973-W973-X973-Y973-Z973-AA973,0)","v":0}]
[{"$f":"ROW()","v":974},null,null,"SO",927,"SO","ACCT927SO",{"$f":"+'JAM Download'!E805","v":0},"DMSC",{"$f":"VLOOKUP($I974,Func,2)*$H974","v":0},{"$f":"VLOOKUP($I974,Func,3)*$H974","v":0},{"$f":"VLOOKUP($I974,Func,5)*$H974","v":0},{"$f":"VLOOKUP($I974,Func,6)*$H974","v":0},{"$f":"VLOOKUP($I974,Func,7)*$H974","v":0},null,0.75,{"$f":"+$J974*$P974","v":0},{"$f":"+$J974*(1-$P974)","v":0},0.75,{"$f":"+$K974*$S974","v":0},{"$f":"+$K974*(1-$S974)","v":0},"MISC",{"$f":"+$L974*VLOOKUP($V974,DisFac,2)","v":0},{"$f":"+$L974*VLOOKUP($V974,DisFac,3)","v":0},{"$f":"+$L974*VLOOKUP($V974,DisFac,4)","v":0},{"$f":"+$L974*VLOOKUP($V974,DisFac,5)","v":0},{"$f":"+$L974*VLOOKUP($V974,DisFac,6)","v":0},0,"UACCT927SO",{"$f":"ROUND(SUM(-H974,J974:N974),0)","v":0},{"$f":"ROUND(J974-Q974-R974,0)","v":0},{"$f":"ROUND(K974-T974-U974,0)","v":0},{"$f":"ROUND(L974-W974-X974-Y974-Z974-AA974,0)","v":0}]
[{"$f":"ROW()","v":975},null,null,null,null,null,"ACCT927",{"$f":"+'JAM Download'!E806","v":0},null,{"$f":"SUM(J973:J974)","v":0},{"$f":"SUM(K973:K974)","v":0},{"$f":"SUM(L973:L974)","v":0},{"$f":"SUM(M973:M974)","v":0},{"$f":"SUM(N973:N974)","v":0},null,null,{"$f":"SUM(Q973:Q974)","v":0},{"$f":"SUM(R973:R974)","v":0},null,{"$f":"SUM(T973:T974)","v":0},{"$f":"SUM(U973:U974)","v":0},null,{"$f":"SUM(W973:W974)","v":0},{"$f":"SUM(X973:X974)","v":0},{"$f":"SUM(Y973:Y974)","v":0},{"$f":"SUM(Z973:Z974)","v":0},{"$f":"SUM(AA973:AA974)","v":0},0,"UACCT927",{"$f":"ROUND(SUM(-H975,J975:N975),0)","v":0},{"$f":"ROUND(J975-Q975-R975,0)","v":0},{"$f":"ROUND(K975-T975-U975,0)","v":0},{"$f":"ROUND(L975-W975-X975-Y975-Z975-AA975,0)","v":0}]
[{"$f":"ROW()","v":976}]
[{"$f":"ROW()","v":977},928,"Regulatory Commission Expense"]
[{"$f":"ROW()","v":978},null,null,"S",928,"S","ACCT928S",{"$f":"+'JAM Download'!E809-Acct928RE","v":4996940.59},"DMSC",{"$f":"VLOOKUP($I978,Func,2)*$H978","v":0},{"$f":"VLOOKUP($I978,Func,3)*$H978","v":0},{"$f":"VLOOKUP($I978,Func,5)*$H978","v":0},{"$f":"VLOOKUP($I978,Func,6)*$H978","v":0},{"$f":"VLOOKUP($I978,Func,7)*$H978","v":4996940.59},null,0.75,{"$f":"+$J978*$P978","v":0},{"$f":"+$J978*(1-$P978)","v":0},0.75,{"$f":"+$K978*$S978","v":0},{"$f":"+$K978*(1-$S978)","v":0},"MISC",{"$f":"+$L978*VLOOKUP($V978,DisFac,2)","v":0},{"$f":"+$L978*VLOOKUP($V978,DisFac,3)","v":0},{"$f":"+$L978*VLOOKUP($V978,DisFac,4)","v":0},{"$f":"+$L978*VLOOKUP($V978,DisFac,5)","v":0},{"$f":"+$L978*VLOOKUP($V978,DisFac,6)","v":0},0,"UACCT928S",{"$f":"ROUND(SUM(-H978,J978:N978),0)","v":0},{"$f":"ROUND(J978-Q978-R978,0)","v":0},{"$f":"ROUND(K978-T978-U978,0)","v":0},{"$f":"ROUND(L978-W978-X978-Y978-Z978-AA978,0)","v":0}]
[{"$f":"ROW()","v":979},null,null,"CN",928,"CN","ACCT928CN",{"$f":"+'JAM Download'!E810","v":0},"CUST",{"$f":"VLOOKUP($I979,Func,2)*$H979","v":0},{"$f":"VLOOKUP($I979,Func,3)*$H979","v":0},{"$f":"VLOOKUP($I979,Func,5)*$H979","v":0},{"$f":"VLOOKUP($I979,Func,6)*$H979","v":0},{"$f":"VLOOKUP($I979,Func,7)*$H979","v":0},null,0.75,{"$f":"+$J979*$P979","v":0},{"$f":"+$J979*(1-$P979)","v":0},0.75,{"$f":"+$K979*$S979","v":0},{"$f":"+$K979*(1-$S979)","v":0},"MISC",{"$f":"+$L979*VLOOKUP($V979,DisFac,2)","v":0},{"$f":"+$L979*VLOOKUP($V979,DisFac,3)","v":0},{"$f":"+$L979*VLOOKUP($V979,DisFac,4)","v":0},{"$f":"+$L979*VLOOKUP($V979,DisFac,5)","v":0},{"$f":"+$L979*VLOOKUP($V979,DisFac,6)","v":0},0,"UACCT928CN",{"$f":"ROUND(SUM(-H979,J979:N979),0)","v":0},{"$f":"ROUND(J979-Q979-R979,0)","v":0},{"$f":"ROUND(K979-T979-U979,0)","v":0},{"$f":"ROUND(L979-W979-X979-Y979-Z979-AA979,0)","v":0}]
[{"$f":"ROW()","v":980},null,null,"SO",928,"SO","ACCT928SO",{"$f":"+'JAM Download'!E811","v":642232.04310629121},"DMSC",{"$f":"VLOOKUP($I980,Func,2)*$H980","v":0},{"$f":"VLOOKUP($I980,Func,3)*$H980","v":0},{"$f":"VLOOKUP($I980,Func,5)*$H980","v":0},{"$f":"VLOOKUP($I980,Func,6)*$H980","v":0},{"$f":"VLOOKUP($I980,Func,7)*$H980","v":642232.04310629121},null,0.75,{"$f":"+$J980*$P980","v":0},{"$f":"+$J980*(1-$P980)","v":0},0.75,{"$f":"+$K980*$S980","v":0},{"$f":"+$K980*(1-$S980)","v":0},"MISC",{"$f":"+$L980*VLOOKUP($V980,DisFac,2)","v":0},{"$f":"+$L980*VLOOKUP($V980,DisFac,3)","v":0},{"$f":"+$L980*VLOOKUP($V980,DisFac,4)","v":0},{"$f":"+$L980*VLOOKUP($V980,DisFac,5)","v":0},{"$f":"+$L980*VLOOKUP($V980,DisFac,6)","v":0},0,"UACCT928SO",{"$f":"ROUND(SUM(-H980,J980:N980),0)","v":0},{"$f":"ROUND(J980-Q980-R980,0)","v":0},{"$f":"ROUND(K980-T980-U980,0)","v":0},{"$f":"ROUND(L980-W980-X980-Y980-Z980-AA980,0)","v":0}]
[{"$f":"ROW()","v":981},null,null,"SG",928,"SG","ACCT928SG",{"$f":"+'JAM Download'!E812","v":1047733.5426661071},"FERC",{"$f":"VLOOKUP($I981,Func,2)*$H981","v":565594.59283261979},{"$f":"VLOOKUP($I981,Func,3)*$H981","v":482138.94983348734},{"$f":"VLOOKUP($I981,Func,5)*$H981","v":0},{"$f":"VLOOKUP($I981,Func,6)*$H981","v":0},{"$f":"VLOOKUP($I981,Func,7)*$H981","v":0},null,0.75,{"$f":"+$J981*$P981","v":424195.94462446484},{"$f":"+$J981*(1-$P981)","v":141398.64820815495},0.75,{"$f":"+$K981*$S981","v":361604.21237511549},{"$f":"+$K981*(1-$S981)","v":120534.73745837183},"MISC",{"$f":"+$L981*VLOOKUP($V981,DisFac,2)","v":0},{"$f":"+$L981*VLOOKUP($V981,DisFac,3)","v":0},{"$f":"+$L981*VLOOKUP($V981,DisFac,4)","v":0},{"$f":"+$L981*VLOOKUP($V981,DisFac,5)","v":0},{"$f":"+$L981*VLOOKUP($V981,DisFac,6)","v":0},0,"UACCT928SG",{"$f":"ROUND(SUM(-H981,J981:N981),0)","v":0},{"$f":"ROUND(J981-Q981-R981,0)","v":0},{"$f":"ROUND(K981-T981-U981,0)","v":0},{"$f":"ROUND(L981-W981-X981-Y981-Z981-AA981,0)","v":0}]
[{"$f":"ROW()","v":982},null,null,null,null,null,"ACCT928",{"$f":"SUM(H978:H981)","v":6686906.1757723987},null,{"$f":"SUM(J978:J981)","v":565594.59283261979},{"$f":"SUM(K978:K981)","v":482138.94983348734},{"$f":"SUM(L978:L981)","v":0},{"$f":"SUM(M978:M981)","v":0},{"$f":"SUM(N978:N981)","v":5639172.6331062913},null,null,{"$f":"SUM(Q978:Q981)","v":424195.94462446484},{"$f":"SUM(R978:R981)","v":141398.64820815495},null,{"$f":"SUM(T978:T981)","v":361604.21237511549},{"$f":"SUM(U978:U981)","v":120534.73745837183},null,{"$f":"SUM(W978:W981)","v":0},{"$f":"SUM(X978:X981)","v":0},{"$f":"SUM(Y978:Y981)","v":0},{"$f":"SUM(Z978:Z981)","v":0},{"$f":"SUM(AA978:AA981)","v":0},0,"UACCT928",{"$f":"ROUND(SUM(-H982,J982:N982),0)","v":0},{"$f":"ROUND(J982-Q982-R982,0)","v":0},{"$f":"ROUND(K982-T982-U982,0)","v":0},{"$f":"ROUND(L982-W982-X982-Y982-Z982-AA982,0)","v":0}]
[{"$f":"ROW()","v":983}]
[{"$f":"ROW()","v":984},"928RE","Regulatory Expense",null,null,null,null,{"$f":"+Inputs!H22","v":0},"DMSC",{"$f":"VLOOKUP($I984,Func,2)*$H984","v":0},{"$f":"VLOOKUP($I984,Func,3)*$H984","v":0},{"$f":"VLOOKUP($I984,Func,5)*$H984","v":0},{"$f":"VLOOKUP($I984,Func,6)*$H984","v":0},{"$f":"VLOOKUP($I984,Func,7)*$H984","v":0},null,0.75,{"$f":"+$J984*$P984","v":0},{"$f":"+$J984*(1-$P984)","v":0},0.75,{"$f":"+$K984*$S984","v":0},{"$f":"+$K984*(1-$S984)","v":0},"MISC",{"$f":"+$L984*VLOOKUP($V984,DisFac,2)","v":0},{"$f":"+$L984*VLOOKUP($V984,DisFac,3)","v":0},{"$f":"+$L984*VLOOKUP($V984,DisFac,4)","v":0},{"$f":"+$L984*VLOOKUP($V984,DisFac,5)","v":0},{"$f":"+$L984*VLOOKUP($V984,DisFac,6)","v":0},0,"UACCT928SRE",{"$f":"ROUND(SUM(-H984,J984:N984),0)","v":0},{"$f":"ROUND(J984-Q984-R984,0)","v":0},{"$f":"ROUND(K984-T984-U984,0)","v":0},{"$f":"ROUND(L984-W984-X984-Y984-Z984-AA984,0)","v":0}]
[{"$f":"ROW()","v":985}]
[{"$f":"ROW()","v":986},929,"Duplicate Charges"]
[{"$f":"ROW()","v":987},null,null,"S",929,"S","ACCT929S",{"$f":"+'JAM Download'!E816","v":0},"LABOR",{"$f":"VLOOKUP($I987,Func,2)*$H987","v":0},{"$f":"VLOOKUP($I987,Func,3)*$H987","v":0},{"$f":"VLOOKUP($I987,Func,5)*$H987","v":0},{"$f":"VLOOKUP($I987,Func,6)*$H987","v":0},{"$f":"VLOOKUP($I987,Func,7)*$H987","v":0},null,0.75,{"$f":"+$J987*$P987","v":0},{"$f":"+$J987*(1-$P987)","v":0},0.75,{"$f":"+$K987*$S987","v":0},{"$f":"+$K987*(1-$S987)","v":0},"DISom",{"$f":"+$L987*VLOOKUP($V987,DisFac,2)","v":0},{"$f":"+$L987*VLOOKUP($V987,DisFac,3)","v":0},{"$f":"+$L987*VLOOKUP($V987,DisFac,4)","v":0},{"$f":"+$L987*VLOOKUP($V987,DisFac,5)","v":0},{"$f":"+$L987*VLOOKUP($V987,DisFac,6)","v":0},0,"UACCT929S",{"$f":"ROUND(SUM(-H987,J987:N987),0)","v":0},{"$f":"ROUND(J987-Q987-R987,0)","v":0},{"$f":"ROUND(K987-T987-U987,0)","v":0},{"$f":"ROUND(L987-W987-X987-Y987-Z987-AA987,0)","v":0}]
[{"$f":"ROW()","v":988},null,null,"SO",929,"SO","ACCT929SO",{"$f":"+'JAM Download'!E817","v":-2559721.9886709703},"LABOR",{"$f":"VLOOKUP($I988,Func,2)*$H988","v":-1098422.7964144822},{"$f":"VLOOKUP($I988,Func,3)*$H988","v":-156378.4019302314},{"$f":"VLOOKUP($I988,Func,5)*$H988","v":-929567.72767603409},{"$f":"VLOOKUP($I988,Func,6)*$H988","v":-375353.06265022274},{"$f":"VLOOKUP($I988,Func,7)*$H988","v":0},null,0.75,{"$f":"+$J988*$P988","v":-823817.09731086157},{"$f":"+$J988*(1-$P988)","v":-274605.69910362054},0.75,{"$f":"+$K988*$S988","v":-117283.80144767356},{"$f":"+$K988*(1-$S988)","v":-39094.600482557849},"DISom",{"$f":"+$L988*VLOOKUP($V988,DisFac,2)","v":-93086.087806672644},{"$f":"+$L988*VLOOKUP($V988,DisFac,3)","v":-762664.5508955007},{"$f":"+$L988*VLOOKUP($V988,DisFac,4)","v":-5989.4745691303315},{"$f":"+$L988*VLOOKUP($V988,DisFac,5)","v":-67827.614404730484},{"$f":"+$L988*VLOOKUP($V988,DisFac,6)","v":0},-67827.614404730484,"UACCT929SO",{"$f":"ROUND(SUM(-H988,J988:N988),0)","v":0},{"$f":"ROUND(J988-Q988-R988,0)","v":0},{"$f":"ROUND(K988-T988-U988,0)","v":0},{"$f":"ROUND(L988-W988-X988-Y988-Z988-AA988,0)","v":0}]
[{"$f":"ROW()","v":989},null,null,null,null,null,"ACCT929",{"$f":"+'JAM Download'!E818","v":-2559721.9886709703},null,{"$f":"SUM(J987:J988)","v":-1098422.7964144822},{"$f":"SUM(K987:K988)","v":-156378.4019302314},{"$f":"SUM(L987:L988)","v":-929567.72767603409},{"$f":"SUM(M987:M988)","v":-375353.06265022274},{"$f":"SUM(N987:N988)","v":0},null,null,{"$f":"SUM(Q987:Q988)","v":-823817.09731086157},{"$f":"SUM(R987:R988)","v":-274605.69910362054},null,{"$f":"SUM(T987:T988)","v":-117283.80144767356},{"$f":"SUM(U987:U988)","v":-39094.600482557849},null,{"$f":"SUM(W987:W988)","v":-93086.087806672644},{"$f":"SUM(X987:X988)","v":-762664.5508955007},{"$f":"SUM(Y987:Y988)","v":-5989.4745691303315},{"$f":"SUM(Z987:Z988)","v":-67827.614404730484},{"$f":"SUM(AA987:AA988)","v":0},-67827.614404730484,"UACCT929",{"$f":"ROUND(SUM(-H989,J989:N989),0)","v":0},{"$f":"ROUND(J989-Q989-R989,0)","v":0},{"$f":"ROUND(K989-T989-U989,0)","v":0},{"$f":"ROUND(L989-W989-X989-Y989-Z989-AA989,0)","v":0}]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},930,"Misc General Expenses"]
[{"$f":"ROW()","v":992},null,null,"S",930,"S","ACCT930S",{"$f":"+'JAM Download'!E821","v":1609199.6400000001},"PTD",{"$f":"VLOOKUP($I992,Func,2)*$H992","v":806738.41279755137},{"$f":"VLOOKUP($I992,Func,3)*$H992","v":329705.79890340834},{"$f":"VLOOKUP($I992,Func,5)*$H992","v":472755.42829904065},{"$f":"VLOOKUP($I992,Func,6)*$H992","v":0},{"$f":"VLOOKUP($I992,Func,7)*$H992","v":0},null,0.75,{"$f":"+$J992*$P992","v":605053.80959816347},{"$f":"+$J992*(1-$P992)","v":201684.60319938784},0.75,{"$f":"+$K992*$S992","v":247279.34917755626},{"$f":"+$K992*(1-$S992)","v":82426.449725852086},"PLNT",{"$f":"+$L992*VLOOKUP($V992,DisFac,2)","v":84764.789519083031},{"$f":"+$L992*VLOOKUP($V992,DisFac,3)","v":243357.61008882834},{"$f":"+$L992*VLOOKUP($V992,DisFac,4)","v":84147.756269989783},{"$f":"+$L992*VLOOKUP($V992,DisFac,5)","v":16126.796701370613},{"$f":"+$L992*VLOOKUP($V992,DisFac,6)","v":44358.475719768801},16126.796701370613,"UACCT930S",{"$f":"ROUND(SUM(-H992,J992:N992),0)","v":0},{"$f":"ROUND(J992-Q992-R992,0)","v":0},{"$f":"ROUND(K992-T992-U992,0)","v":0},{"$f":"ROUND(L992-W992-X992-Y992-Z992-AA992,0)","v":0}]
[{"$f":"ROW()","v":993},null,null,"CN",930,"CN","ACCT930CN",{"$f":"+'JAM Download'!E822","v":772.78662735821297},"CUST",{"$f":"VLOOKUP($I993,Func,2)*$H993","v":0},{"$f":"VLOOKUP($I993,Func,3)*$H993","v":0},{"$f":"VLOOKUP($I993,Func,5)*$H993","v":0},{"$f":"VLOOKUP($I993,Func,6)*$H993","v":772.78662735821297},{"$f":"VLOOKUP($I993,Func,7)*$H993","v":0},null,0.75,{"$f":"+$J993*$P993","v":0},{"$f":"+$J993*(1-$P993)","v":0},0.75,{"$f":"+$K993*$S993","v":0},{"$f":"+$K993*(1-$S993)","v":0},"CUST",{"$f":"+$L993*VLOOKUP($V993,DisFac,2)","v":0},{"$f":"+$L993*VLOOKUP($V993,DisFac,3)","v":0},{"$f":"+$L993*VLOOKUP($V993,DisFac,4)","v":0},{"$f":"+$L993*VLOOKUP($V993,DisFac,5)","v":0},{"$f":"+$L993*VLOOKUP($V993,DisFac,6)","v":0},0,"UACCT930CN",{"$f":"ROUND(SUM(-H993,J993:N993),0)","v":0},{"$f":"ROUND(J993-Q993-R993,0)","v":0},{"$f":"ROUND(K993-T993-U993,0)","v":0},{"$f":"ROUND(L993-W993-X993-Y993-Z993-AA993,0)","v":0}]
[{"$f":"ROW()","v":994},null,null,"SO",930,"SO","ACCT930SO",{"$f":"+'JAM Download'!E824","v":5664161.2855015108},"LABOR",{"$f":"VLOOKUP($I994,Func,2)*$H994","v":2430593.598093654},{"$f":"VLOOKUP($I994,Func,3)*$H994","v":346034.64517711225},{"$f":"VLOOKUP($I994,Func,5)*$H994","v":2056950.5433236333},{"$f":"VLOOKUP($I994,Func,6)*$H994","v":830582.49890711124},{"$f":"VLOOKUP($I994,Func,7)*$H994","v":0},null,0.75,{"$f":"+$J994*$P994","v":1822945.1985702405},{"$f":"+$J994*(1-$P994)","v":607648.39952341351},0.75,{"$f":"+$K994*$S994","v":259525.9838828342},{"$f":"+$K994*(1-$S994)","v":86508.661294278063},"DISom",{"$f":"+$L994*VLOOKUP($V994,DisFac,2)","v":205981.20307866111},{"$f":"+$L994*VLOOKUP($V994,DisFac,3)","v":1687626.64153602},{"$f":"+$L994*VLOOKUP($V994,DisFac,4)","v":13253.529143052836},{"$f":"+$L994*VLOOKUP($V994,DisFac,5)","v":150089.16956589959},{"$f":"+$L994*VLOOKUP($V994,DisFac,6)","v":0},150089.16956589959,"UACCT930SO",{"$f":"ROUND(SUM(-H994,J994:N994),0)","v":0},{"$f":"ROUND(J994-Q994-R994,0)","v":0},{"$f":"ROUND(K994-T994-U994,0)","v":0},{"$f":"ROUND(L994-W994-X994-Y994-Z994-AA994,0)","v":0}]
[{"$f":"ROW()","v":995},null,null,null,null,null,"ACCT930",{"$f":"+'JAM Download'!E825","v":7274133.7121288693},null,{"$f":"SUM(J992:J994)","v":3237332.0108912056},{"$f":"SUM(K992:K994)","v":675740.44408052065},{"$f":"SUM(L992:L994)","v":2529705.9716226738},{"$f":"SUM(M992:M994)","v":831355.28553446941},{"$f":"SUM(N992:N994)","v":0},null,null,{"$f":"SUM(Q992:Q994)","v":2427999.008168404},{"$f":"SUM(R992:R994)","v":809333.00272280141},null,{"$f":"SUM(T992:T994)","v":506805.33306039043},{"$f":"SUM(U992:U994)","v":168935.11102013016},null,{"$f":"SUM(W992:W994)","v":290745.99259774416},{"$f":"SUM(X992:X994)","v":1930984.2516248482},{"$f":"SUM(Y992:Y994)","v":97401.285413042613},{"$f":"SUM(Z992:Z994)","v":166215.96626727021},{"$f":"SUM(AA992:AA994)","v":44358.475719768801},166215.96626727021,"UACCT930",{"$f":"ROUND(SUM(-H995,J995:N995),0)","v":0},{"$f":"ROUND(J995-Q995-R995,0)","v":0},{"$f":"ROUND(K995-T995-U995,0)","v":0},{"$f":"ROUND(L995-W995-X995-Y995-Z995-AA995,0)","v":0}]
[{"$f":"ROW()","v":996}]
[{"$f":"ROW()","v":997},931,"Rents"]
[{"$f":"ROW()","v":998},null,null,"S",931,"S","ACCT931S",{"$f":"+'JAM Download'!E828","v":1540.61},"PTD",{"$f":"VLOOKUP($I998,Func,2)*$H998","v":772.35243859490015},{"$f":"VLOOKUP($I998,Func,3)*$H998","v":315.65260035018389},{"$f":"VLOOKUP($I998,Func,5)*$H998","v":452.60496105491603},{"$f":"VLOOKUP($I998,Func,6)*$H998","v":0},{"$f":"VLOOKUP($I998,Func,7)*$H998","v":0},null,0.75,{"$f":"+$J998*$P998","v":579.26432894617506},{"$f":"+$J998*(1-$P998)","v":193.08810964872504},0.75,{"$f":"+$K998*$S998","v":236.73945026263792},{"$f":"+$K998*(1-$S998)","v":78.913150087545972},"PLNT",{"$f":"+$L998*VLOOKUP($V998,DisFac,2)","v":81.151821772091935},{"$f":"+$L998*VLOOKUP($V998,DisFac,3)","v":232.98486922290746},{"$f":"+$L998*VLOOKUP($V998,DisFac,4)","v":80.561088608688067},{"$f":"+$L998*VLOOKUP($V998,DisFac,5)","v":15.43941699247371},{"$f":"+$L998*VLOOKUP($V998,DisFac,6)","v":42.467764458754793},15.43941699247371,"UACCT931S",{"$f":"ROUND(SUM(-H998,J998:N998),0)","v":0},{"$f":"ROUND(J998-Q998-R998,0)","v":0},{"$f":"ROUND(K998-T998-U998,0)","v":0},{"$f":"ROUND(L998-W998-X998-Y998-Z998-AA998,0)","v":0}]
[{"$f":"ROW()","v":999},null,null,"SO",931,"SO","ACCT931SO",{"$f":"+'JAM Download'!E829","v":2231177.993481779},"PTD",{"$f":"VLOOKUP($I999,Func,2)*$H999","v":1118554.1858127159},{"$f":"VLOOKUP($I999,Func,3)*$H999","v":457141.73962692003},{"$f":"VLOOKUP($I999,Func,5)*$H999","v":655482.06804214325},{"$f":"VLOOKUP($I999,Func,6)*$H999","v":0},{"$f":"VLOOKUP($I999,Func,7)*$H999","v":0},null,0.75,{"$f":"+$J999*$P999","v":838915.63935953693},{"$f":"+$J999*(1-$P999)","v":279638.54645317898},0.75,{"$f":"+$K999*$S999","v":342856.30472019},{"$f":"+$K999*(1-$S999)","v":114285.43490673001},"PLNT",{"$f":"+$L999*VLOOKUP($V999,DisFac,2)","v":117527.57600485979},{"$f":"+$L999*VLOOKUP($V999,DisFac,3)","v":337418.75817006337},{"$f":"+$L999*VLOOKUP($V999,DisFac,4)","v":116672.05070370856},{"$f":"+$L999*VLOOKUP($V999,DisFac,5)","v":22360.031043415256},{"$f":"+$L999*VLOOKUP($V999,DisFac,6)","v":61503.652120096151},22360.031043415256,"UACCT931SO",{"$f":"ROUND(SUM(-H999,J999:N999),0)","v":0},{"$f":"ROUND(J999-Q999-R999,0)","v":0},{"$f":"ROUND(K999-T999-U999,0)","v":0},{"$f":"ROUND(L999-W999-X999-Y999-Z999-AA999,0)","v":0}]
[{"$f":"ROW()","v":1000},null,null,null,null,null,"ACCT931",{"$f":"+'JAM Download'!E830","v":2232718.6034817789},null,{"$f":"SUM(J998:J999)","v":1119326.5382513108},{"$f":"SUM(K998:K999)","v":457457.39222727023},{"$f":"SUM(L998:L999)","v":655934.67300319811},{"$f":"SUM(M998:M999)","v":0},{"$f":"SUM(N998:N999)","v":0},null,null,{"$f":"SUM(Q998:Q999)","v":839494.90368848306},{"$f":"SUM(R998:R999)","v":279831.6345628277},null,{"$f":"SUM(T998:T999)","v":343093.04417045263},{"$f":"SUM(U998:U999)","v":114364.34805681756},null,{"$f":"SUM(W998:W999)","v":117608.72782663188},{"$f":"SUM(X998:X999)","v":337651.74303928629},{"$f":"SUM(Y998:Y999)","v":116752.61179231726},{"$f":"SUM(Z998:Z999)","v":22375.470460407731},{"$f":"SUM(AA998:AA999)","v":61546.119884554908},22375.470460407731,"UACCT931",{"$f":"ROUND(SUM(-H1000,J1000:N1000),0)","v":0},{"$f":"ROUND(J1000-Q1000-R1000,0)","v":0},{"$f":"ROUND(K1000-T1000-U1000,0)","v":0},{"$f":"ROUND(L1000-W1000-X1000-Y1000-Z1000-AA1000,0)","v":0}]
[{"$f":"ROW()","v":1001}]
[{"$f":"ROW()","v":1002},935,"Maintenance of General Plant"]
[{"$f":"ROW()","v":1003},null,null,"S",935,"S","ACCT935S",{"$f":"+'JAM Download'!E833","v":0},"G",{"$f":"VLOOKUP($I1003,Func,2)*$H1003","v":0},{"$f":"VLOOKUP($I1003,Func,3)*$H1003","v":0},{"$f":"VLOOKUP($I1003,Func,5)*$H1003","v":0},{"$f":"VLOOKUP($I1003,Func,6)*$H1003","v":0},{"$f":"VLOOKUP($I1003,Func,7)*$H1003","v":0},null,0.75,{"$f":"+$J1003*$P1003","v":0},{"$f":"+$J1003*(1-$P1003)","v":0},0.75,{"$f":"+$K1003*$S1003","v":0},{"$f":"+$K1003*(1-$S1003)","v":0},"GENL",{"$f":"+$L1003*VLOOKUP($V1003,DisFac,2)","v":0},{"$f":"+$L1003*VLOOKUP($V1003,DisFac,3)","v":0},{"$f":"+$L1003*VLOOKUP($V1003,DisFac,4)","v":0},{"$f":"+$L1003*VLOOKUP($V1003,DisFac,5)","v":0},{"$f":"+$L1003*VLOOKUP($V1003,DisFac,6)","v":0},0,"UACCT935S",{"$f":"ROUND(SUM(-H1003,J1003:N1003),0)","v":0},{"$f":"ROUND(J1003-Q1003-R1003,0)","v":0},{"$f":"ROUND(K1003-T1003-U1003,0)","v":0},{"$f":"ROUND(L1003-W1003-X1003-Y1003-Z1003-AA1003,0)","v":0}]
[{"$f":"ROW()","v":1004},null,null,"CN",935,"CN","ACCT935CN",{"$f":"+'JAM Download'!E834","v":0},"CUST",{"$f":"VLOOKUP($I1004,Func,2)*$H1004","v":0},{"$f":"VLOOKUP($I1004,Func,3)*$H1004","v":0},{"$f":"VLOOKUP($I1004,Func,5)*$H1004","v":0},{"$f":"VLOOKUP($I1004,Func,6)*$H1004","v":0},{"$f":"VLOOKUP($I1004,Func,7)*$H1004","v":0},null,0.75,{"$f":"+$J1004*$P1004","v":0},{"$f":"+$J1004*(1-$P1004)","v":0},0.75,{"$f":"+$K1004*$S1004","v":0},{"$f":"+$K1004*(1-$S1004)","v":0},"CUST",{"$f":"+$L1004*VLOOKUP($V1004,DisFac,2)","v":0},{"$f":"+$L1004*VLOOKUP($V1004,DisFac,3)","v":0},{"$f":"+$L1004*VLOOKUP($V1004,DisFac,4)","v":0},{"$f":"+$L1004*VLOOKUP($V1004,DisFac,5)","v":0},{"$f":"+$L1004*VLOOKUP($V1004,DisFac,6)","v":0},0,"UACCT920CN",{"$f":"ROUND(SUM(-H1004,J1004:N1004),0)","v":0},{"$f":"ROUND(J1004-Q1004-R1004,0)","v":0},{"$f":"ROUND(K1004-T1004-U1004,0)","v":0},{"$f":"ROUND(L1004-W1004-X1004-Y1004-Z1004-AA1004,0)","v":0}]
[{"$f":"ROW()","v":1005},null,null,"SO",935,"SO","ACCT935SO",{"$f":"+'JAM Download'!E835","v":9350350.7595269717},"G",{"$f":"VLOOKUP($I1005,Func,2)*$H1005","v":2172648.3939374103},{"$f":"VLOOKUP($I1005,Func,3)*$H1005","v":2737890.6913559376},{"$f":"VLOOKUP($I1005,Func,5)*$H1005","v":4188586.6832020446},{"$f":"VLOOKUP($I1005,Func,6)*$H1005","v":251224.99103157903},{"$f":"VLOOKUP($I1005,Func,7)*$H1005","v":0},null,0.75,{"$f":"+$J1005*$P1005","v":1629486.2954530576},{"$f":"+$J1005*(1-$P1005)","v":543162.09848435258},0.75,{"$f":"+$K1005*$S1005","v":2053418.0185169531},{"$f":"+$K1005*(1-$S1005)","v":684472.67283898441},"GENL",{"$f":"+$L1005*VLOOKUP($V1005,DisFac,2)","v":751011.29956666008},{"$f":"+$L1005*VLOOKUP($V1005,DisFac,3)","v":2156134.8296759692},{"$f":"+$L1005*VLOOKUP($V1005,DisFac,4)","v":745544.41945162066},{"$f":"+$L1005*VLOOKUP($V1005,DisFac,5)","v":142882.517814983},{"$f":"+$L1005*VLOOKUP($V1005,DisFac,6)","v":393013.61669281096},142882.517814983,"UACCT935SO",{"$f":"ROUND(SUM(-H1005,J1005:N1005),0)","v":0},{"$f":"ROUND(J1005-Q1005-R1005,0)","v":0},{"$f":"ROUND(K1005-T1005-U1005,0)","v":0},{"$f":"ROUND(L1005-W1005-X1005-Y1005-Z1005-AA1005,0)","v":0}]
[{"$f":"ROW()","v":1006},null,null,null,null,null,"ACCT935",{"$f":"+'JAM Download'!E836","v":9350350.7595269717},null,{"$f":"SUM(J1003:J1005)","v":2172648.3939374103},{"$f":"SUM(K1003:K1005)","v":2737890.6913559376},{"$f":"SUM(L1003:L1005)","v":4188586.6832020446},{"$f":"SUM(M1003:M1005)","v":251224.99103157903},{"$f":"SUM(N1003:N1005)","v":0},null,null,{"$f":"SUM(Q1003:Q1005)","v":1629486.2954530576},{"$f":"SUM(R1003:R1005)","v":543162.09848435258},null,{"$f":"SUM(T1003:T1005)","v":2053418.0185169531},{"$f":"SUM(U1003:U1005)","v":684472.67283898441},null,{"$f":"SUM(W1003:W1005)","v":751011.29956666008},{"$f":"SUM(X1003:X1005)","v":2156134.8296759692},{"$f":"SUM(Y1003:Y1005)","v":745544.41945162066},{"$f":"SUM(Z1003:Z1005)","v":142882.517814983},{"$f":"SUM(AA1003:AA1005)","v":393013.61669281096},142882.517814983,"UACCT935",{"$f":"ROUND(SUM(-H1006,J1006:N1006),0)","v":0},{"$f":"ROUND(J1006-Q1006-R1006,0)","v":0},{"$f":"ROUND(K1006-T1006-U1006,0)","v":0},{"$f":"ROUND(L1006-W1006-X1006-Y1006-Z1006-AA1006,0)","v":0}]
[{"$f":"ROW()","v":1007}]
[{"$f":"ROW()","v":1008},null,"Total Adminsitrative & Gen Expense",null,null,null,null,{"$f":"+'JAM Download'!E838","v":58208732.993032798},null,{"$f":"+J1006+J1000+J995+J989+J984+J982+J975+J970+J964+J960+J955+J949+J943","v":24013806.637733273},{"$f":"+K1006+K1000+K995+K989+K984+K982+K975+K970+K964+K960+K955+K949+K943","v":11266665.496488752},{"$f":"+L1006+L1000+L995+L989+L984+L982+L975+L970+L964+L960+L955+L949+L943","v":16581861.011788657},{"$f":"+M1006+M1000+M995+M989+M984+M982+M975+M970+M964+M960+M955+M949+M943","v":707227.21391582559},{"$f":"+N1006+N1000+N995+N989+N984+N982+N975+N970+N964+N960+N955+N949+N943","v":5639172.6331062913},null,null,{"$f":"+Q1006+Q1000+Q995+Q989+Q984+Q982+Q975+Q970+Q964+Q960+Q955+Q949+Q943","v":18010354.978299957},{"$f":"+R1006+R1000+R995+R989+R984+R982+R975+R970+R964+R960+R955+R949+R943","v":6003451.6594333183},{"$f":"+S1006+S1000+S995+S989+S982+S975+S970+S964+S960+S955+S949+S943","v":0},{"$f":"+T1006+T1000+T995+T989+T984+T982+T975+T970+T964+T960+T955+T949+T943","v":8449999.1223665625},{"$f":"+U1006+U1000+U995+U989+U984+U982+U975+U970+U964+U960+U955+U949+U943","v":2816666.374122188},null,{"$f":"+W1006+W1000+W995+W989+W984+W982+W975+W970+W964+W960+W955+W949+W943","v":2883874.5964309429},{"$f":"+X1006+X1000+X995+X989+X984+X982+X975+X970+X964+X960+X955+X949+X943","v":8880375.5113063157},{"$f":"+Y1006+Y1000+Y995+Y989+Y984+Y982+Y975+Y970+Y964+Y960+Y955+Y949+Y943","v":2758072.5840661433},{"$f":"+Z1006+Z1000+Z995+Z989+Z984+Z982+Z975+Z970+Z964+Z960+Z955+Z949+Z943","v":609450.06125967728},{"$f":"+AA1006+AA1000+AA995+AA989+AA984+AA982+AA975+AA970+AA964+AA960+AA955+AA949+AA943","v":1450088.2587255754},609450.06125967728,null,{"$f":"ROUND(SUM(-H1008,J1008:N1008),0)","v":0},{"$f":"ROUND(J1008-Q1008-R1008,0)","v":0},{"$f":"ROUND(K1008-T1008-U1008,0)","v":0},{"$f":"ROUND(L1008-W1008-X1008-Y1008-Z1008-AA1008,0)","v":0}]
[{"$f":"ROW()","v":1009}]
[{"$f":"ROW()","v":1010}]
[{"$f":"ROW()","v":1011},"TOTAL O&M EXPENSE",null,null,null,null,null,{"$f":"+'JAM Download'!E847","v":1207658327.0935881},null,{"$f":"+J1008+J934+J908+J879+J846+J738+J673","v":952768301.10964513},{"$f":"+K1008+K934+K908+K879+K846+K738+K673","v":94576557.90566957},{"$f":"+L1008+L934+L908+L879+L846+L738+L673","v":109580169.40527686},{"$f":"+M1008+M934+M908+M879+M846+M738+M673","v":45094126.039890237},{"$f":"+N1008+N934+N908+N879+N846+N738+N673","v":5639172.6331062913},null,{"$f":"+P1008+P934+P908+P879+P846+P738+P673","v":0},324029222.49306494,628739078.61658037,0,69269125.189779505,25307432.715890065,null,{"$f":"+W1008+W934+W908+W879+W846+W738+W673","v":19280464.649191327},{"$f":"+X1008+X934+X908+X879+X846+X738+X673","v":76952586.910547614},{"$f":"+Y1008+Y934+Y908+Y879+Y846+Y738+Y673","v":5080908.0017170385},{"$f":"+Z1008+Z934+Z908+Z879+Z846+Z738+Z673","v":5812222.2508631181},{"$f":"+AA1008+AA934+AA908+AA879+AA846+AA738+AA673","v":2453987.5929577346},5812222.2508631181,null,{"$f":"ROUND(SUM(-H1011,J1011:N1011),0)","v":0},{"$f":"ROUND(J1011-Q1011-R1011,0)","v":0},{"$f":"ROUND(K1011-T1011-U1011,0)","v":0},{"$f":"ROUND(L1011-W1011-X1011-Y1011-Z1011-AA1011,0)","v":0}]
[{"$f":"ROW()","v":1012}]
[{"$f":"ROW()","v":1013}]
[{"$f":"ROW()","v":1014},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":1015},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":1016},"403SP","Steam Depreciation"]
[{"$f":"ROW()","v":1017},null,null,"SG",403,"SG","ACCT403SG",{"$f":"+'JAM Download'!E849","v":9254672.5208560023},"P",{"$f":"VLOOKUP($I1017,Func,2)*$H1017","v":9254672.5208560023},{"$f":"VLOOKUP($I1017,Func,3)*$H1017","v":0},{"$f":"VLOOKUP($I1017,Func,5)*$H1017","v":0},{"$f":"VLOOKUP($I1017,Func,6)*$H1017","v":0},{"$f":"VLOOKUP($I1017,Func,7)*$H1017","v":0},null,0.75,{"$f":"+$J1017*$P1017","v":6941004.3906420022},{"$f":"+$J1017*(1-$P1017)","v":2313668.1302140006},null,{"$f":"+$K1017*$S1017","v":0},{"$f":"+$K1017*(1-$S1017)","v":0},null,null,null,null,null,null,null,"UACCT403SPDGP",{"$f":"ROUND(SUM(-H1017,J1017:N1017),0)","v":0},{"$f":"ROUND(J1017-Q1017-R1017,0)","v":0},{"$f":"ROUND(K1017-T1017-U1017,0)","v":0},{"$f":"ROUND(L1017-W1017-X1017-Y1017-Z1017-AA1017,0)","v":0}]
[{"$f":"ROW()","v":1018},null,null,"SG",403,"SG","ACCT403SG",{"$f":"+'JAM Download'!E850","v":10717379.073897667},"P",{"$f":"VLOOKUP($I1018,Func,2)*$H1018","v":10717379.073897667},{"$f":"VLOOKUP($I1018,Func,3)*$H1018","v":0},{"$f":"VLOOKUP($I1018,Func,5)*$H1018","v":0},{"$f":"VLOOKUP($I1018,Func,6)*$H1018","v":0},{"$f":"VLOOKUP($I1018,Func,7)*$H1018","v":0},null,0.75,{"$f":"+$J1018*$P1018","v":8038034.3054232504},{"$f":"+$J1018*(1-$P1018)","v":2679344.7684744168},null,{"$f":"+$K1018*$S1018","v":0},{"$f":"+$K1018*(1-$S1018)","v":0},null,null,null,null,null,null,null,"UACCT403DGU",{"$f":"ROUND(SUM(-H1018,J1018:N1018),0)","v":0},{"$f":"ROUND(J1018-Q1018-R1018,0)","v":0},{"$f":"ROUND(K1018-T1018-U1018,0)","v":0},{"$f":"ROUND(L1018-W1018-X1018-Y1018-Z1018-AA1018,0)","v":0}]
[{"$f":"ROW()","v":1019},null,null,"SG",403,"SG","ACCT403SG",{"$f":"+'JAM Download'!E851","v":31618887.017135005},"P",{"$f":"VLOOKUP($I1019,Func,2)*$H1019","v":31618887.017135005},{"$f":"VLOOKUP($I1019,Func,3)*$H1019","v":0},{"$f":"VLOOKUP($I1019,Func,5)*$H1019","v":0},{"$f":"VLOOKUP($I1019,Func,6)*$H1019","v":0},{"$f":"VLOOKUP($I1019,Func,7)*$H1019","v":0},null,0.75,{"$f":"+$J1019*$P1019","v":23714165.262851253},{"$f":"+$J1019*(1-$P1019)","v":7904721.7542837514},null,{"$f":"+$K1019*$S1019","v":0},{"$f":"+$K1019*(1-$S1019)","v":0},null,null,null,null,null,null,null,"UACCT403SG",{"$f":"ROUND(SUM(-H1019,J1019:N1019),0)","v":0},{"$f":"ROUND(J1019-Q1019-R1019,0)","v":0},{"$f":"ROUND(K1019-T1019-U1019,0)","v":0},{"$f":"ROUND(L1019-W1019-X1019-Y1019-Z1019-AA1019,0)","v":0}]
[{"$f":"ROW()","v":1020},null,null,"SSGCH",403,"SSGCH","ACCT403SSGCH",{"$f":"+'JAM Download'!E852","v":3211732.6132343891},"P",{"$f":"VLOOKUP($I1020,Func,2)*$H1020","v":3211732.6132343891},{"$f":"VLOOKUP($I1020,Func,3)*$H1020","v":0},{"$f":"VLOOKUP($I1020,Func,5)*$H1020","v":0},{"$f":"VLOOKUP($I1020,Func,6)*$H1020","v":0},{"$f":"VLOOKUP($I1020,Func,7)*$H1020","v":0},null,0.75,{"$f":"+$J1020*$P1020","v":2408799.4599257917},{"$f":"+$J1020*(1-$P1020)","v":802933.15330859728},null,null,null,null,null,null,null,null,null,null,"UACCT403SSGCH",{"$f":"ROUND(SUM(-H1020,J1020:N1020),0)","v":0},{"$f":"ROUND(J1020-Q1020-R1020,0)","v":0},{"$f":"ROUND(K1020-T1020-U1020,0)","v":0},{"$f":"ROUND(L1020-W1020-X1020-Y1020-Z1020-AA1020,0)","v":0}]
[{"$f":"ROW()","v":1021},null,null,null,null,null,"ACCT403SP",{"$f":"+'JAM Download'!E853","v":54802671.225123063},null,{"$f":"SUM(J1017:J1020)","v":54802671.225123063},{"$f":"SUM(K1017:K1020)","v":0},{"$f":"SUM(L1017:L1020)","v":0},{"$f":"SUM(M1017:M1020)","v":0},{"$f":"SUM(N1017:N1020)","v":0},null,null,{"$f":"SUM(Q1017:Q1020)","v":41102003.418842301},{"$f":"SUM(R1017:R1020)","v":13700667.806280766},null,{"$f":"SUM(T1017:T1019)","v":0},{"$f":"SUM(U1017:U1019)","v":0},null,{"$f":"SUM(W1017:W1019)","v":0},{"$f":"SUM(X1017:X1019)","v":0},{"$f":"SUM(Y1017:Y1019)","v":0},{"$f":"SUM(Z1017:Z1019)","v":0},{"$f":"SUM(AA1017:AA1019)","v":0},0,"UACCT403SP",{"$f":"ROUND(SUM(-H1021,J1021:N1021),0)","v":0},{"$f":"ROUND(J1021-Q1021-R1021,0)","v":0},{"$f":"ROUND(K1021-T1021-U1021,0)","v":0},{"$f":"ROUND(L1021-W1021-X1021-Y1021-Z1021-AA1021,0)","v":0}]
[{"$f":"ROW()","v":1022}]
[{"$f":"ROW()","v":1023},"403NP","Nuclear Depreciation"]
[{"$f":"ROW()","v":1024},null,null,"SG",403,"SG","ACCT403SG",{"$f":"+'JAM Download'!E856","v":0},"P",{"$f":"VLOOKUP($I1024,Func,2)*$H1024","v":0},{"$f":"VLOOKUP($I1024,Func,3)*$H1024","v":0},{"$f":"VLOOKUP($I1024,Func,5)*$H1024","v":0},{"$f":"VLOOKUP($I1024,Func,6)*$H1024","v":0},{"$f":"VLOOKUP($I1024,Func,7)*$H1024","v":0},null,0.75,{"$f":"+$J1024*$P1024","v":0},{"$f":"+$J1024*(1-$P1024)","v":0},null,{"$f":"+$K1024*$S1024","v":0},{"$f":"+$K1024*(1-$S1024)","v":0},null,null,null,null,null,null,null,"UACCT403NPDGP",{"$f":"ROUND(SUM(-H1024,J1024:N1024),0)","v":0},{"$f":"ROUND(J1024-Q1024-R1024,0)","v":0},{"$f":"ROUND(K1024-T1024-U1024,0)","v":0},{"$f":"ROUND(L1024-W1024-X1024-Y1024-Z1024-AA1024,0)","v":0}]
[{"$f":"ROW()","v":1025},null,null,null,null,null,"ACCT403NP",{"$f":"+'JAM Download'!E857","v":0},null,{"$f":"SUM(J1024)","v":0},{"$f":"SUM(K1024)","v":0},{"$f":"SUM(L1024)","v":0},{"$f":"SUM(M1024)","v":0},{"$f":"SUM(N1024)","v":0},null,null,{"$f":"SUM(Q1024)","v":0},{"$f":"SUM(R1024)","v":0},null,{"$f":"SUM(T1024)","v":0},{"$f":"SUM(U1024)","v":0},null,{"$f":"SUM(W1024)","v":0},{"$f":"SUM(X1024)","v":0},{"$f":"SUM(Y1024)","v":0},{"$f":"SUM(Z1024)","v":0},{"$f":"SUM(AA1024)","v":0},0,"UACCT403NP",{"$f":"ROUND(SUM(-H1025,J1025:N1025),0)","v":0},{"$f":"ROUND(J1025-Q1025-R1025,0)","v":0},{"$f":"ROUND(K1025-T1025-U1025,0)","v":0},{"$f":"ROUND(L1025-W1025-X1025-Y1025-Z1025-AA1025,0)","v":0}]
[{"$f":"ROW()","v":1026}]
[{"$f":"ROW()","v":1027},"403HP","Hydro Depreciation"]
[{"$f":"ROW()","v":1028},null,null,"SG",403,"SG","ACCT403SG",{"$f":"+'JAM Download'!E860+'JAM Download'!E862","v":6679396.7317569833},"P",{"$f":"VLOOKUP($I1028,Func,2)*$H1028","v":6679396.7317569833},{"$f":"VLOOKUP($I1028,Func,3)*$H1028","v":0},{"$f":"VLOOKUP($I1028,Func,5)*$H1028","v":0},{"$f":"VLOOKUP($I1028,Func,6)*$H1028","v":0},{"$f":"VLOOKUP($I1028,Func,7)*$H1028","v":0},null,0.75,{"$f":"+$J1028*$P1028","v":5009547.548817737},{"$f":"+$J1028*(1-$P1028)","v":1669849.1829392458},null,{"$f":"+$K1028*$S1028","v":0},{"$f":"+$K1028*(1-$S1028)","v":0},null,null,null,null,null,null,null,"UACCT403HPDGP",{"$f":"ROUND(SUM(-H1028,J1028:N1028),0)","v":0},{"$f":"ROUND(J1028-Q1028-R1028,0)","v":0},{"$f":"ROUND(K1028-T1028-U1028,0)","v":0},{"$f":"ROUND(L1028-W1028-X1028-Y1028-Z1028-AA1028,0)","v":0}]
[{"$f":"ROW()","v":1029},null,null,"SG",403,"SG","ACCT403SG",{"$f":"+'JAM Download'!E861+'JAM Download'!E863","v":1961833.1675342789},"P",{"$f":"VLOOKUP($I1029,Func,2)*$H1029","v":1961833.1675342789},{"$f":"VLOOKUP($I1029,Func,3)*$H1029","v":0},{"$f":"VLOOKUP($I1029,Func,5)*$H1029","v":0},{"$f":"VLOOKUP($I1029,Func,6)*$H1029","v":0},{"$f":"VLOOKUP($I1029,Func,7)*$H1029","v":0},null,0.75,{"$f":"+$J1029*$P1029","v":1471374.8756507093},{"$f":"+$J1029*(1-$P1029)","v":490458.29188356973},null,{"$f":"+$K1029*$S1029","v":0},{"$f":"+$K1029*(1-$S1029)","v":0},null,null,null,null,null,null,null,"UACCT403HPDGU",{"$f":"ROUND(SUM(-H1029,J1029:N1029),0)","v":0},{"$f":"ROUND(J1029-Q1029-R1029,0)","v":0},{"$f":"ROUND(K1029-T1029-U1029,0)","v":0},{"$f":"ROUND(L1029-W1029-X1029-Y1029-Z1029-AA1029,0)","v":0}]
[{"$f":"ROW()","v":1030},null,null,null,null,null,"ACCT403HP",{"$f":"+'JAM Download'!E864","v":8641229.899291262},"P",{"$f":"SUM(J1028:J1029)","v":8641229.899291262},{"$f":"SUM(K1028:K1029)","v":0},{"$f":"SUM(L1028:L1029)","v":0},{"$f":"SUM(M1028:M1029)","v":0},{"$f":"SUM(N1028:N1029)","v":0},null,null,{"$f":"SUM(Q1028:Q1029)","v":6480922.4244684465},{"$f":"SUM(R1028:R1029)","v":2160307.4748228155},null,{"$f":"SUM(T1028:T1029)","v":0},{"$f":"SUM(U1028:U1029)","v":0},null,{"$f":"SUM(W1028:W1029)","v":0},{"$f":"SUM(X1028:X1029)","v":0},{"$f":"SUM(Y1028:Y1029)","v":0},{"$f":"SUM(Z1028:Z1029)","v":0},{"$f":"SUM(AA1028:AA1029)","v":0},0,"UACCT403HP",{"$f":"ROUND(SUM(-H1030,J1030:N1030),0)","v":0},{"$f":"ROUND(J1030-Q1030-R1030,0)","v":0},{"$f":"ROUND(K1030-T1030-U1030,0)","v":0},{"$f":"ROUND(L1030-W1030-X1030-Y1030-Z1030-AA1030,0)","v":0}]
[{"$f":"ROW()","v":1031}]
[{"$f":"ROW()","v":1032},"403OP","Other Production Depreciation"]
[{"$f":"ROW()","v":1033},null,null,"SG",403,"SG","ACCT403SG",{"$f":"+'JAM Download'!E867","v":51510.995572452506},"P",{"$f":"VLOOKUP($I1033,Func,2)*$H1033","v":51510.995572452506},{"$f":"VLOOKUP($I1033,Func,3)*$H1033","v":0},{"$f":"VLOOKUP($I1033,Func,5)*$H1033","v":0},{"$f":"VLOOKUP($I1033,Func,6)*$H1033","v":0},{"$f":"VLOOKUP($I1033,Func,7)*$H1033","v":0},null,0.75,{"$f":"+$J1033*$P1033","v":38633.246679339383},{"$f":"+$J1033*(1-$P1033)","v":12877.748893113127},null,{"$f":"+$K1033*$S1033","v":0},{"$f":"+$K1033*(1-$S1033)","v":0},null,null,null,null,null,null,null,"UACCT403OPDGU",{"$f":"ROUND(SUM(-H1033,J1033:N1033),0)","v":0},{"$f":"ROUND(J1033-Q1033-R1033,0)","v":0},{"$f":"ROUND(K1033-T1033-U1033,0)","v":0},{"$f":"ROUND(L1033-W1033-X1033-Y1033-Z1033-AA1033,0)","v":0}]
[{"$f":"ROW()","v":1034},null,null,"SG",403,"SG","ACCT403SG",{"$f":"+'JAM Download'!E868","v":13351242.371478125},"P",{"$f":"VLOOKUP($I1034,Func,2)*$H1034","v":13351242.371478125},{"$f":"VLOOKUP($I1034,Func,3)*$H1034","v":0},{"$f":"VLOOKUP($I1034,Func,5)*$H1034","v":0},{"$f":"VLOOKUP($I1034,Func,6)*$H1034","v":0},{"$f":"VLOOKUP($I1034,Func,7)*$H1034","v":0},null,0.75,{"$f":"+$J1034*$P1034","v":10013431.778608594},{"$f":"+$J1034*(1-$P1034)","v":3337810.5928695314},null,{"$f":"+$K1034*$S1034","v":0},{"$f":"+$K1034*(1-$S1034)","v":0},null,null,null,null,null,null,null,"UACCT403OPSG",{"$f":"ROUND(SUM(-H1034,J1034:N1034),0)","v":0},{"$f":"ROUND(J1034-Q1034-R1034,0)","v":0},{"$f":"ROUND(K1034-T1034-U1034,0)","v":0},{"$f":"ROUND(L1034-W1034-X1034-Y1034-Z1034-AA1034,0)","v":0}]
[{"$f":"ROW()","v":1035},null,null,"SSGCT",403,"SSGCT","ACCT403SSGCT",{"$f":"+'JAM Download'!E869","v":1084824.6373914138},"P",{"$f":"VLOOKUP($I1035,Func,2)*$H1035","v":1084824.6373914138},{"$f":"VLOOKUP($I1035,Func,3)*$H1035","v":0},{"$f":"VLOOKUP($I1035,Func,5)*$H1035","v":0},{"$f":"VLOOKUP($I1035,Func,6)*$H1035","v":0},{"$f":"VLOOKUP($I1035,Func,7)*$H1035","v":0},null,0.75,{"$f":"+$J1035*$P1035","v":813618.4780435604},{"$f":"+$J1035*(1-$P1035)","v":271206.15934785345},null,null,null,null,null,null,null,null,null,null,"UACCT403OPSSGCT",{"$f":"ROUND(SUM(-H1035,J1035:N1035),0)","v":0},{"$f":"ROUND(J1035-Q1035-R1035,0)","v":0},{"$f":"ROUND(K1035-T1035-U1035,0)","v":0},{"$f":"ROUND(L1035-W1035-X1035-Y1035-Z1035-AA1035,0)","v":0}]
[{"$f":"ROW()","v":1036},null,null,"SG",403,"SG","ACCT403SSG",{"$f":"+'JAM Download'!E870","v":33704507.829547673},"P",{"$f":"VLOOKUP($I1036,Func,2)*$H1036","v":33704507.829547673},{"$f":"VLOOKUP($I1036,Func,3)*$H1036","v":0},{"$f":"VLOOKUP($I1036,Func,5)*$H1036","v":0},{"$f":"VLOOKUP($I1036,Func,6)*$H1036","v":0},{"$f":"VLOOKUP($I1036,Func,7)*$H1036","v":0},null,0.75,{"$f":"+$J1036*$P1036","v":25278380.872160755},{"$f":"+$J1036*(1-$P1036)","v":8426126.9573869184},null,null,null,null,null,null,null,null,null,null,"UACCT403OPSSG",{"$f":"ROUND(SUM(-H1036,J1036:N1036),0)","v":0},{"$f":"ROUND(J1036-Q1036-R1036,0)","v":0},{"$f":"ROUND(K1036-T1036-U1036,0)","v":0},{"$f":"ROUND(L1036-W1036-X1036-Y1036-Z1036-AA1036,0)","v":0}]
[{"$f":"ROW()","v":1037},null,null,null,null,null,"ACCT403OP",{"$f":"+'JAM Download'!E871","v":48192085.833989665},null,{"$f":"SUM(J1033:J1036)","v":48192085.833989665},{"$f":"SUM(K1033:K1036)","v":0},{"$f":"SUM(L1033:L1036)","v":0},{"$f":"SUM(M1033:M1036)","v":0},{"$f":"SUM(N1033:N1036)","v":0},null,null,{"$f":"SUM(Q1033:Q1036)","v":36144064.375492245},{"$f":"SUM(R1033:R1036)","v":12048021.458497416},null,{"$f":"SUM(T1033:T1034)","v":0},{"$f":"SUM(U1033:U1034)","v":0},null,{"$f":"SUM(W1033:W1034)","v":0},{"$f":"SUM(X1033:X1034)","v":0},{"$f":"SUM(Y1033:Y1034)","v":0},{"$f":"SUM(Z1033:Z1034)","v":0},{"$f":"SUM(AA1033:AA1034)","v":0},0,"UACCT403OP",{"$f":"ROUND(SUM(-H1037,J1037:N1037),0)","v":0},{"$f":"ROUND(J1037-Q1037-R1037,0)","v":0},{"$f":"ROUND(K1037-T1037-U1037,0)","v":0},{"$f":"ROUND(L1037-W1037-X1037-Y1037-Z1037-AA1037,0)","v":0}]
[{"$f":"ROW()","v":1038}]
[{"$f":"ROW()","v":1039},"403TP","Transmission Depreciation"]
[{"$f":"ROW()","v":1040},null,null,"SG",403,"SG","ACCT403SG",{"$f":"+'JAM Download'!E874","v":4672131.0503673246},"T",{"$f":"VLOOKUP($I1040,Func,2)*$H1040","v":0},{"$f":"VLOOKUP($I1040,Func,3)*$H1040","v":4672131.0503673246},{"$f":"VLOOKUP($I1040,Func,5)*$H1040","v":0},{"$f":"VLOOKUP($I1040,Func,6)*$H1040","v":0},{"$f":"VLOOKUP($I1040,Func,7)*$H1040","v":0},null,null,{"$f":"+$J1040*$P1040","v":0},{"$f":"+$J1040*(1-$P1040)","v":0},0.75,{"$f":"+$K1040*$S1040","v":3504098.2877754932},{"$f":"+$K1040*(1-$S1040)","v":1168032.7625918312},null,null,null,null,null,null,null,"UACCT403TPDGP",{"$f":"ROUND(SUM(-H1040,J1040:N1040),0)","v":0},{"$f":"ROUND(J1040-Q1040-R1040,0)","v":0},{"$f":"ROUND(K1040-T1040-U1040,0)","v":0},{"$f":"ROUND(L1040-W1040-X1040-Y1040-Z1040-AA1040,0)","v":0}]
[{"$f":"ROW()","v":1041},null,null,"SG",403,"SG","ACCT403SG",{"$f":"+'JAM Download'!E875","v":5207572.757567646},"T",{"$f":"VLOOKUP($I1041,Func,2)*$H1041","v":0},{"$f":"VLOOKUP($I1041,Func,3)*$H1041","v":5207572.757567646},{"$f":"VLOOKUP($I1041,Func,5)*$H1041","v":0},{"$f":"VLOOKUP($I1041,Func,6)*$H1041","v":0},{"$f":"VLOOKUP($I1041,Func,7)*$H1041","v":0},null,null,{"$f":"+$J1041*$P1041","v":0},{"$f":"+$J1041*(1-$P1041)","v":0},0.75,{"$f":"+$K1041*$S1041","v":3905679.5681757345},{"$f":"+$K1041*(1-$S1041)","v":1301893.1893919115},null,null,null,null,null,null,null,"UACCT403TPDGU",{"$f":"ROUND(SUM(-H1041,J1041:N1041),0)","v":0},{"$f":"ROUND(J1041-Q1041-R1041,0)","v":0},{"$f":"ROUND(K1041-T1041-U1041,0)","v":0},{"$f":"ROUND(L1041-W1041-X1041-Y1041-Z1041-AA1041,0)","v":0}]
[{"$f":"ROW()","v":1042},null,null,"SG",403,"SG","ACCT403SG",{"$f":"+'JAM Download'!E876","v":25785403.381104991},"T",{"$f":"VLOOKUP($I1042,Func,2)*$H1042","v":0},{"$f":"VLOOKUP($I1042,Func,3)*$H1042","v":25785403.381104991},{"$f":"VLOOKUP($I1042,Func,5)*$H1042","v":0},{"$f":"VLOOKUP($I1042,Func,6)*$H1042","v":0},{"$f":"VLOOKUP($I1042,Func,7)*$H1042","v":0},null,null,{"$f":"+$J1042*$P1042","v":0},{"$f":"+$J1042*(1-$P1042)","v":0},0.75,{"$f":"+$K1042*$S1042","v":19339052.535828743},{"$f":"+$K1042*(1-$S1042)","v":6446350.8452762477},null,null,null,null,null,null,null,"UACCT403TPSG",{"$f":"ROUND(SUM(-H1042,J1042:N1042),0)","v":0},{"$f":"ROUND(J1042-Q1042-R1042,0)","v":0},{"$f":"ROUND(K1042-T1042-U1042,0)","v":0},{"$f":"ROUND(L1042-W1042-X1042-Y1042-Z1042-AA1042,0)","v":0}]
[{"$f":"ROW()","v":1043},null,null,null,null,null,"ACCT403TP",{"$f":"+'JAM Download'!E877","v":35665107.189039961},null,{"$f":"SUM(J1040:J1042)","v":0},{"$f":"SUM(K1040:K1042)","v":35665107.189039961},{"$f":"SUM(L1040:L1042)","v":0},{"$f":"SUM(M1040:M1042)","v":0},{"$f":"SUM(N1040:N1042)","v":0},null,null,{"$f":"SUM(Q1040:Q1042)","v":0},{"$f":"SUM(R1040:R1042)","v":0},null,{"$f":"SUM(T1040:T1042)","v":26748830.39177997},{"$f":"SUM(U1040:U1042)","v":8916276.7972599901},null,{"$f":"SUM(W1040:W1042)","v":0},{"$f":"SUM(X1040:X1042)","v":0},{"$f":"SUM(Y1040:Y1042)","v":0},{"$f":"SUM(Z1040:Z1042)","v":0},{"$f":"SUM(AA1040:AA1042)","v":0},0,"UACCT403TP",{"$f":"ROUND(SUM(-H1043,J1043:N1043),0)","v":0},{"$f":"ROUND(J1043-Q1043-R1043,0)","v":0},{"$f":"ROUND(K1043-T1043-U1043,0)","v":0},{"$f":"ROUND(L1043-W1043-X1043-Y1043-Z1043-AA1043,0)","v":0}]
[{"$f":"ROW()","v":1044}]
[{"$f":"ROW()","v":1045},403,"Distribution Depreciation"]
[{"$f":"ROW()","v":1046},null,null,"S",403,"S","ACCT403360",{"$f":"+'JAM Download'!E882","v":130918.66},"DPW",{"$f":"VLOOKUP($I1046,Func,2)*$H1046","v":0},{"$f":"VLOOKUP($I1046,Func,3)*$H1046","v":0},{"$f":"VLOOKUP($I1046,Func,5)*$H1046","v":130918.66},{"$f":"VLOOKUP($I1046,Func,6)*$H1046","v":0},{"$f":"VLOOKUP($I1046,Func,7)*$H1046","v":0},null,null,{"$f":"+$J1046*$P1046","v":0},{"$f":"+$J1046*(1-$P1046)","v":0},null,{"$f":"+$K1046*$S1046","v":0},{"$f":"+$K1046*(1-$S1046)","v":0},"PLNT2",{"$f":"+$L1046*VLOOKUP($V1046,DisFac,2)","v":33820.588512948416},{"$f":"+$L1046*VLOOKUP($V1046,DisFac,3)","v":97098.071487051595},{"$f":"+$L1046*VLOOKUP($V1046,DisFac,4)","v":0},{"$f":"+$L1046*VLOOKUP($V1046,DisFac,5)","v":0},{"$f":"+$L1046*VLOOKUP($V1046,DisFac,6)","v":0},0,"UACCT403360",{"$f":"ROUND(SUM(-H1046,J1046:N1046),0)","v":0},{"$f":"ROUND(J1046-Q1046-R1046,0)","v":0},{"$f":"ROUND(K1046-T1046-U1046,0)","v":0},{"$f":"ROUND(L1046-W1046-X1046-Y1046-Z1046-AA1046,0)","v":0}]
[{"$f":"ROW()","v":1047},null,null,"S",403,"S","ACCT403361",{"$f":"+'JAM Download'!E883","v":592018.56000000006},"DPW",0,0,592018.56000000006,0,0,null,null,0,0,null,0,0,"PLNT2",152937.83261903431,439080.72738096578,0,0,0,0,"UACCT403361",0,0,0,0]
[{"$f":"ROW()","v":1048},null,null,"S",403,"S","ACCT403362",{"$f":"+'JAM Download'!E884+'JAM Download'!E885","v":9512249.4499999993},"DPW",0,0,9512249.4499999993,0,0,null,null,0,0,null,0,0,"SUBS",9512249.4499999993,0,0,0,0,0,"UACCT403362",0,0,0,0]
[{"$f":"ROW()","v":1049},null,null,"S",403,"S","ACCT403364",{"$f":"+'JAM Download'!E886","v":10962430.216116723},"DPW",0,0,10962430.216116723,0,0,null,null,0,0,null,0,0,"PC",0,10962430.216116723,0,0,0,0,"UACCT403364",0,0,0,0]
[{"$f":"ROW()","v":1050},null,null,"S",403,"S","ACCT403365",{"$f":"+'JAM Download'!E887","v":6301225.3799999999},"DPW",0,0,6301225.3799999999,0,0,null,null,0,0,null,0,0,"PC",0,6301225.3799999999,0,0,0,0,"UACCT403365",0,0,0,0]
[{"$f":"ROW()","v":1051},null,null,"S",403,"S","ACCT403366",{"$f":"+'JAM Download'!E888","v":3668164.17},"DPW",0,0,3668164.17,0,0,null,null,0,0,null,0,0,"PC",0,3668164.17,0,0,0,0,"UACCT403366",0,0,0,0]
[{"$f":"ROW()","v":1052},null,null,"S",403,"S","ACCT403367",{"$f":"+'JAM Download'!E889","v":10560089.6},"DPW",0,0,10560089.6,0,0,null,null,0,0,null,0,0,"PC",0,10560089.6,0,0,0,0,"UACCT403367",0,0,0,0]
[{"$f":"ROW()","v":1053},null,null,"S",403,"S","ACCT403368",{"$f":"+'JAM Download'!E890","v":8436867.1999999993},"DPW",0,0,8436867.1999999993,0,0,null,null,0,0,null,0,0,"XFMR",0,0,8436867.1999999993,0,0,0,"UACCT403368",0,0,0,0]
[{"$f":"ROW()","v":1054},null,null,"S",403,"S","ACCT403369",{"$f":"+'JAM Download'!E891","v":3845205.16},"DPW",0,0,3845205.16,0,0,null,null,0,0,null,0,0,"SERV",0,0,0,0,3845205.16,0,"UACCT403369",0,0,0,0]
[{"$f":"ROW()","v":1055},null,null,"S",403,"S","ACCT403370",{"$f":"+'JAM Download'!E892","v":2592867.5299999998},"DPW",0,0,2592867.5299999998,0,0,null,null,0,0,null,0,0,"METR",0,0,0,2592867.5299999998,0,2592867.5299999998,"UACCT403370",0,0,0,0]
[{"$f":"ROW()","v":1056},null,null,"S",403,"S","ACCT403371",{"$f":"+'JAM Download'!E893","v":272304.84000000003},"DPW",0,0,272304.84000000003,0,0,null,null,0,0,null,0,0,"PC",0,272304.84000000003,0,0,0,0,"UACCT403371",0,0,0,0]
[{"$f":"ROW()","v":1057},null,null,"S",403,"S","ACCT403372",{"$f":"+'JAM Download'!E894","v":0},"DPW",0,0,0,0,0,null,null,0,0,null,0,0,"PLNT2",0,0,0,0,0,0,"UACCT403372",0,0,0,0]
[{"$f":"ROW()","v":1058},null,null,"S",403,"S","ACCT403373",{"$f":"+'JAM Download'!E895","v":1085113.1599999999},"DPW",0,0,1085113.1599999999,0,0,null,null,0,0,null,0,0,"PC",0,1085113.1599999999,0,0,0,0,"UACCT403373",0,0,0,0]
[{"$f":"ROW()","v":1059},null,null,null,null,null,"ACCT403DP",{"$f":"+'JAM Download'!E896","v":57959453.92611672},null,{"$f":"SUM(J1046:J1058)","v":0},{"$f":"SUM(K1046:K1058)","v":0},{"$f":"SUM(L1046:L1058)","v":57959453.92611672},{"$f":"SUM(M1046:M1058)","v":0},{"$f":"SUM(N1046:N1058)","v":0},null,null,{"$f":"SUM(Q1046:Q1058)","v":0},{"$f":"SUM(R1046:R1058)","v":0},null,{"$f":"SUM(T1046:T1058)","v":0},{"$f":"SUM(U1046:U1058)","v":0},null,{"$f":"SUM(W1046:W1058)","v":9699007.8711319827},{"$f":"SUM(X1046:X1058)","v":33385506.16498474},{"$f":"SUM(Y1046:Y1058)","v":8436867.1999999993},{"$f":"SUM(Z1046:Z1058)","v":2592867.5299999998},{"$f":"SUM(AA1046:AA1058)","v":3845205.16},2592867.5299999998,"UACCT403DP",0,0,0,0]
[{"$f":"ROW()","v":1060}]
[{"$f":"ROW()","v":1061},"403GP","General Depreciation"]
[{"$f":"ROW()","v":1062},null,null,"S",403,"S","ACCT403S",{"$f":"+'JAM Download'!E899","v":3816605.9899546648},"G-SITUS",{"$f":"VLOOKUP($I1062,Func,2)*$H1062","v":0},{"$f":"VLOOKUP($I1062,Func,3)*$H1062","v":964703.64454944374},{"$f":"VLOOKUP($I1062,Func,5)*$H1062","v":2851902.345405221},{"$f":"VLOOKUP($I1062,Func,6)*$H1062","v":0},{"$f":"VLOOKUP($I1062,Func,7)*$H1062","v":0},null,0.75,{"$f":"+$J1062*$P1062","v":0},{"$f":"+$J1062*(1-$P1062)","v":0},0.75,{"$f":"+$K1062*$S1062","v":723527.73341208277},{"$f":"+$K1062*(1-$S1062)","v":241175.91113736093},"PLNT",{"$f":"+$L1062*VLOOKUP($V1062,DisFac,2)","v":511344.52946850145},{"$f":"+$L1062*VLOOKUP($V1062,DisFac,3)","v":1468057.4720879353},{"$f":"+$L1062*VLOOKUP($V1062,DisFac,4)","v":507622.26957481081},{"$f":"+$L1062*VLOOKUP($V1062,DisFac,5)","v":97285.079310437533},{"$f":"+$L1062*VLOOKUP($V1062,DisFac,6)","v":267592.9949635354},97285.079310437533,"UACCT403GPS",{"$f":"ROUND(SUM(-H1062,J1062:N1062),0)","v":0},{"$f":"ROUND(J1062-Q1062-R1062,0)","v":0},{"$f":"ROUND(K1062-T1062-U1062,0)","v":0},{"$f":"ROUND(L1062-W1062-X1062-Y1062-Z1062-AA1062,0)","v":0}]
[{"$f":"ROW()","v":1063},null,null,"SG",403,"SG","ACCT403SG",{"$f":"+'JAM Download'!E900","v":136851.11225172598},"G-DGP",93824.931847431959,43026.18040429402,0,0,0,null,0.75,70368.698885573976,23456.23296185799,0.75,32269.635303220515,10756.545101073505,"PLNT",0,0,0,0,0,0,"UACCT403GPDGP",0,0,0,0]
[{"$f":"ROW()","v":1064},null,null,"SG",403,"SG","ACCT403SG",{"$f":"+'JAM Download'!E901","v":239320.55719255225},"G-DGU",164077.84049995881,75242.716692593414,0,0,0,null,0.75,123058.3803749691,41019.460124989702,0.75,56432.037519445061,18810.679173148354,"PLNT",0,0,0,0,0,0,"UACCT403GPDGU",0,0,0,0]
[{"$f":"ROW()","v":1065},null,null,"SE",403,"SE","ACCT403SE",{"$f":"+'JAM Download'!E902","v":9343.9801794712221},"P",9343.9801794712221,0,0,0,0,null,0,0,9343.9801794712221,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT403GPSE",0,0,0,0]
[{"$f":"ROW()","v":1066},null,null,"CN",403,"CN","ACCT403CN",{"$f":"+'JAM Download'!E903","v":824228.53375964495},"CUST",0,0,0,824228.53375964495,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT403GPCN",0,0,0,0]
[{"$f":"ROW()","v":1067},null,null,"SG",403,"SG","ACCT403SG",{"$f":"+'JAM Download'!E904","v":2515657.8010319243},"G-SG",1235633.4380094332,1280024.3630224909,0,0,0,null,0.75,926725.07850707485,308908.3595023583,0.75,960018.27226686815,320006.09075562272,"PLNT",0,0,0,0,0,0,"UACCT403GPSG",0,0,0,0]
[{"$f":"ROW()","v":1068},null,null,"SO",403,"SO","ACCT403SO",{"$f":"+'JAM Download'!E905","v":5798313.2156912955},"PTD",2906862.4453146541,1188005.1694963647,1703445.6008802773,0,0,null,0.75,2180146.8339859908,726715.61132866354,0.75,891003.87712227344,297001.29237409116,"PLNT",305426.86381273996,876872.95699190104,303203.55232682743,58108.525577549852,159833.7021712588,58108.525577549852,"UACCT403GPSO",0,0,0,0]
[{"$f":"ROW()","v":1069},null,null,"DGU",403,"DGU","ACCT403DGU",0,"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT403DGU",0,{"$f":"ROUND(J1069-Q1069-R1069,0)","v":0},{"$f":"ROUND(K1069-T1069-U1069,0)","v":0},{"$f":"ROUND(L1069-W1069-X1069-Y1069-Z1069-AA1069,0)","v":0}]
[{"$f":"ROW()","v":1070},null,null,"SSGCT",403,"SSGCT","ACCT403SSGCT",{"$f":"+'JAM Download'!E906","v":2506.5362344405912},"P",2506.5362344405912,0,0,0,0,null,0.75,1879.9021758304434,626.6340586101478,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT403GPSSGCT",0,{"$f":"ROUND(J1070-Q1070-R1070,0)","v":0},{"$f":"ROUND(K1070-T1070-U1070,0)","v":0},{"$f":"ROUND(L1070-W1070-X1070-Y1070-Z1070-AA1070,0)","v":0}]
[{"$f":"ROW()","v":1071},null,null,"SSGCH",403,"SSGCH","ACCT403SSGCH",{"$f":"+'JAM Download'!E907","v":60253.054902001364},"P",60253.054902001364,0,0,0,0,null,0.75,45189.791176501021,15063.263725500341,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT403GPSSGCH",0,0,0,0]
[{"$f":"ROW()","v":1072},null,null,null,null,null,"ACCT403GP",{"$f":"+'JAM Download'!E908","v":13403080.781197721},null,{"$f":"SUM(J1062:J1071)","v":4472502.2269873908},{"$f":"SUM(K1062:K1071)","v":3551002.0741651868},{"$f":"SUM(L1062:L1071)","v":4555347.9462854983},{"$f":"SUM(M1062:M1071)","v":824228.53375964495},{"$f":"SUM(N1062:N1071)","v":0},null,null,{"$f":"SUM(Q1062:Q1071)","v":3347368.6851059403},{"$f":"SUM(R1062:R1071)","v":1125133.5418814512},null,{"$f":"SUM(T1062:T1071)","v":2663251.5556238899},{"$f":"SUM(U1062:U1071)","v":887750.51854129671},null,{"$f":"SUM(W1062:W1071)","v":816771.39328124141},{"$f":"SUM(X1062:X1071)","v":2344930.4290798362},{"$f":"SUM(Y1062:Y1071)","v":810825.82190163829},{"$f":"SUM(Z1062:Z1071)","v":155393.60488798737},{"$f":"SUM(AA1062:AA1071)","v":427426.6971347942},155393.60488798737,"UACCT403GP",0,0,0,0]
[{"$f":"ROW()","v":1073}]
[{"$f":"ROW()","v":1074},"403GV0","General Vehicles"]
[{"$f":"ROW()","v":1075},null,null,"SG",403,"SG","ACCT403GV0SG",{"$f":"+'JAM Download'!E911","v":0},"G-SG",{"$f":"VLOOKUP($I1075,Func,2)*$H1075","v":0},{"$f":"VLOOKUP($I1075,Func,3)*$H1075","v":0},{"$f":"VLOOKUP($I1075,Func,5)*$H1075","v":0},{"$f":"VLOOKUP($I1075,Func,6)*$H1075","v":0},{"$f":"VLOOKUP($I1075,Func,7)*$H1075","v":0},null,0,{"$f":"+$J1075*$P1075","v":0},{"$f":"+$J1075*(1-$P1075)","v":0},null,{"$f":"+$K1075*$S1075","v":0},{"$f":"+$K1075*(1-$S1075)","v":0},"PLNT",{"$f":"+$L1075*VLOOKUP($V1075,DisFac,2)","v":0},{"$f":"+$L1075*VLOOKUP($V1075,DisFac,3)","v":0},{"$f":"+$L1075*VLOOKUP($V1075,DisFac,4)","v":0},{"$f":"+$L1075*VLOOKUP($V1075,DisFac,5)","v":0},{"$f":"+$L1075*VLOOKUP($V1075,DisFac,6)","v":0},0,"UACCT403GV0SG",{"$f":"ROUND(SUM(-H1075,J1075:N1075),0)","v":0},{"$f":"ROUND(J1075-Q1075-R1075,0)","v":0},{"$f":"ROUND(K1075-T1075-U1075,0)","v":0},{"$f":"ROUND(L1075-W1075-X1075-Y1075-Z1075-AA1075,0)","v":0}]
[{"$f":"ROW()","v":1076},null,null,null,null,null,"ACCT403GV0",{"$f":"+'JAM Download'!E912","v":0},null,{"$f":"SUM(J1075:J1075)","v":0},{"$f":"SUM(K1075:K1075)","v":0},{"$f":"SUM(L1075:L1075)","v":0},{"$f":"SUM(M1075:M1075)","v":0},{"$f":"SUM(N1075:N1075)","v":0},null,null,{"$f":"SUM(Q1075:Q1075)","v":0},{"$f":"SUM(R1075:R1075)","v":0},null,{"$f":"SUM(T1075:T1075)","v":0},{"$f":"SUM(U1075:U1075)","v":0},null,{"$f":"SUM(W1075:W1075)","v":0},{"$f":"SUM(X1075:X1075)","v":0},{"$f":"SUM(Y1075:Y1075)","v":0},{"$f":"SUM(Z1075:Z1075)","v":0},{"$f":"SUM(AA1075:AA1075)","v":0},0,"UACCT403GV0",{"$f":"ROUND(SUM(-H1076,J1076:N1076),0)","v":0},{"$f":"ROUND(J1076-Q1076-R1076,0)","v":0},{"$f":"ROUND(K1076-T1076-U1076,0)","v":0},{"$f":"ROUND(L1076-W1076-X1076-Y1076-Z1076-AA1076,0)","v":0}]
[{"$f":"ROW()","v":1077}]
[{"$f":"ROW()","v":1078},"403MP","Mining Depreciation"]
[{"$f":"ROW()","v":1079},null,null,"SE",403,"SE","ACCT403MPSE",{"$f":"+'JAM Download'!E915","v":0},"P",{"$f":"VLOOKUP($I1079,Func,2)*$H1079","v":0},{"$f":"VLOOKUP($I1079,Func,3)*$H1079","v":0},{"$f":"VLOOKUP($I1079,Func,5)*$H1079","v":0},{"$f":"VLOOKUP($I1079,Func,6)*$H1079","v":0},{"$f":"VLOOKUP($I1079,Func,7)*$H1079","v":0},null,0,{"$f":"+$J1079*$P1079","v":0},{"$f":"+$J1079*(1-$P1079)","v":0},null,{"$f":"+$K1079*$S1079","v":0},{"$f":"+$K1079*(1-$S1079)","v":0},null,null,null,null,null,null,null,"UACCT403MPSE",{"$f":"ROUND(SUM(-H1079,J1079:N1079),0)","v":0},{"$f":"ROUND(J1079-Q1079-R1079,0)","v":0},{"$f":"ROUND(K1079-T1079-U1079,0)","v":0},{"$f":"ROUND(L1079-W1079-X1079-Y1079-Z1079-AA1079,0)","v":0}]
[{"$f":"ROW()","v":1080},null,null,null,null,null,"ACCT403MP",{"$f":"+'JAM Download'!E916","v":0},null,{"$f":"SUM(J1079)","v":0},{"$f":"SUM(K1079)","v":0},{"$f":"SUM(L1079)","v":0},{"$f":"SUM(M1079)","v":0},{"$f":"SUM(N1079)","v":0},null,null,{"$f":"SUM(Q1079)","v":0},{"$f":"SUM(R1079)","v":0},null,{"$f":"SUM(T1079)","v":0},{"$f":"SUM(U1079)","v":0},null,{"$f":"SUM(W1079)","v":0},{"$f":"SUM(X1079)","v":0},{"$f":"SUM(Y1079)","v":0},{"$f":"SUM(Z1079)","v":0},{"$f":"SUM(AA1079)","v":0},0,"UACCT403MP",{"$f":"ROUND(SUM(-H1080,J1080:N1080),0)","v":0},{"$f":"ROUND(J1080-Q1080-R1080,0)","v":0},{"$f":"ROUND(K1080-T1080-U1080,0)","v":0},{"$f":"ROUND(L1080-W1080-X1080-Y1080-Z1080-AA1080,0)","v":0}]
[{"$f":"ROW()","v":1081}]
[{"$f":"ROW()","v":1082},"403EP","Experimental Plant Depreciation"]
[{"$f":"ROW()","v":1083},null,null,"SG",403,"SG","ACCT403SG",{"$f":"+'JAM Download'!E919","v":0},"P",{"$f":"VLOOKUP($I1083,Func,2)*$H1083","v":0},{"$f":"VLOOKUP($I1083,Func,3)*$H1083","v":0},{"$f":"VLOOKUP($I1083,Func,5)*$H1083","v":0},{"$f":"VLOOKUP($I1083,Func,6)*$H1083","v":0},{"$f":"VLOOKUP($I1083,Func,7)*$H1083","v":0},null,0.75,{"$f":"+$J1083*$P1083","v":0},{"$f":"+$J1083*(1-$P1083)","v":0},null,{"$f":"+$K1083*$S1083","v":0},{"$f":"+$K1083*(1-$S1083)","v":0},null,null,null,null,null,null,null,"UACCT403EPDGP",{"$f":"ROUND(SUM(-H1083,J1083:N1083),0)","v":0},{"$f":"ROUND(J1083-Q1083-R1083,0)","v":0},{"$f":"ROUND(K1083-T1083-U1083,0)","v":0},{"$f":"ROUND(L1083-W1083-X1083-Y1083-Z1083-AA1083,0)","v":0}]
[{"$f":"ROW()","v":1084},null,null,"SG",403,"SG","ACCT403EPSG",{"$f":"+'JAM Download'!E920","v":0},"P",{"$f":"VLOOKUP($I1084,Func,2)*$H1084","v":0},{"$f":"VLOOKUP($I1084,Func,3)*$H1084","v":0},{"$f":"VLOOKUP($I1084,Func,5)*$H1084","v":0},{"$f":"VLOOKUP($I1084,Func,6)*$H1084","v":0},{"$f":"VLOOKUP($I1084,Func,7)*$H1084","v":0},null,0.75,{"$f":"+$J1084*$P1084","v":0},{"$f":"+$J1084*(1-$P1084)","v":0},null,{"$f":"+$K1084*$S1084","v":0},{"$f":"+$K1084*(1-$S1084)","v":0},null,null,null,null,null,null,null,"UACCT403EPSG",{"$f":"ROUND(SUM(-H1084,J1084:N1084),0)","v":0},{"$f":"ROUND(J1084-Q1084-R1084,0)","v":0},{"$f":"ROUND(K1084-T1084-U1084,0)","v":0},{"$f":"ROUND(L1084-W1084-X1084-Y1084-Z1084-AA1084,0)","v":0}]
[{"$f":"ROW()","v":1085},null,null,null,null,null,"ACCT403EP",{"$f":"+'JAM Download'!E921","v":0},null,{"$f":"SUM(J1083:J1084)","v":0},{"$f":"SUM(K1083:K1084)","v":0},{"$f":"SUM(L1083:L1084)","v":0},{"$f":"SUM(M1083:M1084)","v":0},{"$f":"SUM(N1083:N1084)","v":0},null,null,{"$f":"SUM(Q1083:Q1084)","v":0},{"$f":"SUM(R1083:R1084)","v":0},null,{"$f":"SUM(T1083:T1084)","v":0},{"$f":"SUM(U1083:U1084)","v":0},null,{"$f":"SUM(W1083:W1084)","v":0},{"$f":"SUM(X1083:X1084)","v":0},{"$f":"SUM(Y1083:Y1084)","v":0},{"$f":"SUM(Z1083:Z1084)","v":0},{"$f":"SUM(AA1083:AA1084)","v":0},0,"UACCT403EP",{"$f":"ROUND(SUM(-H1085,J1085:N1085),0)","v":0},{"$f":"ROUND(J1085-Q1085-R1085,0)","v":0},{"$f":"ROUND(K1085-T1085-U1085,0)","v":0},{"$f":"ROUND(L1085-W1085-X1085-Y1085-Z1085-AA1085,0)","v":0}]
[{"$f":"ROW()","v":1086}]
[{"$f":"ROW()","v":1087},"TOTAL DEPRECIATION EXPENSE",null,null,null,null,null,{"$f":"+'JAM Download'!E927","v":218663628.85475832},null,{"$f":"+J1072+J1059+J1043+J1037+J1030+J1025+J1021+J1085+J1080+J1076","v":116108489.18539138},{"$f":"+K1072+K1059+K1043+K1037+K1030+K1025+K1021+K1085+K1080+K1076","v":39216109.263205148},{"$f":"+L1072+L1059+L1043+L1037+L1030+L1025+L1021+L1085+L1080+L1076","v":62514801.872402221},{"$f":"+M1072+M1059+M1043+M1037+M1030+M1025+M1021+M1085+M1080+M1076","v":824228.53375964495},{"$f":"+N1072+N1059+N1043+N1037+N1030+N1025+N1021+N1085+N1080+N1076","v":0},null,null,{"$f":"+Q1072+Q1059+Q1043+Q1037+Q1030+Q1025+Q1021+Q1085+Q1080+Q1076","v":87074358.903908938},{"$f":"+R1072+R1059+R1043+R1037+R1030+R1025+R1021+R1085+R1080+R1076","v":29034130.281482451},{"$f":"+S1072+S1059+S1043+S1037+S1030+S1025+S1021+S1085+S1080+S1076","v":0},{"$f":"+T1072+T1059+T1043+T1037+T1030+T1025+T1021+T1085+T1080+T1076","v":29412081.947403859},{"$f":"+U1072+U1059+U1043+U1037+U1030+U1025+U1021+U1085+U1080+U1076","v":9804027.3158012871},null,{"$f":"+W1072+W1059+W1043+W1037+W1030+W1025+W1021+W1085+W1080+W1076","v":10515779.264413225},{"$f":"+X1072+X1059+X1043+X1037+X1030+X1025+X1021+X1085+X1080+X1076","v":35730436.594064578},{"$f":"+Y1072+Y1059+Y1043+Y1037+Y1030+Y1025+Y1021+Y1085+Y1080+Y1076","v":9247693.0219016373},{"$f":"+Z1072+Z1059+Z1043+Z1037+Z1030+Z1025+Z1021+Z1085+Z1080+Z1076","v":2748261.1348879873},{"$f":"+AA1072+AA1059+AA1043+AA1037+AA1030+AA1025+AA1021+AA1085+AA1080+AA1076","v":4272631.8571347948},2748261.1348879873,null,{"$f":"ROUND(SUM(-H1087,J1087:N1087),0)","v":0},{"$f":"ROUND(J1087-Q1087-R1087,0)","v":0},{"$f":"ROUND(K1087-T1087-U1087,0)","v":0},{"$f":"ROUND(L1087-W1087-X1087-Y1087-Z1087-AA1087,0)","v":0}]
[{"$f":"ROW()","v":1088}]
[{"$f":"ROW()","v":1089}]
[{"$f":"ROW()","v":1090},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":1091},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":1092}]
[{"$f":"ROW()","v":1093},"404GP","Amort of LT Plant - Capital Lease Gen"]
[{"$f":"ROW()","v":1094},null,null,"S",404,"S","ACCT404CLGS",{"$f":"+'JAM Download'!E941","v":740.05},"I-SITUS",{"$f":"VLOOKUP($I1094,Func,2)*$H1094","v":68.178225536835981},{"$f":"VLOOKUP($I1094,Func,3)*$H1094","v":297.07381917578039},{"$f":"VLOOKUP($I1094,Func,5)*$H1094","v":374.79795528738356},{"$f":"VLOOKUP($I1094,Func,6)*$H1094","v":0},{"$f":"VLOOKUP($I1094,Func,7)*$H1094","v":0},null,0.75,{"$f":"+$J1094*$P1094","v":51.133669152626986},{"$f":"+$J1094*(1-$P1094)","v":17.044556384208995},0.75,{"$f":"+$K1094*$S1094","v":222.80536438183529},{"$f":"+$K1094*(1-$S1094)","v":74.268454793945097},"PLNT",{"$f":"+$L1094*VLOOKUP($V1094,DisFac,2)","v":67.201068227654304},{"$f":"+$L1094*VLOOKUP($V1094,DisFac,3)","v":192.93260152101843},{"$f":"+$L1094*VLOOKUP($V1094,DisFac,4)","v":66.711887593734232},{"$f":"+$L1094*VLOOKUP($V1094,DisFac,5)","v":12.785237497443863},{"$f":"+$L1094*VLOOKUP($V1094,DisFac,6)","v":35.167160447532687},12.785237497443863,"UACCT404CLGS",{"$f":"ROUND(SUM(-H1094,J1094:N1094),0)","v":0},{"$f":"ROUND(J1094-Q1094-R1094,0)","v":0},{"$f":"ROUND(K1094-T1094-U1094,0)","v":0},{"$f":"ROUND(L1094-W1094-X1094-Y1094-Z1094-AA1094,0)","v":0}]
[{"$f":"ROW()","v":1095},null,null,"SG",404,"SG","ACCT404CLGSG",{"$f":"+'JAM Download'!E942","v":0},"I-SG",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT404CLGSG",0,0,0,0]
[{"$f":"ROW()","v":1096},null,null,"SO",404,"SO","ACCT404CLGSO",{"$f":"+'JAM Download'!E943","v":487158.06895841542},"PTD",244226.45740402484,99812.873633364739,143118.7379210259,0,0,null,0.75,183169.84305301862,61056.61435100621,0.75,74859.655225023555,24953.218408341185,"PLNT",25661.111369489878,73672.4148143661,25474.314953035664,4882.1158942868333,13428.780889847405,4882.1158942868333,"UACCT404CLGSO",0,0,0,0]
[{"$f":"ROW()","v":1097},null,null,"SG",404,"SG","ACCT404CLSG",{"$f":"+'JAM Download'!E944","v":0},"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT404CLGDGU",0,0,0,0]
[{"$f":"ROW()","v":1098},null,null,"CN",404,"CN","ACCT404GPCN",{"$f":"+'JAM Download'!E945","v":133141.33040746287},"CUST",0,0,0,133141.33040746287,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT403GPCN",0,0,0,0]
[{"$f":"ROW()","v":1099},null,null,"SG",404,"SG","ACCT404CLSG",{"$f":"+'JAM Download'!E946","v":0},"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT404CLGDGP",0,0,0,0]
[{"$f":"ROW()","v":1100},null,null,null,null,null,"ACCT404CLG",{"$f":"+'JAM Download'!E947","v":621039.44936587824},null,{"$f":"SUM(J1094:J1099)","v":244294.63562956167},{"$f":"SUM(K1094:K1099)","v":100109.94745254052},{"$f":"SUM(L1094:L1099)","v":143493.53587631328},{"$f":"SUM(M1094:M1099)","v":133141.33040746287},{"$f":"SUM(N1094:N1099)","v":0},null,null,{"$f":"SUM(Q1094:Q1099)","v":183220.97672217124},{"$f":"SUM(R1094:R1099)","v":61073.658907390418},null,{"$f":"SUM(T1094:T1099)","v":75082.460589405397},{"$f":"SUM(U1094:U1099)","v":25027.486863135131},null,{"$f":"SUM(W1094:W1099)","v":25728.312437717534},{"$f":"SUM(X1094:X1099)","v":73865.347415887125},{"$f":"SUM(Y1094:Y1099)","v":25541.026840629398},{"$f":"SUM(Z1094:Z1099)","v":4894.9011317842769},{"$f":"SUM(AA1094:AA1099)","v":13463.948050294937},4894.9011317842769,"UACCT404CLG",0,0,0,0]
[{"$f":"ROW()","v":1101}]
[{"$f":"ROW()","v":1102},"404SP","Amort of LT Plant - Cap Lease Steam"]
[{"$f":"ROW()","v":1103},null,null,"SG",404,"SG","ACCT404CLSSGP",{"$f":"+'JAM Download'!E950","v":0},"P",{"$f":"VLOOKUP($I1103,Func,2)*$H1103","v":0},{"$f":"VLOOKUP($I1103,Func,3)*$H1103","v":0},{"$f":"VLOOKUP($I1103,Func,5)*$H1103","v":0},{"$f":"VLOOKUP($I1103,Func,6)*$H1103","v":0},{"$f":"VLOOKUP($I1103,Func,7)*$H1103","v":0},null,0.75,{"$f":"+$J1103*$P1103","v":0},{"$f":"+$J1103*(1-$P1103)","v":0},0.75,{"$f":"+$K1103*$S1103","v":0},{"$f":"+$K1103*(1-$S1103)","v":0},"DRB",{"$f":"+$L1103*VLOOKUP($V1103,DisFac,2)","v":0},{"$f":"+$L1103*VLOOKUP($V1103,DisFac,3)","v":0},{"$f":"+$L1103*VLOOKUP($V1103,DisFac,4)","v":0},{"$f":"+$L1103*VLOOKUP($V1103,DisFac,5)","v":0},{"$f":"+$L1103*VLOOKUP($V1103,DisFac,6)","v":0},0,"UACCT404CLSSG",{"$f":"ROUND(SUM(-H1103,J1103:N1103),0)","v":0},{"$f":"ROUND(J1103-Q1103-R1103,0)","v":0},{"$f":"ROUND(K1103-T1103-U1103,0)","v":0},{"$f":"ROUND(L1103-W1103-X1103-Y1103-Z1103-AA1103,0)","v":0}]
[{"$f":"ROW()","v":1104},null,null,"SG",404,"SG","ACCT404CLSG",{"$f":"+'JAM Download'!E951","v":0},"P",{"$f":"VLOOKUP($I1104,Func,2)*$H1104","v":0},{"$f":"VLOOKUP($I1104,Func,3)*$H1104","v":0},{"$f":"VLOOKUP($I1104,Func,5)*$H1104","v":0},{"$f":"VLOOKUP($I1104,Func,6)*$H1104","v":0},{"$f":"VLOOKUP($I1104,Func,7)*$H1104","v":0},null,0.75,{"$f":"+$J1104*$P1104","v":0},{"$f":"+$J1104*(1-$P1104)","v":0},0.75,{"$f":"+$K1104*$S1104","v":0},{"$f":"+$K1104*(1-$S1104)","v":0},"DRB",{"$f":"+$L1104*VLOOKUP($V1104,DisFac,2)","v":0},{"$f":"+$L1104*VLOOKUP($V1104,DisFac,3)","v":0},{"$f":"+$L1104*VLOOKUP($V1104,DisFac,4)","v":0},{"$f":"+$L1104*VLOOKUP($V1104,DisFac,5)","v":0},{"$f":"+$L1104*VLOOKUP($V1104,DisFac,6)","v":0},0,"UACCT404CLSDGP",{"$f":"ROUND(SUM(-H1104,J1104:N1104),0)","v":0},{"$f":"ROUND(J1104-Q1104-R1104,0)","v":0},{"$f":"ROUND(K1104-T1104-U1104,0)","v":0},{"$f":"ROUND(L1104-W1104-X1104-Y1104-Z1104-AA1104,0)","v":0}]
[{"$f":"ROW()","v":1105},null,null,null,null,null,"ACCT404CLS",{"$f":"+'JAM Download'!E952","v":0},null,{"$f":"SUM(J1103:J1104)","v":0},{"$f":"SUM(K1103:K1104)","v":0},{"$f":"SUM(L1103:L1104)","v":0},{"$f":"SUM(M1103:M1104)","v":0},{"$f":"SUM(N1103:N1104)","v":0},null,null,{"$f":"SUM(Q1103:Q1104)","v":0},{"$f":"SUM(R1103:R1104)","v":0},null,{"$f":"SUM(T1103:T1104)","v":0},{"$f":"SUM(U1103:U1104)","v":0},null,{"$f":"SUM(W1103:W1104)","v":0},{"$f":"SUM(X1103:X1104)","v":0},{"$f":"SUM(Y1103:Y1104)","v":0},{"$f":"SUM(Z1103:Z1104)","v":0},{"$f":"SUM(AA1103:AA1104)","v":0},0,"UACCT404CLS",{"$f":"ROUND(SUM(-H1105,J1105:N1105),0)","v":0},{"$f":"ROUND(J1105-Q1105-R1105,0)","v":0},{"$f":"ROUND(K1105-T1105-U1105,0)","v":0},{"$f":"ROUND(L1105-W1105-X1105-Y1105-Z1105-AA1105,0)","v":0}]
[{"$f":"ROW()","v":1106}]
[{"$f":"ROW()","v":1107},"404IP","Amort of LT Plant - Intangible Plant"]
[{"$f":"ROW()","v":1108},null,null,"S",404,"S","ACCT404IPS",{"$f":"+'JAM Download'!E955","v":13352.03},"I-SITUS",{"$f":"VLOOKUP($I1108,Func,2)*$H1108","v":1230.0759579955411},{"$f":"VLOOKUP($I1108,Func,3)*$H1108","v":5359.8250737782519},{"$f":"VLOOKUP($I1108,Func,5)*$H1108","v":6762.1289682262068},{"$f":"VLOOKUP($I1108,Func,6)*$H1108","v":0},{"$f":"VLOOKUP($I1108,Func,7)*$H1108","v":0},null,0.75,{"$f":"+$J1108*$P1108","v":922.55696849665583},{"$f":"+$J1108*(1-$P1108)","v":307.51898949888528},0.75,{"$f":"+$K1108*$S1108","v":4019.8688053336891},{"$f":"+$K1108*(1-$S1108)","v":1339.956268444563},"PLNT",{"$f":"+$L1108*VLOOKUP($V1108,DisFac,2)","v":1212.4460225764301},{"$f":"+$L1108*VLOOKUP($V1108,DisFac,3)","v":3480.9024842736085},{"$f":"+$L1108*VLOOKUP($V1108,DisFac,4)","v":1203.6201939168532},{"$f":"+$L1108*VLOOKUP($V1108,DisFac,5)","v":230.6720824579358},{"$f":"+$L1108*VLOOKUP($V1108,DisFac,6)","v":634.48818500137816},230.6720824579358,"UACCT404IPS",{"$f":"ROUND(SUM(-H1108,J1108:N1108),0)","v":0},{"$f":"ROUND(J1108-Q1108-R1108,0)","v":0},{"$f":"ROUND(K1108-T1108-U1108,0)","v":0},{"$f":"ROUND(L1108-W1108-X1108-Y1108-Z1108-AA1108,0)","v":0}]
[{"$f":"ROW()","v":1109},null,null,"SE",404,"SE","ACCT404IPSE",{"$f":"+'JAM Download'!E956","v":4983.8785546246172},"P",4983.8785546246172,0,0,0,0,null,0,0,4983.8785546246172,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT404IPSE",0,0,0,0]
[{"$f":"ROW()","v":1110},null,null,"SG",404,"SG","ACCT404IPSG",{"$f":"+'JAM Download'!E957","v":3994010.5092650806},"I-SG",3640123.7473331927,353886.76193188713,0,0,0,null,0.75,2730092.8104998944,910030.93683329818,0.75,265415.07144891535,88471.690482971782,"PLNT",0,0,0,0,0,0,"UACCT404IPSG",0,0,0,0]
[{"$f":"ROW()","v":1111},null,null,"SO",404,"SO","ACCT404IPSO",{"$f":"+'JAM Download'!E958","v":5949744.4244902767},"PTD",2982779.2986359145,1219031.6167033606,1747933.5091510024,0,0,null,0.75,2237084.4739769357,745694.82465897861,0.75,914273.71252752049,304757.90417584014,"PLNT",313403.5214140715,899773.74328972946,311122.14498179877,59626.112493331151,164007.98697207126,59626.112493331151,"UACCT404IPSO",0,0,0,0]
[{"$f":"ROW()","v":1112},null,null,"CN",404,"CN","ACCT404IPCN",{"$f":"+'JAM Download'!E959","v":2670564.3552097715},"CUST",0,0,0,2670564.3552097715,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT404IPCN",0,0,0,0]
[{"$f":"ROW()","v":1113},null,null,"SG",404,"SG","ACCT404IPSGP",{"$f":"+'JAM Download'!E960+'JAM Download'!E961","v":4667213.7238204293},"I-SG",4253678.2190601286,413535.50476029969,0,0,0,null,0.75,3190258.6642950964,1063419.5547650321,0.75,310151.62857022474,103383.87619007492,"PLNT",0,0,0,0,0,0,"UACCT404IPSG1",0,{"$f":"ROUND(J1113-Q1113-R1113,0)","v":0},{"$f":"ROUND(K1113-T1113-U1113,0)","v":0},{"$f":"ROUND(L1113-W1113-X1113-Y1113-Z1113-AA1113,0)","v":0}]
[{"$f":"ROW()","v":1114},null,null,"SG",404,"SG","ACCT404IPSGCT",{"$f":"'JAM Download'!$E$962","v":0},"I-SG",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT404IPSGCT",0,0,0,0]
[{"$f":"ROW()","v":1115},null,null,"DGU",404,"SG","ACCT404IPDGU",{"$f":"'JAM Download'!$E$963+'JAM Download'!$E$965","v":-82519.683325930178},"I-DGU",-82519.683325930178,0,0,0,0,null,0.75,-61889.762494447634,-20629.920831482545,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT404IPSG4",0,0,0,0]
[{"$f":"ROW()","v":1116},null,null,"SSGCH",404,"SSGCH","ACCT404IPSSGCH",{"$f":"+'JAM Download'!E964","v":22173.212514163504},"I-SG",20208.569116239949,1964.6433979235512,0,0,0,null,0.75,15156.426837179963,5052.1422790599872,0.75,1473.4825484426633,491.1608494808878,"PLNT",0,0,0,0,0,0,"UACCT404IPSG3",0,{"$f":"ROUND(J1116-Q1116-R1116,0)","v":0},{"$f":"ROUND(K1116-T1116-U1116,0)","v":0},{"$f":"ROUND(L1116-W1116-X1116-Y1116-Z1116-AA1116,0)","v":0}]
[{"$f":"ROW()","v":1117},null,null,null,null,null,"ACCT404IP",{"$f":"+'JAM Download'!E966","v":17239522.450528413},null,{"$f":"SUM(J1108:J1116)","v":10820484.105332166},{"$f":"SUM(K1108:K1116)","v":1993778.3518672492},{"$f":"SUM(L1108:L1116)","v":1754695.6381192286},{"$f":"SUM(M1108:M1116)","v":2670564.3552097715},{"$f":"SUM(N1108:N1116)","v":0},null,null,{"$f":"SUM(Q1108:Q1116)","v":8111625.1700831549},{"$f":"SUM(R1108:R1116)","v":2708858.9352490101},null,{"$f":"SUM(T1108:T1116)","v":1495333.7639004369},{"$f":"SUM(U1108:U1116)","v":498444.58796681231},null,{"$f":"SUM(W1108:W1116)","v":314615.96743664792},{"$f":"SUM(X1108:X1116)","v":903254.64577400312},{"$f":"SUM(Y1108:Y1116)","v":312325.76517571561},{"$f":"SUM(Z1108:Z1116)","v":59856.78457578909},{"$f":"SUM(AA1108:AA1116)","v":164642.47515707265},59856.78457578909,"UACCT404IP",0,0,0,0]
[{"$f":"ROW()","v":1118}]
[{"$f":"ROW()","v":1119},"404OP","Amort of LT Plant - Other Plant"]
[{"$f":"ROW()","v":1120},null,null,"SSGCT",404,"SSGCT","ACCT404OPSE",{"$f":"'JAM Download'!E973","v":0},"P",{"$f":"VLOOKUP($I1120,Func,2)*$H1120","v":0},{"$f":"VLOOKUP($I1120,Func,3)*$H1120","v":0},{"$f":"VLOOKUP($I1120,Func,5)*$H1120","v":0},{"$f":"VLOOKUP($I1120,Func,6)*$H1120","v":0},{"$f":"VLOOKUP($I1120,Func,7)*$H1120","v":0},null,0.75,{"$f":"+$J1120*$P1120","v":0},{"$f":"+$J1120*(1-$P1120)","v":0},0.75,{"$f":"+$K1120*$S1120","v":0},{"$f":"+$K1120*(1-$S1120)","v":0},"PLNT",{"$f":"+$L1120*VLOOKUP($V1120,DisFac,2)","v":0},{"$f":"+$L1120*VLOOKUP($V1120,DisFac,3)","v":0},{"$f":"+$L1120*VLOOKUP($V1120,DisFac,4)","v":0},{"$f":"+$L1120*VLOOKUP($V1120,DisFac,5)","v":0},{"$f":"+$L1120*VLOOKUP($V1120,DisFac,6)","v":0},0,"UACCT404IPSE",{"$f":"ROUND(SUM(-H1120,J1120:N1120),0)","v":0},{"$f":"ROUND(J1120-Q1120-R1120,0)","v":0},{"$f":"ROUND(K1120-T1120-U1120,0)","v":0},{"$f":"ROUND(L1120-W1120-X1120-Y1120-Z1120-AA1120,0)","v":0}]
[{"$f":"ROW()","v":1121},null,null,null,404,null,"ACCT404O",{"$f":"'JAM Download'!$E974","v":0},"P",{"$f":"SUM(J1120)","v":0},{"$f":"SUM(K1120)","v":0},{"$f":"SUM(L1120)","v":0},{"$f":"SUM(M1120)","v":0},{"$f":"SUM(N1120)","v":0},null,null,{"$f":"SUM(Q1120)","v":0},{"$f":"SUM(R1120)","v":0},null,{"$f":"SUM(T1120)","v":0},{"$f":"SUM(U1120)","v":0},null,null,null,null,null,null,null,"UACCT404M",{"$f":"ROUND(SUM(-H1121,J1121:N1121),0)","v":0},{"$f":"ROUND(J1121-Q1121-R1121,0)","v":0},{"$f":"ROUND(K1121-T1121-U1121,0)","v":0},{"$f":"ROUND(L1121-W1121-X1121-Y1121-Z1121-AA1121,0)","v":0}]
[{"$f":"ROW()","v":1122}]
[{"$f":"ROW()","v":1123},"404HP","Amortization of Other Electric Plant"]
[{"$f":"ROW()","v":1124},null,null,"SG",404,"SG","ACCT404330SG",{"$f":"+'JAM Download'!E978","v":51168.54504219057},"P",{"$f":"VLOOKUP($I1124,Func,2)*$H1124","v":51168.54504219057},{"$f":"VLOOKUP($I1124,Func,3)*$H1124","v":0},{"$f":"VLOOKUP($I1124,Func,5)*$H1124","v":0},{"$f":"VLOOKUP($I1124,Func,6)*$H1124","v":0},{"$f":"VLOOKUP($I1124,Func,7)*$H1124","v":0},null,0.75,{"$f":"+$J1124*$P1124","v":38376.408781642924},{"$f":"+$J1124*(1-$P1124)","v":12792.136260547642},0.75,{"$f":"+$K1124*$S1124","v":0},{"$f":"+$K1124*(1-$S1124)","v":0},"PLNT",{"$f":"+$L1124*VLOOKUP($V1124,DisFac,2)","v":0},{"$f":"+$L1124*VLOOKUP($V1124,DisFac,3)","v":0},{"$f":"+$L1124*VLOOKUP($V1124,DisFac,4)","v":0},{"$f":"+$L1124*VLOOKUP($V1124,DisFac,5)","v":0},{"$f":"+$L1124*VLOOKUP($V1124,DisFac,6)","v":0},0,"UACCT404330DGP",{"$f":"ROUND(SUM(-H1124,J1124:N1124),0)","v":0},{"$f":"ROUND(J1124-Q1124-R1124,0)","v":0},{"$f":"ROUND(K1124-T1124-U1124,0)","v":0},{"$f":"ROUND(L1124-W1124-X1124-Y1124-Z1124-AA1124,0)","v":0}]
[{"$f":"ROW()","v":1125},null,null,"SG",404,"SG","ACCT404330SG",{"$f":"+'JAM Download'!E979","v":19343.714157796418},"P",{"$f":"VLOOKUP($I1125,Func,2)*$H1125","v":19343.714157796418},{"$f":"VLOOKUP($I1125,Func,3)*$H1125","v":0},{"$f":"VLOOKUP($I1125,Func,5)*$H1125","v":0},{"$f":"VLOOKUP($I1125,Func,6)*$H1125","v":0},{"$f":"VLOOKUP($I1125,Func,7)*$H1125","v":0},null,0.75,{"$f":"+$J1125*$P1125","v":14507.785618347312},{"$f":"+$J1125*(1-$P1125)","v":4835.9285394491044},0.75,{"$f":"+$K1125*$S1125","v":0},{"$f":"+$K1125*(1-$S1125)","v":0},"PLNT",{"$f":"+$L1125*VLOOKUP($V1125,DisFac,2)","v":0},{"$f":"+$L1125*VLOOKUP($V1125,DisFac,3)","v":0},{"$f":"+$L1125*VLOOKUP($V1125,DisFac,4)","v":0},{"$f":"+$L1125*VLOOKUP($V1125,DisFac,5)","v":0},{"$f":"+$L1125*VLOOKUP($V1125,DisFac,6)","v":0},0,"UACCT404330DGU",{"$f":"ROUND(SUM(-H1125,J1125:N1125),0)","v":0},{"$f":"ROUND(J1125-Q1125-R1125,0)","v":0},{"$f":"ROUND(K1125-T1125-U1125,0)","v":0},{"$f":"ROUND(L1125-W1125-X1125-Y1125-Z1125-AA1125,0)","v":0}]
[{"$f":"ROW()","v":1126},null,null,"SG",404,"SG","ACCT404330SG",{"$f":"+'JAM Download'!E980","v":0},"P",{"$f":"VLOOKUP($I1126,Func,2)*$H1126","v":0},{"$f":"VLOOKUP($I1126,Func,3)*$H1126","v":0},{"$f":"VLOOKUP($I1126,Func,5)*$H1126","v":0},{"$f":"VLOOKUP($I1126,Func,6)*$H1126","v":0},{"$f":"VLOOKUP($I1126,Func,7)*$H1126","v":0},null,0.75,{"$f":"+$J1126*$P1126","v":0},{"$f":"+$J1126*(1-$P1126)","v":0},0.75,{"$f":"+$K1126*$S1126","v":0},{"$f":"+$K1126*(1-$S1126)","v":0},"PLNT",{"$f":"+$L1126*VLOOKUP($V1126,DisFac,2)","v":0},{"$f":"+$L1126*VLOOKUP($V1126,DisFac,3)","v":0},{"$f":"+$L1126*VLOOKUP($V1126,DisFac,4)","v":0},{"$f":"+$L1126*VLOOKUP($V1126,DisFac,5)","v":0},{"$f":"+$L1126*VLOOKUP($V1126,DisFac,6)","v":0},0,"UACCT404330SG",{"$f":"ROUND(SUM(-H1126,J1126:N1126),0)","v":0},{"$f":"ROUND(J1126-Q1126-R1126,0)","v":0},{"$f":"ROUND(K1126-T1126-U1126,0)","v":0},{"$f":"ROUND(L1126-W1126-X1126-Y1126-Z1126-AA1126,0)","v":0}]
[{"$f":"ROW()","v":1127},null,null,null,null,null,"ACCT404330",{"$f":"+'JAM Download'!E981","v":70512.259199986991},null,{"$f":"SUM(J1124:J1126)","v":70512.259199986991},{"$f":"SUM(K1124:K1126)","v":0},{"$f":"SUM(L1124:L1126)","v":0},{"$f":"SUM(M1124:M1126)","v":0},{"$f":"SUM(N1124:N1126)","v":0},null,null,{"$f":"SUM(Q1124:Q1126)","v":52884.194399990236},{"$f":"SUM(R1124:R1126)","v":17628.064799996748},null,{"$f":"SUM(T1124:T1126)","v":0},{"$f":"SUM(U1124:U1126)","v":0},null,{"$f":"SUM(W1124:W1126)","v":0},{"$f":"SUM(X1124:X1126)","v":0},{"$f":"SUM(Y1124:Y1126)","v":0},{"$f":"SUM(Z1124:Z1126)","v":0},{"$f":"SUM(AA1124:AA1126)","v":0},0,"UACCT404330",{"$f":"ROUND(SUM(-H1127,J1127:N1127),0)","v":0},{"$f":"ROUND(J1127-Q1127-R1127,0)","v":0},{"$f":"ROUND(K1127-T1127-U1127,0)","v":0},{"$f":"ROUND(L1127-W1127-X1127-Y1127-Z1127-AA1127,0)","v":0}]
[{"$f":"ROW()","v":1128}]
[{"$f":"ROW()","v":1129},"Total Amortization of Limited Term Plant",null,null,null,null,null,{"$f":"+'JAM Download'!E983","v":17931074.159094281},null,{"$f":"+J1117+J1105+J1100+J1127+J1121","v":11135291.000161713},{"$f":"+K1117+K1105+K1100+K1127+K1121","v":2093888.2993197897},{"$f":"+L1117+L1105+L1100+L1127+L1121","v":1898189.1739955419},{"$f":"+M1117+M1105+M1100+M1127+M1121","v":2803705.6856172346},{"$f":"+N1117+N1105+N1100+N1127+N1121","v":0},null,null,{"$f":"+Q1117+Q1105+Q1100+Q1127+Q1121","v":8347730.3412053166},{"$f":"+R1117+R1105+R1100+R1127+R1121","v":2787560.6589563969},null,{"$f":"+T1117+T1105+T1100+T1127","v":1570416.2244898423},{"$f":"+U1117+U1105+U1100+U1127+U1121","v":523472.07482994744},null,{"$f":"+W1117+W1105+W1100+W1127+W1121","v":340344.27987436543},{"$f":"+X1117+X1105+X1100+X1127+X1121","v":977119.99318989029},{"$f":"+Y1117+Y1105+Y1100+Y1127+Y1121","v":337866.79201634502},{"$f":"+Z1117+Z1105+Z1100+Z1127+Z1121","v":64751.685707573364},{"$f":"+AA1117+AA1105+AA1100+AA1127+AA1121","v":178106.4232073676},64751.685707573364,null,{"$f":"ROUND(SUM(-H1129,J1129:N1129),0)","v":0},{"$f":"ROUND(J1129-Q1129-R1129,0)","v":0},{"$f":"ROUND(K1129-T1129-U1129,0)","v":0},{"$f":"ROUND(L1129-W1129-X1129-Y1129-Z1129-AA1129,0)","v":0}]
[{"$f":"ROW()","v":1130}]
[{"$f":"ROW()","v":1131}]
[{"$f":"ROW()","v":1132},405,"Amortization of Other Electric Plant"]
[{"$f":"ROW()","v":1133},null,null,"S",405,"S","ACCT405S",{"$f":"+'JAM Download'!E987","v":0},"GP",{"$f":"VLOOKUP($I1133,Func,2)*$H1133","v":0},{"$f":"VLOOKUP($I1133,Func,3)*$H1133","v":0},{"$f":"VLOOKUP($I1133,Func,5)*$H1133","v":0},{"$f":"VLOOKUP($I1133,Func,6)*$H1133","v":0},{"$f":"VLOOKUP($I1133,Func,7)*$H1133","v":0},null,0.75,{"$f":"+$J1133*$P1133","v":0},{"$f":"+$J1133*(1-$P1133)","v":0},0.75,{"$f":"+$K1133*$S1133","v":0},{"$f":"+$K1133*(1-$S1133)","v":0},"PLNT",{"$f":"+$L1133*VLOOKUP($V1133,DisFac,2)","v":0},{"$f":"+$L1133*VLOOKUP($V1133,DisFac,3)","v":0},{"$f":"+$L1133*VLOOKUP($V1133,DisFac,4)","v":0},{"$f":"+$L1133*VLOOKUP($V1133,DisFac,5)","v":0},{"$f":"+$L1133*VLOOKUP($V1133,DisFac,6)","v":0},0,"UACCT405S",{"$f":"ROUND(SUM(-H1133,J1133:N1133),0)","v":0},{"$f":"ROUND(J1133-Q1133-R1133,0)","v":0},{"$f":"ROUND(K1133-T1133-U1133,0)","v":0},{"$f":"ROUND(L1133-W1133-X1133-Y1133-Z1133-AA1133,0)","v":0}]
[{"$f":"ROW()","v":1134}]
[{"$f":"ROW()","v":1135},null,null,null,null,null,"ACCT405",{"$f":"+'JAM Download'!E988","v":0},null,{"$f":"SUM(J1133:J1134)","v":0},{"$f":"SUM(K1133:K1134)","v":0},{"$f":"SUM(L1133:L1134)","v":0},{"$f":"SUM(M1133:M1134)","v":0},{"$f":"SUM(N1133:N1134)","v":0},null,null,{"$f":"SUM(Q1133:Q1134)","v":0},{"$f":"SUM(R1133:R1134)","v":0},null,{"$f":"SUM(T1133:T1134)","v":0},{"$f":"SUM(U1133:U1134)","v":0},null,{"$f":"SUM(W1133:W1134)","v":0},{"$f":"SUM(X1133:X1134)","v":0},{"$f":"SUM(Y1133:Y1134)","v":0},{"$f":"SUM(Z1133:Z1134)","v":0},{"$f":"SUM(AA1133:AA1134)","v":0},0,"UACCT405",{"$f":"ROUND(SUM(-H1135,J1135:N1135),0)","v":0},{"$f":"ROUND(J1135-Q1135-R1135,0)","v":0},{"$f":"ROUND(K1135-T1135-U1135,0)","v":0},{"$f":"ROUND(L1135-W1135-X1135-Y1135-Z1135-AA1135,0)","v":0}]
[{"$f":"ROW()","v":1136}]
[{"$f":"ROW()","v":1137},406,"Amortization of Plant Acquisition Adj"]
[{"$f":"ROW()","v":1138},null,null,"S",406,"S","ACCT406S",{"$f":"+'JAM Download'!E992","v":0},"P",{"$f":"VLOOKUP($I1138,Func,2)*$H1138","v":0},{"$f":"VLOOKUP($I1138,Func,3)*$H1138","v":0},{"$f":"VLOOKUP($I1138,Func,5)*$H1138","v":0},{"$f":"VLOOKUP($I1138,Func,6)*$H1138","v":0},{"$f":"VLOOKUP($I1138,Func,7)*$H1138","v":0},null,0.75,{"$f":"+$J1138*$P1138","v":0},{"$f":"+$J1138*(1-$P1138)","v":0},0.75,{"$f":"+$K1138*$S1138","v":0},{"$f":"+$K1138*(1-$S1138)","v":0},null,null,null,null,null,null,null,"UACCT406S",{"$f":"ROUND(SUM(-H1138,J1138:N1138),0)","v":0},{"$f":"ROUND(J1138-Q1138-R1138,0)","v":0},{"$f":"ROUND(K1138-T1138-U1138,0)","v":0},{"$f":"ROUND(L1138-W1138-X1138-Y1138-Z1138-AA1138,0)","v":0}]
[{"$f":"ROW()","v":1139},null,null,"SG",406,"SG","ACCT406SG",{"$f":"'JAM Download'!$E993","v":0},"P",{"$f":"VLOOKUP($I1139,Func,2)*$H1139","v":0},{"$f":"VLOOKUP($I1139,Func,3)*$H1139","v":0},{"$f":"VLOOKUP($I1139,Func,5)*$H1139","v":0},{"$f":"VLOOKUP($I1139,Func,6)*$H1139","v":0},{"$f":"VLOOKUP($I1139,Func,7)*$H1139","v":0},null,0.75,{"$f":"+$J1139*$P1139","v":0},{"$f":"+$J1139*(1-$P1139)","v":0},0.75,{"$f":"+$K1139*$S1139","v":0},{"$f":"+$K1139*(1-$S1139)","v":0},null,null,null,null,null,null,null,"UACCT406DGP",0,0,0,0]
[{"$f":"ROW()","v":1140},null,null,"SG",406,"SG","ACCT406SG",{"$f":"+'JAM Download'!E994","v":0},"P",{"$f":"VLOOKUP($I1140,Func,2)*$H1140","v":0},{"$f":"VLOOKUP($I1140,Func,3)*$H1140","v":0},{"$f":"VLOOKUP($I1140,Func,5)*$H1140","v":0},{"$f":"VLOOKUP($I1140,Func,6)*$H1140","v":0},{"$f":"VLOOKUP($I1140,Func,7)*$H1140","v":0},null,0.75,{"$f":"+$J1140*$P1140","v":0},{"$f":"+$J1140*(1-$P1140)","v":0},0.75,{"$f":"+$K1140*$S1140","v":0},{"$f":"+$K1140*(1-$S1140)","v":0},null,null,null,null,null,null,null,"UACCT406DGU",0,0,0,0]
[{"$f":"ROW()","v":1141},null,null,"SG",406,"SG","ACCT406SG",{"$f":"+'JAM Download'!E995","v":2299921.4673330383},"P",{"$f":"VLOOKUP($I1141,Func,2)*$H1141","v":2299921.4673330383},{"$f":"VLOOKUP($I1141,Func,3)*$H1141","v":0},{"$f":"VLOOKUP($I1141,Func,5)*$H1141","v":0},{"$f":"VLOOKUP($I1141,Func,6)*$H1141","v":0},{"$f":"VLOOKUP($I1141,Func,7)*$H1141","v":0},null,0.75,{"$f":"+$J1141*$P1141","v":1724941.1004997788},{"$f":"+$J1141*(1-$P1141)","v":574980.36683325958},0.75,{"$f":"+$K1141*$S1141","v":0},{"$f":"+$K1141*(1-$S1141)","v":0},null,null,null,null,null,null,null,"UACCT406SG",0,0,0,0]
[{"$f":"ROW()","v":1142},null,null,"SO",406,"SO","ACCT406SO",{"$f":"+'JAM Download'!E996","v":0},"P",{"$f":"VLOOKUP($I1142,Func,2)*$H1142","v":0},{"$f":"VLOOKUP($I1142,Func,3)*$H1142","v":0},{"$f":"VLOOKUP($I1142,Func,5)*$H1142","v":0},{"$f":"VLOOKUP($I1142,Func,6)*$H1142","v":0},{"$f":"VLOOKUP($I1142,Func,7)*$H1142","v":0},null,0.75,{"$f":"+$J1142*$P1142","v":0},{"$f":"+$J1142*(1-$P1142)","v":0},0.75,{"$f":"+$K1142*$S1142","v":0},{"$f":"+$K1142*(1-$S1142)","v":0},null,null,null,null,null,null,null,"UACCT406SO",0,0,0,0]
[{"$f":"ROW()","v":1143},null,null,null,null,null,"ACCT406",{"$f":"+'JAM Download'!E997","v":2299921.4673330383},null,{"$f":"SUM(J1138:J1142)","v":2299921.4673330383},{"$f":"SUM(K1138:K1142)","v":0},{"$f":"SUM(L1138:L1142)","v":0},{"$f":"SUM(M1138:M1142)","v":0},{"$f":"SUM(N1138:N1142)","v":0},null,null,{"$f":"SUM(Q1138:Q1142)","v":1724941.1004997788},{"$f":"SUM(R1138:R1142)","v":574980.36683325958},null,{"$f":"SUM(T1138:T1142)","v":0},{"$f":"SUM(U1138:U1142)","v":0},null,{"$f":"SUM(W1138:W1142)","v":0},{"$f":"SUM(X1138:X1142)","v":0},{"$f":"SUM(Y1138:Y1142)","v":0},{"$f":"SUM(Z1138:Z1142)","v":0},{"$f":"SUM(AA1138:AA1142)","v":0},0,"UACCT406",0,0,0,0]
[{"$f":"ROW()","v":1144}]
[{"$f":"ROW()","v":1145},407,"Amort of Prop Losses, Unrec Plant, etc"]
[{"$f":"ROW()","v":1146},null,null,"S",407,"S","ACCT407S",{"$f":"+'JAM Download'!E999","v":0},"DPW",{"$f":"VLOOKUP($I1146,Func,2)*$H1146","v":0},{"$f":"VLOOKUP($I1146,Func,3)*$H1146","v":0},{"$f":"VLOOKUP($I1146,Func,5)*$H1146","v":0},{"$f":"VLOOKUP($I1146,Func,6)*$H1146","v":0},{"$f":"VLOOKUP($I1146,Func,7)*$H1146","v":0},null,0.75,{"$f":"+$J1146*$P1146","v":0},{"$f":"+$J1146*(1-$P1146)","v":0},0.75,{"$f":"+$K1146*$S1146","v":0},{"$f":"+$K1146*(1-$S1146)","v":0},"PLNT",{"$f":"+$L1146*VLOOKUP($V1146,DisFac,2)","v":0},{"$f":"+$L1146*VLOOKUP($V1146,DisFac,3)","v":0},{"$f":"+$L1146*VLOOKUP($V1146,DisFac,4)","v":0},{"$f":"+$L1146*VLOOKUP($V1146,DisFac,5)","v":0},{"$f":"+$L1146*VLOOKUP($V1146,DisFac,6)","v":0},0,"UACCT407S",{"$f":"ROUND(SUM(-H1146,J1146:N1146),0)","v":0},{"$f":"ROUND(J1146-Q1146-R1146,0)","v":0},{"$f":"ROUND(K1146-T1146-U1146,0)","v":0},{"$f":"ROUND(L1146-W1146-X1146-Y1146-Z1146-AA1146,0)","v":0}]
[{"$f":"ROW()","v":1147},null,null,"SO",407,"SO","ACCT407SO",{"$f":"+'JAM Download'!E1000","v":0},"GP",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT407SO",0,0,0,0]
[{"$f":"ROW()","v":1148},null,null,"SG",407,"SG","ACCT407SG",{"$f":"+'JAM Download'!E1001","v":-1.6670952318236232E-2},"P",-1.6670952318236232E-2,0,0,0,0,null,0.75,-1.2503214238677174E-2,-4.167738079559058E-3,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT407DGP",0,0,0,0]
[{"$f":"ROW()","v":1149},null,null,"SE",407,"SE","ACCT407SE",{"$f":"+'JAM Download'!E1002","v":0},"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT407SEU",0,0,0,0]
[{"$f":"ROW()","v":1150},null,null,"SG",407,"SG","ACCT407SG",{"$f":"+'JAM Download'!E1003","v":0},"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT407SGP",0,0,0,0]
[{"$f":"ROW()","v":1151},null,null,"TROJP",407,"TROJP","ACCT407TROJP",{"$f":"+'JAM Download'!E1004","v":68326.910187394009},"P",68326.910187394009,0,0,0,0,null,0.75,51245.182640545507,17081.727546848502,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT407TROJP",0,0,0,0]
[{"$f":"ROW()","v":1152},null,null,null,null,null,"ACCT407",{"$f":"+'JAM Download'!E1005","v":68326.893516441691},null,{"$f":"SUM(J1146:J1151)","v":68326.893516441691},{"$f":"SUM(K1146:K1151)","v":0},{"$f":"SUM(L1146:L1151)","v":0},{"$f":"SUM(M1146:M1151)","v":0},{"$f":"SUM(N1146:N1151)","v":0},null,null,{"$f":"SUM(Q1146:Q1151)","v":51245.170137331268},{"$f":"SUM(R1146:R1151)","v":17081.723379110423},null,{"$f":"SUM(T1146:T1151)","v":0},{"$f":"SUM(U1146:U1151)","v":0},null,{"$f":"SUM(W1146:W1151)","v":0},{"$f":"SUM(X1146:X1151)","v":0},{"$f":"SUM(Y1146:Y1151)","v":0},{"$f":"SUM(Z1146:Z1151)","v":0},{"$f":"SUM(AA1146:AA1151)","v":0},0,"UACCT407",0,0,0,0]
[{"$f":"ROW()","v":1153}]
[{"$f":"ROW()","v":1154},"TOTAL AMORTIZATION EXPENSE",null,null,null,null,null,{"$f":"+'JAM Download'!E1007","v":20299322.519943763},null,{"$f":"+J1152+J1143+J1135+J1129","v":13503539.361011192},{"$f":"+K1152+K1143+K1135+K1129","v":2093888.2993197897},{"$f":"+L1152+L1143+L1135+L1129","v":1898189.1739955419},{"$f":"+M1152+M1143+M1135+M1129","v":2803705.6856172346},{"$f":"+N1152+N1143+N1135+N1129","v":0},null,null,{"$f":"+Q1152+Q1143+Q1135+Q1129","v":10123916.611842427},{"$f":"+R1152+R1143+R1135+R1129","v":3379622.7491687667},null,{"$f":"+T1152+T1143+T1135+T1129","v":1570416.2244898423},{"$f":"+U1152+U1143+U1135+U1129","v":523472.07482994744},null,{"$f":"+W1152+W1143+W1135+W1129","v":340344.27987436543},{"$f":"+X1152+X1143+X1135+X1129","v":977119.99318989029},{"$f":"+Y1152+Y1143+Y1135+Y1129","v":337866.79201634502},{"$f":"+Z1152+Z1143+Z1135+Z1129","v":64751.685707573364},{"$f":"+AA1152+AA1143+AA1135+AA1129","v":178106.4232073676},64751.685707573364,null,{"$f":"ROUND(SUM(-H1154,J1154:N1154),0)","v":0},{"$f":"ROUND(J1154-Q1154-R1154,0)","v":0},{"$f":"ROUND(K1154-T1154-U1154,0)","v":0},{"$f":"ROUND(L1154-W1154-X1154-Y1154-Z1154-AA1154,0)","v":0}]
[{"$f":"ROW()","v":1155}]
[{"$f":"ROW()","v":1156}]
[{"$f":"ROW()","v":1157}]
[{"$f":"ROW()","v":1158}]
[{"$f":"ROW()","v":1159}]
[{"$f":"ROW()","v":1160},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":1161},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":1162},408,"Taxes Other Than Income"]
[{"$f":"ROW()","v":1163},null,null,"S",408,"S","ACCT408S",{"$f":"+'JAM Download'!E1025","v":1451.71},"DMSC",{"$f":"VLOOKUP($I1163,Func,2)*$H1163","v":0},{"$f":"VLOOKUP($I1163,Func,3)*$H1163","v":0},{"$f":"VLOOKUP($I1163,Func,5)*$H1163","v":0},{"$f":"VLOOKUP($I1163,Func,6)*$H1163","v":0},{"$f":"VLOOKUP($I1163,Func,7)*$H1163","v":1451.71},null,0.75,{"$f":"+$J1163*$P1163","v":0},{"$f":"+$J1163*(1-$P1163)","v":0},0.75,{"$f":"+$K1163*$S1163","v":0},{"$f":"+$K1163*(1-$S1163)","v":0},"PLNT",{"$f":"+$L1163*VLOOKUP($V1163,DisFac,2)","v":0},{"$f":"+$L1163*VLOOKUP($V1163,DisFac,3)","v":0},{"$f":"+$L1163*VLOOKUP($V1163,DisFac,4)","v":0},{"$f":"+$L1163*VLOOKUP($V1163,DisFac,5)","v":0},{"$f":"+$L1163*VLOOKUP($V1163,DisFac,6)","v":0},0,"UACCT408S",{"$f":"ROUND(SUM(-H1163,J1163:N1163),0)","v":0},{"$f":"ROUND(J1163-Q1163-R1163,0)","v":0},{"$f":"ROUND(K1163-T1163-U1163,0)","v":0},{"$f":"ROUND(L1163-W1163-X1163-Y1163-Z1163-AA1163,0)","v":0}]
[{"$f":"ROW()","v":1164},null,null,"GPS",408,"GPS","ACCT408SGP",{"$f":"+'JAM Download'!E1026","v":47415791.213366888},"GP",23947193.286554325,10194358.098870795,12964945.722530039,309294.10541172139,0,null,0.75,17960394.964915745,5986798.3216385813,0.75,7645768.5741530964,2548589.5247176988,"PLNT",2324607.6713506132,6673891.0165839987,2307686.0198906325,442264.71320238622,1216496.3015024066,442264.71320238622,"UACCT408SGPS",0,0,0,0]
[{"$f":"ROW()","v":1165},null,null,"SO",408,"SO","ACCT408SO",{"$f":"+'JAM Download'!E1027","v":3941662.6198417428},"GP",1990724.0649635417,847454.38646760618,1077772.6283805484,25711.540030045744,0,null,0.75,1493043.0487226562,497681.01624088542,0.75,635590.7898507046,211863.59661690154,"PLNT",193244.04232185413,554798.85657904658,191837.34975553892,36765.352712567117,101127.02701154152,36765.352712567117,"UACCT408SO",0,0,0,0]
[{"$f":"ROW()","v":1166},null,null,"SE",408,"SE","ACCT408SE",{"$f":"+'JAM Download'!E1028","v":362573.06154158741},"P",362573.06154158741,0,0,0,0,null,0.75,271929.79615619057,90643.265385396851,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT408SE",0,0,0,0]
[{"$f":"ROW()","v":1167},null,null,"SG",408,"SG","ACCT408SG",{"$f":"+'JAM Download'!E1029","v":0},"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT408SG",0,0,0,0]
[{"$f":"ROW()","v":1168},null,null,"OPRV-ID",408,"OPRV-ID","ACCT408OPRVID",{"$f":"+'JAM Download'!E1030","v":0},"DMSC",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]
[{"$f":"ROW()","v":1169},null,null,"EXCTAX",408,"EXCTAX","ACCT408EXCTAX",{"$f":"+'JAM Download'!E1031","v":0},"GP",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]
[{"$f":"ROW()","v":1170},null,null,"DGP",408,"SG","ACCT408SG",{"$f":"+'JAM Download'!E1032","v":0},"GP",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]
[{"$f":"ROW()","v":1171},null,null,null,null,null,"ACCT408",{"$f":"+'JAM Download'!E1036","v":51721478.604750216},null,{"$f":"SUM(J1163:J1170)","v":26300490.413059454},{"$f":"SUM(K1163:K1170)","v":11041812.485338401},{"$f":"SUM(L1163:L1170)","v":14042718.350910587},{"$f":"SUM(M1163:M1170)","v":335005.64544176712},{"$f":"SUM(N1163:N1170)","v":1451.71},null,null,{"$f":"SUM(Q1163:Q1170)","v":19725367.80979459},{"$f":"SUM(R1163:R1170)","v":6575122.6032648636},null,{"$f":"SUM(T1163:T1170)","v":8281359.3640038008},{"$f":"SUM(U1163:U1170)","v":2760453.1213346003},null,{"$f":"SUM(W1163:W1170)","v":2517851.7136724675},{"$f":"SUM(X1163:X1170)","v":7228689.8731630454},{"$f":"SUM(Y1163:Y1170)","v":2499523.3696461716},{"$f":"SUM(Z1163:Z1170)","v":479030.06591495336},{"$f":"SUM(AA1163:AA1170)","v":1317623.328513948},479030.06591495336,"UACCT408",0,0,0,0]
[{"$f":"ROW()","v":1172}]
[{"$f":"ROW()","v":1173}]
[{"$f":"ROW()","v":1174}]
[{"$f":"ROW()","v":1175}]
[{"$f":"ROW()","v":1176}]
[{"$f":"ROW()","v":1177},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":1178},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":1179},41140,"Deferred Investment Tax Credit - Fed"]
[{"$f":"ROW()","v":1180},null,null,"DGU",41140,"DGU","ACCT41140DGU",{"$f":"+'JAM Download'!E1040","v":-1540597.911837423},"PTD",{"$f":"VLOOKUP($I1180,Func,2)*$H1180","v":-772346.37844869541},{"$f":"VLOOKUP($I1180,Func,3)*$H1180","v":-315650.12362995563},{"$f":"VLOOKUP($I1180,Func,5)*$H1180","v":-452601.40975877206},{"$f":"VLOOKUP($I1180,Func,6)*$H1180","v":0},{"$f":"VLOOKUP($I1180,Func,7)*$H1180","v":0},null,0.75,{"$f":"+$J1180*$P1180","v":-579259.78383652156},{"$f":"+$J1180*(1-$P1180)","v":-193086.59461217385},0.75,{"$f":"+$K1180*$S1180","v":-236737.59272246674},{"$f":"+$K1180*(1-$S1180)","v":-78912.530907488908},"PLNT",{"$f":"+$L1180*VLOOKUP($V1180,DisFac,2)","v":-81151.185026637206},{"$f":"+$L1180*VLOOKUP($V1180,DisFac,3)","v":-232983.04114248662},{"$f":"+$L1180*VLOOKUP($V1180,DisFac,4)","v":-80560.456498331463},{"$f":"+$L1180*VLOOKUP($V1180,DisFac,5)","v":-15439.295849431215},{"$f":"+$L1180*VLOOKUP($V1180,DisFac,6)","v":-42467.431241885461},-15439.295849431215,"UACCT41140DGU",{"$f":"ROUND(SUM(-H1180,J1180:N1180),0)","v":0},{"$f":"ROUND(J1180-Q1180-R1180,0)","v":0},{"$f":"ROUND(K1180-T1180-U1180,0)","v":0},{"$f":"ROUND(L1180-W1180-X1180-Y1180-Z1180-AA1180,0)","v":0}]
[{"$f":"ROW()","v":1181}]
[{"$f":"ROW()","v":1182},null,null,null,null,null,"ACCT41140",{"$f":"+'JAM Download'!E1042","v":-1540597.911837423},null,{"$f":"SUM(J1180:J1181)","v":-772346.37844869541},{"$f":"SUM(K1180:K1181)","v":-315650.12362995563},{"$f":"SUM(L1180:L1181)","v":-452601.40975877206},{"$f":"SUM(M1180:M1181)","v":0},{"$f":"SUM(N1180:N1181)","v":0},null,null,{"$f":"SUM(Q1180:Q1181)","v":-579259.78383652156},{"$f":"SUM(R1180:R1181)","v":-193086.59461217385},null,{"$f":"SUM(T1180:T1181)","v":-236737.59272246674},{"$f":"SUM(U1180:U1181)","v":-78912.530907488908},null,{"$f":"SUM(W1180:W1181)","v":-81151.185026637206},{"$f":"SUM(X1180:X1181)","v":-232983.04114248662},{"$f":"SUM(Y1180:Y1181)","v":-80560.456498331463},{"$f":"SUM(Z1180:Z1181)","v":-15439.295849431215},{"$f":"SUM(AA1180:AA1181)","v":-42467.431241885461},-15439.295849431215,"UACCT41140",{"$f":"ROUND(SUM(-H1182,J1182:N1182),0)","v":0},{"$f":"ROUND(J1182-Q1182-R1182,0)","v":0},{"$f":"ROUND(K1182-T1182-U1182,0)","v":0},{"$f":"ROUND(L1182-W1182-X1182-Y1182-Z1182-AA1182,0)","v":0}]
[{"$f":"ROW()","v":1183}]
[{"$f":"ROW()","v":1184},41141,"Deferred Investment Tax Credit - Idaho"]
[{"$f":"ROW()","v":1185},null,null,"DGU",41141,"DGU","ACCT41141DGU",{"$f":"+'JAM Download'!E1045","v":0},"PTD",{"$f":"VLOOKUP($I1185,Func,2)*$H1185","v":0},{"$f":"VLOOKUP($I1185,Func,3)*$H1185","v":0},{"$f":"VLOOKUP($I1185,Func,5)*$H1185","v":0},{"$f":"VLOOKUP($I1185,Func,6)*$H1185","v":0},{"$f":"VLOOKUP($I1185,Func,7)*$H1185","v":0},null,0.75,{"$f":"+$J1185*$P1185","v":0},{"$f":"+$J1185*(1-$P1185)","v":0},0.75,{"$f":"+$K1185*$S1185","v":0},{"$f":"+$K1185*(1-$S1185)","v":0},"PLNT",{"$f":"+$L1185*VLOOKUP($V1185,DisFac,2)","v":0},{"$f":"+$L1185*VLOOKUP($V1185,DisFac,3)","v":0},{"$f":"+$L1185*VLOOKUP($V1185,DisFac,4)","v":0},{"$f":"+$L1185*VLOOKUP($V1185,DisFac,5)","v":0},{"$f":"+$L1185*VLOOKUP($V1185,DisFac,6)","v":0},0,"UACCT41141DGU",{"$f":"ROUND(SUM(-H1185,J1185:N1185),0)","v":0},{"$f":"ROUND(J1185-Q1185-R1185,0)","v":0},{"$f":"ROUND(K1185-T1185-U1185,0)","v":0},{"$f":"ROUND(L1185-W1185-X1185-Y1185-Z1185-AA1185,0)","v":0}]
[{"$f":"ROW()","v":1186}]
[{"$f":"ROW()","v":1187},null,null,null,null,null,"ACCT41141",{"$f":"+'JAM Download'!E1047","v":0},null,{"$f":"SUM(J1185:J1186)","v":0},{"$f":"SUM(K1185:K1186)","v":0},{"$f":"SUM(L1185:L1186)","v":0},{"$f":"SUM(M1185:M1186)","v":0},{"$f":"SUM(N1185:N1186)","v":0},null,null,{"$f":"SUM(Q1185:Q1186)","v":0},{"$f":"SUM(R1185:R1186)","v":0},null,{"$f":"SUM(T1185:T1186)","v":0},{"$f":"SUM(U1185:U1186)","v":0},null,{"$f":"SUM(W1185:W1186)","v":0},{"$f":"SUM(X1185:X1186)","v":0},{"$f":"SUM(Y1185:Y1186)","v":0},{"$f":"SUM(Z1185:Z1186)","v":0},{"$f":"SUM(AA1185:AA1186)","v":0},0,"UACCT41141",{"$f":"ROUND(SUM(-H1187,J1187:N1187),0)","v":0},{"$f":"ROUND(J1187-Q1187-R1187,0)","v":0},{"$f":"ROUND(K1187-T1187-U1187,0)","v":0},{"$f":"ROUND(L1187-W1187-X1187-Y1187-Z1187-AA1187,0)","v":0}]
[{"$f":"ROW()","v":1188}]
[{"$f":"ROW()","v":1189},"TOTAL DEFERRED ITC",null,null,null,null,null,{"$f":"+'JAM Download'!E1049","v":-1540597.911837423},null,{"$f":"+J1187+J1182","v":-772346.37844869541},{"$f":"+K1187+K1182","v":-315650.12362995563},{"$f":"+L1187+L1182","v":-452601.40975877206},{"$f":"+M1187+M1182","v":0},{"$f":"+N1187+N1182","v":0},null,null,{"$f":"+Q1187+Q1182","v":-579259.78383652156},{"$f":"+R1187+R1182","v":-193086.59461217385},{"$f":"+S1187+S1182","v":0},{"$f":"+T1187+T1182","v":-236737.59272246674},{"$f":"+U1187+U1182","v":-78912.530907488908},null,{"$f":"+W1187+W1182","v":-81151.185026637206},{"$f":"+X1187+X1182","v":-232983.04114248662},{"$f":"+Y1187+Y1182","v":-80560.456498331463},{"$f":"+Z1187+Z1182","v":-15439.295849431215},{"$f":"+AA1187+AA1182","v":-42467.431241885461},-15439.295849431215,null,{"$f":"ROUND(SUM(-H1189,J1189:N1189),0)","v":0},{"$f":"ROUND(J1189-Q1189-R1189,0)","v":0},{"$f":"ROUND(K1189-T1189-U1189,0)","v":0},{"$f":"ROUND(L1189-W1189-X1189-Y1189-Z1189-AA1189,0)","v":0}]
[{"$f":"ROW()","v":1190}]
[{"$f":"ROW()","v":1191}]
[{"$f":"ROW()","v":1192}]
[{"$f":"ROW()","v":1193}]
[{"$f":"ROW()","v":1194},null,null,null,null,null,null,"UTAH"]
[{"$f":"ROW()","v":1195},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","ADJ Total","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":1196},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME",null,"FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":1197},427,"Interest on Long-Term Debt"]
[{"$f":"ROW()","v":1198},null,null,"S",427,"S","ACCT427S",{"$f":"+'JAM Download'!E1053","v":10736558.096745998},"GP",{"$f":"VLOOKUP($I1198,Func,2)*$H1198","v":5422464.2338693012},{"$f":"VLOOKUP($I1198,Func,3)*$H1198","v":2308351.6100160298},{"$f":"VLOOKUP($I1198,Func,5)*$H1198","v":2935707.4807571913},{"$f":"VLOOKUP($I1198,Func,6)*$H1198","v":70034.772103473428},{"$f":"VLOOKUP($I1198,Func,7)*$H1198","v":0},null,0.75,{"$f":"+$J1198*$P1198","v":4066848.1754019759},{"$f":"+$J1198*(1-$P1198)","v":1355616.0584673253},0.75,{"$f":"+$K1198*$S1198","v":1731263.7075120225},{"$f":"+$K1198*(1-$S1198)","v":577087.90250400745},"PLNT",{"$f":"+$L1198*VLOOKUP($V1198,DisFac,2)","v":526370.74436419713},{"$f":"+$L1198*VLOOKUP($V1198,DisFac,3)","v":1511197.3626774638},{"$f":"+$L1198*VLOOKUP($V1198,DisFac,4)","v":522539.10327282676},{"$f":"+$L1198*VLOOKUP($V1198,DisFac,5)","v":100143.86907666984},{"$f":"+$L1198*VLOOKUP($V1198,DisFac,6)","v":275456.4013660333},100143.86907666984,"UACCT427S",{"$f":"ROUND(SUM(-H1198,J1198:N1198),0)","v":0},{"$f":"ROUND(J1198-Q1198-R1198,0)","v":0},{"$f":"ROUND(K1198-T1198-U1198,0)","v":0},{"$f":"ROUND(L1198-W1198-X1198-Y1198-Z1198-AA1198,0)","v":0}]
[{"$f":"ROW()","v":1199},null,null,"SNP",427,"SNP","ACCT427INT",{"$f":"+'JAM Download'!E1054","v":156140229.98711991},"GP",{"$f":"VLOOKUP($I1199,Func,2)*$H1199","v":78858122.402363688},{"$f":"VLOOKUP($I1199,Func,3)*$H1199","v":33570027.566681579},{"$f":"VLOOKUP($I1199,Func,5)*$H1199","v":42693574.336384512},{"$f":"VLOOKUP($I1199,Func,6)*$H1199","v":1018505.681690121},{"$f":"VLOOKUP($I1199,Func,7)*$H1199","v":0},null,0.75,{"$f":"+$J1199*$P1199","v":59143591.801772766},{"$f":"+$J1199*(1-$P1199)","v":19714530.600590922},0.75,{"$f":"+$K1199*$S1199","v":25177520.675011184},{"$f":"+$K1199*(1-$S1199)","v":8392506.8916703947},"PLNT",{"$f":"+$L1199*VLOOKUP($V1199,DisFac,2)","v":7654934.5090794433},{"$f":"+$L1199*VLOOKUP($V1199,DisFac,3)","v":21977127.272836339},{"$f":"+$L1199*VLOOKUP($V1199,DisFac,4)","v":7599211.5002861517},{"$f":"+$L1199*VLOOKUP($V1199,DisFac,5)","v":1456377.9759334896},{"$f":"+$L1199*VLOOKUP($V1199,DisFac,6)","v":4005923.0782490838},1456377.9759334896,"UACCT427INT",{"$f":"ROUND(SUM(-H1199,J1199:N1199),0)","v":0},{"$f":"ROUND(J1199-Q1199-R1199,0)","v":0},{"$f":"ROUND(K1199-T1199-U1199,0)","v":0},{"$f":"ROUND(L1199-W1199-X1199-Y1199-Z1199-AA1199,0)","v":0}]
[{"$f":"ROW()","v":1200},null,null,null,null,null,"ACCT427",{"$f":"+'JAM Download'!E1055","v":166876788.08386591},null,{"$f":"SUM(J1198:J1199)","v":84280586.636232987},{"$f":"SUM(K1198:K1199)","v":35878379.176697612},{"$f":"SUM(L1198:L1199)","v":45629281.817141704},{"$f":"SUM(M1198:M1199)","v":1088540.4537935944},{"$f":"SUM(N1198:N1199)","v":0},null,null,{"$f":"SUM(Q1198:Q1199)","v":63210439.977174744},{"$f":"SUM(R1198:R1199)","v":21070146.659058247},null,{"$f":"SUM(T1198:T1199)","v":26908784.382523205},{"$f":"SUM(U1198:U1199)","v":8969594.794174403},null,{"$f":"SUM(W1198:W1199)","v":8181305.2534436407},{"$f":"SUM(X1198:X1199)","v":23488324.635513801},{"$f":"SUM(Y1198:Y1199)","v":8121750.6035589781},{"$f":"SUM(Z1198:Z1199)","v":1556521.8450101595},{"$f":"SUM(AA1198:AA1199)","v":4281379.4796151174},1556521.8450101595,"UACCT427",{"$f":"ROUND(SUM(-H1200,J1200:N1200),0)","v":0},{"$f":"ROUND(J1200-Q1200-R1200,0)","v":0},{"$f":"ROUND(K1200-T1200-U1200,0)","v":0},{"$f":"ROUND(L1200-W1200-X1200-Y1200-Z1200-AA1200,0)","v":0}]
[{"$f":"ROW()","v":1201}]
[{"$f":"ROW()","v":1202},428,"Amortization of Debt Disc & Exp"]
[{"$f":"ROW()","v":1203},null,null,"SNP",428,"SNP","ACCT428SNP",{"$f":"+'JAM Download'!E1058","v":2604721.8459731624},"GP",{"$f":"VLOOKUP($I1203,Func,2)*$H1203","v":1315506.4147837246},{"$f":"VLOOKUP($I1203,Func,3)*$H1203","v":560013.1636803007},{"$f":"VLOOKUP($I1203,Func,5)*$H1203","v":712211.61750455503},{"$f":"VLOOKUP($I1203,Func,6)*$H1203","v":16990.650004581697},{"$f":"VLOOKUP($I1203,Func,7)*$H1203","v":0},null,0.75,{"$f":"+$J1203*$P1203","v":986629.81108779344},{"$f":"+$J1203*(1-$P1203)","v":328876.60369593115},0.75,{"$f":"+$K1203*$S1203","v":420009.87276022555},{"$f":"+$K1203*(1-$S1203)","v":140003.29092007517},"PLNT",{"$f":"+$L1203*VLOOKUP($V1203,DisFac,2)","v":127699.1531710812},{"$f":"+$L1203*VLOOKUP($V1203,DisFac,3)","v":366621.10414472624},{"$f":"+$L1203*VLOOKUP($V1203,DisFac,4)","v":126769.58531826572},{"$f":"+$L1203*VLOOKUP($V1203,DisFac,5)","v":24295.209058043925},{"$f":"+$L1203*VLOOKUP($V1203,DisFac,6)","v":66826.565812437824},24295.209058043925,"UACCT428SNP",{"$f":"ROUND(SUM(-H1203,J1203:N1203),0)","v":0},{"$f":"ROUND(J1203-Q1203-R1203,0)","v":0},{"$f":"ROUND(K1203-T1203-U1203,0)","v":0},{"$f":"ROUND(L1203-W1203-X1203-Y1203-Z1203-AA1203,0)","v":0}]
[{"$f":"ROW()","v":1204},null,null,null,null,null,"ACCT428",{"$f":"+'JAM Download'!E1059","v":2604721.8459731624},null,{"$f":"SUM(J1203)","v":1315506.4147837246},{"$f":"SUM(K1203)","v":560013.1636803007},{"$f":"SUM(L1203)","v":712211.61750455503},{"$f":"SUM(M1203)","v":16990.650004581697},{"$f":"SUM(N1203)","v":0},null,null,{"$f":"SUM(Q1203)","v":986629.81108779344},{"$f":"SUM(R1203)","v":328876.60369593115},null,{"$f":"SUM(T1203)","v":420009.87276022555},{"$f":"SUM(U1203)","v":140003.29092007517},null,{"$f":"SUM(W1203)","v":127699.1531710812},{"$f":"SUM(X1203)","v":366621.10414472624},{"$f":"SUM(Y1203)","v":126769.58531826572},{"$f":"SUM(Z1203)","v":24295.209058043925},{"$f":"SUM(AA1203)","v":66826.565812437824},24295.209058043925,"UACCT428",{"$f":"ROUND(SUM(-H1204,J1204:N1204),0)","v":0},{"$f":"ROUND(J1204-Q1204-R1204,0)","v":0},{"$f":"ROUND(K1204-T1204-U1204,0)","v":0},{"$f":"ROUND(L1204-W1204-X1204-Y1204-Z1204-AA1204,0)","v":0}]
[{"$f":"ROW()","v":1205}]
[{"$f":"ROW()","v":1206},429,"Amortization of Premium on Debt"]
[{"$f":"ROW()","v":1207},null,null,"SNP",429,"SNP","ACCT429SNP",{"$f":"+'JAM Download'!E1062","v":-1168.5387723814517},"GP",{"$f":"VLOOKUP($I1207,Func,2)*$H1207","v":-590.16675940573236},{"$f":"VLOOKUP($I1207,Func,3)*$H1207","v":-251.23492391946334},{"$f":"VLOOKUP($I1207,Func,5)*$H1207","v":-319.51468848054333},{"$f":"VLOOKUP($I1207,Func,6)*$H1207","v":-7.6224005757125166},{"$f":"VLOOKUP($I1207,Func,7)*$H1207","v":0},null,0.75,{"$f":"+$J1207*$P1207","v":-442.62506955429927},{"$f":"+$J1207*(1-$P1207)","v":-147.54168985143309},0.75,{"$f":"+$K1207*$S1207","v":-188.42619293959751},{"$f":"+$K1207*(1-$S1207)","v":-62.808730979865835},"PLNT",{"$f":"+$L1207*VLOOKUP($V1207,DisFac,2)","v":-57.288808749916583},{"$f":"+$L1207*VLOOKUP($V1207,DisFac,3)","v":-164.47475020364416},{"$f":"+$L1207*VLOOKUP($V1207,DisFac,4)","v":-56.871783001369359},{"$f":"+$L1207*VLOOKUP($V1207,DisFac,5)","v":-10.899395577046919},{"$f":"+$L1207*VLOOKUP($V1207,DisFac,6)","v":-29.979950948566266},-10.899395577046919,"UACCT429SNP",{"$f":"ROUND(SUM(-H1207,J1207:N1207),0)","v":0},{"$f":"ROUND(J1207-Q1207-R1207,0)","v":0},{"$f":"ROUND(K1207-T1207-U1207,0)","v":0},{"$f":"ROUND(L1207-W1207-X1207-Y1207-Z1207-AA1207,0)","v":0}]
[{"$f":"ROW()","v":1208},null,null,null,null,null,"ACCT429",{"$f":"+'JAM Download'!E1063","v":-1168.5387723814517},null,{"$f":"SUM(J1207)","v":-590.16675940573236},{"$f":"SUM(K1207)","v":-251.23492391946334},{"$f":"SUM(L1207)","v":-319.51468848054333},{"$f":"SUM(M1207)","v":-7.6224005757125166},{"$f":"SUM(N1207)","v":0},null,null,{"$f":"SUM(Q1207)","v":-442.62506955429927},{"$f":"SUM(R1207)","v":-147.54168985143309},null,{"$f":"SUM(T1207)","v":-188.42619293959751},{"$f":"SUM(U1207)","v":-62.808730979865835},null,{"$f":"SUM(W1207)","v":-57.288808749916583},{"$f":"SUM(X1207)","v":-164.47475020364416},{"$f":"SUM(Y1207)","v":-56.871783001369359},{"$f":"SUM(Z1207)","v":-10.899395577046919},{"$f":"SUM(AA1207)","v":-29.979950948566266},-10.899395577046919,"UACCT429",{"$f":"ROUND(SUM(-H1208,J1208:N1208),0)","v":0},{"$f":"ROUND(J1208-Q1208-R1208,0)","v":0},{"$f":"ROUND(K1208-T1208-U1208,0)","v":0},{"$f":"ROUND(L1208-W1208-X1208-Y1208-Z1208-AA1208,0)","v":0}]
[{"$f":"ROW()","v":1209}]
[{"$f":"ROW()","v":1210},431,"Other Interest Expense"]
[{"$f":"ROW()","v":1211},null,null,"OTH",431,"OTH","ACCT431OTH",{"$f":"+'JAM Download'!E1066","v":0},"NUTIL",{"$f":"VLOOKUP($I1211,Func,2)*$H1211","v":0},{"$f":"VLOOKUP($I1211,Func,3)*$H1211","v":0},{"$f":"VLOOKUP($I1211,Func,5)*$H1211","v":0},{"$f":"VLOOKUP($I1211,Func,6)*$H1211","v":0},{"$f":"VLOOKUP($I1211,Func,7)*$H1211","v":0},null,0.75,{"$f":"+$J1211*$P1211","v":0},{"$f":"+$J1211*(1-$P1211)","v":0},0.75,{"$f":"+$K1211*$S1211","v":0},{"$f":"+$K1211*(1-$S1211)","v":0},"PLNT",{"$f":"+$L1211*VLOOKUP($V1211,DisFac,2)","v":0},{"$f":"+$L1211*VLOOKUP($V1211,DisFac,3)","v":0},{"$f":"+$L1211*VLOOKUP($V1211,DisFac,4)","v":0},{"$f":"+$L1211*VLOOKUP($V1211,DisFac,5)","v":0},{"$f":"+$L1211*VLOOKUP($V1211,DisFac,6)","v":0},0,"UACCT431OTH",{"$f":"ROUND(SUM(-H1211,J1211:N1211),0)","v":0},{"$f":"ROUND(J1211-Q1211-R1211,0)","v":0},{"$f":"ROUND(K1211-T1211-U1211,0)","v":0},{"$f":"ROUND(L1211-W1211-X1211-Y1211-Z1211-AA1211,0)","v":0}]
[{"$f":"ROW()","v":1212},null,null,"SO",431,"SO","ACCT431SO",{"$f":"+'JAM Download'!E1067","v":0},"GP",{"$f":"VLOOKUP($I1212,Func,2)*$H1212","v":0},{"$f":"VLOOKUP($I1212,Func,3)*$H1212","v":0},{"$f":"VLOOKUP($I1212,Func,5)*$H1212","v":0},{"$f":"VLOOKUP($I1212,Func,6)*$H1212","v":0},{"$f":"VLOOKUP($I1212,Func,7)*$H1212","v":0},null,0.75,{"$f":"+$J1212*$P1212","v":0},{"$f":"+$J1212*(1-$P1212)","v":0},0.75,{"$f":"+$K1212*$S1212","v":0},{"$f":"+$K1212*(1-$S1212)","v":0},"PLNT",{"$f":"+$L1212*VLOOKUP($V1212,DisFac,2)","v":0},{"$f":"+$L1212*VLOOKUP($V1212,DisFac,3)","v":0},{"$f":"+$L1212*VLOOKUP($V1212,DisFac,4)","v":0},{"$f":"+$L1212*VLOOKUP($V1212,DisFac,5)","v":0},{"$f":"+$L1212*VLOOKUP($V1212,DisFac,6)","v":0},0,"UACCT431SO",{"$f":"ROUND(SUM(-H1212,J1212:N1212),0)","v":0},{"$f":"ROUND(J1212-Q1212-R1212,0)","v":0},{"$f":"ROUND(K1212-T1212-U1212,0)","v":0},{"$f":"ROUND(L1212-W1212-X1212-Y1212-Z1212-AA1212,0)","v":0}]
[{"$f":"ROW()","v":1213},null,null,"SNP",431,"SNP","ACCT431SNP",{"$f":"+'JAM Download'!E1068","v":5316607.7312396169},"GP",{"$f":"VLOOKUP($I1213,Func,2)*$H1213","v":2685135.6839299621},{"$f":"VLOOKUP($I1213,Func,3)*$H1213","v":1143066.5121581359},{"$f":"VLOOKUP($I1213,Func,5)*$H1213","v":1453725.2020814833},{"$f":"VLOOKUP($I1213,Func,6)*$H1213","v":34680.333070034925},{"$f":"VLOOKUP($I1213,Func,7)*$H1213","v":0},null,0.75,{"$f":"+$J1213*$P1213","v":2013851.7629474716},{"$f":"+$J1213*(1-$P1213)","v":671283.92098249053},0.75,{"$f":"+$K1213*$S1213","v":857299.88411860191},{"$f":"+$K1213*(1-$S1213)","v":285766.62803953397},"PLNT",{"$f":"+$L1213*VLOOKUP($V1213,DisFac,2)","v":260652.13299904787},{"$f":"+$L1213*VLOOKUP($V1213,DisFac,3)","v":748325.81442231254},{"$f":"+$L1213*VLOOKUP($V1213,DisFac,4)","v":258754.75280828739},{"$f":"+$L1213*VLOOKUP($V1213,DisFac,5)","v":49589.976952729085},{"$f":"+$L1213*VLOOKUP($V1213,DisFac,6)","v":136402.52489910612},49589.976952729085,"UACCT431SNP",{"$f":"ROUND(SUM(-H1213,J1213:N1213),0)","v":0},{"$f":"ROUND(J1213-Q1213-R1213,0)","v":0},{"$f":"ROUND(K1213-T1213-U1213,0)","v":0},{"$f":"ROUND(L1213-W1213-X1213-Y1213-Z1213-AA1213,0)","v":0}]
[{"$f":"ROW()","v":1214},null,null,null,null,null,"ACCT431",{"$f":"+'JAM Download'!E1069","v":5316607.7312396169},null,{"$f":"SUM(J1211:J1213)","v":2685135.6839299621},{"$f":"SUM(K1211:K1213)","v":1143066.5121581359},{"$f":"SUM(L1211:L1213)","v":1453725.2020814833},{"$f":"SUM(M1211:M1213)","v":34680.333070034925},{"$f":"SUM(N1211:N1213)","v":0},null,null,{"$f":"SUM(Q1211:Q1213)","v":2013851.7629474716},{"$f":"SUM(R1211:R1213)","v":671283.92098249053},null,{"$f":"SUM(T1211:T1213)","v":857299.88411860191},{"$f":"SUM(U1211:U1213)","v":285766.62803953397},null,{"$f":"SUM(W1211:W1213)","v":260652.13299904787},{"$f":"SUM(X1211:X1213)","v":748325.81442231254},{"$f":"SUM(Y1211:Y1213)","v":258754.75280828739},{"$f":"SUM(Z1211:Z1213)","v":49589.976952729085},{"$f":"SUM(AA1211:AA1213)","v":136402.52489910612},49589.976952729085,"UACCT431",{"$f":"ROUND(SUM(-H1214,J1214:N1214),0)","v":0},{"$f":"ROUND(J1214-Q1214-R1214,0)","v":0},{"$f":"ROUND(K1214-T1214-U1214,0)","v":0},{"$f":"ROUND(L1214-W1214-X1214-Y1214-Z1214-AA1214,0)","v":0}]
[{"$f":"ROW()","v":1215}]
[{"$f":"ROW()","v":1216},432,"AFUDC - Borrowed"]
[{"$f":"ROW()","v":1217},null,null,"SNP",432,"SNP","ACCT432SNP",{"$f":"+'JAM Download'!E1072","v":-19181363.388563287},"GP",{"$f":"VLOOKUP($I1217,Func,2)*$H1217","v":-9687486.0634207893},{"$f":"VLOOKUP($I1217,Func,3)*$H1217","v":-4123978.1558777224},{"$f":"VLOOKUP($I1217,Func,5)*$H1217","v":-5244778.7720716447},{"$f":"VLOOKUP($I1217,Func,6)*$H1217","v":-125120.39719312658},{"$f":"VLOOKUP($I1217,Func,7)*$H1217","v":0},null,0.75,{"$f":"+$J1217*$P1217","v":-7265614.5475655925},{"$f":"+$J1217*(1-$P1217)","v":-2421871.5158551973},0.75,{"$f":"+$K1217*$S1217","v":-3092983.6169082918},{"$f":"+$K1217*(1-$S1217)","v":-1030994.5389694306},"PLNT",{"$f":"+$L1217*VLOOKUP($V1217,DisFac,2)","v":-940385.96296686865},{"$f":"+$L1217*VLOOKUP($V1217,DisFac,3)","v":-2699824.7952609817},{"$f":"+$L1217*VLOOKUP($V1217,DisFac,4)","v":-933540.55687994021},{"$f":"+$L1217*VLOOKUP($V1217,DisFac,5)","v":-178911.70769880983},{"$f":"+$L1217*VLOOKUP($V1217,DisFac,6)","v":-492115.74926504341},-178911.70769880983,"UACCT432SNP",{"$f":"ROUND(SUM(-H1217,J1217:N1217),0)","v":0},{"$f":"ROUND(J1217-Q1217-R1217,0)","v":0},{"$f":"ROUND(K1217-T1217-U1217,0)","v":0},{"$f":"ROUND(L1217-W1217-X1217-Y1217-Z1217-AA1217,0)","v":0}]
[{"$f":"ROW()","v":1218},null,null,null,null,null,"ACCT432",{"$f":"+'JAM Download'!E1073","v":-19181363.388563287},null,{"$f":"SUM(J1217)","v":-9687486.0634207893},{"$f":"SUM(K1217)","v":-4123978.1558777224},{"$f":"SUM(L1217)","v":-5244778.7720716447},{"$f":"SUM(M1217)","v":-125120.39719312658},{"$f":"SUM(N1217)","v":0},null,null,{"$f":"SUM(Q1217)","v":-7265614.5475655925},{"$f":"SUM(R1217)","v":-2421871.5158551973},null,{"$f":"SUM(T1217)","v":-3092983.6169082918},{"$f":"SUM(U1217)","v":-1030994.5389694306},null,{"$f":"SUM(W1217)","v":-940385.96296686865},{"$f":"SUM(X1217)","v":-2699824.7952609817},{"$f":"SUM(Y1217)","v":-933540.55687994021},{"$f":"SUM(Z1217)","v":-178911.70769880983},{"$f":"SUM(AA1217)","v":-492115.74926504341},-178911.70769880983,"UACCT432",{"$f":"ROUND(SUM(-H1218,J1218:N1218),0)","v":0},{"$f":"ROUND(J1218-Q1218-R1218,0)","v":0},{"$f":"ROUND(K1218-T1218-U1218,0)","v":0},{"$f":"ROUND(L1218-W1218-X1218-Y1218-Z1218-AA1218,0)","v":0}]
[{"$f":"ROW()","v":1219}]
[{"$f":"ROW()","v":1220},null,"Total Electric Interest Deductions for Tax",null,null,null,null,{"$f":"+'JAM Download'!E1075","v":155615585.73374304},null,{"$f":"+J1200+J1204+J1208+J1214+J1218","v":78593152.504766494},{"$f":"+K1200+K1204+K1208+K1214+K1218","v":33457229.461734399},{"$f":"+L1200+L1204+L1208+L1214+L1218","v":42550120.349967621},{"$f":"+M1200+M1204+M1208+M1214+M1218","v":1015083.4172745086},{"$f":"+N1200+N1204+N1208+N1214+N1218","v":0},null,null,{"$f":"+Q1200+Q1204+Q1208+Q1214+Q1218","v":58944864.378574863},{"$f":"+R1200+R1204+R1208+R1214+R1218","v":19648288.126191624},null,{"$f":"+T1200+T1204+T1208+T1214+T1218","v":25092922.096300799},{"$f":"+U1200+U1204+U1208+U1214+U1218","v":8364307.3654335998},null,{"$f":"+W1200+W1204+W1208+W1214+W1218","v":7629213.2878381517},{"$f":"+X1200+X1204+X1208+X1214+X1218","v":21903282.284069657},{"$f":"+Y1200+Y1204+Y1208+Y1214+Y1218","v":7573677.5130225895},{"$f":"+Z1200+Z1204+Z1208+Z1214+Z1218","v":1451484.4239265455},{"$f":"+AA1200+AA1204+AA1208+AA1214+AA1218","v":3992462.8411106695},1451484.4239265455,null,{"$f":"ROUND(SUM(-H1220,J1220:N1220),0)","v":0},{"$f":"ROUND(J1220-Q1220-R1220,0)","v":0},{"$f":"ROUND(K1220-T1220-U1220,0)","v":0},{"$f":"ROUND(L1220-W1220-X1220-Y1220-Z1220-AA1220,0)","v":0}]
[{"$f":"ROW()","v":1221}]
[{"$f":"ROW()","v":1222}]
[{"$f":"ROW()","v":1223},419,"Interest & Dividends"]
[{"$f":"ROW()","v":1224},null,null,"SNP",419,"SNP","ACCT419SNP",{"$f":"+'JAM Download'!E1090","v":-32580671.126180276},"GP",{"$f":"VLOOKUP($I1224,Func,2)*$H1224","v":-16454763.46378777},{"$f":"VLOOKUP($I1224,Func,3)*$H1224","v":-7004818.8601815244},{"$f":"VLOOKUP($I1224,Func,5)*$H1224","v":-8908564.4665030725},{"$f":"VLOOKUP($I1224,Func,6)*$H1224","v":-212524.33570790317},{"$f":"VLOOKUP($I1224,Func,7)*$H1224","v":0},null,0.75,{"$f":"+$J1224*$P1224","v":-12341072.597840827},{"$f":"+$J1224*(1-$P1224)","v":-4113690.8659469425},0.75,{"$f":"+$K1224*$S1224","v":-5253614.1451361431},{"$f":"+$K1224*(1-$S1224)","v":-1751204.7150453811},"PLNT",{"$f":"+$L1224*VLOOKUP($V1224,DisFac,2)","v":-1597300.7325103781},{"$f":"+$L1224*VLOOKUP($V1224,DisFac,3)","v":-4585810.8191178758},{"$f":"+$L1224*VLOOKUP($V1224,DisFac,4)","v":-1585673.4086374389},{"$f":"+$L1224*VLOOKUP($V1224,DisFac,5)","v":-303892.03265049163},{"$f":"+$L1224*VLOOKUP($V1224,DisFac,6)","v":-835887.47358688677},-303892.03265049163]
[{"$f":"ROW()","v":1225},null,"Total Operating Deductions for Tax",null,null,null,"ACCT419",{"$f":"+'JAM Download'!E1091","v":-32580671.126180276},null,{"$f":"SUM(J1224)","v":-16454763.46378777},{"$f":"SUM(K1224)","v":-7004818.8601815244},{"$f":"SUM(L1224)","v":-8908564.4665030725},{"$f":"SUM(M1224)","v":-212524.33570790317},{"$f":"SUM(N1224)","v":0}]
[{"$f":"ROW()","v":1226}]
[{"$f":"ROW()","v":1227}]
[{"$f":"ROW()","v":1228}]
[{"$f":"ROW()","v":1229}]
[{"$f":"ROW()","v":1230},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":1231},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":1232},41010,"Deferred Income Tax - Federal-DR"]
[{"$f":"ROW()","v":1233},null,null,"S",410,"S","ACCT41010S",{"$f":"+'JAM Download'!E1095","v":4166221.8548808862},"GP",{"$f":"VLOOKUP($I1233,Func,2)*$H1233","v":2104136.9864428984},{"$f":"VLOOKUP($I1233,Func,3)*$H1233","v":895734.44671369914},{"$f":"VLOOKUP($I1233,Func,5)*$H1233","v":1139174.0775449064},{"$f":"VLOOKUP($I1233,Func,6)*$H1233","v":27176.344179381387},{"$f":"VLOOKUP($I1233,Func,7)*$H1233","v":0},null,0.75,{"$f":"+$J1233*$P1233","v":1578102.7398321738},{"$f":"+$J1233*(1-$P1233)","v":526034.2466107246},0.75,{"$f":"+$K1233*$S1233","v":671800.83503527439},{"$f":"+$K1233*(1-$S1233)","v":223933.61167842479},"PLNT",{"$f":"+$L1233*VLOOKUP($V1233,DisFac,2)","v":204253.28854734913},{"$f":"+$L1233*VLOOKUP($V1233,DisFac,3)","v":586406.12966397242},{"$f":"+$L1233*VLOOKUP($V1233,DisFac,4)","v":202766.45573639782},{"$f":"+$L1233*VLOOKUP($V1233,DisFac,5)","v":38859.90018588939},{"$f":"+$L1233*VLOOKUP($V1233,DisFac,6)","v":106888.3034112975},38859.90018588939,"UACCT41010S",{"$f":"ROUND(SUM(-H1233,J1233:N1233),0)","v":0},{"$f":"ROUND(J1233-Q1233-R1233,0)","v":0},{"$f":"ROUND(K1233-T1233-U1233,0)","v":0},{"$f":"ROUND(L1233-W1233-X1233-Y1233-Z1233-AA1233,0)","v":0}]
[{"$f":"ROW()","v":1234},null,null,"TROJD",410,"TROJD","ACCT41010TROJP",{"$f":"+'JAM Download'!E1096","v":0},"P",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]
[{"$f":"ROW()","v":1235},null,null,"SSGCH",410,"SSGCH","ACCT41010DGP",{"$f":"+'JAM Download'!E1097","v":12825.619206872183},"PT",9104.6437436741599,3720.975463198024,0,0,0,null,0.75,6828.4828077556194,2276.16093591854,0.75,2790.7315973985178,930.24386579950601,"PLNT",0,0,0,0,0,0,"UACCT41010DGP",0,0,0,0]
[{"$f":"ROW()","v":1236},null,null,"SO",410,"SO","ACCT41010SO",{"$f":"+'JAM Download'!E1098","v":3667826.3370858254},"LABOR",1573930.3251585925,224074.65486081847,1331977.8510186649,537843.50604774966,0,null,0.75,1180447.7438689445,393482.58128964814,0.75,168055.99114561384,56018.663715204617,"DISom",133383.08065668793,1092822.243398645,8582.3197469066417,97190.207216425508,0,97190.207216425508,"UACCT41010SO",0,0,0,0]
[{"$f":"ROW()","v":1237},null,null,"SNP",410,"SNP","ACCT41010SNP",{"$f":"+'JAM Download'!E1099","v":19321860.69513718},"GP",9758443.7775212526,4154184.9671211746,5283195.0867060544,126036.86378869567,0,null,0.75,7318832.8331409395,2439610.9443803132,0.75,3115638.7253408809,1038546.2417802936,"PLNT",947273.98715265293,2719600.1420010235,940378.44067173195,180222.178312239,495720.3385684063,180222.178312239,"UACCT41010SNP",0,0,0,0]
[{"$f":"ROW()","v":1238},null,null,"SE",410,"SE","ACCT41010SE",{"$f":"+'JAM Download'!E1100","v":9255119.2268451937},"P",9255119.2268451937,0,0,0,0,null,0.75,6941339.4201338952,2313779.8067112984,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41010SE",0,0,0,0]
[{"$f":"ROW()","v":1239},null,null,"SG",410,"SG","ACCT41010SG",{"$f":"+'JAM Download'!E1101","v":71685428.922346264},"PT",50888014.17094364,20797414.751402628,0,0,0,null,0.75,38166010.628207728,12722003.54273591,0.75,15598061.06355197,5199353.6878506569,"PLNT",0,0,0,0,0,0,"UACCT41010SG",0,0,0,0]
[{"$f":"ROW()","v":1240},null,null,"SGCT",410,"SGCT","ACCT41010SGPS",{"$f":"+'JAM Download'!E1102","v":0},"GP",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41010SGPS",0,0,0,0]
[{"$f":"ROW()","v":1241},null,null,"GPS",410,"GPS","ACCT41010DITEXP",{"$f":"+'JAM Download'!E1103","v":10314298.815291634},"DITEXP",8826068.4770687204,1276307.2717470312,209510.55810249125,2412.508373391468,0,null,0.75,6619551.3578015398,2206517.1192671801,0.75,957230.45381027344,319076.81793675781,"PLNT",37565.128386743323,107848.55266843764,37291.678368727771,7146.8966299681697,19658.302048614318,7146.8966299681697,"UACCT41010DITEXP",0,0,0,0]
[{"$f":"ROW()","v":1242},null,null,"TAXDEPR",410,"TAXDEPR","ACCT41010BADDEBT",{"$f":"+'JAM Download'!E1104","v":394571301.84329695},"TAXDEPR",225921266.36115542,69229346.068967968,97624491.408248946,1796198.0049246177,0,null,0.75,169440949.77086657,56480316.590288855,0.75,51922009.551725976,17307336.517241992,"PLNT",17504017.872203764,50253601.530770682,17376599.859593224,3330200.4202893418,9160071.7253919188,3330200.4202893418,"UACCT41010BADDEBT",0,0,0,0]
[{"$f":"ROW()","v":1243},null,null,"BADDEBT",410,"BADDEBT","ACCT41010CN",{"$f":"+'JAM Download'!E1105","v":0},"CUST",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]
[{"$f":"ROW()","v":1244},null,null,"CN",410,"CN","ACCT41010IBT",{"$f":"+'JAM Download'!E1106","v":8264.0599038792607},"CUST",0,0,0,8264.0599038792607,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41010SGCT",0,{"$f":"ROUND(J1244-Q1244-R1244,0)","v":0},{"$f":"ROUND(K1244-T1244-U1244,0)","v":0},{"$f":"ROUND(L1244-W1244-X1244-Y1244-Z1244-AA1244,0)","v":0}]
[{"$f":"ROW()","v":1245},null,null,"IBT",410,"IBT","ACCT41010CIAC",{"$f":"+'JAM Download'!E1107","v":0},"IBT",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41010CIAC",{"$f":"ROUND(SUM(-H1245,J1245:N1245),0)","v":0},{"$f":"ROUND(J1245-Q1245-R1245,0)","v":0},{"$f":"ROUND(K1245-T1245-U1245,0)","v":0},{"$f":"ROUND(L1245-W1245-X1245-Y1245-Z1245-AA1245,0)","v":0}]
[{"$f":"ROW()","v":1246},null,null,"CIAC",410,"CIAC","ACCT41010SCHMDEXP",{"$f":"+'JAM Download'!E1108","v":0},"DPW",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41010SCHMDEXP",{"$f":"ROUND(SUM(-H1246,J1246:N1246),0)","v":0},{"$f":"ROUND(J1246-Q1246-R1246,0)","v":0},{"$f":"ROUND(K1246-T1246-U1246,0)","v":0},{"$f":"ROUND(L1246-W1246-X1246-Y1246-Z1246-AA1246,0)","v":0}]
[{"$f":"ROW()","v":1247},null,null,null,null,null,"ACCT41010",{"$f":"+'JAM Download'!E1109","v":513003147.37399465},null,{"$f":"SUM(J1233:J1246)","v":308336083.9688794},{"$f":"SUM(K1233:K1246)","v":96580783.136276513},{"$f":"SUM(L1233:L1246)","v":105588348.98162106},{"$f":"SUM(M1233:M1246)","v":2497931.2872177153},{"$f":"SUM(N1233:N1246)","v":0},null,null,{"$f":"SUM(Q1233:Q1246)","v":231252062.97665954},{"$f":"SUM(R1233:R1246)","v":77084020.99221985},null,{"$f":"SUM(T1233:T1246)","v":72435587.352207392},{"$f":"SUM(U1233:U1246)","v":24145195.784069128},null,{"$f":"SUM(W1233:W1246)","v":18826493.356947199},{"$f":"SUM(X1233:X1246)","v":54760278.598502763},{"$f":"SUM(Y1233:Y1246)","v":18565618.75411699},{"$f":"SUM(Z1233:Z1246)","v":3653619.6026338637},{"$f":"SUM(AA1233:AA1246)","v":9782338.6694202367},3653619.6026338637,"UACCT41010",0,0,0,0]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},41020,"Deferred Income Tax - State-DR"]
[{"$f":"ROW()","v":1250},null,null,"S",410,"S","ACCT41020S",0,"GP",{"$f":"VLOOKUP($I1250,Func,2)*$H1250","v":0},{"$f":"VLOOKUP($I1250,Func,3)*$H1250","v":0},{"$f":"VLOOKUP($I1250,Func,5)*$H1250","v":0},{"$f":"VLOOKUP($I1250,Func,6)*$H1250","v":0},{"$f":"VLOOKUP($I1250,Func,7)*$H1250","v":0},null,0.75,{"$f":"+$J1250*$P1250","v":0},{"$f":"+$J1250*(1-$P1250)","v":0},0.75,{"$f":"+$K1250*$S1250","v":0},{"$f":"+$K1250*(1-$S1250)","v":0},"PLNT",{"$f":"+$L1250*VLOOKUP($V1250,DisFac,2)","v":0},{"$f":"+$L1250*VLOOKUP($V1250,DisFac,3)","v":0},{"$f":"+$L1250*VLOOKUP($V1250,DisFac,4)","v":0},{"$f":"+$L1250*VLOOKUP($V1250,DisFac,5)","v":0},{"$f":"+$L1250*VLOOKUP($V1250,DisFac,6)","v":0},0,"UACCT41011S",{"$f":"ROUND(SUM(-H1250,J1250:N1250),0)","v":0},{"$f":"ROUND(J1250-Q1250-R1250,0)","v":0},{"$f":"ROUND(K1250-T1250-U1250,0)","v":0},{"$f":"ROUND(L1250-W1250-X1250-Y1250-Z1250-AA1250,0)","v":0}]
[{"$f":"ROW()","v":1251},null,null,"SG",410,"SG","ACCT41020SG",0,"PT",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41011DGP",0,0,0,0]
[{"$f":"ROW()","v":1252},null,null,"SO",410,"SO","ACCT41020SO",0,"LABOR",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]
[{"$f":"ROW()","v":1253},null,null,"SE",410,"SE","ACCT41020SE",0,"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41011SE",0,0,0,0]
[{"$f":"ROW()","v":1254},null,null,"SG",410,"SG","ACCT41020SG",0,"PT",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]
[{"$f":"ROW()","v":1255},null,null,"GPS",410,"GPS","ACCT41020GPS",0,"GP",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41011GPS",0,0,0,0]
[{"$f":"ROW()","v":1256},null,null,"TROJP",410,"TROJP","ACCT41020TROJP",0,"P",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]
[{"$f":"ROW()","v":1257},null,null,"SNP",410,"SNP","ACCT41020SNP",0,"GP",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41011SNP",0,0,0,0]
[{"$f":"ROW()","v":1258},null,null,"BADDEBT",410,"BADDEBT","ACCT41020BADDEBT",0,"CUST",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]
[{"$f":"ROW()","v":1259},null,null,"DITEXP",410,"DITEXP","ACCT41020DITEXP",0,"DITEXP",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41011DITEXP",0,0,0,0]
[{"$f":"ROW()","v":1260},null,null,"SGCT",410,"SGCT","ACCT41020GCT",0,"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41011SGCT",0,{"$f":"ROUND(J1260-Q1260-R1260,0)","v":0},{"$f":"ROUND(K1260-T1260-U1260,0)","v":0},{"$f":"ROUND(L1260-W1260-X1260-Y1260-Z1260-AA1260,0)","v":0}]
[{"$f":"ROW()","v":1261},null,null,"SNPD",410,"SNPD","ACCT41020SNPD",0,"DPW",0,0,0,0,0,null,null,0,0,null,0,0,"PLNT",0,0,0,0,0,0,"UACCT41011SNPD",0,{"$f":"ROUND(J1261-Q1261-R1261,0)","v":0},{"$f":"ROUND(K1261-T1261-U1261,0)","v":0},{"$f":"ROUND(L1261-W1261-X1261-Y1261-Z1261-AA1261,0)","v":0}]
[{"$f":"ROW()","v":1262},null,null,null,null,null,"ACCT41020",0,null,{"$f":"SUM(J1250:J1261)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"SUM(W1250:W1261)","v":0},{"$f":"SUM(X1250:X1261)","v":0},{"$f":"SUM(Y1250:Y1261)","v":0},{"$f":"SUM(Z1250:Z1261)","v":0},{"$f":"SUM(AA1250:AA1261)","v":0},0,"UACCT41011",0,0,0,0]
[{"$f":"ROW()","v":1263}]
[{"$f":"ROW()","v":1264},41110,"Deferred Income Tax - Federal-CR"]
[{"$f":"ROW()","v":1265},null,null,"S",411,"S","ACCT41120S",{"$f":"+'JAM Download'!E1114","v":-7681509.347277265},"GP",{"$f":"VLOOKUP($I1265,Func,2)*$H1265","v":-3879521.660704995},{"$f":"VLOOKUP($I1265,Func,3)*$H1265","v":-1651518.5136021106},{"$f":"VLOOKUP($I1265,Func,5)*$H1265","v":-2100362.5418040389},{"$f":"VLOOKUP($I1265,Func,6)*$H1265","v":-50106.631166119354},{"$f":"VLOOKUP($I1265,Func,7)*$H1265","v":0},null,0.75,{"$f":"+$J1265*$P1265","v":-2909641.2455287464},{"$f":"+$J1265*(1-$P1265)","v":-969880.41517624876},0.75,{"$f":"+$K1265*$S1265","v":-1238638.8852015829},{"$f":"+$K1265*(1-$S1265)","v":-412879.62840052764},"PLNT",{"$f":"+$L1265*VLOOKUP($V1265,DisFac,2)","v":-376593.85405759688},{"$f":"+$L1265*VLOOKUP($V1265,DisFac,3)","v":-1081191.6223417905},{"$f":"+$L1265*VLOOKUP($V1265,DisFac,4)","v":-373852.49257158273},{"$f":"+$L1265*VLOOKUP($V1265,DisFac,5)","v":-71648.293564219042},{"$f":"+$L1265*VLOOKUP($V1265,DisFac,6)","v":-197076.27926884961},-71648.293564219042,"UACCT41120S",{"$f":"ROUND(SUM(-H1265,J1265:N1265),0)","v":0},{"$f":"ROUND(J1265-Q1265-R1265,0)","v":0},{"$f":"ROUND(K1265-T1265-U1265,0)","v":0},{"$f":"ROUND(L1265-W1265-X1265-Y1265-Z1265-AA1265,0)","v":0}]
[{"$f":"ROW()","v":1266},null,null,"SE",411,"SE","ACCT41120SE",{"$f":"+'JAM Download'!E1115","v":-4994838.0224662898},"P",-4994838.0224662898,0,0,0,0,null,0.75,-3746128.5168497171,-1248709.5056165725,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41120SE",0,0,0,0]
[{"$f":"ROW()","v":1267},null,null,"GPS",411,"DGP","ACCT41120DGP",{"$f":"+'JAM Download'!E1116","v":0},"PT",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41120DGP",0,0,0,0]
[{"$f":"ROW()","v":1268},null,null,"SNP",411,"SNP","ACCT41120SNP",{"$f":"+'JAM Download'!E1117","v":-12381878.841737052},"GP",-6253428.1994684022,-2662094.2858782276,-3385589.1258608629,-80767.230529557768,0,null,0.75,-4690071.1496013012,-1563357.0498671005,0.75,-1996570.7144086706,-665523.57146955689,"PLNT",-607034.2770769085,-1742780.3661115507,-602615.45725300722,-115490.38737339016,-317668.63804600574,-115490.38737339016,"UACCT41120SNP",0,0,0,0]
[{"$f":"ROW()","v":1269},null,null,"SG",411,"SG","ACCT41120SG",{"$f":"+'JAM Download'!E1118","v":-3454817.7081463756},"PT",-2452504.1578620658,-1002313.5502843101,0,0,0,null,0.75,-1839378.1183965495,-613126.03946551646,0.75,-751735.16271323257,-250578.38757107753,"PLNT",0,0,0,0,0,0,"UACCT41120SG",0,0,0,0]
[{"$f":"ROW()","v":1270},null,null,"CIAC",411,"CIAC","ACCT41120GPS",{"$f":"+'JAM Download'!E1119","v":-8420722.062325893},"DPW",0,0,-8420722.062325893,0,0,null,0.75,0,0,0.75,0,0,"PLNT",-1509830.8564745921,-4334686.9726763908,-1498840.2571439345,-287250.58380921721,-790113.39222175698,-287250.58380921721,"UACCT41120GPS",0,0,0,0]
[{"$f":"ROW()","v":1271},null,null,"SO",411,"SO","ACCT41120SO",{"$f":"+'JAM Download'!E1120","v":-2854156.887031761},"LABOR",-1224770.112978885,-174366.00335020301,-1036492.3001995799,-418528.47050309321,0,null,0.75,-918577.58473416371,-306192.52824472124,0.75,-130774.50251265225,-43591.500837550753,"DISom",-103793.41966672032,-850390.89794418379,-6678.4206124121874,-75629.561976263722,0,-75629.561976263722,"UACCT41120SO",0,0,0,0]
[{"$f":"ROW()","v":1272},null,null,"SNPD",411,"SNPD","ACCT41120SNPD",{"$f":"+'JAM Download'!E1121","v":-1723690.8223984644},"PT",-1223612.724582518,-500078.09781594644,0,0,0,null,0.75,-917709.54343688849,-305903.1811456295,0.75,-375058.57336195983,-125019.52445398661,"PLNT",0,0,0,0,0,0,"UACCT41120SNPD",0,0,0,0]
[{"$f":"ROW()","v":1273},null,null,"SSGCH",411,"SSGCH","ACCT41120BADEBT",{"$f":"+'JAM Download'!E1122","v":-220434.90490248255},"PT",-156482.21309521038,-63952.691807272182,0,0,0,null,0.75,-117361.65982140778,-39120.553273802594,0.75,-47964.518855454138,-15988.172951818045,"PLNT",0,0,0,0,0,0,"UACCT41120SG1",0,{"$f":"ROUND(J1273-Q1273-R1273,0)","v":0},{"$f":"ROUND(K1273-T1273-U1273,0)","v":0},{"$f":"ROUND(L1273-W1273-X1273-Y1273-Z1273-AA1273,0)","v":0}]
[{"$f":"ROW()","v":1274},null,null,"SGCT",411,"SGCT","ACCT41120SGCT",{"$f":"+'JAM Download'!E1123","v":-178220.37435768152},"P",-178220.37435768152,0,0,0,0,null,0.75,-133665.28076826115,-44555.093589420379,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41120BADDEBT",0,0,0,0]
[{"$f":"ROW()","v":1275},null,null,"SCHMDEXP",411,"SCHMDEXP","ACCT41120DITEXP",{"$f":"+'JAM Download'!E1124","v":-88270906.02651073},"BOOKDEPR",-45878359.186890483,-13323591.447107274,-28738498.069153354,-330457.32335962623,0,null,0.75,-34408769.390167862,-11469589.796722621,0.75,-9992693.5853304565,-3330897.8617768185,"PLNT",-5152796.9730375316,-14793552.414225679,-5115287.9191458151,-980337.587093357,-2696523.1756509659,-980337.587093357,"UACCT41120DITEXP",0,0,0,0]
[{"$f":"ROW()","v":1276},null,null,"TROJD",411,"TROJD","ACCT41120TROJD",{"$f":"+'JAM Download'!E1125","v":-25923.388686515565},"P",-25923.388686515565,0,0,0,0,null,0.75,-19442.541514886674,-6480.8471716288914,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41120TROJD",0,0,0,0]
[{"$f":"ROW()","v":1277},null,null,"BADDEBT",411,"CN","ACCT41120IBT",{"$f":"+'JAM Download'!E1126","v":-160832.25172634525},"CUST",0,0,0,-160832.25172634525,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41120SGCT",0,{"$f":"ROUND(J1277-Q1277-R1277,0)","v":0},{"$f":"ROUND(K1277-T1277-U1277,0)","v":0},{"$f":"ROUND(L1277-W1277-X1277-Y1277-Z1277-AA1277,0)","v":0}]
[{"$f":"ROW()","v":1278},null,null,"TAXDEPR",411,"TAXDEPR","ACCT41120CIAC",{"$f":"+'JAM Download'!E1127","v":0},"TAXDEPR",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41120CIAC",{"$f":"ROUND(SUM(-H1278,J1278:N1278),0)","v":0},{"$f":"ROUND(J1278-Q1278-R1278,0)","v":0},{"$f":"ROUND(K1278-T1278-U1278,0)","v":0},{"$f":"ROUND(L1278-W1278-X1278-Y1278-Z1278-AA1278,0)","v":0}]
[{"$f":"ROW()","v":1279},null,null,null,null,null,"ACCT41120",{"$f":"'JAM Download'!E1128","v":-130367930.63756686},null,{"$f":"SUM(J1265:J1278)","v":-66267660.041093051},{"$f":"SUM(K1265:K1278)","v":-19377914.589845344},{"$f":"SUM(L1265:L1278)","v":-43681664.099343732},{"$f":"SUM(M1265:M1278)","v":-1040691.9072847419},{"$f":"SUM(N1265:N1278)","v":0},null,null,{"$f":"SUM(Q1265:Q1278)","v":-49700745.030819789},{"$f":"SUM(R1265:R1278)","v":-16566915.010273263},null,{"$f":"SUM(T1265:T1278)","v":-14533435.942384008},{"$f":"SUM(U1265:U1278)","v":-4844478.6474613361},null,{"$f":"SUM(W1265:W1278)","v":-7750049.3803133499},{"$f":"SUM(X1265:X1278)","v":-22802602.273299597},{"$f":"SUM(Y1265:Y1278)","v":-7597274.5467267521},{"$f":"SUM(Z1265:Z1278)","v":-1530356.4138164471},{"$f":"SUM(AA1265:AA1278)","v":-4001381.485187578},-1530356.4138164471,"UACCT41120",{"$f":"ROUND(SUM(-H1279,J1279:N1279),0)","v":0},0,0,0]
[{"$f":"ROW()","v":1280}]
[{"$f":"ROW()","v":1281},41111,"Deferred Income Tax - State-CR"]
[{"$f":"ROW()","v":1282},null,null,"S",411,"S","ACCT41111S",0,"GP",{"$f":"VLOOKUP($I1282,Func,2)*$H1282","v":0},{"$f":"VLOOKUP($I1282,Func,3)*$H1282","v":0},{"$f":"VLOOKUP($I1282,Func,5)*$H1282","v":0},{"$f":"VLOOKUP($I1282,Func,6)*$H1282","v":0},{"$f":"VLOOKUP($I1282,Func,7)*$H1282","v":0},null,0.75,{"$f":"+$J1282*$P1282","v":0},{"$f":"+$J1282*(1-$P1282)","v":0},0.75,{"$f":"+$K1282*$S1282","v":0},{"$f":"+$K1282*(1-$S1282)","v":0},"PLNT",{"$f":"+$L1282*VLOOKUP($V1282,DisFac,2)","v":0},{"$f":"+$L1282*VLOOKUP($V1282,DisFac,3)","v":0},{"$f":"+$L1282*VLOOKUP($V1282,DisFac,4)","v":0},{"$f":"+$L1282*VLOOKUP($V1282,DisFac,5)","v":0},{"$f":"+$L1282*VLOOKUP($V1282,DisFac,6)","v":0},0,"UACCT41111S",{"$f":"ROUND(SUM(-H1282,J1282:N1282),0)","v":0},{"$f":"ROUND(J1282-Q1282-R1282,0)","v":0},{"$f":"ROUND(K1282-T1282-U1282,0)","v":0},{"$f":"ROUND(L1282-W1282-X1282-Y1282-Z1282-AA1282,0)","v":0}]
[{"$f":"ROW()","v":1283},null,null,"SNP",411,"SNP","ACCT41111SNP",0,"GP",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41111SNP",0,0,0,0]
[{"$f":"ROW()","v":1284},null,null,"DITEXPRL",411,"DITEXPRL","ACCT41111DITEXP",0,"DITEXP",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]
[{"$f":"ROW()","v":1285},null,null,"SNPD",411,"SNPD","ACCT41111SNPD",0,"PT",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41111SNPD",0,0,0,0]
[{"$f":"ROW()","v":1286},null,null,"SGCT",411,"SGCT","ACCT41111SGCT",0,"P",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]
[{"$f":"ROW()","v":1287},null,null,"SG",411,"SG","ACCT41111SG",0,"PT",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41111DGP",0,0,0,0]
[{"$f":"ROW()","v":1288},null,null,"BADDEBT",411,"BADDEBT","ACCT41111BADDEBT",0,"CUST",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]
[{"$f":"ROW()","v":1289},null,null,"GPS",411,"GPS","ACCT41111GPS",0,"GP",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41111GPS",0,0,0,0]
[{"$f":"ROW()","v":1290},null,null,"SO",411,"SO","ACCT41111SO",0,"LABOR",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"DISom",0,0,0,0,0,0,"UACCT41111SO",0,{"$f":"ROUND(J1290-Q1290-R1290,0)","v":0},0,0]
[{"$f":"ROW()","v":1291},null,null,"SE",411,"SE","ACCT41111SE",0,"P",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]
[{"$f":"ROW()","v":1292},null,null,"TROJP",411,"TROJP","ACCT41111TROJP",0,"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41111TROJP",0,0,0,0]
[{"$f":"ROW()","v":1293},null,null,"SG",411,"SG","ACCT41111SG",0,"PT",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]
[{"$f":"ROW()","v":1294},null,null,null,null,null,"ACCT41111",0,null,{"$f":"SUM(J1282:J1293)","v":0},{"$f":"SUM(K1282:K1293)","v":0},{"$f":"SUM(L1282:L1293)","v":0},{"$f":"SUM(M1282:M1293)","v":0},{"$f":"SUM(N1282:N1293)","v":0},null,null,{"$f":"SUM(Q1282:Q1293)","v":0},{"$f":"SUM(R1282:R1293)","v":0},null,{"$f":"SUM(T1282:T1293)","v":0},{"$f":"SUM(U1282:U1293)","v":0},null,{"$f":"SUM(W1282:W1293)","v":0},{"$f":"SUM(X1282:X1293)","v":0},{"$f":"SUM(Y1282:Y1293)","v":0},{"$f":"SUM(Z1282:Z1293)","v":0},{"$f":"SUM(AA1282:AA1293)","v":0},0,"UACCT41111",0,0,0,0]
[{"$f":"ROW()","v":1295}]
[{"$f":"ROW()","v":1296},"TOTAL DEFERRED INCOME TAXES",null,null,null,null,null,{"$f":"+'JAM Download'!E1131","v":382635216.73642778},null,{"$f":"+J1294+J1262+J1247+J1279","v":242068423.92778635},{"$f":"+K1294+K1262+K1247+K1279","v":77202868.546431169},{"$f":"+L1294+L1262+L1247+L1279","v":61906684.882277325},{"$f":"+M1294+M1262+M1247+M1279","v":1457239.3799329735},{"$f":"+N1294+N1262+N1247+N1279","v":0},null,null,{"$f":"+Q1294+Q1262+Q1247+Q1279","v":181551317.94583976},{"$f":"+R1294+R1262+R1247+R1279","v":60517105.981946588},null,{"$f":"+T1294+T1262+T1247+T1279","v":57902151.409823388},{"$f":"+U1294+U1262+U1247+U1279","v":19300717.136607792},null,{"$f":"+W1294+W1262+W1247+W1279","v":11076443.976633849},{"$f":"+X1294+X1262+X1247+X1279","v":31957676.325203165},{"$f":"+Y1294+Y1262+Y1247+Y1279","v":10968344.207390238},{"$f":"+Z1294+Z1262+Z1247+Z1279","v":2123263.1888174163},{"$f":"+AA1294+AA1262+AA1247+AA1279","v":5780957.1842326587},2123263.1888174163,null,{"$f":"ROUND(SUM(-H1296,J1296:N1296),0)","v":0},{"$f":"ROUND(J1296-Q1296-R1296,0)","v":0},{"$f":"ROUND(K1296-T1296-U1296,0)","v":0},{"$f":"ROUND(L1296-W1296-X1296-Y1296-Z1296-AA1296,0)","v":0}]
[{"$f":"ROW()","v":1297}]
[{"$f":"ROW()","v":1298},"SCHMAF","  Additions - Flow Through"]
[{"$f":"ROW()","v":1299},null,null,"S",null,"S","SCHMAF-S",{"$f":"+'JAM Download'!E1133","v":0},"SCHMAF",{"$f":"VLOOKUP($I1299,Func,2)*$H1299","v":0},{"$f":"VLOOKUP($I1299,Func,3)*$H1299","v":0},{"$f":"VLOOKUP($I1299,Func,5)*$H1299","v":0},{"$f":"VLOOKUP($I1299,Func,6)*$H1299","v":0},{"$f":"VLOOKUP($I1299,Func,7)*$H1299","v":0},null,0.75,{"$f":"+$J1299*$P1299","v":0},{"$f":"+$J1299*(1-$P1299)","v":0},0.75,{"$f":"+$K1299*$S1299","v":0},{"$f":"+$K1299*(1-$S1299)","v":0},"PLNT",{"$f":"+$L1299*VLOOKUP($V1299,DisFac,2)","v":0},{"$f":"+$L1299*VLOOKUP($V1299,DisFac,3)","v":0},{"$f":"+$L1299*VLOOKUP($V1299,DisFac,4)","v":0},{"$f":"+$L1299*VLOOKUP($V1299,DisFac,5)","v":0},{"$f":"+$L1299*VLOOKUP($V1299,DisFac,6)","v":0},0,"USCHMAFS",{"$f":"ROUND(SUM(-H1299,J1299:N1299),0)","v":0},{"$f":"ROUND(J1299-Q1299-R1299,0)","v":0},{"$f":"ROUND(K1299-T1299-U1299,0)","v":0},{"$f":"ROUND(L1299-W1299-X1299-Y1299-Z1299-AA1299,0)","v":0}]
[{"$f":"ROW()","v":1300},null,null,"SNP",null,"SNP","SCHMAF-SNP",{"$f":"+'JAM Download'!E1134","v":0},"SCHMAF",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]
[{"$f":"ROW()","v":1301},null,null,"SO",null,"SO","SCHMAF-SO",{"$f":"+'JAM Download'!E1135","v":0},"SCHMAF",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]
[{"$f":"ROW()","v":1302},null,null,"SE",null,"SE","SCHMAF-SE",{"$f":"+'JAM Download'!E1136","v":0},"SCHMAF",0,0,0,0,0,null,0,0,0,0,0,0,"PLNT",0,0,0,0,0,0,"USCHMAFSE",0,0,0,0]
[{"$f":"ROW()","v":1303},null,null,"TROJP",null,"TROJP","SCHMAF-TROJP",{"$f":"+'JAM Download'!E1137","v":0},"SCHMAF",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]
[{"$f":"ROW()","v":1304},null,null,"SG",null,"SG","SCHMAF-SG",{"$f":"+'JAM Download'!E1138","v":0},"SCHMAF",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]
[{"$f":"ROW()","v":1305}]
[{"$f":"ROW()","v":1306}]
[{"$f":"ROW()","v":1307},"SCHMAP","  Additions - Permanent"]
[{"$f":"ROW()","v":1308},null,null,"S",null,"S","SCHMAP-S",{"$f":"+'JAM Download'!E1142","v":0},"P",{"$f":"VLOOKUP($I1308,Func,2)*$H1308","v":0},{"$f":"VLOOKUP($I1308,Func,3)*$H1308","v":0},{"$f":"VLOOKUP($I1308,Func,5)*$H1308","v":0},{"$f":"VLOOKUP($I1308,Func,6)*$H1308","v":0},{"$f":"VLOOKUP($I1308,Func,7)*$H1308","v":0},null,0.75,{"$f":"+$J1308*$P1308","v":0},{"$f":"+$J1308*(1-$P1308)","v":0},0.75,{"$f":"+$K1308*$S1308","v":0},{"$f":"+$K1308*(1-$S1308)","v":0},"DRB",{"$f":"+$L1308*VLOOKUP($V1308,DisFac,2)","v":0},{"$f":"+$L1308*VLOOKUP($V1308,DisFac,3)","v":0},{"$f":"+$L1308*VLOOKUP($V1308,DisFac,4)","v":0},{"$f":"+$L1308*VLOOKUP($V1308,DisFac,5)","v":0},{"$f":"+$L1308*VLOOKUP($V1308,DisFac,6)","v":0},0,"USCHMAPS",{"$f":"ROUND(SUM(-H1308,J1308:N1308),0)","v":0},{"$f":"ROUND(J1308-Q1308-R1308,0)","v":0},{"$f":"ROUND(K1308-T1308-U1308,0)","v":0},{"$f":"ROUND(L1308-W1308-X1308-Y1308-Z1308-AA1308,0)","v":0}]
[{"$f":"ROW()","v":1309},null,null,"SE",null,"SE","SCHMAP-SE",{"$f":"+'JAM Download'!E1143","v":40595.177150268544},"P",40595.177150268544,0,0,0,0,null,0,0,40595.177150268544,0,0,0,"DRB",0,0,0,0,0,0,"USCHMAPSE",0,0,0,0]
[{"$f":"ROW()","v":1310},null,null,"SNP",null,"SNP","SCHMAP-SNP",{"$f":"+'JAM Download'!E1144","v":0},"LABOR",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"DISom",0,0,0,0,0,0,"USCHMAPSNP",0,0,0,0]
[{"$f":"ROW()","v":1311},null,null,"SO",null,"SO","SCHMAP-SO",{"$f":"+'JAM Download'!E1145","v":3733293.3002249007},"SCHMAP-SO",1627869.428377378,282822.39205873158,1325876.9523283844,496724.52746040636,0,null,0.75,1220902.0712830336,406967.35709434451,0.75,212116.7940440487,70705.598014682895,"DISom",132772.14207279059,1087816.7564167397,8543.0098865636737,96745.043952290667,0,96745.043952290667,"USCHMAPSO",0,0,0,{"$f":"ROUND(L1311-W1311-X1311-Y1311-Z1311-AA1311,0)","v":0}]
[{"$f":"ROW()","v":1312},null,null,"SG",null,"SG","SCHMAP-SG",{"$f":"+'JAM Download'!E1146","v":0},"SCHMAP",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]
[{"$f":"ROW()","v":1313},null,null,"SCHMDEXP",null,"SCHMDEXP","SCHMAP-SCHMDEXT",{"$f":"+'JAM Download'!E1147","v":-96388.449851382422},"BOOKDEPR",-50097.41173859917,-14548.851754779844,-31381.339612745069,-360.84674525834237,0,null,0.75,-37573.058803949374,-12524.352934649793,0.75,-10911.638816084884,-3637.2129386949609,"PLNT",-5626.6570151757187,-16153.992852119758,-5585.6985643932085,-1070.4911120159318,-2944.5000690404468,-1070.4911120159318,"USCHMAPSCHMDEXP",0,0,0,{"$f":"ROUND(L1313-W1313-X1313-Y1313-Z1313-AA1313,0)","v":0}]
[{"$f":"ROW()","v":1314}]
[{"$f":"ROW()","v":1315}]
[{"$f":"ROW()","v":1316},"SCHMAT","  Additions - Temporary"]
[{"$f":"ROW()","v":1317},null,null,"S",null,"S","SCHMAT-S",{"$f":"+'JAM Download'!E1151","v":1441224.6491501823},"SCHMAT-SITUS",{"$f":"VLOOKUP($I1317,Func,2)*$H1317","v":1174125.3889820368},{"$f":"VLOOKUP($I1317,Func,3)*$H1317","v":22336.410771093786},{"$f":"VLOOKUP($I1317,Func,5)*$H1317","v":168337.30604573028},{"$f":"VLOOKUP($I1317,Func,6)*$H1317","v":33959.059405418222},{"$f":"VLOOKUP($I1317,Func,7)*$H1317","v":42466.483945903536},null,0.75,{"$f":"+$J1317*$P1317","v":880594.04173652758},{"$f":"+$J1317*(1-$P1317)","v":293531.34724550921},0.75,{"$f":"+$K1317*$S1317","v":16752.30807832034},{"$f":"+$K1317*(1-$S1317)","v":5584.1026927734465},"PLNT",{"$f":"+$L1317*VLOOKUP($V1317,DisFac,2)","v":30182.786830212579},{"$f":"+$L1317*VLOOKUP($V1317,DisFac,3)","v":86654.033007036182},{"$f":"+$L1317*VLOOKUP($V1317,DisFac,4)","v":29963.075519299193},{"$f":"+$L1317*VLOOKUP($V1317,DisFac,5)","v":5742.3804135331757},{"$f":"+$L1317*VLOOKUP($V1317,DisFac,6)","v":15795.030275649127},5742.3804135331757,"USCHMATS",{"$f":"ROUND(SUM(-H1317,J1317:N1317),0)","v":0},{"$f":"ROUND(J1317-Q1317-R1317,0)","v":0},{"$f":"ROUND(K1317-T1317-U1317,0)","v":0},{"$f":"ROUND(L1317-W1317-X1317-Y1317-Z1317-AA1317,0)","v":0}]
[{"$f":"ROW()","v":1318},null,null,"SGCT",null,"SGCT","SCHMAT-SGCT",{"$f":"+'JAM Download'!E1152","v":0},"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"DRB",0,0,0,0,0,0,"USCHMATSGCT",0,0,0,0]
[{"$f":"ROW()","v":1319},null,null,"CIAC",null,"CIAC","SCHMAT-CIAC",{"$f":"+'JAM Download'!E1153","v":22188405.339438114},"DPW",0,0,22188405.339438114,0,0,null,0.75,0,0,0.75,0,0,"PLNT",3978368.9319625874,11421798.612690439,3949408.9602324874,756898.55814914359,2081930.276403452,756898.55814914359,"USCHMATCIAC",0,0,0,0]
[{"$f":"ROW()","v":1320},null,null,"SNP",null,"SNP","SCHMAT-SNP",{"$f":"+'JAM Download'!E1154","v":32625962.521052275},"SCHMAT-SNP",16439476.79600995,7153523.8425240638,9027083.0514483992,5878.8310698624091,0,null,0.75,12329607.597007463,4109869.1990024876,0.75,5365142.8818930481,1788380.9606310159,"DISom",903964.09056286176,7406277.1720154434,58164.115169153993,658677.67370094091,0,658677.67370094091,"USCHMATSNP",0,0,0,0]
[{"$f":"ROW()","v":1321},null,null,"TROJD",null,"TROJD","SCHMAT-TROJD",{"$f":"+'JAM Download'!E1155","v":68307.151654253947},"P",68307.151654253947,0,0,0,0,null,0.75,51230.36374069046,17076.787913563487,0.75,0,0,"DRB",0,0,0,0,0,0,"USCHMATTROJD",0,0,0,0]
[{"$f":"ROW()","v":1322},null,null,"SG",null,"SG","SCHMAT-SG",{"$f":"+'JAM Download'!E1156","v":469605.99215070636},"P",469605.99215070636,0,0,0,0,null,0.75,352204.4941130298,117401.49803767659,0.75,0,0,"DRB",0,0,0,0,0,0,"USCHMATSG",0,0,0,0]
[{"$f":"ROW()","v":1323},null,null,"SE",null,"SE","SCHMAT-SE",{"$f":"+'JAM Download'!E1157","v":13281169.769913277},"SCHMAT-SE",13262291.505389154,2020.2247788422346,12008.920246550671,4849.1194987311483,0,null,0,0,13262291.505389154,0,0,2020.2247788422346,"DRB",2502.6097322812116,5643.1768210833679,2319.7682347051355,380.81433090584721,1162.5511275751119,380.81433090584721,"USCHMATSE",0,0,0,0]
[{"$f":"ROW()","v":1324},null,null,"SG",null,"SG","SCHMAT-SG",{"$f":"+'JAM Download'!E1158","v":27307174.6333717},"P",27307174.6333717,0,0,0,0,null,0.75,20480380.975028776,6826793.6583429249,0.75,0,0,"DRB",0,0,0,0,0,0,"USCHMATSG",0,0,0,0]
[{"$f":"ROW()","v":1325},null,null,"GPS",null,"GPS","SCHMAT-GPS",{"$f":"+'JAM Download'!E1159","v":1469.5055011793893},"CUST",0,0,0,1469.5055011793893,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"USCHMATGPS",0,0,0,0]
[{"$f":"ROW()","v":1326},null,null,"SO",null,"SO","SCHMAT-SO",{"$f":"+'JAM Download'!E1160","v":7556888.6904733926},"SCHMAT-SO",3223580.2686554291,467455.76653383393,2779548.2757633543,1086304.3795207746,0,null,0.75,2417685.201491572,805895.06716385728,0.75,350591.82490037545,116863.94163345848,"DISom",278341.49912610382,2280482.502041229,17909.43598372933,202814.83861229246,0,202814.83861229246,"USCHMATSO",0,0,0,0]
[{"$f":"ROW()","v":1327},null,null,"SNPD",null,"SNPD","SCHMAT-SNPD",{"$f":"+'JAM Download'!E1161","v":4541884.1658740314},"SCHMAT-SNP",2288551.6191858533,995847.2995117784,1256666.8507924515,818.39638394812914,0,null,0.75,1716413.7143893898,572137.90479646332,0.75,746885.47463383386,248961.8248779446,"DISom",125841.50388810539,1031033.275844219,8097.0691221260468,91695.001938001267,0,91695.001938001267,"USCHMATSNPD",0,0,0,0]
[{"$f":"ROW()","v":1328},null,null,"BADDEBT",null,"BADDEBT","SCHMAT-BADDEBT",{"$f":"+'JAM Download'!E1162","v":423788.92077969114},"CUST",0,0,0,423788.92077969114,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"USCHMATBADDEBT",0,0,0,0]
[{"$f":"ROW()","v":1329},null,null,"TAXDEPR",null,"TAXDEPR","SCHMAT-TAXDEPR",{"$f":"+'JAM Download'!E1163","v":0},"P",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]
[{"$f":"ROW()","v":1330},null,null,"SCHMDEXP",null,"SCHMDEXP","SCHMAT-SCHMDEXP",{"$f":"+'JAM Download'!E1164","v":232591780.03683579},"BOOKDEPR",120888407.1637753,35107352.928217597,75725272.599807844,870747.34503506229,0,null,0.75,90666305.372831464,30222101.790943824,0.75,26330514.6961632,8776838.2320543993,"PLNT",13577499.926955199,38980665.815977618,13478664.444179576,2583166.6931183278,7105275.7195771085,2583166.6931183278,"USCHMATSCHMDEXP",0,0,0,0]
[{"$f":"ROW()","v":1331}]
[{"$f":"ROW()","v":1332}]
[{"$f":"ROW()","v":1333},"TOTAL SCHEDULE - M ADDITIONS",null,null,null,null,null,{"$f":"SUM(H1299:H1332)","v":346175161.40371835},null,{"$f":"SUM(J1299:J1332)","v":186739887.71296343},{"$f":"SUM(K1299:K1332)","v":44016810.012641162},{"$f":"SUM(L1299:L1332)","v":112451817.95625809},{"$f":"SUM(M1299:M1332)","v":2924179.2379098153},{"$f":"SUM(N1299:N1332)","v":42466.483945903536},null,null,{"$f":"SUM(Q1299:Q1332)","v":130077750.772818},{"$f":"SUM(R1299:R1332)","v":56662136.940145418},null,{"$f":"SUM(T1299:T1332)","v":33011092.340896741},{"$f":"SUM(U1299:U1332)","v":11005717.671744421},null,{"$f":"SUM(W1299:W1332)","v":19023846.834114965},{"$f":"SUM(X1299:X1332)","v":62284217.351961687},{"$f":"SUM(Y1299:Y1332)","v":17547484.179763246},{"$f":"SUM(Z1299:Z1332)","v":4395050.5131034199},{"$f":"SUM(AA1299:AA1332)","v":9201219.0773147438},4395050.5131034199,"USCHMA",{"$f":"ROUND(SUM(-H1333,J1333:N1333),0)","v":0},{"$f":"ROUND(J1333-Q1333-R1333,0)","v":0},{"$f":"ROUND(K1333-T1333-U1333,0)","v":0},{"$f":"ROUND(L1333-W1333-X1333-Y1333-Z1333-AA1333,0)","v":0}]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"SCHMDF","  Deductions - Flow Through"]
[{"$f":"ROW()","v":1336},null,null,"S",null,"S","SCHMDF-S",{"$f":"+'JAM Download'!E1170","v":0},"SCHMDF",{"$f":"VLOOKUP($I1336,Func,2)*$H1336","v":0},{"$f":"VLOOKUP($I1336,Func,3)*$H1336","v":0},{"$f":"VLOOKUP($I1336,Func,5)*$H1336","v":0},{"$f":"VLOOKUP($I1336,Func,6)*$H1336","v":0},{"$f":"VLOOKUP($I1336,Func,7)*$H1336","v":0},null,0.75,{"$f":"+$J1336*$P1336","v":0},{"$f":"+$J1336*(1-$P1336)","v":0},0.75,{"$f":"+$K1336*$S1336","v":0},{"$f":"+$K1336*(1-$S1336)","v":0},"PLNT",{"$f":"+$L1336*VLOOKUP($V1336,DisFac,2)","v":0},{"$f":"+$L1336*VLOOKUP($V1336,DisFac,3)","v":0},{"$f":"+$L1336*VLOOKUP($V1336,DisFac,4)","v":0},{"$f":"+$L1336*VLOOKUP($V1336,DisFac,5)","v":0},{"$f":"+$L1336*VLOOKUP($V1336,DisFac,6)","v":0},0,"USCHMDFS",{"$f":"ROUND(SUM(-H1336,J1336:N1336),0)","v":0},{"$f":"ROUND(J1336-Q1336-R1336,0)","v":0},{"$f":"ROUND(K1336-T1336-U1336,0)","v":0},{"$f":"ROUND(L1336-W1336-X1336-Y1336-Z1336-AA1336,0)","v":0}]
[{"$f":"ROW()","v":1337},null,null,"DGP",null,"DGP","SCHMDF-DGP",{"$f":"+'JAM Download'!E1171","v":0},"SCHMDF",{"$f":"VLOOKUP($I1337,Func,2)*$H1337","v":0},{"$f":"VLOOKUP($I1337,Func,3)*$H1337","v":0},{"$f":"VLOOKUP($I1337,Func,5)*$H1337","v":0},{"$f":"VLOOKUP($I1337,Func,6)*$H1337","v":0},{"$f":"VLOOKUP($I1337,Func,7)*$H1337","v":0},null,0.75,{"$f":"+$J1337*$P1337","v":0},{"$f":"+$J1337*(1-$P1337)","v":0},0.75,{"$f":"+$K1337*$S1337","v":0},{"$f":"+$K1337*(1-$S1337)","v":0},"PLNT",{"$f":"+$L1337*VLOOKUP($V1337,DisFac,2)","v":0},{"$f":"+$L1337*VLOOKUP($V1337,DisFac,3)","v":0},{"$f":"+$L1337*VLOOKUP($V1337,DisFac,4)","v":0},{"$f":"+$L1337*VLOOKUP($V1337,DisFac,5)","v":0},{"$f":"+$L1337*VLOOKUP($V1337,DisFac,6)","v":0},0,"USCHMDFDGP",{"$f":"ROUND(SUM(-H1337,J1337:N1337),0)","v":0},{"$f":"ROUND(J1337-Q1337-R1337,0)","v":0},{"$f":"ROUND(K1337-T1337-U1337,0)","v":0},{"$f":"ROUND(L1337-W1337-X1337-Y1337-Z1337-AA1337,0)","v":0}]
[{"$f":"ROW()","v":1338},null,null,"DGU",null,"DGU","SCHMDF-DGU",{"$f":"+'JAM Download'!E1172","v":0},"SCHMDF",{"$f":"VLOOKUP($I1338,Func,2)*$H1338","v":0},{"$f":"VLOOKUP($I1338,Func,3)*$H1338","v":0},{"$f":"VLOOKUP($I1338,Func,5)*$H1338","v":0},{"$f":"VLOOKUP($I1338,Func,6)*$H1338","v":0},{"$f":"VLOOKUP($I1338,Func,7)*$H1338","v":0},null,0.75,{"$f":"+$J1338*$P1338","v":0},{"$f":"+$J1338*(1-$P1338)","v":0},0.75,{"$f":"+$K1338*$S1338","v":0},{"$f":"+$K1338*(1-$S1338)","v":0},"PLNT",{"$f":"+$L1338*VLOOKUP($V1338,DisFac,2)","v":0},{"$f":"+$L1338*VLOOKUP($V1338,DisFac,3)","v":0},{"$f":"+$L1338*VLOOKUP($V1338,DisFac,4)","v":0},{"$f":"+$L1338*VLOOKUP($V1338,DisFac,5)","v":0},{"$f":"+$L1338*VLOOKUP($V1338,DisFac,6)","v":0},0,"USCHMDFDGU",{"$f":"ROUND(SUM(-H1338,J1338:N1338),0)","v":0},{"$f":"ROUND(J1338-Q1338-R1338,0)","v":0},{"$f":"ROUND(K1338-T1338-U1338,0)","v":0},{"$f":"ROUND(L1338-W1338-X1338-Y1338-Z1338-AA1338,0)","v":0}]
[{"$f":"ROW()","v":1339}]
[{"$f":"ROW()","v":1340},"SCHMDP","  Deductions - Permanent"]
[{"$f":"ROW()","v":1341},null,null,"S",null,"S","SCHMDP-S",{"$f":"+'JAM Download'!E1175","v":0},"SCHMDP",{"$f":"VLOOKUP($I1341,Func,2)*$H1341","v":0},{"$f":"VLOOKUP($I1341,Func,3)*$H1341","v":0},{"$f":"VLOOKUP($I1341,Func,5)*$H1341","v":0},{"$f":"VLOOKUP($I1341,Func,6)*$H1341","v":0},{"$f":"VLOOKUP($I1341,Func,7)*$H1341","v":0},null,0.75,{"$f":"+$J1341*$P1341","v":0},{"$f":"+$J1341*(1-$P1341)","v":0},0.75,{"$f":"+$K1341*$S1341","v":0},{"$f":"+$K1341*(1-$S1341)","v":0},"PLNT",{"$f":"+$L1341*VLOOKUP($V1341,DisFac,2)","v":0},{"$f":"+$L1341*VLOOKUP($V1341,DisFac,3)","v":0},{"$f":"+$L1341*VLOOKUP($V1341,DisFac,4)","v":0},{"$f":"+$L1341*VLOOKUP($V1341,DisFac,5)","v":0},{"$f":"+$L1341*VLOOKUP($V1341,DisFac,6)","v":0},0,"USCHMDPS",{"$f":"ROUND(SUM(-H1341,J1341:N1341),0)","v":0},{"$f":"ROUND(J1341-Q1341-R1341,0)","v":0},{"$f":"ROUND(K1341-T1341-U1341,0)","v":0},{"$f":"ROUND(L1341-W1341-X1341-Y1341-Z1341-AA1341,0)","v":0}]
[{"$f":"ROW()","v":1342},null,null,"SE",null,"SE","SCHMDP-SE",{"$f":"+'JAM Download'!E1176","v":278738.14884295454},"P",278738.14884295454,0,0,0,0,null,0,0,278738.14884295454,0,0,0,"DRB",0,0,0,0,0,0,"USCHMDPSE",0,0,0,0]
[{"$f":"ROW()","v":1343},null,null,"SNP",null,"SNP","SCHMDP-SNP",{"$f":"+'JAM Download'!E1177","v":163818.22680905182},"PTD",82126.824415175564,33564.399346384496,48127.003047491773,0,0,null,0.75,61595.118311381673,20531.706103793891,0.75,25173.299509788372,8391.0998365961241,"DISom",4819.3954008611418,39485.836343442606,310.09624394132425,3511.6750592467038,0,3511.6750592467038,"USCHMDPSNP",0,0,0,0]
[{"$f":"ROW()","v":1344},null,null,"IBT",null,"IBT","SCHMDP-IBT",{"$f":"+'JAM Download'!E1178","v":0},"IBT",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"DISom",0,0,0,0,0,0,"USCHMDPIBT",0,0,0,0]
[{"$f":"ROW()","v":1345},null,null,"SG",null,"SG","SCHMDP-SG",{"$f":"+'JAM Download'!E1179","v":0},"P",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]
[{"$f":"ROW()","v":1346},null,null,"SO",null,"SO","SCHMDP-SO",{"$f":"+'JAM Download'!E1180","v":4675249.9026734326},"SCHMDP-SO",2006233.9171049711,285620.12266970397,1697825.5637059254,685570.29919283232,0,null,0.75,1504675.4378287285,501558.47927624278,0.75,214215.09200227796,71405.030667425992,"DISom",170018.74613123783,1392982.2782035724,10939.582704811866,123884.95666630348,0,123884.95666630348,"USCHMDPSO",0,0,0,0]
[{"$f":"ROW()","v":1347}]
[{"$f":"ROW()","v":1348}]
[{"$f":"ROW()","v":1349},"SCHMDT","  Deductions - Temporary"]
[{"$f":"ROW()","v":1350},null,null,"S",null,"S","SCHMDT-S",{"$f":"+'JAM Download'!E1184","v":17467160.203073055},"GP",{"$f":"VLOOKUP($I1350,Func,2)*$H1350","v":8821733.2421583813},{"$f":"VLOOKUP($I1350,Func,3)*$H1350","v":3755425.8090767255},{"$f":"VLOOKUP($I1350,Func,5)*$H1350","v":4776062.5345367603},{"$f":"VLOOKUP($I1350,Func,6)*$H1350","v":113938.61730118505},{"$f":"VLOOKUP($I1350,Func,7)*$H1350","v":0},null,0.75,{"$f":"+$J1350*$P1350","v":6616299.9316187855},{"$f":"+$J1350*(1-$P1350)","v":2205433.3105395953},0.75,{"$f":"+$K1350*$S1350","v":2816569.3568075439},{"$f":"+$K1350*(1-$S1350)","v":938856.45226918138},"PLNT",{"$f":"+$L1350*VLOOKUP($V1350,DisFac,2)","v":856345.39814084303},{"$f":"+$L1350*VLOOKUP($V1350,DisFac,3)","v":2458546.4163183607},{"$f":"+$L1350*VLOOKUP($V1350,DisFac,4)","v":850111.75341219141},{"$f":"+$L1350*VLOOKUP($V1350,DisFac,5)","v":162922.69726998606},{"$f":"+$L1350*VLOOKUP($V1350,DisFac,6)","v":448136.2693953783},162922.69726998606,"USCHMDTS",{"$f":"ROUND(SUM(-H1350,J1350:N1350),0)","v":0},{"$f":"ROUND(J1350-Q1350-R1350,0)","v":0},{"$f":"ROUND(K1350-T1350-U1350,0)","v":0},{"$f":"ROUND(L1350-W1350-X1350-Y1350-Z1350-AA1350,0)","v":0}]
[{"$f":"ROW()","v":1351},null,null,"BADDEBT",null,"BADDEBT","SCHMDT-BADDEBT",{"$f":"+'JAM Download'!E1185","v":0},"CUST",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"USCHMDTBADDEBT",0,0,0,0]
[{"$f":"ROW()","v":1352},null,null,"SNP",null,"SNP","SCHMDT-SNP",{"$f":"+'JAM Download'!E1186","v":50912651.453337446},"SCHMDT-SNP",25652029.667163435,11169198.757857723,14091423.02831628,0,0,null,0.75,19239022.250372577,6413007.4167908588,0.75,8376899.0683932919,2792299.6894644308,"DISom",1411102.6042332307,11561318.767205337,90795.126980110057,1028206.5298976043,0,1028206.5298976043,"USCHMDTSNP",0,0,0,0]
[{"$f":"ROW()","v":1353},null,null,"CN",null,"CN","SCHMDT-CN",{"$f":"+'JAM Download'!E1187","v":23244.708156351648},"CUST",0,0,0,23244.708156351648,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"USCHMDTCN",0,0,0,0]
[{"$f":"ROW()","v":1354},null,null,"TROJD",null,"TROJD","SCHMDT-TROJD",{"$f":"+'JAM Download'!E1188","v":33795.613067169681},"SCHMDT",20831.723089005791,5226.2358618253429,7265.8203840733959,152.7441480499231,319.0895842152234,null,0.75,15623.792316754343,5207.9307722514477,0.75,3919.6768963690074,1306.5589654563357,"PLNT",1302.7576177292817,3740.1848358773941,1293.2743786366216,247.85417826764271,681.74937356245482,247.85417826764271,"USCHMDTTROJD",0,0,0,0]
[{"$f":"ROW()","v":1355},null,null,"DGP",null,"DGP","SCHMDT-DGP",{"$f":"+'JAM Download'!E1189","v":0},"CUST",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"USCHMDTDGP",0,0,0,0]
[{"$f":"ROW()","v":1356},null,null,"SE",null,"SE","SCHMDT-SE",{"$f":"+'JAM Download'!E1190","v":24506909.824675802},"P",24506909.824675802,0,0,0,0,null,0,0,24506909.824675802,0,0,0,"DRB",0,0,0,0,0,0,"USCHMDTSE",0,0,0,0]
[{"$f":"ROW()","v":1357},null,null,"SG",null,"SG","SCHMDT-SG",{"$f":"+'JAM Download'!E1191","v":207105772.72254825},"SCHMDT-SG",204991978.02848411,1897432.1015658427,211321.27372158453,5041.3187767228283,0,null,0.75,153743983.52136308,51247994.507121027,0.75,1423074.0761743821,474358.02539146069,"DRB",44038.486841113168,99303.125442105331,40821.020377545261,6701.1994256162407,20457.441635204577,6701.1994256162407,"USCHMDTSG",0,0,0,0]
[{"$f":"ROW()","v":1358},null,null,"GPS",null,"GPS","SCHMDT-GPS",{"$f":"+'JAM Download'!E1192","v":27177937.007240962},"SCHMDT-GPS",13695125.396043772,5956141.7233641259,7517520.4956832174,9149.3921498435629,0,null,0.75,10271344.047032829,3423781.349010943,0.75,4467106.2925230945,1489035.4308410315,"PLNT",1347887.3099663439,3869751.0638969103,1338075.5556872531,256440.25954067739,705366.30659203161,256440.25954067739,"USCHMDTGPS",0,0,0,0]
[{"$f":"ROW()","v":1359},null,null,"SO",null,"SO","SCHMDT-SO",{"$f":"+'JAM Download'!E1193","v":9700889.1911269203},"SCHMDT-SO",3353374.5579937114,891713.19153487182,1341277.8205035208,124396.01599313111,3990127.6051016841,null,0.75,2515030.9184952835,838343.63949842786,0.75,668784.89365115389,222928.29788371795,"DISom",134314.37135266655,1100452.4104530045,8642.2421485400228,97868.796549309933,0,97868.796549309933,"USCHMDTSO",0,0,0,0]
[{"$f":"ROW()","v":1360},null,null,"TAXDEPR",null,"TAXDEPR","SCHMDT-TAXDEPR",{"$f":"+'JAM Download'!E1194","v":1039686179},"TAXDEPR",595297268.40386331,182417712.47139356,257238258.26889634,4732939.8558468018,0,null,0.75,446472951.30289745,148824317.10096583,0.75,136813284.35354516,45604428.117848389,"DISom",25759611.035893511,211051325.12104818,1657460.7317326057,18769861.380222064,0,18769861.380222064,"USCHMDTTAXDEPR",0,0,0,0]
[{"$f":"ROW()","v":1361},null,null,"SNPD",null,"SNPD","SCHMDT-SNPD",{"$f":"+'JAM Download'!E1195","v":0},"DPW",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"USCHMDTSNPD",0,0,0,0]
[{"$f":"ROW()","v":1362}]
[{"$f":"ROW()","v":1363}]
[{"$f":"ROW()","v":1364},"TOTAL SCHEDULE - M DEDUCTIONS",null,null,null,null,null,{"$f":"SUM(H1336:H1363)","v":1381732346.0015514},null,{"$f":"SUM(J1336:J1363)","v":878706349.73383462},{"$f":"SUM(K1336:K1363)","v":206412034.81267077},{"$f":"SUM(L1336:L1363)","v":286929081.80879521},{"$f":"SUM(M1336:M1363)","v":5694432.9515649183},{"$f":"SUM(N1336:N1363)","v":3990446.6946858992},null,null,{"$f":"SUM(Q1336:Q1363)","v":640440526.32023692},{"$f":"SUM(R1336:R1363)","v":238265823.4135977},null,{"$f":"SUM(T1336:T1363)","v":154809026.10950306},{"$f":"SUM(U1336:U1363)","v":51603008.703167692},null,{"$f":"SUM(W1336:W1363)","v":29729440.105577536},{"$f":"SUM(X1336:X1363)","v":231576905.2037468},{"$f":"SUM(Y1336:Y1363)","v":3998449.3836656353},{"$f":"SUM(Z1336:Z1363)","v":20449645.348809075},{"$f":"SUM(AA1336:AA1363)","v":1174641.7669961769},20449645.348809075,"SCHMD",{"$f":"ROUND(SUM(-H1364,J1364:N1364),0)","v":0},{"$f":"ROUND(J1364-Q1364-R1364,0)","v":0},{"$f":"ROUND(K1364-T1364-U1364,0)","v":0},{"$f":"ROUND(L1364-W1364-X1364-Y1364-Z1364-AA1364,0)","v":0}]
[{"$f":"ROW()","v":1365}]
[{"$f":"ROW()","v":1366},"TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,null,null,{"$f":"H1333-H1364","v":-1035557184.597833},null,{"$f":"J1333-J1364","v":-691966462.02087116},{"$f":"K1333-K1364","v":-162395224.80002961},{"$f":"L1333-L1364","v":-174477263.85253713},{"$f":"M1333-M1364","v":-2770253.713655103},{"$f":"N1333-N1364","v":-3947980.2107399958},null,null,{"$f":"Q1333-Q1364","v":-510362775.54741895},{"$f":"R1333-R1364","v":-181603686.47345227},null,{"$f":"T1333-T1364","v":-121797933.76860632},-40597291.031423271,null,-10705593.271462571,-169292687.85178512,13549034.79609761,-16054594.835705655,8026577.3103185669,-16054594.835705655,null,{"$f":"ROUND(SUM(-H1366,J1366:N1366),0)","v":0},{"$f":"ROUND(J1366-Q1366-R1366,0)","v":0},{"$f":"ROUND(K1366-T1366-U1366,0)","v":0},{"$f":"ROUND(L1366-W1366-X1366-Y1366-Z1366-AA1366,0)","v":0}]
[{"$f":"ROW()","v":1367}]
[{"$f":"ROW()","v":1368}]
[{"$f":"ROW()","v":1369}]
[{"$f":"ROW()","v":1370},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":1371},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":1372},40911,"State Income Taxes"]
[{"$f":"ROW()","v":1373},null,null,"IBT",40911,"IBT","ACCT40911S",{"$f":"+'JAM Download'!E1205","v":-32139332.503843371},"IBT",{"$f":"VLOOKUP($I1373,Func,2)*$H1373","v":-25463262.108618207},{"$f":"VLOOKUP($I1373,Func,3)*$H1373","v":-2472950.6360633867},{"$f":"VLOOKUP($I1373,Func,5)*$H1373","v":-3814565.0677295146},{"$f":"VLOOKUP($I1373,Func,6)*$H1373","v":-151798.24753648863},{"$f":"VLOOKUP($I1373,Func,7)*$H1373","v":-236756.44389574457},null,0.75,{"$f":"+$J1373*$P1373","v":-19097446.581463657},{"$f":"+$J1373*(1-$P1373)","v":-6365815.5271545518},0.75,{"$f":"+$K1373*$S1373","v":-1854712.97704754},{"$f":"+$K1373*(1-$S1373)","v":-618237.65901584667},"DRB",{"$f":"+$L1373*VLOOKUP($V1373,DisFac,2)","v":-794939.71705423133},{"$f":"+$L1373*VLOOKUP($V1373,DisFac,3)","v":-1792522.9521703674},{"$f":"+$L1373*VLOOKUP($V1373,DisFac,4)","v":-736861.15751134639},{"$f":"+$L1373*VLOOKUP($V1373,DisFac,5)","v":-120963.50164216268},{"$f":"+$L1373*VLOOKUP($V1373,DisFac,6)","v":-369277.73935140757},-120963.50164216268,"UACCT40911S",{"$f":"ROUND(SUM(-H1373,J1373:N1373),0)","v":0},{"$f":"ROUND(J1373-Q1373-R1373,0)","v":0},{"$f":"ROUND(K1373-T1373-U1373,0)","v":0},{"$f":"ROUND(L1373-W1373-X1373-Y1373-Z1373-AA1373,0)","v":0}]
[{"$f":"ROW()","v":1374},null,null,"IBT",40911,"IBT","ACCT40911SO",{"$f":"+'JAM Download'!E1206","v":0},"IBT",{"$f":"VLOOKUP($I1374,Func,2)*$H1374","v":0},{"$f":"VLOOKUP($I1374,Func,3)*$H1374","v":0},{"$f":"VLOOKUP($I1374,Func,5)*$H1374","v":0},{"$f":"VLOOKUP($I1374,Func,6)*$H1374","v":0},{"$f":"VLOOKUP($I1374,Func,7)*$H1374","v":0},null,0.75,{"$f":"+$J1374*$P1374","v":0},{"$f":"+$J1374*(1-$P1374)","v":0},0.75,{"$f":"+$K1374*$S1374","v":0},{"$f":"+$K1374*(1-$S1374)","v":0},"DRB",{"$f":"+$L1374*VLOOKUP($V1374,DisFac,2)","v":0},{"$f":"+$L1374*VLOOKUP($V1374,DisFac,3)","v":0},{"$f":"+$L1374*VLOOKUP($V1374,DisFac,4)","v":0},{"$f":"+$L1374*VLOOKUP($V1374,DisFac,5)","v":0},{"$f":"+$L1374*VLOOKUP($V1374,DisFac,6)","v":0},0,"UACCT40911SO",{"$f":"ROUND(SUM(-H1374,J1374:N1374),0)","v":0},{"$f":"ROUND(J1374-Q1374-R1374,0)","v":0},{"$f":"ROUND(K1374-T1374-U1374,0)","v":0},{"$f":"ROUND(L1374-W1374-X1374-Y1374-Z1374-AA1374,0)","v":0}]
[{"$f":"ROW()","v":1375},null,null,"P",40911,"P","ACCT40911DGU",{"$f":"+'JAM Download'!E1207","v":-329999.91554284358},"P",{"$f":"VLOOKUP($I1375,Func,2)*$H1375","v":-329999.91554284358},{"$f":"VLOOKUP($I1375,Func,3)*$H1375","v":0},{"$f":"VLOOKUP($I1375,Func,5)*$H1375","v":0},{"$f":"VLOOKUP($I1375,Func,6)*$H1375","v":0},{"$f":"VLOOKUP($I1375,Func,7)*$H1375","v":0},null,0.75,{"$f":"+$J1375*$P1375","v":-247499.9366571327},{"$f":"+$J1375*(1-$P1375)","v":-82499.978885710894},0.75,{"$f":"+$K1375*$S1375","v":0},{"$f":"+$K1375*(1-$S1375)","v":0},"DRB",{"$f":"+$L1375*VLOOKUP($V1375,DisFac,2)","v":0},{"$f":"+$L1375*VLOOKUP($V1375,DisFac,3)","v":0},{"$f":"+$L1375*VLOOKUP($V1375,DisFac,4)","v":0},{"$f":"+$L1375*VLOOKUP($V1375,DisFac,5)","v":0},{"$f":"+$L1375*VLOOKUP($V1375,DisFac,6)","v":0},0,"UACCT40911DGU",{"$f":"ROUND(SUM(-H1375,J1375:N1375),0)","v":0},{"$f":"ROUND(J1375-Q1375-R1375,0)","v":0},{"$f":"ROUND(K1375-T1375-U1375,0)","v":0},{"$f":"ROUND(L1375-W1375-X1375-Y1375-Z1375-AA1375,0)","v":0}]
[{"$f":"ROW()","v":1376},null,null,"IBT",40911,"IBT","ACCT40911IDSIT",{"$f":"+'JAM Download'!E1208","v":0},"IBT",{"$f":"VLOOKUP($I1376,Func,2)*$H1376","v":0},{"$f":"VLOOKUP($I1376,Func,3)*$H1376","v":0},{"$f":"VLOOKUP($I1376,Func,5)*$H1376","v":0},{"$f":"VLOOKUP($I1376,Func,6)*$H1376","v":0},{"$f":"VLOOKUP($I1376,Func,7)*$H1376","v":0},null,0.75,{"$f":"+$J1376*$P1376","v":0},{"$f":"+$J1376*(1-$P1376)","v":0},0.75,{"$f":"+$K1376*$S1376","v":0},{"$f":"+$K1376*(1-$S1376)","v":0},"DRB",{"$f":"+$L1376*VLOOKUP($V1376,DisFac,2)","v":0},{"$f":"+$L1376*VLOOKUP($V1376,DisFac,3)","v":0},{"$f":"+$L1376*VLOOKUP($V1376,DisFac,4)","v":0},{"$f":"+$L1376*VLOOKUP($V1376,DisFac,5)","v":0},{"$f":"+$L1376*VLOOKUP($V1376,DisFac,6)","v":0},0,"UACCT40911IDSIT",{"$f":"ROUND(SUM(-H1376,J1376:N1376),0)","v":0},{"$f":"ROUND(J1376-Q1376-R1376,0)","v":0},{"$f":"ROUND(K1376-T1376-U1376,0)","v":0},{"$f":"ROUND(L1376-W1376-X1376-Y1376-Z1376-AA1376,0)","v":0}]
[{"$f":"ROW()","v":1377},"TOTAL STATE TAXES",null,null,null,null,"ACCT40911",{"$f":"'JAM Download'!E1209","v":-32469332.419386216},null,{"$f":"SUM(J1373:J1376)","v":-25793262.024161052},{"$f":"SUM(K1373:K1376)","v":-2472950.6360633867},{"$f":"SUM(L1373:L1376)","v":-3814565.0677295146},{"$f":"SUM(M1373:M1376)","v":-151798.24753648863},{"$f":"SUM(N1373:N1376)","v":-236756.44389574457},null,null,{"$f":"SUM(Q1373:Q1376)","v":-19344946.518120792},{"$f":"SUM(R1373:R1376)","v":-6448315.506040263},null,{"$f":"SUM(T1373:T1376)","v":-1854712.97704754},{"$f":"SUM(U1373:U1376)","v":-618237.65901584667},null,{"$f":"SUM(W1373:W1376)","v":-794939.71705423133},{"$f":"SUM(X1373:X1376)","v":-1792522.9521703674},{"$f":"SUM(Y1373:Y1376)","v":-736861.15751134639},{"$f":"SUM(Z1373:Z1376)","v":-120963.50164216268},{"$f":"SUM(AA1373:AA1376)","v":-369277.73935140757},-120963.50164216268,"UACCT40911",{"$f":"ROUND(SUM(-H1377,J1377:N1377),0)","v":0},{"$f":"ROUND(J1377-Q1377-R1377,0)","v":0},{"$f":"ROUND(K1377-T1377-U1377,0)","v":0},{"$f":"ROUND(L1377-W1377-X1377-Y1377-Z1377-AA1377,0)","v":0}]
[{"$f":"ROW()","v":1378}]
[{"$f":"ROW()","v":1379}]
[{"$f":"ROW()","v":1380}]
[{"$f":"ROW()","v":1381}]
[{"$f":"ROW()","v":1382}]
[{"$f":"ROW()","v":1383},"FERC",null,"DESCRIPTION &","FERC",null,null,"UTAH",null,null,null,null,null,null,null,"D/E",null,null,"D/E"]
[{"$f":"ROW()","v":1384},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR",null,"ADJ Total",null,null,null,null,null,null,null,"SPLIT",null,null,"SPLIT"]
[{"$f":"ROW()","v":1385},"Calculation of Taxable Income:"]
[{"$f":"ROW()","v":1386},null,"Operating Revenues",null,null,null,null,{"$f":"+'JAM Download'!E1213","v":1919213616.0687954}]
[{"$f":"ROW()","v":1387},null,"Operating Deductions:"]
[{"$f":"ROW()","v":1388},null,"   O & M Expenses",null,null,null,null,{"$f":"+'JAM Download'!E1215","v":1207658327.0935881}]
[{"$f":"ROW()","v":1389},null,"   Depreciation Expense",null,null,null,null,{"$f":"+'JAM Download'!E1216","v":218663628.85475832}]
[{"$f":"ROW()","v":1390},null,"   Amortization Expense",null,null,null,null,{"$f":"+'JAM Download'!E1217","v":20299322.519943763}]
[{"$f":"ROW()","v":1391},null,"   Taxes Other Than Income",null,null,null,null,{"$f":"+'JAM Download'!E1218","v":51721478.604750216}]
[{"$f":"ROW()","v":1392},null,"   Interest & Dividends (AFUDC-Equity)",null,null,null,null,{"$f":"+'JAM Download'!E1219","v":-32580671.126180276}]
[{"$f":"ROW()","v":1393},null,"   Misc Revenue & Expense",null,null,null,null,{"$f":"+'JAM Download'!E1220","v":-3051140.0072596716}]
[{"$f":"ROW()","v":1394},null,"    Total Operating Deductions",null,null,null,null,{"$f":"+'JAM Download'!E1221","v":1462710945.9396005}]
[{"$f":"ROW()","v":1395},null,"Other Deductions:"]
[{"$f":"ROW()","v":1396},null,"   Interest Deductions",null,null,null,null,{"$f":"+'JAM Download'!E1223","v":155615585.73374304}]
[{"$f":"ROW()","v":1397},null,"   Interest on PCRBS",null,null,null,null,{"$f":"+'JAM Download'!E1224","v":0}]
[{"$f":"ROW()","v":1398},null,"   Schedule M Adjustments",null,null,null,null,{"$f":"+'JAM Download'!E1225","v":-1035557184.597833},null,{"$f":"J1366","v":-691966462.02087116},{"$f":"K1366","v":-162395224.80002961},{"$f":"L1366","v":-174477263.85253713},{"$f":"M1366","v":-2770253.713655103},{"$f":"N1366","v":-3947980.2107399958},null,null,{"$f":"Q1366","v":-510362775.54741895},{"$f":"R1366","v":-181603686.47345227},null,{"$f":"T1366","v":-121797933.76860632},-40597291.031423271,null,-10705593.271462571,-169292687.85178512,13549034.79609761,-16054594.835705655,8026577.3103185669,-16054594.835705655,null,{"$f":"ROUND(SUM(-H1398,J1398:N1398),0)","v":0},{"$f":"ROUND(J1398-Q1398-R1398,0)","v":0},{"$f":"ROUND(K1398-T1398-U1398,0)","v":0},{"$f":"ROUND(L1398-W1398-X1398-Y1398-Z1398-AA1398,0)","v":0}]
[{"$f":"ROW()","v":1399}]
[{"$f":"ROW()","v":1400},null,"    Income Before State Taxes",null,null,null,null,{"$f":"+'JAM Download'!E1227","v":-734670100.20238113}]
[{"$f":"ROW()","v":1401}]
[{"$f":"ROW()","v":1402},null,"State Income Taxes",null,null,null,"ACCTSTTAX",{"$f":"+'JAM Download'!E1229","v":-32469332.419386216},"SIT",{"$f":"VLOOKUP($I1402,Func,2)*$H1402","v":-25793262.024161074},{"$f":"VLOOKUP($I1402,Func,3)*$H1402","v":-2472950.6360633885},{"$f":"VLOOKUP($I1402,Func,5)*$H1402","v":-3814565.0677295178},{"$f":"VLOOKUP($I1402,Func,6)*$H1402","v":-151798.24753648878},{"$f":"VLOOKUP($I1402,Func,7)*$H1402","v":-236756.44389574477},null,0.75,{"$f":"+$J1402*$P1402","v":-19344946.518120807},{"$f":"+$J1402*(1-$P1402)","v":-6448315.5060402686},0.75,{"$f":"+$K1402*$S1402","v":-1854712.9770475414},{"$f":"+$K1402*(1-$S1402)","v":-618237.65901584714},"DRB",{"$f":"+$L1402*VLOOKUP($V1402,DisFac,2)","v":-794939.71705423202},{"$f":"+$L1402*VLOOKUP($V1402,DisFac,3)","v":-1792522.952170369},{"$f":"+$L1402*VLOOKUP($V1402,DisFac,4)","v":-736861.15751134709},{"$f":"+$L1402*VLOOKUP($V1402,DisFac,5)","v":-120963.50164216278},{"$f":"+$L1402*VLOOKUP($V1402,DisFac,6)","v":-369277.73935140786},-120963.50164216278,"UACCTSTTAX",{"$f":"ROUND(SUM(-H1402,J1402:N1402),0)","v":0},{"$f":"ROUND(J1402-Q1402-R1402,0)","v":0},{"$f":"ROUND(K1402-T1402-U1402,0)","v":0},{"$f":"ROUND(L1402-W1402-X1402-Y1402-Z1402-AA1402,0)","v":0}]
[{"$f":"ROW()","v":1403}]
[{"$f":"ROW()","v":1404},"Total Taxable Income",null,null,null,null,null,{"$f":"+'JAM Download'!E1231","v":-702200767.78299487}]
[{"$f":"ROW()","v":1405}]
[{"$f":"ROW()","v":1406},"Tax Rate",null,null,null,null,null,{"$f":"+'JAM Download'!E1233","v":0.35}]
[{"$f":"ROW()","v":1407}]
[{"$f":"ROW()","v":1408},"Federal Income Tax - Calculated",null,null,null,null,null,{"$f":"+'JAM Download'!E1235","v":-245770268.7240482}]
[{"$f":"ROW()","v":1409}]
[{"$f":"ROW()","v":1410},"Adjustments to Calculated Tax:"]
[{"$f":"ROW()","v":1411},null,null,"SE",40910,"SE",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UACCTITCITC90"]
[{"$f":"ROW()","v":1412},null,null,"SE",40910,"SG",null,{"$f":"+'JAM Download'!E1239+'JAM Download'!E1238+'JAM Download'!E1241","v":-28994693.872702766},"P",{"$f":"VLOOKUP($I1412,Func,2)*$H1412","v":-28994693.872702766},{"$f":"VLOOKUP($I1412,Func,3)*$H1412","v":0},{"$f":"VLOOKUP($I1412,Func,5)*$H1412","v":0},{"$f":"VLOOKUP($I1412,Func,6)*$H1412","v":0},{"$f":"VLOOKUP($I1412,Func,7)*$H1412","v":0},null,0.75,{"$f":"+$J1412*$P1412","v":-21746020.404527076},{"$f":"+$J1412*(1-$P1412)","v":-7248673.4681756916},0.75,{"$f":"+$K1412*$S1412","v":0},{"$f":"+$K1412*(1-$S1412)","v":0},null,{"$f":"+$L1412*VLOOKUP($V1412,DisFac,2)","v":0},{"$f":"+$L1412*VLOOKUP($V1412,DisFac,3)","v":0},{"$f":"+$L1412*VLOOKUP($V1412,DisFac,4)","v":0},{"$f":"+$L1412*VLOOKUP($V1412,DisFac,5)","v":0},{"$f":"+$L1412*VLOOKUP($V1412,DisFac,6)","v":0},0,"UACCT40910FITPMI"]
[{"$f":"ROW()","v":1413},null,null,"OTHER",40910,"OTHER",null,{"$f":"+'JAM Download'!E1240","v":0}]
[{"$f":"ROW()","v":1414},null,null,"S",40910,"S",null,0]
[{"$f":"ROW()","v":1415},"Federal Income Tax Per Calculation"]
[{"$f":"ROW()","v":1416}]
[{"$f":"ROW()","v":1417},"Adjustment to Book Tax (1)"]
[{"$f":"ROW()","v":1418}]
[{"$f":"ROW()","v":1419},"Federal Income Tax Per Books",null,null,null,null,"ACCTFIT",{"$f":"+'JAM Download'!E1242","v":-274764962.59675097},"FIT",{"$f":"VLOOKUP($I1419,Func,2)*$H1419","v":-223688895.57537922},{"$f":"VLOOKUP($I1419,Func,3)*$H1419","v":-18919601.644472685},{"$f":"VLOOKUP($I1419,Func,5)*$H1419","v":-29183781.704291772},{"$f":"VLOOKUP($I1419,Func,6)*$H1419","v":-1161350.4660534628},{"$f":"VLOOKUP($I1419,Func,7)*$H1419","v":-1811333.2065535898},null,0.75,{"$f":"+$J1419*$P1419","v":-167766671.68153441},{"$f":"+$J1419*(1-$P1419)","v":-55922223.893844806},0.75,{"$f":"+$K1419*$S1419","v":-14189701.233354513},{"$f":"+$K1419*(1-$S1419)","v":-4729900.4111181712},"DRB",{"$f":"+$L1419*VLOOKUP($V1419,DisFac,2)","v":-6081780.4280871134},{"$f":"+$L1419*VLOOKUP($V1419,DisFac,3)","v":-13713909.084584018},{"$f":"+$L1419*VLOOKUP($V1419,DisFac,4)","v":-5637443.5316639189},{"$f":"+$L1419*VLOOKUP($V1419,DisFac,5)","v":-925445.59168126225},{"$f":"+$L1419*VLOOKUP($V1419,DisFac,6)","v":-2825203.0682754656},-925445.59168126225,"UACCTFIT",{"$f":"ROUND(SUM(-H1419,J1419:N1419),0)","v":0},{"$f":"ROUND(J1419-Q1419-R1419,0)","v":0},{"$f":"ROUND(K1419-T1419-U1419,0)","v":0},{"$f":"ROUND(L1419-W1419-X1419-Y1419-Z1419-AA1419,0)","v":0}]
[{"$f":"ROW()","v":1420},null,null,null,null,null,null,{"$f":"+'JAM Download'!E1243","v":0}]
[{"$f":"ROW()","v":1421},"TOTAL OPERATING EXPENSES",null,null,null,null,null,{"$f":"+'JAM Download'!E1244","v":1569151940.874234}]
[{"$f":"ROW()","v":1422},null,null,null,null,null,null,null,null,{"$f":"J1423-AcctFIT","v":0}]
[{"$f":"ROW()","v":1423},null,null,null,null,null,null,null,null,{"$f":"SUM(J1419:N1419)","v":-274764962.59675074}]
[{"$f":"ROW()","v":1424}]
[{"$f":"ROW()","v":1425}]
[{"$f":"ROW()","v":1426}]
[{"$f":"ROW()","v":1427}]
[{"$f":"ROW()","v":1428}]
[{"$f":"ROW()","v":1429},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":1430},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":1431}]
[{"$f":"ROW()","v":1432},310,"Land and Land Rights"]
[{"$f":"ROW()","v":1433},null,null,"SG",310,"SG","ACCT310SG",{"$f":"+'JAM Download'!E1246","v":970613.19312512781},"P",{"$f":"VLOOKUP($I1433,Func,2)*$H1433","v":970613.19312512781},{"$f":"VLOOKUP($I1433,Func,3)*$H1433","v":0},{"$f":"VLOOKUP($I1433,Func,5)*$H1433","v":0},{"$f":"VLOOKUP($I1433,Func,6)*$H1433","v":0},{"$f":"VLOOKUP($I1433,Func,7)*$H1433","v":0},null,0.75,{"$f":"+$J1433*$P1433","v":727959.89484384586},{"$f":"+$J1433*(1-$P1433)","v":242653.29828128195},null,{"$f":"+$K1433*$S1433","v":0},{"$f":"+$K1433*(1-$S1433)","v":0},null,null,null,null,null,null,null,"UACCT310SGP",{"$f":"ROUND(SUM(-H1433,J1433:N1433),0)","v":0},{"$f":"ROUND(J1433-Q1433-R1433,0)","v":0},{"$f":"ROUND(K1433-T1433-U1433,0)","v":0},{"$f":"ROUND(L1433-W1433-X1433-Y1433-Z1433-AA1433,0)","v":0}]
[{"$f":"ROW()","v":1434},null,null,"SG",310,"SG","ACCT310SG",{"$f":"+'JAM Download'!E1247","v":14503080.521356061},"P",{"$f":"VLOOKUP($I1434,Func,2)*$H1434","v":14503080.521356061},{"$f":"VLOOKUP($I1434,Func,3)*$H1434","v":0},{"$f":"VLOOKUP($I1434,Func,5)*$H1434","v":0},{"$f":"VLOOKUP($I1434,Func,6)*$H1434","v":0},{"$f":"VLOOKUP($I1434,Func,7)*$H1434","v":0},null,0.75,{"$f":"+$J1434*$P1434","v":10877310.391017046},{"$f":"+$J1434*(1-$P1434)","v":3625770.1303390153},null,{"$f":"+$K1434*$S1434","v":0},{"$f":"+$K1434*(1-$S1434)","v":0},null,null,null,null,null,null,null,"UACCT310SGU",0,0,0,0]
[{"$f":"ROW()","v":1435},null,null,"SG",310,"SG","ACCT310SG",{"$f":"+'JAM Download'!E1248","v":23465796.683638003},"P",{"$f":"VLOOKUP($I1435,Func,2)*$H1435","v":23465796.683638003},{"$f":"VLOOKUP($I1435,Func,3)*$H1435","v":0},{"$f":"VLOOKUP($I1435,Func,5)*$H1435","v":0},{"$f":"VLOOKUP($I1435,Func,6)*$H1435","v":0},{"$f":"VLOOKUP($I1435,Func,7)*$H1435","v":0},null,0.75,{"$f":"+$J1435*$P1435","v":17599347.512728501},{"$f":"+$J1435*(1-$P1435)","v":5866449.1709095007},null,{"$f":"+$K1435*$S1435","v":0},{"$f":"+$K1435*(1-$S1435)","v":0},null,null,null,null,null,null,null,"UACCT310SG",0,0,0,0]
[{"$f":"ROW()","v":1436},null,null,"S",310,"S","ACCT310S",{"$f":"+'JAM Download'!E1249","v":0},"P",{"$f":"VLOOKUP($I1436,Func,2)*$H1436","v":0},{"$f":"VLOOKUP($I1436,Func,3)*$H1436","v":0},{"$f":"VLOOKUP($I1436,Func,5)*$H1436","v":0},{"$f":"VLOOKUP($I1436,Func,6)*$H1436","v":0},{"$f":"VLOOKUP($I1436,Func,7)*$H1436","v":0},null,0.75,{"$f":"+$J1436*$P1436","v":0},{"$f":"+$J1436*(1-$P1436)","v":0},null,{"$f":"+$K1436*$S1436","v":0},{"$f":"+$K1436*(1-$S1436)","v":0},null,null,null,null,null,null,null,"UACCT310S",0,0,0,0]
[{"$f":"ROW()","v":1437},null,null,"SSGCH",310,"SSGCH","ACCT310SSGCH",{"$f":"+'JAM Download'!E1250","v":1006632.9743668432},"P",{"$f":"VLOOKUP($I1437,Func,2)*$H1437","v":1006632.9743668432},{"$f":"VLOOKUP($I1437,Func,3)*$H1437","v":0},{"$f":"VLOOKUP($I1437,Func,5)*$H1437","v":0},{"$f":"VLOOKUP($I1437,Func,6)*$H1437","v":0},{"$f":"VLOOKUP($I1437,Func,7)*$H1437","v":0},null,0.75,{"$f":"+$J1437*$P1437","v":754974.73077513243},{"$f":"+$J1437*(1-$P1437)","v":251658.24359171081},null,null,null,null,null,null,null,null,null,null,"UACCT310SSGCH",0,0,0,0]
[{"$f":"ROW()","v":1438},null,null,null,null,null,"ACCT310",{"$f":"+'JAM Download'!E1251","v":39946123.37248604},null,{"$f":"SUM(J1433:J1437)","v":39946123.37248604},{"$f":"SUM(K1433:K1437)","v":0},{"$f":"SUM(L1433:L1437)","v":0},{"$f":"SUM(M1433:M1437)","v":0},{"$f":"SUM(N1433:N1437)","v":0},null,null,{"$f":"SUM(Q1433:Q1437)","v":29959592.529364526},{"$f":"SUM(R1433:R1437)","v":9986530.84312151},null,{"$f":"SUM(T1433:T1436)","v":0},{"$f":"SUM(U1433:U1436)","v":0},null,{"$f":"SUM(W1433:W1436)","v":0},{"$f":"SUM(X1433:X1436)","v":0},{"$f":"SUM(Y1433:Y1436)","v":0},{"$f":"SUM(Z1433:Z1436)","v":0},{"$f":"SUM(AA1433:AA1436)","v":0},0,"UACCT310",0,0,0,0]
[{"$f":"ROW()","v":1439}]
[{"$f":"ROW()","v":1440},311,"Structures and Improvements"]
[{"$f":"ROW()","v":1441},null,null,"SG",311,"SG","ACCT311SG",{"$f":"+'JAM Download'!E1254","v":97484325.908833593},"P",{"$f":"VLOOKUP($I1441,Func,2)*$H1441","v":97484325.908833593},{"$f":"VLOOKUP($I1441,Func,3)*$H1441","v":0},{"$f":"VLOOKUP($I1441,Func,5)*$H1441","v":0},{"$f":"VLOOKUP($I1441,Func,6)*$H1441","v":0},{"$f":"VLOOKUP($I1441,Func,7)*$H1441","v":0},null,0.75,{"$f":"+$J1441*$P1441","v":73113244.431625187},{"$f":"+$J1441*(1-$P1441)","v":24371081.477208398},null,{"$f":"+$K1441*$S1441","v":0},{"$f":"+$K1441*(1-$S1441)","v":0},null,null,null,null,null,null,null,"UACCT311DGP",{"$f":"ROUND(SUM(-H1441,J1441:N1441),0)","v":0},{"$f":"ROUND(J1441-Q1441-R1441,0)","v":0},{"$f":"ROUND(K1441-T1441-U1441,0)","v":0},{"$f":"ROUND(L1441-W1441-X1441-Y1441-Z1441-AA1441,0)","v":0}]
[{"$f":"ROW()","v":1442},null,null,"SG",311,"SG","ACCT311SG",{"$f":"+'JAM Download'!E1255","v":135462659.96563739},"P",{"$f":"VLOOKUP($I1442,Func,2)*$H1442","v":135462659.96563739},{"$f":"VLOOKUP($I1442,Func,3)*$H1442","v":0},{"$f":"VLOOKUP($I1442,Func,5)*$H1442","v":0},{"$f":"VLOOKUP($I1442,Func,6)*$H1442","v":0},{"$f":"VLOOKUP($I1442,Func,7)*$H1442","v":0},null,0.75,{"$f":"+$J1442*$P1442","v":101596994.97422804},{"$f":"+$J1442*(1-$P1442)","v":33865664.991409346},null,{"$f":"+$K1442*$S1442","v":0},{"$f":"+$K1442*(1-$S1442)","v":0},null,null,null,null,null,null,null,"UACCT311DGU",{"$f":"ROUND(SUM(-H1442,J1442:N1442),0)","v":0},{"$f":"ROUND(J1442-Q1442-R1442,0)","v":0},{"$f":"ROUND(K1442-T1442-U1442,0)","v":0},{"$f":"ROUND(L1442-W1442-X1442-Y1442-Z1442-AA1442,0)","v":0}]
[{"$f":"ROW()","v":1443},null,null,"SG",311,"SG","ACCT311SG",{"$f":"+'JAM Download'!E1256","v":109571827.69035558},"P",{"$f":"VLOOKUP($I1443,Func,2)*$H1443","v":109571827.69035558},{"$f":"VLOOKUP($I1443,Func,3)*$H1443","v":0},{"$f":"VLOOKUP($I1443,Func,5)*$H1443","v":0},{"$f":"VLOOKUP($I1443,Func,6)*$H1443","v":0},{"$f":"VLOOKUP($I1443,Func,7)*$H1443","v":0},null,0.75,{"$f":"+$J1443*$P1443","v":82178870.767766684},{"$f":"+$J1443*(1-$P1443)","v":27392956.922588896},null,{"$f":"+$K1443*$S1443","v":0},{"$f":"+$K1443*(1-$S1443)","v":0},null,null,null,null,null,null,null,"UACCT311SG",{"$f":"ROUND(SUM(-H1443,J1443:N1443),0)","v":0},{"$f":"ROUND(J1443-Q1443-R1443,0)","v":0},{"$f":"ROUND(K1443-T1443-U1443,0)","v":0},{"$f":"ROUND(L1443-W1443-X1443-Y1443-Z1443-AA1443,0)","v":0}]
[{"$f":"ROW()","v":1444},null,null,"SSGCH",311,"SSGCH","ACCT311SSGCH",{"$f":"+'JAM Download'!E1257","v":23765776.81645992},"P",{"$f":"VLOOKUP($I1444,Func,2)*$H1444","v":23765776.81645992},{"$f":"VLOOKUP($I1444,Func,3)*$H1444","v":0},{"$f":"VLOOKUP($I1444,Func,5)*$H1444","v":0},{"$f":"VLOOKUP($I1444,Func,6)*$H1444","v":0},{"$f":"VLOOKUP($I1444,Func,7)*$H1444","v":0},null,0.75,{"$f":"+$J1444*$P1444","v":17824332.612344939},{"$f":"+$J1444*(1-$P1444)","v":5941444.2041149801},null,null,null,null,null,null,null,null,null,null,"UACCT311SSGCH",{"$f":"ROUND(SUM(-H1444,J1444:N1444),0)","v":0},{"$f":"ROUND(J1444-Q1444-R1444,0)","v":0},{"$f":"ROUND(K1444-T1444-U1444,0)","v":0},{"$f":"ROUND(L1444-W1444-X1444-Y1444-Z1444-AA1444,0)","v":0}]
[{"$f":"ROW()","v":1445},null,null,null,null,null,"ACCT311",{"$f":"+'JAM Download'!E1258","v":366284590.38128644},null,{"$f":"SUM(J1441:J1444)","v":366284590.38128644},{"$f":"SUM(K1441:K1444)","v":0},{"$f":"SUM(L1441:L1444)","v":0},{"$f":"SUM(M1441:M1444)","v":0},{"$f":"SUM(N1441:N1444)","v":0},null,null,{"$f":"SUM(Q1441:Q1444)","v":274713442.78596485},{"$f":"SUM(R1441:R1444)","v":91571147.595321611},null,{"$f":"SUM(T1441:T1443)","v":0},{"$f":"SUM(U1441:U1443)","v":0},null,{"$f":"SUM(W1441:W1443)","v":0},{"$f":"SUM(X1441:X1443)","v":0},{"$f":"SUM(Y1441:Y1443)","v":0},{"$f":"SUM(Z1441:Z1443)","v":0},{"$f":"SUM(AA1441:AA1443)","v":0},0,"UACCT311",{"$f":"ROUND(SUM(-H1445,J1445:N1445),0)","v":0},{"$f":"ROUND(J1445-Q1445-R1445,0)","v":0},{"$f":"ROUND(K1445-T1445-U1445,0)","v":0},{"$f":"ROUND(L1445-W1445-X1445-Y1445-Z1445-AA1445,0)","v":0}]
[{"$f":"ROW()","v":1446}]
[{"$f":"ROW()","v":1447},312,"Boiler Plant Equipment"]
[{"$f":"ROW()","v":1448},null,null,"SG",312,"SG","ACCT312SG",{"$f":"+'JAM Download'!E1261","v":284237268.66470838},"P",{"$f":"VLOOKUP($I1448,Func,2)*$H1448","v":284237268.66470838},{"$f":"VLOOKUP($I1448,Func,3)*$H1448","v":0},{"$f":"VLOOKUP($I1448,Func,5)*$H1448","v":0},{"$f":"VLOOKUP($I1448,Func,6)*$H1448","v":0},{"$f":"VLOOKUP($I1448,Func,7)*$H1448","v":0},null,0.75,{"$f":"+$J1448*$P1448","v":213177951.49853128},{"$f":"+$J1448*(1-$P1448)","v":71059317.166177094},null,{"$f":"+$K1448*$S1448","v":0},{"$f":"+$K1448*(1-$S1448)","v":0},null,null,null,null,null,null,null,"UACCT312DGP",{"$f":"ROUND(SUM(-H1448,J1448:N1448),0)","v":0},{"$f":"ROUND(J1448-Q1448-R1448,0)","v":0},{"$f":"ROUND(K1448-T1448-U1448,0)","v":0},{"$f":"ROUND(L1448-W1448-X1448-Y1448-Z1448-AA1448,0)","v":0}]
[{"$f":"ROW()","v":1449},null,null,"SG",312,"SG","ACCT312SG",{"$f":"+'JAM Download'!E1262","v":271156206.52876872},"P",{"$f":"VLOOKUP($I1449,Func,2)*$H1449","v":271156206.52876872},{"$f":"VLOOKUP($I1449,Func,3)*$H1449","v":0},{"$f":"VLOOKUP($I1449,Func,5)*$H1449","v":0},{"$f":"VLOOKUP($I1449,Func,6)*$H1449","v":0},{"$f":"VLOOKUP($I1449,Func,7)*$H1449","v":0},null,0.75,{"$f":"+$J1449*$P1449","v":203367154.89657652},{"$f":"+$J1449*(1-$P1449)","v":67789051.63219218},null,{"$f":"+$K1449*$S1449","v":0},{"$f":"+$K1449*(1-$S1449)","v":0},null,null,null,null,null,null,null,"UACCT312DGU",{"$f":"ROUND(SUM(-H1449,J1449:N1449),0)","v":0},{"$f":"ROUND(J1449-Q1449-R1449,0)","v":0},{"$f":"ROUND(K1449-T1449-U1449,0)","v":0},{"$f":"ROUND(L1449-W1449-X1449-Y1449-Z1449-AA1449,0)","v":0}]
[{"$f":"ROW()","v":1450},null,null,"SG",312,"SG","ACCT312SG",{"$f":"+'JAM Download'!E1263","v":922090582.59596026},"P",{"$f":"VLOOKUP($I1450,Func,2)*$H1450","v":922090582.59596026},{"$f":"VLOOKUP($I1450,Func,3)*$H1450","v":0},{"$f":"VLOOKUP($I1450,Func,5)*$H1450","v":0},{"$f":"VLOOKUP($I1450,Func,6)*$H1450","v":0},{"$f":"VLOOKUP($I1450,Func,7)*$H1450","v":0},null,0.75,{"$f":"+$J1450*$P1450","v":691567936.94697022},{"$f":"+$J1450*(1-$P1450)","v":230522645.64899006},null,{"$f":"+$K1450*$S1450","v":0},{"$f":"+$K1450*(1-$S1450)","v":0},null,null,null,null,null,null,null,"UACCT312SG",{"$f":"ROUND(SUM(-H1450,J1450:N1450),0)","v":0},{"$f":"ROUND(J1450-Q1450-R1450,0)","v":0},{"$f":"ROUND(K1450-T1450-U1450,0)","v":0},{"$f":"ROUND(L1450-W1450-X1450-Y1450-Z1450-AA1450,0)","v":0}]
[{"$f":"ROW()","v":1451},null,null,"SSGCH",312,"SSGCH","ACCT312SSGCH",{"$f":"+'JAM Download'!E1264","v":133112127.95956759},"P",{"$f":"VLOOKUP($I1451,Func,2)*$H1451","v":133112127.95956759},{"$f":"VLOOKUP($I1451,Func,3)*$H1451","v":0},{"$f":"VLOOKUP($I1451,Func,5)*$H1451","v":0},{"$f":"VLOOKUP($I1451,Func,6)*$H1451","v":0},{"$f":"VLOOKUP($I1451,Func,7)*$H1451","v":0},null,0.75,{"$f":"+$J1451*$P1451","v":99834095.96967569},{"$f":"+$J1451*(1-$P1451)","v":33278031.989891898},null,null,null,null,null,null,null,null,null,null,"UACCT312SSGCH",{"$f":"ROUND(SUM(-H1451,J1451:N1451),0)","v":0},{"$f":"ROUND(J1451-Q1451-R1451,0)","v":0},{"$f":"ROUND(K1451-T1451-U1451,0)","v":0},{"$f":"ROUND(L1451-W1451-X1451-Y1451-Z1451-AA1451,0)","v":0}]
[{"$f":"ROW()","v":1452},null,null,null,null,null,"ACCT312",{"$f":"+'JAM Download'!E1265","v":1610596185.7490048},null,{"$f":"SUM(J1448:J1451)","v":1610596185.7490048},{"$f":"SUM(K1448:K1451)","v":0},{"$f":"SUM(L1448:L1451)","v":0},{"$f":"SUM(M1448:M1451)","v":0},{"$f":"SUM(N1448:N1451)","v":0},null,null,{"$f":"SUM(Q1448:Q1451)","v":1207947139.3117537},{"$f":"SUM(R1448:R1451)","v":402649046.43725121},null,{"$f":"SUM(T1448:T1450)","v":0},{"$f":"SUM(U1448:U1450)","v":0},null,{"$f":"SUM(W1448:W1450)","v":0},{"$f":"SUM(X1448:X1450)","v":0},{"$f":"SUM(Y1448:Y1450)","v":0},{"$f":"SUM(Z1448:Z1450)","v":0},{"$f":"SUM(AA1448:AA1450)","v":0},0,"UACCT312",{"$f":"ROUND(SUM(-H1452,J1452:N1452),0)","v":0},{"$f":"ROUND(J1452-Q1452-R1452,0)","v":0},{"$f":"ROUND(K1452-T1452-U1452,0)","v":0},{"$f":"ROUND(L1452-W1452-X1452-Y1452-Z1452-AA1452,0)","v":0}]
[{"$f":"ROW()","v":1453}]
[{"$f":"ROW()","v":1454},314,"Turbogenerator Units"]
[{"$f":"ROW()","v":1455},null,null,"SG",314,"SG","ACCT314SG",{"$f":"+'JAM Download'!E1268","v":56864618.004768722},"P",{"$f":"VLOOKUP($I1455,Func,2)*$H1455","v":56864618.004768722},{"$f":"VLOOKUP($I1455,Func,3)*$H1455","v":0},{"$f":"VLOOKUP($I1455,Func,5)*$H1455","v":0},{"$f":"VLOOKUP($I1455,Func,6)*$H1455","v":0},{"$f":"VLOOKUP($I1455,Func,7)*$H1455","v":0},null,0.75,{"$f":"+$J1455*$P1455","v":42648463.503576539},{"$f":"+$J1455*(1-$P1455)","v":14216154.50119218},null,{"$f":"+$K1455*$S1455","v":0},{"$f":"+$K1455*(1-$S1455)","v":0},null,null,null,null,null,null,null,"UACCT314DGP",{"$f":"ROUND(SUM(-H1455,J1455:N1455),0)","v":0},{"$f":"ROUND(J1455-Q1455-R1455,0)","v":0},{"$f":"ROUND(K1455-T1455-U1455,0)","v":0},{"$f":"ROUND(L1455-W1455-X1455-Y1455-Z1455-AA1455,0)","v":0}]
[{"$f":"ROW()","v":1456},null,null,"SG",314,"SG","ACCT314SG",{"$f":"+'JAM Download'!E1269","v":59685569.435038775},"P",{"$f":"VLOOKUP($I1456,Func,2)*$H1456","v":59685569.435038775},{"$f":"VLOOKUP($I1456,Func,3)*$H1456","v":0},{"$f":"VLOOKUP($I1456,Func,5)*$H1456","v":0},{"$f":"VLOOKUP($I1456,Func,6)*$H1456","v":0},{"$f":"VLOOKUP($I1456,Func,7)*$H1456","v":0},null,0.75,{"$f":"+$J1456*$P1456","v":44764177.076279081},{"$f":"+$J1456*(1-$P1456)","v":14921392.358759694},null,{"$f":"+$K1456*$S1456","v":0},{"$f":"+$K1456*(1-$S1456)","v":0},null,null,null,null,null,null,null,"UACCT314DGU",{"$f":"ROUND(SUM(-H1456,J1456:N1456),0)","v":0},{"$f":"ROUND(J1456-Q1456-R1456,0)","v":0},{"$f":"ROUND(K1456-T1456-U1456,0)","v":0},{"$f":"ROUND(L1456-W1456-X1456-Y1456-Z1456-AA1456,0)","v":0}]
[{"$f":"ROW()","v":1457},null,null,"SG",314,"SG","ACCT314SG",{"$f":"+'JAM Download'!E1270","v":217251342.87658659},"P",{"$f":"VLOOKUP($I1457,Func,2)*$H1457","v":217251342.87658659},{"$f":"VLOOKUP($I1457,Func,3)*$H1457","v":0},{"$f":"VLOOKUP($I1457,Func,5)*$H1457","v":0},{"$f":"VLOOKUP($I1457,Func,6)*$H1457","v":0},{"$f":"VLOOKUP($I1457,Func,7)*$H1457","v":0},null,0.75,{"$f":"+$J1457*$P1457","v":162938507.15743995},{"$f":"+$J1457*(1-$P1457)","v":54312835.719146647},null,{"$f":"+$K1457*$S1457","v":0},{"$f":"+$K1457*(1-$S1457)","v":0},null,null,null,null,null,null,null,"UACCT314SG",{"$f":"ROUND(SUM(-H1457,J1457:N1457),0)","v":0},{"$f":"ROUND(J1457-Q1457-R1457,0)","v":0},{"$f":"ROUND(K1457-T1457-U1457,0)","v":0},{"$f":"ROUND(L1457-W1457-X1457-Y1457-Z1457-AA1457,0)","v":0}]
[{"$f":"ROW()","v":1458},null,null,"SSGCH",314,"SSGCH","ACCT314SSGCH",{"$f":"+'JAM Download'!E1271","v":26096595.186012786},"P",{"$f":"VLOOKUP($I1458,Func,2)*$H1458","v":26096595.186012786},{"$f":"VLOOKUP($I1458,Func,3)*$H1458","v":0},{"$f":"VLOOKUP($I1458,Func,5)*$H1458","v":0},{"$f":"VLOOKUP($I1458,Func,6)*$H1458","v":0},{"$f":"VLOOKUP($I1458,Func,7)*$H1458","v":0},null,0.75,{"$f":"+$J1458*$P1458","v":19572446.389509588},{"$f":"+$J1458*(1-$P1458)","v":6524148.7965031965},null,null,null,null,null,null,null,null,null,null,"UACCT314SSGCH",{"$f":"ROUND(SUM(-H1458,J1458:N1458),0)","v":0},{"$f":"ROUND(J1458-Q1458-R1458,0)","v":0},{"$f":"ROUND(K1458-T1458-U1458,0)","v":0},{"$f":"ROUND(L1458-W1458-X1458-Y1458-Z1458-AA1458,0)","v":0}]
[{"$f":"ROW()","v":1459},null,null,null,null,null,"ACCT314",{"$f":"+'JAM Download'!E1272","v":359898125.5024069},null,{"$f":"SUM(J1455:J1458)","v":359898125.5024069},{"$f":"SUM(K1455:K1458)","v":0},{"$f":"SUM(L1455:L1458)","v":0},{"$f":"SUM(M1455:M1458)","v":0},{"$f":"SUM(N1455:N1458)","v":0},null,null,{"$f":"SUM(Q1455:Q1458)","v":269923594.12680519},{"$f":"SUM(R1455:R1458)","v":89974531.375601724},null,{"$f":"SUM(T1455:T1457)","v":0},{"$f":"SUM(U1455:U1457)","v":0},null,{"$f":"SUM(W1455:W1457)","v":0},{"$f":"SUM(X1455:X1457)","v":0},{"$f":"SUM(Y1455:Y1457)","v":0},{"$f":"SUM(Z1455:Z1457)","v":0},{"$f":"SUM(AA1455:AA1457)","v":0},0,"UACCT314",{"$f":"ROUND(SUM(-H1459,J1459:N1459),0)","v":0},{"$f":"ROUND(J1459-Q1459-R1459,0)","v":0},{"$f":"ROUND(K1459-T1459-U1459,0)","v":0},{"$f":"ROUND(L1459-W1459-X1459-Y1459-Z1459-AA1459,0)","v":0}]
[{"$f":"ROW()","v":1460}]
[{"$f":"ROW()","v":1461},315,"Accessory Electric Equipment"]
[{"$f":"ROW()","v":1462},null,null,"SG",315,"SG","ACCT315SG",{"$f":"+'JAM Download'!E1275","v":36416869.25657098},"P",{"$f":"VLOOKUP($I1462,Func,2)*$H1462","v":36416869.25657098},{"$f":"VLOOKUP($I1462,Func,3)*$H1462","v":0},{"$f":"VLOOKUP($I1462,Func,5)*$H1462","v":0},{"$f":"VLOOKUP($I1462,Func,6)*$H1462","v":0},{"$f":"VLOOKUP($I1462,Func,7)*$H1462","v":0},null,0.75,{"$f":"+$J1462*$P1462","v":27312651.942428235},{"$f":"+$J1462*(1-$P1462)","v":9104217.314142745},null,{"$f":"+$K1462*$S1462","v":0},{"$f":"+$K1462*(1-$S1462)","v":0},null,null,null,null,null,null,null,"UACCT315DGP",{"$f":"ROUND(SUM(-H1462,J1462:N1462),0)","v":0},{"$f":"ROUND(J1462-Q1462-R1462,0)","v":0},{"$f":"ROUND(K1462-T1462-U1462,0)","v":0},{"$f":"ROUND(L1462-W1462-X1462-Y1462-Z1462-AA1462,0)","v":0}]
[{"$f":"ROW()","v":1463},null,null,"SG",315,"SG","ACCT315SG",{"$f":"+'JAM Download'!E1276","v":57712550.578306429},"P",{"$f":"VLOOKUP($I1463,Func,2)*$H1463","v":57712550.578306429},{"$f":"VLOOKUP($I1463,Func,3)*$H1463","v":0},{"$f":"VLOOKUP($I1463,Func,5)*$H1463","v":0},{"$f":"VLOOKUP($I1463,Func,6)*$H1463","v":0},{"$f":"VLOOKUP($I1463,Func,7)*$H1463","v":0},null,0.75,{"$f":"+$J1463*$P1463","v":43284412.93372982},{"$f":"+$J1463*(1-$P1463)","v":14428137.644576607},null,{"$f":"+$K1463*$S1463","v":0},{"$f":"+$K1463*(1-$S1463)","v":0},null,null,null,null,null,null,null,"UACCT315DGU",{"$f":"ROUND(SUM(-H1463,J1463:N1463),0)","v":0},{"$f":"ROUND(J1463-Q1463-R1463,0)","v":0},{"$f":"ROUND(K1463-T1463-U1463,0)","v":0},{"$f":"ROUND(L1463-W1463-X1463-Y1463-Z1463-AA1463,0)","v":0}]
[{"$f":"ROW()","v":1464},null,null,"SG",315,"SG","ACCT315SG",{"$f":"+'JAM Download'!E1277","v":41288132.502068967},"P",{"$f":"VLOOKUP($I1464,Func,2)*$H1464","v":41288132.502068967},{"$f":"VLOOKUP($I1464,Func,3)*$H1464","v":0},{"$f":"VLOOKUP($I1464,Func,5)*$H1464","v":0},{"$f":"VLOOKUP($I1464,Func,6)*$H1464","v":0},{"$f":"VLOOKUP($I1464,Func,7)*$H1464","v":0},null,0.75,{"$f":"+$J1464*$P1464","v":30966099.376551725},{"$f":"+$J1464*(1-$P1464)","v":10322033.125517242},null,{"$f":"+$K1464*$S1464","v":0},{"$f":"+$K1464*(1-$S1464)","v":0},null,null,null,null,null,null,null,"UACCT315SG",{"$f":"ROUND(SUM(-H1464,J1464:N1464),0)","v":0},{"$f":"ROUND(J1464-Q1464-R1464,0)","v":0},{"$f":"ROUND(K1464-T1464-U1464,0)","v":0},{"$f":"ROUND(L1464-W1464-X1464-Y1464-Z1464-AA1464,0)","v":0}]
[{"$f":"ROW()","v":1465},null,null,"SSGCH",315,"SSGCH","ACCT315SSGCH",{"$f":"+'JAM Download'!E1278","v":27227771.684949014},"P",{"$f":"VLOOKUP($I1465,Func,2)*$H1465","v":27227771.684949014},{"$f":"VLOOKUP($I1465,Func,3)*$H1465","v":0},{"$f":"VLOOKUP($I1465,Func,5)*$H1465","v":0},{"$f":"VLOOKUP($I1465,Func,6)*$H1465","v":0},{"$f":"VLOOKUP($I1465,Func,7)*$H1465","v":0},null,0.75,{"$f":"+$J1465*$P1465","v":20420828.763711762},{"$f":"+$J1465*(1-$P1465)","v":6806942.9212372536},null,null,null,null,null,null,null,null,null,null,"UACCT315SSGCH",{"$f":"ROUND(SUM(-H1465,J1465:N1465),0)","v":0},{"$f":"ROUND(J1465-Q1465-R1465,0)","v":0},{"$f":"ROUND(K1465-T1465-U1465,0)","v":0},{"$f":"ROUND(L1465-W1465-X1465-Y1465-Z1465-AA1465,0)","v":0}]
[{"$f":"ROW()","v":1466},null,null,null,null,null,"ACCT315",{"$f":"+'JAM Download'!E1279","v":162645324.02189538},null,{"$f":"SUM(J1462:J1465)","v":162645324.02189538},{"$f":"SUM(K1462:K1465)","v":0},{"$f":"SUM(L1462:L1465)","v":0},{"$f":"SUM(M1462:M1465)","v":0},{"$f":"SUM(N1462:N1465)","v":0},null,null,{"$f":"SUM(Q1462:Q1465)","v":121983993.01642154},{"$f":"SUM(R1462:R1465)","v":40661331.005473845},null,{"$f":"SUM(T1462:T1464)","v":0},{"$f":"SUM(U1462:U1464)","v":0},null,{"$f":"SUM(W1462:W1464)","v":0},{"$f":"SUM(X1462:X1464)","v":0},{"$f":"SUM(Y1462:Y1464)","v":0},{"$f":"SUM(Z1462:Z1464)","v":0},{"$f":"SUM(AA1462:AA1464)","v":0},0,"UACCT315",{"$f":"ROUND(SUM(-H1466,J1466:N1466),0)","v":0},{"$f":"ROUND(J1466-Q1466-R1466,0)","v":0},{"$f":"ROUND(K1466-T1466-U1466,0)","v":0},{"$f":"ROUND(L1466-W1466-X1466-Y1466-Z1466-AA1466,0)","v":0}]
[{"$f":"ROW()","v":1467}]
[{"$f":"ROW()","v":1468},316,"Misc Power Plant Equipment"]
[{"$f":"ROW()","v":1469},null,null,"SG",316,"SG","ACCT316SG",{"$f":"+'JAM Download'!E1284","v":1980199.019130474},"P",{"$f":"VLOOKUP($I1469,Func,2)*$H1469","v":1980199.019130474},{"$f":"VLOOKUP($I1469,Func,3)*$H1469","v":0},{"$f":"VLOOKUP($I1469,Func,5)*$H1469","v":0},{"$f":"VLOOKUP($I1469,Func,6)*$H1469","v":0},{"$f":"VLOOKUP($I1469,Func,7)*$H1469","v":0},null,0.75,{"$f":"+$J1469*$P1469","v":1485149.2643478555},{"$f":"+$J1469*(1-$P1469)","v":495049.75478261849},null,{"$f":"+$K1469*$S1469","v":0},{"$f":"+$K1469*(1-$S1469)","v":0},null,null,null,null,null,null,null,"UACCT316DGP",{"$f":"ROUND(SUM(-H1469,J1469:N1469),0)","v":0},{"$f":"ROUND(J1469-Q1469-R1469,0)","v":0},{"$f":"ROUND(K1469-T1469-U1469,0)","v":0},{"$f":"ROUND(L1469-W1469-X1469-Y1469-Z1469-AA1469,0)","v":0}]
[{"$f":"ROW()","v":1470},null,null,"SG",316,"SG","ACCT316SG",{"$f":"+'JAM Download'!E1285","v":2152695.6381587433},"P",{"$f":"VLOOKUP($I1470,Func,2)*$H1470","v":2152695.6381587433},{"$f":"VLOOKUP($I1470,Func,3)*$H1470","v":0},{"$f":"VLOOKUP($I1470,Func,5)*$H1470","v":0},{"$f":"VLOOKUP($I1470,Func,6)*$H1470","v":0},{"$f":"VLOOKUP($I1470,Func,7)*$H1470","v":0},null,0.75,{"$f":"+$J1470*$P1470","v":1614521.7286190575},{"$f":"+$J1470*(1-$P1470)","v":538173.90953968582},null,{"$f":"+$K1470*$S1470","v":0},{"$f":"+$K1470*(1-$S1470)","v":0},null,null,null,null,null,null,null,"UACCT316DGU",{"$f":"ROUND(SUM(-H1470,J1470:N1470),0)","v":0},{"$f":"ROUND(J1470-Q1470-R1470,0)","v":0},{"$f":"ROUND(K1470-T1470-U1470,0)","v":0},{"$f":"ROUND(L1470-W1470-X1470-Y1470-Z1470-AA1470,0)","v":0}]
[{"$f":"ROW()","v":1471},null,null,"SG",316,"SG","ACCT316SG",{"$f":"+'JAM Download'!E1286","v":7190005.2987635462},"P",{"$f":"VLOOKUP($I1471,Func,2)*$H1471","v":7190005.2987635462},{"$f":"VLOOKUP($I1471,Func,3)*$H1471","v":0},{"$f":"VLOOKUP($I1471,Func,5)*$H1471","v":0},{"$f":"VLOOKUP($I1471,Func,6)*$H1471","v":0},{"$f":"VLOOKUP($I1471,Func,7)*$H1471","v":0},null,0.75,{"$f":"+$J1471*$P1471","v":5392503.9740726594},{"$f":"+$J1471*(1-$P1471)","v":1797501.3246908865},null,{"$f":"+$K1471*$S1471","v":0},{"$f":"+$K1471*(1-$S1471)","v":0},null,null,null,null,null,null,null,"UACCT316SG",{"$f":"ROUND(SUM(-H1471,J1471:N1471),0)","v":0},{"$f":"ROUND(J1471-Q1471-R1471,0)","v":0},{"$f":"ROUND(K1471-T1471-U1471,0)","v":0},{"$f":"ROUND(L1471-W1471-X1471-Y1471-Z1471-AA1471,0)","v":0}]
[{"$f":"ROW()","v":1472},null,null,"SSGCH",316,"SSGCH","ACCT316SSGCH",{"$f":"+'JAM Download'!E1287","v":1653683.0455498986},"P",{"$f":"VLOOKUP($I1472,Func,2)*$H1472","v":1653683.0455498986},{"$f":"VLOOKUP($I1472,Func,3)*$H1472","v":0},{"$f":"VLOOKUP($I1472,Func,5)*$H1472","v":0},{"$f":"VLOOKUP($I1472,Func,6)*$H1472","v":0},{"$f":"VLOOKUP($I1472,Func,7)*$H1472","v":0},null,0.75,{"$f":"+$J1472*$P1472","v":1240262.284162424},{"$f":"+$J1472*(1-$P1472)","v":413420.76138747466},null,null,null,null,null,null,null,null,null,null,"UACCT316SSGCH",{"$f":"ROUND(SUM(-H1472,J1472:N1472),0)","v":0},{"$f":"ROUND(J1472-Q1472-R1472,0)","v":0},{"$f":"ROUND(K1472-T1472-U1472,0)","v":0},{"$f":"ROUND(L1472-W1472-X1472-Y1472-Z1472-AA1472,0)","v":0}]
[{"$f":"ROW()","v":1473},null,null,null,null,null,"ACCT316",{"$f":"+'JAM Download'!E1288","v":12976583.001602663},null,{"$f":"SUM(J1469:J1472)","v":12976583.001602663},{"$f":"SUM(K1469:K1472)","v":0},{"$f":"SUM(L1469:L1472)","v":0},{"$f":"SUM(M1469:M1472)","v":0},{"$f":"SUM(N1469:N1472)","v":0},null,null,{"$f":"SUM(Q1469:Q1472)","v":9732437.2512019966},{"$f":"SUM(R1469:R1472)","v":3244145.7504006657},null,{"$f":"SUM(T1469:T1471)","v":0},{"$f":"SUM(U1469:U1471)","v":0},null,{"$f":"SUM(W1469:W1471)","v":0},{"$f":"SUM(X1469:X1471)","v":0},{"$f":"SUM(Y1469:Y1471)","v":0},{"$f":"SUM(Z1469:Z1471)","v":0},{"$f":"SUM(AA1469:AA1471)","v":0},0,"UACCT316",{"$f":"ROUND(SUM(-H1473,J1473:N1473),0)","v":0},{"$f":"ROUND(J1473-Q1473-R1473,0)","v":0},{"$f":"ROUND(K1473-T1473-U1473,0)","v":0},{"$f":"ROUND(L1473-W1473-X1473-Y1473-Z1473-AA1473,0)","v":0}]
[{"$f":"ROW()","v":1474}]
[{"$f":"ROW()","v":1475}]
[{"$f":"ROW()","v":1476},"S00","Unclassified Steam Plant - Account 300"]
[{"$f":"ROW()","v":1477},null,null,"SG",300,"SG","ACCTS00SG",{"$f":"+'JAM Download'!E1295","v":862464.9592293296},"P",{"$f":"VLOOKUP($I1477,Func,2)*$H1477","v":862464.9592293296},{"$f":"VLOOKUP($I1477,Func,3)*$H1477","v":0},{"$f":"VLOOKUP($I1477,Func,5)*$H1477","v":0},{"$f":"VLOOKUP($I1477,Func,6)*$H1477","v":0},{"$f":"VLOOKUP($I1477,Func,7)*$H1477","v":0},null,0.75,{"$f":"+$J1477*$P1477","v":646848.7194219972},{"$f":"+$J1477*(1-$P1477)","v":215616.2398073324},null,{"$f":"+$K1477*$S1477","v":0},{"$f":"+$K1477*(1-$S1477)","v":0},null,null,null,null,null,null,null,"UACCTS00SG",{"$f":"ROUND(SUM(-H1477,J1477:N1477),0)","v":0},{"$f":"ROUND(J1477-Q1477-R1477,0)","v":0},{"$f":"ROUND(K1477-T1477-U1477,0)","v":0},{"$f":"ROUND(L1477-W1477-X1477-Y1477-Z1477-AA1477,0)","v":0}]
[{"$f":"ROW()","v":1478},null,null,null,null,null,"ACCTS00",{"$f":"+'JAM Download'!E1296","v":862464.9592293296},null,{"$f":"SUM(J1477:J1477)","v":862464.9592293296},{"$f":"SUM(K1477:K1477)","v":0},{"$f":"SUM(L1477:L1477)","v":0},{"$f":"SUM(M1477:M1477)","v":0},{"$f":"SUM(N1477:N1477)","v":0},null,null,{"$f":"SUM(Q1477:Q1477)","v":646848.7194219972},{"$f":"SUM(R1477:R1477)","v":215616.2398073324},null,{"$f":"SUM(T1477:T1477)","v":0},{"$f":"SUM(U1477:U1477)","v":0},null,{"$f":"SUM(W1477:W1477)","v":0},{"$f":"SUM(X1477:X1477)","v":0},{"$f":"SUM(Y1477:Y1477)","v":0},{"$f":"SUM(Z1477:Z1477)","v":0},{"$f":"SUM(AA1477:AA1477)","v":0},0,"UACCTS00",{"$f":"ROUND(SUM(-H1478,J1478:N1478),0)","v":0},{"$f":"ROUND(J1478-Q1478-R1478,0)","v":0},{"$f":"ROUND(K1478-T1478-U1478,0)","v":0},{"$f":"ROUND(L1478-W1478-X1478-Y1478-Z1478-AA1478,0)","v":0}]
[{"$f":"ROW()","v":1479}]
[{"$f":"ROW()","v":1480}]
[{"$f":"ROW()","v":1481},"Total Steam Production Plant",null,null,null,null,null,{"$f":"+'JAM Download'!E1299","v":2553209396.9879117},null,{"$f":"+J1473+J1466+J1459+J1452+J1445+J1438+J1478","v":2553209396.9879117},{"$f":"+K1473+K1466+K1459+K1452+K1445+K1438+K1478","v":0},{"$f":"+L1473+L1466+L1459+L1452+L1445+L1438+L1478","v":0},{"$f":"+M1473+M1466+M1459+M1452+M1445+M1438+M1478","v":0},{"$f":"+N1473+N1466+N1459+N1452+N1445+N1438+N1478","v":0},null,null,{"$f":"+Q1473+Q1466+Q1459+Q1452+Q1445+Q1438+Q1478","v":1914907047.7409341},{"$f":"+R1473+R1466+R1459+R1452+R1445+R1438+R1478","v":638302349.24697793},{"$f":"+S1473+S1466+S1459+S1452+S1445+S1438+S1478","v":0},{"$f":"+T1473+T1466+T1459+T1452+T1445+T1438+T1478","v":0},{"$f":"+U1473+U1466+U1459+U1452+U1445+U1438+U1478","v":0},null,{"$f":"+W1473+W1466+W1459+W1452+W1445+W1438+W1478","v":0},{"$f":"+X1473+X1466+X1459+X1452+X1445+X1438+X1478","v":0},{"$f":"+Y1473+Y1466+Y1459+Y1452+Y1445+Y1438+Y1478","v":0},{"$f":"+Z1473+Z1466+Z1459+Z1452+Z1445+Z1438+Z1478","v":0},{"$f":"+AA1473+AA1466+AA1459+AA1452+AA1445+AA1438+AA1478","v":0},0,null,{"$f":"ROUND(SUM(-H1481,J1481:N1481),0)","v":0},{"$f":"ROUND(J1481-Q1481-R1481,0)","v":0},{"$f":"ROUND(K1481-T1481-U1481,0)","v":0},{"$f":"ROUND(L1481-W1481-X1481-Y1481-Z1481-AA1481,0)","v":0}]
[{"$f":"ROW()","v":1482}]
[{"$f":"ROW()","v":1483}]
[{"$f":"ROW()","v":1484},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":1485},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":1486},320,"Land and Land Rights"]
[{"$f":"ROW()","v":1487},null,null,"SG",320,"SG","ACCT320SG",{"$f":"+'JAM Download'!E1310","v":0},"P",{"$f":"VLOOKUP($I1487,Func,2)*$H1487","v":0},{"$f":"VLOOKUP($I1487,Func,3)*$H1487","v":0},{"$f":"VLOOKUP($I1487,Func,5)*$H1487","v":0},{"$f":"VLOOKUP($I1487,Func,6)*$H1487","v":0},{"$f":"VLOOKUP($I1487,Func,7)*$H1487","v":0},null,0.75,{"$f":"+$J1487*$P1487","v":0},{"$f":"+$J1487*(1-$P1487)","v":0},null,{"$f":"+$K1487*$S1487","v":0},{"$f":"+$K1487*(1-$S1487)","v":0},null,null,null,null,null,null,null,"UACCT320DGP",{"$f":"ROUND(SUM(-H1487,J1487:N1487),0)","v":0},{"$f":"ROUND(J1487-Q1487-R1487,0)","v":0},{"$f":"ROUND(K1487-T1487-U1487,0)","v":0},{"$f":"ROUND(L1487-W1487-X1487-Y1487-Z1487-AA1487,0)","v":0}]
[{"$f":"ROW()","v":1488},null,null,"SG",320,"SG","ACCT320SG",{"$f":"+'JAM Download'!E1311","v":0},"P",{"$f":"VLOOKUP($I1488,Func,2)*$H1488","v":0},{"$f":"VLOOKUP($I1488,Func,3)*$H1488","v":0},{"$f":"VLOOKUP($I1488,Func,5)*$H1488","v":0},{"$f":"VLOOKUP($I1488,Func,6)*$H1488","v":0},{"$f":"VLOOKUP($I1488,Func,7)*$H1488","v":0},null,0.75,{"$f":"+$J1488*$P1488","v":0},{"$f":"+$J1488*(1-$P1488)","v":0},null,{"$f":"+$K1488*$S1488","v":0},{"$f":"+$K1488*(1-$S1488)","v":0},null,null,null,null,null,null,null,"UACCT320SG",{"$f":"ROUND(SUM(-H1488,J1488:N1488),0)","v":0},{"$f":"ROUND(J1488-Q1488-R1488,0)","v":0},{"$f":"ROUND(K1488-T1488-U1488,0)","v":0},{"$f":"ROUND(L1488-W1488-X1488-Y1488-Z1488-AA1488,0)","v":0}]
[{"$f":"ROW()","v":1489},null,null,null,null,null,"ACCT320",{"$f":"+'JAM Download'!E1312","v":0},null,{"$f":"SUM(J1487:J1488)","v":0},{"$f":"SUM(K1487:K1488)","v":0},{"$f":"SUM(L1487:L1488)","v":0},{"$f":"SUM(M1487:M1488)","v":0},{"$f":"SUM(N1487:N1488)","v":0},null,null,{"$f":"SUM(Q1487:Q1488)","v":0},{"$f":"SUM(R1487:R1488)","v":0},null,{"$f":"SUM(T1487:T1488)","v":0},{"$f":"SUM(U1487:U1488)","v":0},null,{"$f":"SUM(W1487:W1488)","v":0},{"$f":"SUM(X1487:X1488)","v":0},{"$f":"SUM(Y1487:Y1488)","v":0},{"$f":"SUM(Z1487:Z1488)","v":0},{"$f":"SUM(AA1487:AA1488)","v":0},0,"UACCT320",{"$f":"ROUND(SUM(-H1489,J1489:N1489),0)","v":0},{"$f":"ROUND(J1489-Q1489-R1489,0)","v":0},{"$f":"ROUND(K1489-T1489-U1489,0)","v":0},{"$f":"ROUND(L1489-W1489-X1489-Y1489-Z1489-AA1489,0)","v":0}]
[{"$f":"ROW()","v":1490}]
[{"$f":"ROW()","v":1491},321,"Structures and Improvements"]
[{"$f":"ROW()","v":1492},null,null,"SG",321,"SG","ACCT321SG",{"$f":"+'JAM Download'!E1315","v":0},"P",{"$f":"VLOOKUP($I1492,Func,2)*$H1492","v":0},{"$f":"VLOOKUP($I1492,Func,3)*$H1492","v":0},{"$f":"VLOOKUP($I1492,Func,5)*$H1492","v":0},{"$f":"VLOOKUP($I1492,Func,6)*$H1492","v":0},{"$f":"VLOOKUP($I1492,Func,7)*$H1492","v":0},null,0.75,{"$f":"+$J1492*$P1492","v":0},{"$f":"+$J1492*(1-$P1492)","v":0},null,{"$f":"+$K1492*$S1492","v":0},{"$f":"+$K1492*(1-$S1492)","v":0},null,null,null,null,null,null,null,"UACCT321DGP",{"$f":"ROUND(SUM(-H1492,J1492:N1492),0)","v":0},{"$f":"ROUND(J1492-Q1492-R1492,0)","v":0},{"$f":"ROUND(K1492-T1492-U1492,0)","v":0},{"$f":"ROUND(L1492-W1492-X1492-Y1492-Z1492-AA1492,0)","v":0}]
[{"$f":"ROW()","v":1493},null,null,"SG",321,"SG","ACCT321SG",{"$f":"+'JAM Download'!E1316","v":0},"P",{"$f":"VLOOKUP($I1493,Func,2)*$H1493","v":0},{"$f":"VLOOKUP($I1493,Func,3)*$H1493","v":0},{"$f":"VLOOKUP($I1493,Func,5)*$H1493","v":0},{"$f":"VLOOKUP($I1493,Func,6)*$H1493","v":0},{"$f":"VLOOKUP($I1493,Func,7)*$H1493","v":0},null,0.75,{"$f":"+$J1493*$P1493","v":0},{"$f":"+$J1493*(1-$P1493)","v":0},null,{"$f":"+$K1493*$S1493","v":0},{"$f":"+$K1493*(1-$S1493)","v":0},null,null,null,null,null,null,null,"UACCT321SG",{"$f":"ROUND(SUM(-H1493,J1493:N1493),0)","v":0},{"$f":"ROUND(J1493-Q1493-R1493,0)","v":0},{"$f":"ROUND(K1493-T1493-U1493,0)","v":0},{"$f":"ROUND(L1493-W1493-X1493-Y1493-Z1493-AA1493,0)","v":0}]
[{"$f":"ROW()","v":1494},null,null,null,null,null,"ACCT321",{"$f":"+'JAM Download'!E1317","v":0},null,{"$f":"SUM(J1492:J1493)","v":0},{"$f":"SUM(K1492:K1493)","v":0},{"$f":"SUM(L1492:L1493)","v":0},{"$f":"SUM(M1492:M1493)","v":0},{"$f":"SUM(N1492:N1493)","v":0},null,null,{"$f":"SUM(Q1492:Q1493)","v":0},{"$f":"SUM(R1492:R1493)","v":0},null,{"$f":"SUM(T1492:T1493)","v":0},{"$f":"SUM(U1492:U1493)","v":0},null,{"$f":"SUM(W1492:W1493)","v":0},{"$f":"SUM(X1492:X1493)","v":0},{"$f":"SUM(Y1492:Y1493)","v":0},{"$f":"SUM(Z1492:Z1493)","v":0},{"$f":"SUM(AA1492:AA1493)","v":0},0,"UACCT321",{"$f":"ROUND(SUM(-H1494,J1494:N1494),0)","v":0},{"$f":"ROUND(J1494-Q1494-R1494,0)","v":0},{"$f":"ROUND(K1494-T1494-U1494,0)","v":0},{"$f":"ROUND(L1494-W1494-X1494-Y1494-Z1494-AA1494,0)","v":0}]
[{"$f":"ROW()","v":1495}]
[{"$f":"ROW()","v":1496},322,"Reactor Plant Equipment"]
[{"$f":"ROW()","v":1497},null,null,"SG",322,"SG","ACCT322SG",{"$f":"+'JAM Download'!E1320","v":0},"P",{"$f":"VLOOKUP($I1497,Func,2)*$H1497","v":0},{"$f":"VLOOKUP($I1497,Func,3)*$H1497","v":0},{"$f":"VLOOKUP($I1497,Func,5)*$H1497","v":0},{"$f":"VLOOKUP($I1497,Func,6)*$H1497","v":0},{"$f":"VLOOKUP($I1497,Func,7)*$H1497","v":0},null,0.75,{"$f":"+$J1497*$P1497","v":0},{"$f":"+$J1497*(1-$P1497)","v":0},null,{"$f":"+$K1497*$S1497","v":0},{"$f":"+$K1497*(1-$S1497)","v":0},null,null,null,null,null,null,null,"UACCT322DGP",{"$f":"ROUND(SUM(-H1497,J1497:N1497),0)","v":0},{"$f":"ROUND(J1497-Q1497-R1497,0)","v":0},{"$f":"ROUND(K1497-T1497-U1497,0)","v":0},{"$f":"ROUND(L1497-W1497-X1497-Y1497-Z1497-AA1497,0)","v":0}]
[{"$f":"ROW()","v":1498},null,null,"SG",322,"SG","ACCT322SG",{"$f":"+'JAM Download'!E1321","v":0},"P",{"$f":"VLOOKUP($I1498,Func,2)*$H1498","v":0},{"$f":"VLOOKUP($I1498,Func,3)*$H1498","v":0},{"$f":"VLOOKUP($I1498,Func,5)*$H1498","v":0},{"$f":"VLOOKUP($I1498,Func,6)*$H1498","v":0},{"$f":"VLOOKUP($I1498,Func,7)*$H1498","v":0},null,0.75,{"$f":"+$J1498*$P1498","v":0},{"$f":"+$J1498*(1-$P1498)","v":0},null,{"$f":"+$K1498*$S1498","v":0},{"$f":"+$K1498*(1-$S1498)","v":0},null,null,null,null,null,null,null,"UACCT322SG",{"$f":"ROUND(SUM(-H1498,J1498:N1498),0)","v":0},{"$f":"ROUND(J1498-Q1498-R1498,0)","v":0},{"$f":"ROUND(K1498-T1498-U1498,0)","v":0},{"$f":"ROUND(L1498-W1498-X1498-Y1498-Z1498-AA1498,0)","v":0}]
[{"$f":"ROW()","v":1499},null,null,null,null,null,"ACCT322",{"$f":"+'JAM Download'!E1322","v":0},null,{"$f":"SUM(J1497:J1498)","v":0},{"$f":"SUM(K1497:K1498)","v":0},{"$f":"SUM(L1497:L1498)","v":0},{"$f":"SUM(M1497:M1498)","v":0},{"$f":"SUM(N1497:N1498)","v":0},null,null,{"$f":"SUM(Q1497:Q1498)","v":0},{"$f":"SUM(R1497:R1498)","v":0},null,{"$f":"SUM(T1497:T1498)","v":0},{"$f":"SUM(U1497:U1498)","v":0},null,{"$f":"SUM(W1497:W1498)","v":0},{"$f":"SUM(X1497:X1498)","v":0},{"$f":"SUM(Y1497:Y1498)","v":0},{"$f":"SUM(Z1497:Z1498)","v":0},{"$f":"SUM(AA1497:AA1498)","v":0},0,"UACCT322",{"$f":"ROUND(SUM(-H1499,J1499:N1499),0)","v":0},{"$f":"ROUND(J1499-Q1499-R1499,0)","v":0},{"$f":"ROUND(K1499-T1499-U1499,0)","v":0},{"$f":"ROUND(L1499-W1499-X1499-Y1499-Z1499-AA1499,0)","v":0}]
[{"$f":"ROW()","v":1500}]
[{"$f":"ROW()","v":1501},323,"Turbogenerator Units"]
[{"$f":"ROW()","v":1502},null,null,"SG",323,"SG","ACCT323SG",{"$f":"+'JAM Download'!E1325","v":0},"P",{"$f":"VLOOKUP($I1502,Func,2)*$H1502","v":0},{"$f":"VLOOKUP($I1502,Func,3)*$H1502","v":0},{"$f":"VLOOKUP($I1502,Func,5)*$H1502","v":0},{"$f":"VLOOKUP($I1502,Func,6)*$H1502","v":0},{"$f":"VLOOKUP($I1502,Func,7)*$H1502","v":0},null,0.75,{"$f":"+$J1502*$P1502","v":0},{"$f":"+$J1502*(1-$P1502)","v":0},null,{"$f":"+$K1502*$S1502","v":0},{"$f":"+$K1502*(1-$S1502)","v":0},null,null,null,null,null,null,null,"UACCT323DGP",{"$f":"ROUND(SUM(-H1502,J1502:N1502),0)","v":0},{"$f":"ROUND(J1502-Q1502-R1502,0)","v":0},{"$f":"ROUND(K1502-T1502-U1502,0)","v":0},{"$f":"ROUND(L1502-W1502-X1502-Y1502-Z1502-AA1502,0)","v":0}]
[{"$f":"ROW()","v":1503},null,null,"SG",323,"SG","ACCT323SG",{"$f":"+'JAM Download'!E1326","v":0},"P",{"$f":"VLOOKUP($I1503,Func,2)*$H1503","v":0},{"$f":"VLOOKUP($I1503,Func,3)*$H1503","v":0},{"$f":"VLOOKUP($I1503,Func,5)*$H1503","v":0},{"$f":"VLOOKUP($I1503,Func,6)*$H1503","v":0},{"$f":"VLOOKUP($I1503,Func,7)*$H1503","v":0},null,0.75,{"$f":"+$J1503*$P1503","v":0},{"$f":"+$J1503*(1-$P1503)","v":0},null,{"$f":"+$K1503*$S1503","v":0},{"$f":"+$K1503*(1-$S1503)","v":0},null,null,null,null,null,null,null,"UACCT323SG",{"$f":"ROUND(SUM(-H1503,J1503:N1503),0)","v":0},{"$f":"ROUND(J1503-Q1503-R1503,0)","v":0},{"$f":"ROUND(K1503-T1503-U1503,0)","v":0},{"$f":"ROUND(L1503-W1503-X1503-Y1503-Z1503-AA1503,0)","v":0}]
[{"$f":"ROW()","v":1504},null,null,null,null,null,"ACCT323",{"$f":"+'JAM Download'!E1327","v":0},null,{"$f":"SUM(J1502:J1503)","v":0},{"$f":"SUM(K1502:K1503)","v":0},{"$f":"SUM(L1502:L1503)","v":0},{"$f":"SUM(M1502:M1503)","v":0},{"$f":"SUM(N1502:N1503)","v":0},null,null,{"$f":"SUM(Q1502:Q1503)","v":0},{"$f":"SUM(R1502:R1503)","v":0},null,{"$f":"SUM(T1502:T1503)","v":0},{"$f":"SUM(U1502:U1503)","v":0},null,{"$f":"SUM(W1502:W1503)","v":0},{"$f":"SUM(X1502:X1503)","v":0},{"$f":"SUM(Y1502:Y1503)","v":0},{"$f":"SUM(Z1502:Z1503)","v":0},{"$f":"SUM(AA1502:AA1503)","v":0},0,"UACCT323",{"$f":"ROUND(SUM(-H1504,J1504:N1504),0)","v":0},{"$f":"ROUND(J1504-Q1504-R1504,0)","v":0},{"$f":"ROUND(K1504-T1504-U1504,0)","v":0},{"$f":"ROUND(L1504-W1504-X1504-Y1504-Z1504-AA1504,0)","v":0}]
[{"$f":"ROW()","v":1505}]
[{"$f":"ROW()","v":1506},324,"Land and Land Rights"]
[{"$f":"ROW()","v":1507},null,null,"SG",324,"SG","ACCT324SG",{"$f":"+'JAM Download'!E1330","v":0},"P",{"$f":"VLOOKUP($I1507,Func,2)*$H1507","v":0},{"$f":"VLOOKUP($I1507,Func,3)*$H1507","v":0},{"$f":"VLOOKUP($I1507,Func,5)*$H1507","v":0},{"$f":"VLOOKUP($I1507,Func,6)*$H1507","v":0},{"$f":"VLOOKUP($I1507,Func,7)*$H1507","v":0},null,0.75,{"$f":"+$J1507*$P1507","v":0},{"$f":"+$J1507*(1-$P1507)","v":0},null,{"$f":"+$K1507*$S1507","v":0},{"$f":"+$K1507*(1-$S1507)","v":0},null,null,null,null,null,null,null,"UACCT324DGP",{"$f":"ROUND(SUM(-H1507,J1507:N1507),0)","v":0},{"$f":"ROUND(J1507-Q1507-R1507,0)","v":0},{"$f":"ROUND(K1507-T1507-U1507,0)","v":0},{"$f":"ROUND(L1507-W1507-X1507-Y1507-Z1507-AA1507,0)","v":0}]
[{"$f":"ROW()","v":1508},null,null,"SG",324,"SG","ACCT324SG",{"$f":"+'JAM Download'!E1331","v":0},"P",{"$f":"VLOOKUP($I1508,Func,2)*$H1508","v":0},{"$f":"VLOOKUP($I1508,Func,3)*$H1508","v":0},{"$f":"VLOOKUP($I1508,Func,5)*$H1508","v":0},{"$f":"VLOOKUP($I1508,Func,6)*$H1508","v":0},{"$f":"VLOOKUP($I1508,Func,7)*$H1508","v":0},null,0.75,{"$f":"+$J1508*$P1508","v":0},{"$f":"+$J1508*(1-$P1508)","v":0},null,{"$f":"+$K1508*$S1508","v":0},{"$f":"+$K1508*(1-$S1508)","v":0},null,null,null,null,null,null,null,"UACCT324SG",{"$f":"ROUND(SUM(-H1508,J1508:N1508),0)","v":0},{"$f":"ROUND(J1508-Q1508-R1508,0)","v":0},{"$f":"ROUND(K1508-T1508-U1508,0)","v":0},{"$f":"ROUND(L1508-W1508-X1508-Y1508-Z1508-AA1508,0)","v":0}]
[{"$f":"ROW()","v":1509},null,null,null,null,null,"ACCT324",{"$f":"+'JAM Download'!E1332","v":0},null,{"$f":"SUM(J1507:J1508)","v":0},{"$f":"SUM(K1507:K1508)","v":0},{"$f":"SUM(L1507:L1508)","v":0},{"$f":"SUM(M1507:M1508)","v":0},{"$f":"SUM(N1507:N1508)","v":0},null,null,{"$f":"SUM(Q1507:Q1508)","v":0},{"$f":"SUM(R1507:R1508)","v":0},null,{"$f":"SUM(T1507:T1508)","v":0},{"$f":"SUM(U1507:U1508)","v":0},null,{"$f":"SUM(W1507:W1508)","v":0},{"$f":"SUM(X1507:X1508)","v":0},{"$f":"SUM(Y1507:Y1508)","v":0},{"$f":"SUM(Z1507:Z1508)","v":0},{"$f":"SUM(AA1507:AA1508)","v":0},0,"UACCT324",{"$f":"ROUND(SUM(-H1509,J1509:N1509),0)","v":0},{"$f":"ROUND(J1509-Q1509-R1509,0)","v":0},{"$f":"ROUND(K1509-T1509-U1509,0)","v":0},{"$f":"ROUND(L1509-W1509-X1509-Y1509-Z1509-AA1509,0)","v":0}]
[{"$f":"ROW()","v":1510}]
[{"$f":"ROW()","v":1511},325,"Misc. Power Plant Equipment"]
[{"$f":"ROW()","v":1512},null,null,"SG",325,"SG","ACCT325SG",{"$f":"+'JAM Download'!E1335","v":0},"P",{"$f":"VLOOKUP($I1512,Func,2)*$H1512","v":0},{"$f":"VLOOKUP($I1512,Func,3)*$H1512","v":0},{"$f":"VLOOKUP($I1512,Func,5)*$H1512","v":0},{"$f":"VLOOKUP($I1512,Func,6)*$H1512","v":0},{"$f":"VLOOKUP($I1512,Func,7)*$H1512","v":0},null,0.75,{"$f":"+$J1512*$P1512","v":0},{"$f":"+$J1512*(1-$P1512)","v":0},null,{"$f":"+$K1512*$S1512","v":0},{"$f":"+$K1512*(1-$S1512)","v":0},null,null,null,null,null,null,null,"UACCT325DGP",{"$f":"ROUND(SUM(-H1512,J1512:N1512),0)","v":0},{"$f":"ROUND(J1512-Q1512-R1512,0)","v":0},{"$f":"ROUND(K1512-T1512-U1512,0)","v":0},{"$f":"ROUND(L1512-W1512-X1512-Y1512-Z1512-AA1512,0)","v":0}]
[{"$f":"ROW()","v":1513},null,null,"SG",325,"SG","ACCT325SG",{"$f":"+'JAM Download'!E1336","v":0},"P",{"$f":"VLOOKUP($I1513,Func,2)*$H1513","v":0},{"$f":"VLOOKUP($I1513,Func,3)*$H1513","v":0},{"$f":"VLOOKUP($I1513,Func,5)*$H1513","v":0},{"$f":"VLOOKUP($I1513,Func,6)*$H1513","v":0},{"$f":"VLOOKUP($I1513,Func,7)*$H1513","v":0},null,0.75,{"$f":"+$J1513*$P1513","v":0},{"$f":"+$J1513*(1-$P1513)","v":0},null,{"$f":"+$K1513*$S1513","v":0},{"$f":"+$K1513*(1-$S1513)","v":0},null,null,null,null,null,null,null,"UACCT325SGP",{"$f":"ROUND(SUM(-H1513,J1513:N1513),0)","v":0},{"$f":"ROUND(J1513-Q1513-R1513,0)","v":0},{"$f":"ROUND(K1513-T1513-U1513,0)","v":0},{"$f":"ROUND(L1513-W1513-X1513-Y1513-Z1513-AA1513,0)","v":0}]
[{"$f":"ROW()","v":1514},null,null,null,null,null,"ACCT325",{"$f":"+'JAM Download'!E1337","v":0},null,{"$f":"SUM(J1512:J1513)","v":0},{"$f":"SUM(K1512:K1513)","v":0},{"$f":"SUM(L1512:L1513)","v":0},{"$f":"SUM(M1512:M1513)","v":0},{"$f":"SUM(N1512:N1513)","v":0},null,null,{"$f":"SUM(Q1512:Q1513)","v":0},{"$f":"SUM(R1512:R1513)","v":0},null,{"$f":"SUM(T1512:T1513)","v":0},{"$f":"SUM(U1512:U1513)","v":0},null,{"$f":"SUM(W1512:W1513)","v":0},{"$f":"SUM(X1512:X1513)","v":0},{"$f":"SUM(Y1512:Y1513)","v":0},{"$f":"SUM(Z1512:Z1513)","v":0},{"$f":"SUM(AA1512:AA1513)","v":0},0,"UACCT325",{"$f":"ROUND(SUM(-H1514,J1514:N1514),0)","v":0},{"$f":"ROUND(J1514-Q1514-R1514,0)","v":0},{"$f":"ROUND(K1514-T1514-U1514,0)","v":0},{"$f":"ROUND(L1514-W1514-X1514-Y1514-Z1514-AA1514,0)","v":0}]
[{"$f":"ROW()","v":1515}]
[{"$f":"ROW()","v":1516}]
[{"$f":"ROW()","v":1517},"N00","Unclassified Nuclear Plant - Acct 300"]
[{"$f":"ROW()","v":1518},null,null,"SG",300,"SG","ACCTN00SGP",{"$f":"+'JAM Download'!E1341","v":0},"P",{"$f":"VLOOKUP($I1518,Func,2)*$H1518","v":0},{"$f":"VLOOKUP($I1518,Func,3)*$H1518","v":0},{"$f":"VLOOKUP($I1518,Func,5)*$H1518","v":0},{"$f":"VLOOKUP($I1518,Func,6)*$H1518","v":0},{"$f":"VLOOKUP($I1518,Func,7)*$H1518","v":0},null,0.75,{"$f":"+$J1518*$P1518","v":0},{"$f":"+$J1518*(1-$P1518)","v":0},null,{"$f":"+$K1518*$S1518","v":0},{"$f":"+$K1518*(1-$S1518)","v":0},null,null,null,null,null,null,null,"UACCTN00SGP",{"$f":"ROUND(SUM(-H1518,J1518:N1518),0)","v":0},{"$f":"ROUND(J1518-Q1518-R1518,0)","v":0},{"$f":"ROUND(K1518-T1518-U1518,0)","v":0},{"$f":"ROUND(L1518-W1518-X1518-Y1518-Z1518-AA1518,0)","v":0}]
[{"$f":"ROW()","v":1519},null,null,null,null,null,"ACCTN00",{"$f":"+'JAM Download'!E1342","v":0},null,{"$f":"SUM(J1518)","v":0},{"$f":"SUM(K1518)","v":0},{"$f":"SUM(L1518)","v":0},{"$f":"SUM(M1518)","v":0},{"$f":"SUM(N1518)","v":0},null,null,{"$f":"SUM(Q1518)","v":0},{"$f":"SUM(R1518)","v":0},null,{"$f":"SUM(T1518)","v":0},{"$f":"SUM(U1518)","v":0},null,{"$f":"SUM(W1518)","v":0},{"$f":"SUM(X1518)","v":0},{"$f":"SUM(Y1518)","v":0},{"$f":"SUM(Z1518)","v":0},{"$f":"SUM(AA1518)","v":0},0,"UACCTN00",{"$f":"ROUND(SUM(-H1519,J1519:N1519),0)","v":0},{"$f":"ROUND(J1519-Q1519-R1519,0)","v":0},{"$f":"ROUND(K1519-T1519-U1519,0)","v":0},{"$f":"ROUND(L1519-W1519-X1519-Y1519-Z1519-AA1519,0)","v":0}]
[{"$f":"ROW()","v":1520}]
[{"$f":"ROW()","v":1521}]
[{"$f":"ROW()","v":1522},"Total Nuclear Production Plant",null,null,null,null,null,{"$f":"+'JAM Download'!E1345","v":0},null,{"$f":"+J1514+J1509+J1504+J1499+J1494+J1489+J1519","v":0},{"$f":"+K1514+K1509+K1504+K1499+K1494+K1489+K1519","v":0},{"$f":"+L1514+L1509+L1504+L1499+L1494+L1489+L1519","v":0},{"$f":"+M1514+M1509+M1504+M1499+M1494+M1489+M1519","v":0},{"$f":"+N1514+N1509+N1504+N1499+N1494+N1489+N1519","v":0},null,null,{"$f":"+Q1514+Q1509+Q1504+Q1499+Q1494+Q1489+Q1519","v":0},{"$f":"+R1514+R1509+R1504+R1499+R1494+R1489+R1519","v":0},{"$f":"+S1514+S1509+S1504+S1499+S1494+S1489+S1519","v":0},{"$f":"+T1514+T1509+T1504+T1499+T1494+T1489+T1519","v":0},{"$f":"+U1514+U1509+U1504+U1499+U1494+U1489+U1519","v":0},null,{"$f":"+W1514+W1509+W1504+W1499+W1494+W1489+W1519","v":0},{"$f":"+X1514+X1509+X1504+X1499+X1494+X1489+X1519","v":0},{"$f":"+Y1514+Y1509+Y1504+Y1499+Y1494+Y1489+Y1519","v":0},{"$f":"+Z1514+Z1509+Z1504+Z1499+Z1494+Z1489+Z1519","v":0},{"$f":"+AA1514+AA1509+AA1504+AA1499+AA1494+AA1489+AA1519","v":0},0,null,{"$f":"ROUND(SUM(-H1522,J1522:N1522),0)","v":0},{"$f":"ROUND(J1522-Q1522-R1522,0)","v":0},{"$f":"ROUND(K1522-T1522-U1522,0)","v":0},{"$f":"ROUND(L1522-W1522-X1522-Y1522-Z1522-AA1522,0)","v":0}]
[{"$f":"ROW()","v":1523}]
[{"$f":"ROW()","v":1524}]
[{"$f":"ROW()","v":1525},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":1526},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":1527}]
[{"$f":"ROW()","v":1528},330,"Land and Land Rights"]
[{"$f":"ROW()","v":1529},null,null,"SG",330,"SG","ACCT330SG",{"$f":"+'JAM Download'!E1357","v":4426603.6893217759},"P",{"$f":"VLOOKUP($I1529,Func,2)*$H1529","v":4426603.6893217759},{"$f":"VLOOKUP($I1529,Func,3)*$H1529","v":0},{"$f":"VLOOKUP($I1529,Func,5)*$H1529","v":0},{"$f":"VLOOKUP($I1529,Func,6)*$H1529","v":0},{"$f":"VLOOKUP($I1529,Func,7)*$H1529","v":0},null,0.75,{"$f":"+$J1529*$P1529","v":3319952.7669913322},{"$f":"+$J1529*(1-$P1529)","v":1106650.922330444},null,{"$f":"+$K1529*$S1529","v":0},{"$f":"+$K1529*(1-$S1529)","v":0},null,null,null,null,null,null,null,"UACCT330DGP",{"$f":"ROUND(SUM(-H1529,J1529:N1529),0)","v":0},{"$f":"ROUND(J1529-Q1529-R1529,0)","v":0},{"$f":"ROUND(K1529-T1529-U1529,0)","v":0},{"$f":"ROUND(L1529-W1529-X1529-Y1529-Z1529-AA1529,0)","v":0}]
[{"$f":"ROW()","v":1530},null,null,"SG",330,"SG","ACCT330SG",{"$f":"+'JAM Download'!E1358","v":2196282.5821928252},"P",{"$f":"VLOOKUP($I1530,Func,2)*$H1530","v":2196282.5821928252},{"$f":"VLOOKUP($I1530,Func,3)*$H1530","v":0},{"$f":"VLOOKUP($I1530,Func,5)*$H1530","v":0},{"$f":"VLOOKUP($I1530,Func,6)*$H1530","v":0},{"$f":"VLOOKUP($I1530,Func,7)*$H1530","v":0},null,0.75,{"$f":"+$J1530*$P1530","v":1647211.9366446189},{"$f":"+$J1530*(1-$P1530)","v":549070.64554820629},null,{"$f":"+$K1530*$S1530","v":0},{"$f":"+$K1530*(1-$S1530)","v":0},null,null,null,null,null,null,null,"UACCT330DGU",{"$f":"ROUND(SUM(-H1530,J1530:N1530),0)","v":0},{"$f":"ROUND(J1530-Q1530-R1530,0)","v":0},{"$f":"ROUND(K1530-T1530-U1530,0)","v":0},{"$f":"ROUND(L1530-W1530-X1530-Y1530-Z1530-AA1530,0)","v":0}]
[{"$f":"ROW()","v":1531},null,null,"SG",330,"SG","ACCT330SG",{"$f":"+'JAM Download'!E1359+'JAM Download'!E1360","v":3032345.7879262376},"P",{"$f":"VLOOKUP($I1531,Func,2)*$H1531","v":3032345.7879262376},{"$f":"VLOOKUP($I1531,Func,3)*$H1531","v":0},{"$f":"VLOOKUP($I1531,Func,5)*$H1531","v":0},{"$f":"VLOOKUP($I1531,Func,6)*$H1531","v":0},{"$f":"VLOOKUP($I1531,Func,7)*$H1531","v":0},null,0.75,{"$f":"+$J1531*$P1531","v":2274259.3409446781},{"$f":"+$J1531*(1-$P1531)","v":758086.44698155939},null,null,null,null,null,null,null,null,null,null,"UACCT330SG",{"$f":"ROUND(SUM(-H1531,J1531:N1531),0)","v":0},{"$f":"ROUND(J1531-Q1531-R1531,0)","v":0},{"$f":"ROUND(K1531-T1531-U1531,0)","v":0},{"$f":"ROUND(L1531-W1531-X1531-Y1531-Z1531-AA1531,0)","v":0}]
[{"$f":"ROW()","v":1532},null,null,null,null,null,"ACCT330",{"$f":"+'JAM Download'!E1361","v":9655232.0594408382},null,{"$f":"SUM(J1529:J1531)","v":9655232.0594408382},{"$f":"SUM(K1529:K1531)","v":0},{"$f":"SUM(L1529:L1531)","v":0},{"$f":"SUM(M1529:M1531)","v":0},{"$f":"SUM(N1529:N1531)","v":0},null,null,{"$f":"SUM(Q1529:Q1531)","v":7241424.0445806291},{"$f":"SUM(R1529:R1531)","v":2413808.0148602095},null,{"$f":"SUM(T1529:T1530)","v":0},{"$f":"SUM(U1529:U1530)","v":0},null,{"$f":"SUM(W1529:W1530)","v":0},{"$f":"SUM(X1529:X1530)","v":0},{"$f":"SUM(Y1529:Y1530)","v":0},{"$f":"SUM(Z1529:Z1530)","v":0},{"$f":"SUM(AA1529:AA1530)","v":0},0,"UACCT330",{"$f":"ROUND(SUM(-H1532,J1532:N1532),0)","v":0},{"$f":"ROUND(J1532-Q1532-R1532,0)","v":0},{"$f":"ROUND(K1532-T1532-U1532,0)","v":0},{"$f":"ROUND(L1532-W1532-X1532-Y1532-Z1532-AA1532,0)","v":0}]
[{"$f":"ROW()","v":1533}]
[{"$f":"ROW()","v":1534},331,"Structures and Improvements"]
[{"$f":"ROW()","v":1535},null,null,"SG",331,"SG","ACCT331SG",{"$f":"+'JAM Download'!E1364","v":8791461.9334556144},"P",{"$f":"VLOOKUP($I1535,Func,2)*$H1535","v":8791461.9334556144},{"$f":"VLOOKUP($I1535,Func,3)*$H1535","v":0},{"$f":"VLOOKUP($I1535,Func,5)*$H1535","v":0},{"$f":"VLOOKUP($I1535,Func,6)*$H1535","v":0},{"$f":"VLOOKUP($I1535,Func,7)*$H1535","v":0},null,0.75,{"$f":"+$J1535*$P1535","v":6593596.4500917103},{"$f":"+$J1535*(1-$P1535)","v":2197865.4833639036},null,{"$f":"+$K1535*$S1535","v":0},{"$f":"+$K1535*(1-$S1535)","v":0},null,null,null,null,null,null,null,"UACCT331DGP",{"$f":"ROUND(SUM(-H1535,J1535:N1535),0)","v":0},{"$f":"ROUND(J1535-Q1535-R1535,0)","v":0},{"$f":"ROUND(K1535-T1535-U1535,0)","v":0},{"$f":"ROUND(L1535-W1535-X1535-Y1535-Z1535-AA1535,0)","v":0}]
[{"$f":"ROW()","v":1536},null,null,"SG",331,"SG","ACCT331SG",{"$f":"+'JAM Download'!E1365","v":2204635.4460449326},"P",{"$f":"VLOOKUP($I1536,Func,2)*$H1536","v":2204635.4460449326},{"$f":"VLOOKUP($I1536,Func,3)*$H1536","v":0},{"$f":"VLOOKUP($I1536,Func,5)*$H1536","v":0},{"$f":"VLOOKUP($I1536,Func,6)*$H1536","v":0},{"$f":"VLOOKUP($I1536,Func,7)*$H1536","v":0},null,0.75,{"$f":"+$J1536*$P1536","v":1653476.5845336993},{"$f":"+$J1536*(1-$P1536)","v":551158.86151123315},null,{"$f":"+$K1536*$S1536","v":0},{"$f":"+$K1536*(1-$S1536)","v":0},null,null,null,null,null,null,null,"UACCT331DGU",{"$f":"ROUND(SUM(-H1536,J1536:N1536),0)","v":0},{"$f":"ROUND(J1536-Q1536-R1536,0)","v":0},{"$f":"ROUND(K1536-T1536-U1536,0)","v":0},{"$f":"ROUND(L1536-W1536-X1536-Y1536-Z1536-AA1536,0)","v":0}]
[{"$f":"ROW()","v":1537},null,null,"SG",331,"SG","ACCT331SG",{"$f":"+'JAM Download'!E1366+'JAM Download'!E1367","v":34246653.65431729},"P",{"$f":"VLOOKUP($I1537,Func,2)*$H1537","v":34246653.65431729},{"$f":"VLOOKUP($I1537,Func,3)*$H1537","v":0},{"$f":"VLOOKUP($I1537,Func,5)*$H1537","v":0},{"$f":"VLOOKUP($I1537,Func,6)*$H1537","v":0},{"$f":"VLOOKUP($I1537,Func,7)*$H1537","v":0},null,0.75,{"$f":"+$J1537*$P1537","v":25684990.240737967},{"$f":"+$J1537*(1-$P1537)","v":8561663.4135793224},null,null,null,null,null,null,null,null,null,null,"UACCT331SG",{"$f":"ROUND(SUM(-H1537,J1537:N1537),0)","v":0},{"$f":"ROUND(J1537-Q1537-R1537,0)","v":0},{"$f":"ROUND(K1537-T1537-U1537,0)","v":0},{"$f":"ROUND(L1537-W1537-X1537-Y1537-Z1537-AA1537,0)","v":0}]
[{"$f":"ROW()","v":1538},null,null,null,null,null,"ACCT331",{"$f":"+'JAM Download'!E1368","v":45242751.033817835},null,{"$f":"SUM(J1535:J1537)","v":45242751.033817835},{"$f":"SUM(K1535:K1537)","v":0},{"$f":"SUM(L1535:L1537)","v":0},{"$f":"SUM(M1535:M1537)","v":0},{"$f":"SUM(N1535:N1537)","v":0},null,null,{"$f":"SUM(Q1535:Q1537)","v":33932063.275363378},{"$f":"SUM(R1535:R1537)","v":11310687.758454459},null,{"$f":"SUM(T1535:T1536)","v":0},{"$f":"SUM(U1535:U1536)","v":0},null,{"$f":"SUM(W1535:W1536)","v":0},{"$f":"SUM(X1535:X1536)","v":0},{"$f":"SUM(Y1535:Y1536)","v":0},{"$f":"SUM(Z1535:Z1536)","v":0},{"$f":"SUM(AA1535:AA1536)","v":0},0,"UACCT331",{"$f":"ROUND(SUM(-H1538,J1538:N1538),0)","v":0},{"$f":"ROUND(J1538-Q1538-R1538,0)","v":0},{"$f":"ROUND(K1538-T1538-U1538,0)","v":0},{"$f":"ROUND(L1538-W1538-X1538-Y1538-Z1538-AA1538,0)","v":0}]
[{"$f":"ROW()","v":1539}]
[{"$f":"ROW()","v":1540},332,"Reservoirs, Dams & Waterways"]
[{"$f":"ROW()","v":1541},null,null,"SG",332,"SG","ACCT332SG",{"$f":"+'JAM Download'!E1371","v":62982795.027496114},"P",{"$f":"VLOOKUP($I1541,Func,2)*$H1541","v":62982795.027496114},{"$f":"VLOOKUP($I1541,Func,3)*$H1541","v":0},{"$f":"VLOOKUP($I1541,Func,5)*$H1541","v":0},{"$f":"VLOOKUP($I1541,Func,6)*$H1541","v":0},{"$f":"VLOOKUP($I1541,Func,7)*$H1541","v":0},null,0.75,{"$f":"+$J1541*$P1541","v":47237096.27062209},{"$f":"+$J1541*(1-$P1541)","v":15745698.756874029},null,{"$f":"+$K1541*$S1541","v":0},{"$f":"+$K1541*(1-$S1541)","v":0},null,null,null,null,null,null,null,"UACCT332DGP",{"$f":"ROUND(SUM(-H1541,J1541:N1541),0)","v":0},{"$f":"ROUND(J1541-Q1541-R1541,0)","v":0},{"$f":"ROUND(K1541-T1541-U1541,0)","v":0},{"$f":"ROUND(L1541-W1541-X1541-Y1541-Z1541-AA1541,0)","v":0}]
[{"$f":"ROW()","v":1542},null,null,"SG",332,"SG","ACCT332SG",{"$f":"+'JAM Download'!E1372","v":8369609.2024971852},"P",{"$f":"VLOOKUP($I1542,Func,2)*$H1542","v":8369609.2024971852},{"$f":"VLOOKUP($I1542,Func,3)*$H1542","v":0},{"$f":"VLOOKUP($I1542,Func,5)*$H1542","v":0},{"$f":"VLOOKUP($I1542,Func,6)*$H1542","v":0},{"$f":"VLOOKUP($I1542,Func,7)*$H1542","v":0},null,0.75,{"$f":"+$J1542*$P1542","v":6277206.9018728891},{"$f":"+$J1542*(1-$P1542)","v":2092402.3006242963},null,{"$f":"+$K1542*$S1542","v":0},{"$f":"+$K1542*(1-$S1542)","v":0},null,null,null,null,null,null,null,"UACCT332DGU",{"$f":"ROUND(SUM(-H1542,J1542:N1542),0)","v":0},{"$f":"ROUND(J1542-Q1542-R1542,0)","v":0},{"$f":"ROUND(K1542-T1542-U1542,0)","v":0},{"$f":"ROUND(L1542-W1542-X1542-Y1542-Z1542-AA1542,0)","v":0}]
[{"$f":"ROW()","v":1543},null,null,"SG",332,"SG","ACCT332SG",{"$f":"+'JAM Download'!E1373+'JAM Download'!E1374","v":73522580.009509727},"P",{"$f":"VLOOKUP($I1543,Func,2)*$H1543","v":73522580.009509727},{"$f":"VLOOKUP($I1543,Func,3)*$H1543","v":0},{"$f":"VLOOKUP($I1543,Func,5)*$H1543","v":0},{"$f":"VLOOKUP($I1543,Func,6)*$H1543","v":0},{"$f":"VLOOKUP($I1543,Func,7)*$H1543","v":0},null,0.75,{"$f":"+$J1543*$P1543","v":55141935.007132292},{"$f":"+$J1543*(1-$P1543)","v":18380645.002377432},null,null,null,null,null,null,null,null,null,null,"UACCT332SG",{"$f":"ROUND(SUM(-H1543,J1543:N1543),0)","v":0},{"$f":"ROUND(J1543-Q1543-R1543,0)","v":0},{"$f":"ROUND(K1543-T1543-U1543,0)","v":0},{"$f":"ROUND(L1543-W1543-X1543-Y1543-Z1543-AA1543,0)","v":0}]
[{"$f":"ROW()","v":1544},null,null,null,null,null,"ACCT332",{"$f":"+'JAM Download'!E1375","v":144874984.23950303},null,{"$f":"SUM(J1541:J1543)","v":144874984.23950303},{"$f":"SUM(K1541:K1543)","v":0},{"$f":"SUM(L1541:L1543)","v":0},{"$f":"SUM(M1541:M1543)","v":0},{"$f":"SUM(N1541:N1543)","v":0},null,null,{"$f":"SUM(Q1541:Q1543)","v":108656238.17962727},{"$f":"SUM(R1541:R1543)","v":36218746.059875757},null,{"$f":"SUM(T1541:T1542)","v":0},{"$f":"SUM(U1541:U1542)","v":0},null,{"$f":"SUM(W1541:W1542)","v":0},{"$f":"SUM(X1541:X1542)","v":0},{"$f":"SUM(Y1541:Y1542)","v":0},{"$f":"SUM(Z1541:Z1542)","v":0},{"$f":"SUM(AA1541:AA1542)","v":0},0,"UACCT332",{"$f":"ROUND(SUM(-H1544,J1544:N1544),0)","v":0},{"$f":"ROUND(J1544-Q1544-R1544,0)","v":0},{"$f":"ROUND(K1544-T1544-U1544,0)","v":0},{"$f":"ROUND(L1544-W1544-X1544-Y1544-Z1544-AA1544,0)","v":0}]
[{"$f":"ROW()","v":1545}]
[{"$f":"ROW()","v":1546},333,"Water Wheel, Turbines, & Generators"]
[{"$f":"ROW()","v":1547},null,null,"SG",333,"SG","ACCT333SG",{"$f":"+'JAM Download'!E1378","v":13174506.66718797},"P",{"$f":"VLOOKUP($I1547,Func,2)*$H1547","v":13174506.66718797},{"$f":"VLOOKUP($I1547,Func,3)*$H1547","v":0},{"$f":"VLOOKUP($I1547,Func,5)*$H1547","v":0},{"$f":"VLOOKUP($I1547,Func,6)*$H1547","v":0},{"$f":"VLOOKUP($I1547,Func,7)*$H1547","v":0},null,0.75,{"$f":"+$J1547*$P1547","v":9880880.0003909767},{"$f":"+$J1547*(1-$P1547)","v":3293626.6667969925},null,{"$f":"+$K1547*$S1547","v":0},{"$f":"+$K1547*(1-$S1547)","v":0},null,null,null,null,null,null,null,"UACCT333DGP",{"$f":"ROUND(SUM(-H1547,J1547:N1547),0)","v":0},{"$f":"ROUND(J1547-Q1547-R1547,0)","v":0},{"$f":"ROUND(K1547-T1547-U1547,0)","v":0},{"$f":"ROUND(L1547-W1547-X1547-Y1547-Z1547-AA1547,0)","v":0}]
[{"$f":"ROW()","v":1548},null,null,"SG",333,"SG","ACCT333SG",{"$f":"+'JAM Download'!E1379","v":3667686.6105890209},"P",{"$f":"VLOOKUP($I1548,Func,2)*$H1548","v":3667686.6105890209},{"$f":"VLOOKUP($I1548,Func,3)*$H1548","v":0},{"$f":"VLOOKUP($I1548,Func,5)*$H1548","v":0},{"$f":"VLOOKUP($I1548,Func,6)*$H1548","v":0},{"$f":"VLOOKUP($I1548,Func,7)*$H1548","v":0},null,0.75,{"$f":"+$J1548*$P1548","v":2750764.9579417659},{"$f":"+$J1548*(1-$P1548)","v":916921.65264725522},null,{"$f":"+$K1548*$S1548","v":0},{"$f":"+$K1548*(1-$S1548)","v":0},null,null,null,null,null,null,null,"UACCT333DGU",{"$f":"ROUND(SUM(-H1548,J1548:N1548),0)","v":0},{"$f":"ROUND(J1548-Q1548-R1548,0)","v":0},{"$f":"ROUND(K1548-T1548-U1548,0)","v":0},{"$f":"ROUND(L1548-W1548-X1548-Y1548-Z1548-AA1548,0)","v":0}]
[{"$f":"ROW()","v":1549},null,null,"SG",333,"SG","ACCT333SG",{"$f":"+'JAM Download'!E1380+'JAM Download'!E1381","v":29809557.576157562},"P",{"$f":"VLOOKUP($I1549,Func,2)*$H1549","v":29809557.576157562},{"$f":"VLOOKUP($I1549,Func,3)*$H1549","v":0},{"$f":"VLOOKUP($I1549,Func,5)*$H1549","v":0},{"$f":"VLOOKUP($I1549,Func,6)*$H1549","v":0},{"$f":"VLOOKUP($I1549,Func,7)*$H1549","v":0},null,0.75,{"$f":"+$J1549*$P1549","v":22357168.18211817},{"$f":"+$J1549*(1-$P1549)","v":7452389.3940393906},null,null,null,null,null,null,null,null,null,null,"UACCT333SG",{"$f":"ROUND(SUM(-H1549,J1549:N1549),0)","v":0},{"$f":"ROUND(J1549-Q1549-R1549,0)","v":0},{"$f":"ROUND(K1549-T1549-U1549,0)","v":0},{"$f":"ROUND(L1549-W1549-X1549-Y1549-Z1549-AA1549,0)","v":0}]
[{"$f":"ROW()","v":1550},null,null,null,null,null,"ACCT333",{"$f":"+'JAM Download'!E1382","v":46651750.853934549},null,{"$f":"SUM(J1547:J1549)","v":46651750.853934556},{"$f":"SUM(K1547:K1549)","v":0},{"$f":"SUM(L1547:L1549)","v":0},{"$f":"SUM(M1547:M1549)","v":0},{"$f":"SUM(N1547:N1549)","v":0},null,null,{"$f":"SUM(Q1547:Q1549)","v":34988813.14045091},{"$f":"SUM(R1547:R1549)","v":11662937.713483639},null,{"$f":"SUM(T1547:T1548)","v":0},{"$f":"SUM(U1547:U1548)","v":0},null,{"$f":"SUM(W1547:W1548)","v":0},{"$f":"SUM(X1547:X1548)","v":0},{"$f":"SUM(Y1547:Y1548)","v":0},{"$f":"SUM(Z1547:Z1548)","v":0},{"$f":"SUM(AA1547:AA1548)","v":0},0,"UACCT333",{"$f":"ROUND(SUM(-H1550,J1550:N1550),0)","v":0},{"$f":"ROUND(J1550-Q1550-R1550,0)","v":0},{"$f":"ROUND(K1550-T1550-U1550,0)","v":0},{"$f":"ROUND(L1550-W1550-X1550-Y1550-Z1550-AA1550,0)","v":0}]
[{"$f":"ROW()","v":1551}]
[{"$f":"ROW()","v":1552},334,"Accessory Electric Equipment"]
[{"$f":"ROW()","v":1553},null,null,"SG",334,"SG","ACCT334SG",{"$f":"+'JAM Download'!E1385","v":1832608.6900078978},"P",{"$f":"VLOOKUP($I1553,Func,2)*$H1553","v":1832608.6900078978},{"$f":"VLOOKUP($I1553,Func,3)*$H1553","v":0},{"$f":"VLOOKUP($I1553,Func,5)*$H1553","v":0},{"$f":"VLOOKUP($I1553,Func,6)*$H1553","v":0},{"$f":"VLOOKUP($I1553,Func,7)*$H1553","v":0},null,0.75,{"$f":"+$J1553*$P1553","v":1374456.5175059233},{"$f":"+$J1553*(1-$P1553)","v":458152.17250197445},null,{"$f":"+$K1553*$S1553","v":0},{"$f":"+$K1553*(1-$S1553)","v":0},null,null,null,null,null,null,null,"UACCT334DGP",{"$f":"ROUND(SUM(-H1553,J1553:N1553),0)","v":0},{"$f":"ROUND(J1553-Q1553-R1553,0)","v":0},{"$f":"ROUND(K1553-T1553-U1553,0)","v":0},{"$f":"ROUND(L1553-W1553-X1553-Y1553-Z1553-AA1553,0)","v":0}]
[{"$f":"ROW()","v":1554},null,null,"SG",334,"SG","ACCT334SG",{"$f":"+'JAM Download'!E1386","v":1524718.1833217535},"P",{"$f":"VLOOKUP($I1554,Func,2)*$H1554","v":1524718.1833217535},{"$f":"VLOOKUP($I1554,Func,3)*$H1554","v":0},{"$f":"VLOOKUP($I1554,Func,5)*$H1554","v":0},{"$f":"VLOOKUP($I1554,Func,6)*$H1554","v":0},{"$f":"VLOOKUP($I1554,Func,7)*$H1554","v":0},null,0.75,{"$f":"+$J1554*$P1554","v":1143538.6374913151},{"$f":"+$J1554*(1-$P1554)","v":381179.54583043838},null,{"$f":"+$K1554*$S1554","v":0},{"$f":"+$K1554*(1-$S1554)","v":0},null,null,null,null,null,null,null,"UACCT334DGU",{"$f":"ROUND(SUM(-H1554,J1554:N1554),0)","v":0},{"$f":"ROUND(J1554-Q1554-R1554,0)","v":0},{"$f":"ROUND(K1554-T1554-U1554,0)","v":0},{"$f":"ROUND(L1554-W1554-X1554-Y1554-Z1554-AA1554,0)","v":0}]
[{"$f":"ROW()","v":1555},null,null,"SG",334,"SG","ACCT334SG",{"$f":"+'JAM Download'!E1387+'JAM Download'!E1388","v":21475732.66402927},"P",{"$f":"VLOOKUP($I1555,Func,2)*$H1555","v":21475732.66402927},{"$f":"VLOOKUP($I1555,Func,3)*$H1555","v":0},{"$f":"VLOOKUP($I1555,Func,5)*$H1555","v":0},{"$f":"VLOOKUP($I1555,Func,6)*$H1555","v":0},{"$f":"VLOOKUP($I1555,Func,7)*$H1555","v":0},null,0.75,{"$f":"+$J1555*$P1555","v":16106799.498021953},{"$f":"+$J1555*(1-$P1555)","v":5368933.1660073176},null,null,null,null,null,null,null,null,null,null,"UACCT334SG",{"$f":"ROUND(SUM(-H1555,J1555:N1555),0)","v":0},{"$f":"ROUND(J1555-Q1555-R1555,0)","v":0},{"$f":"ROUND(K1555-T1555-U1555,0)","v":0},{"$f":"ROUND(L1555-W1555-X1555-Y1555-Z1555-AA1555,0)","v":0}]
[{"$f":"ROW()","v":1556},null,null,null,null,null,"ACCT334",{"$f":"+'JAM Download'!E1389","v":24833059.537358921},null,{"$f":"SUM(J1553:J1555)","v":24833059.537358921},{"$f":"SUM(K1553:K1555)","v":0},{"$f":"SUM(L1553:L1555)","v":0},{"$f":"SUM(M1553:M1555)","v":0},{"$f":"SUM(N1553:N1555)","v":0},null,null,{"$f":"SUM(Q1553:Q1555)","v":18624794.65301919},{"$f":"SUM(R1553:R1555)","v":6208264.8843397303},null,{"$f":"SUM(T1553:T1554)","v":0},{"$f":"SUM(U1553:U1554)","v":0},null,{"$f":"SUM(W1553:W1554)","v":0},{"$f":"SUM(X1553:X1554)","v":0},{"$f":"SUM(Y1553:Y1554)","v":0},{"$f":"SUM(Z1553:Z1554)","v":0},{"$f":"SUM(AA1553:AA1554)","v":0},0,"UACCT334",{"$f":"ROUND(SUM(-H1556,J1556:N1556),0)","v":0},{"$f":"ROUND(J1556-Q1556-R1556,0)","v":0},{"$f":"ROUND(K1556-T1556-U1556,0)","v":0},{"$f":"ROUND(L1556-W1556-X1556-Y1556-Z1556-AA1556,0)","v":0}]
[{"$f":"ROW()","v":1557}]
[{"$f":"ROW()","v":1558},335,"Misc. Power Plant Equipment"]
[{"$f":"ROW()","v":1559},null,null,"SG",335,"SG","ACCT335SG",{"$f":"+'JAM Download'!E1394","v":498539.12519695004},"P",{"$f":"VLOOKUP($I1559,Func,2)*$H1559","v":498539.12519695004},{"$f":"VLOOKUP($I1559,Func,3)*$H1559","v":0},{"$f":"VLOOKUP($I1559,Func,5)*$H1559","v":0},{"$f":"VLOOKUP($I1559,Func,6)*$H1559","v":0},{"$f":"VLOOKUP($I1559,Func,7)*$H1559","v":0},null,0.75,{"$f":"+$J1559*$P1559","v":373904.34389771253},{"$f":"+$J1559*(1-$P1559)","v":124634.78129923751},null,{"$f":"+$K1559*$S1559","v":0},{"$f":"+$K1559*(1-$S1559)","v":0},null,null,null,null,null,null,null,"UACCT335DGP",{"$f":"ROUND(SUM(-H1559,J1559:N1559),0)","v":0},{"$f":"ROUND(J1559-Q1559-R1559,0)","v":0},{"$f":"ROUND(K1559-T1559-U1559,0)","v":0},{"$f":"ROUND(L1559-W1559-X1559-Y1559-Z1559-AA1559,0)","v":0}]
[{"$f":"ROW()","v":1560},null,null,"SG",335,"SG","ACCT335SG",{"$f":"+'JAM Download'!E1395","v":72556.115843349748},"P",{"$f":"VLOOKUP($I1560,Func,2)*$H1560","v":72556.115843349748},{"$f":"VLOOKUP($I1560,Func,3)*$H1560","v":0},{"$f":"VLOOKUP($I1560,Func,5)*$H1560","v":0},{"$f":"VLOOKUP($I1560,Func,6)*$H1560","v":0},{"$f":"VLOOKUP($I1560,Func,7)*$H1560","v":0},null,0.75,{"$f":"+$J1560*$P1560","v":54417.086882512311},{"$f":"+$J1560*(1-$P1560)","v":18139.028960837437},null,{"$f":"+$K1560*$S1560","v":0},{"$f":"+$K1560*(1-$S1560)","v":0},null,null,null,null,null,null,null,"UACCT335DGU",{"$f":"ROUND(SUM(-H1560,J1560:N1560),0)","v":0},{"$f":"ROUND(J1560-Q1560-R1560,0)","v":0},{"$f":"ROUND(K1560-T1560-U1560,0)","v":0},{"$f":"ROUND(L1560-W1560-X1560-Y1560-Z1560-AA1560,0)","v":0}]
[{"$f":"ROW()","v":1561},null,null,"SG",335,"SG","ACCT335SG",{"$f":"+'JAM Download'!E1396+'JAM Download'!E1397","v":419130.03106176219},"P",{"$f":"VLOOKUP($I1561,Func,2)*$H1561","v":419130.03106176219},{"$f":"VLOOKUP($I1561,Func,3)*$H1561","v":0},{"$f":"VLOOKUP($I1561,Func,5)*$H1561","v":0},{"$f":"VLOOKUP($I1561,Func,6)*$H1561","v":0},{"$f":"VLOOKUP($I1561,Func,7)*$H1561","v":0},null,0.75,{"$f":"+$J1561*$P1561","v":314347.52329632163},{"$f":"+$J1561*(1-$P1561)","v":104782.50776544055},null,null,null,null,null,null,null,null,null,null,"UACCT335SG",{"$f":"ROUND(SUM(-H1561,J1561:N1561),0)","v":0},{"$f":"ROUND(J1561-Q1561-R1561,0)","v":0},{"$f":"ROUND(K1561-T1561-U1561,0)","v":0},{"$f":"ROUND(L1561-W1561-X1561-Y1561-Z1561-AA1561,0)","v":0}]
[{"$f":"ROW()","v":1562},null,null,null,null,null,"ACCT335",{"$f":"+'JAM Download'!E1398","v":990225.27210206189},null,{"$f":"SUM(J1559:J1561)","v":990225.27210206189},{"$f":"SUM(K1559:K1561)","v":0},{"$f":"SUM(L1559:L1561)","v":0},{"$f":"SUM(M1559:M1561)","v":0},{"$f":"SUM(N1559:N1561)","v":0},null,null,{"$f":"SUM(Q1559:Q1561)","v":742668.95407654648},{"$f":"SUM(R1559:R1561)","v":247556.31802551547},null,{"$f":"SUM(T1559:T1560)","v":0},{"$f":"SUM(U1559:U1560)","v":0},null,{"$f":"SUM(W1559:W1560)","v":0},{"$f":"SUM(X1559:X1560)","v":0},{"$f":"SUM(Y1559:Y1560)","v":0},{"$f":"SUM(Z1559:Z1560)","v":0},{"$f":"SUM(AA1559:AA1560)","v":0},0,"UACCT335",{"$f":"ROUND(SUM(-H1562,J1562:N1562),0)","v":0},{"$f":"ROUND(J1562-Q1562-R1562,0)","v":0},{"$f":"ROUND(K1562-T1562-U1562,0)","v":0},{"$f":"ROUND(L1562-W1562-X1562-Y1562-Z1562-AA1562,0)","v":0}]
[{"$f":"ROW()","v":1563}]
[{"$f":"ROW()","v":1564},336,"Roads, Railroads & Bridges"]
[{"$f":"ROW()","v":1565},null,null,"SG",336,"SG","ACCT336SG",{"$f":"+'JAM Download'!E1401","v":1931452.1716093437},"P",{"$f":"VLOOKUP($I1565,Func,2)*$H1565","v":1931452.1716093437},{"$f":"VLOOKUP($I1565,Func,3)*$H1565","v":0},{"$f":"VLOOKUP($I1565,Func,5)*$H1565","v":0},{"$f":"VLOOKUP($I1565,Func,6)*$H1565","v":0},{"$f":"VLOOKUP($I1565,Func,7)*$H1565","v":0},null,0.75,{"$f":"+$J1565*$P1565","v":1448589.1287070077},{"$f":"+$J1565*(1-$P1565)","v":482863.04290233593},null,{"$f":"+$K1565*$S1565","v":0},{"$f":"+$K1565*(1-$S1565)","v":0},null,null,null,null,null,null,null,"UACCT336DGP",{"$f":"ROUND(SUM(-H1565,J1565:N1565),0)","v":0},{"$f":"ROUND(J1565-Q1565-R1565,0)","v":0},{"$f":"ROUND(K1565-T1565-U1565,0)","v":0},{"$f":"ROUND(L1565-W1565-X1565-Y1565-Z1565-AA1565,0)","v":0}]
[{"$f":"ROW()","v":1566},null,null,"SG",336,"SG","ACCT336SG",{"$f":"+'JAM Download'!E1402","v":344207.14014903974},"P",{"$f":"VLOOKUP($I1566,Func,2)*$H1566","v":344207.14014903974},{"$f":"VLOOKUP($I1566,Func,3)*$H1566","v":0},{"$f":"VLOOKUP($I1566,Func,5)*$H1566","v":0},{"$f":"VLOOKUP($I1566,Func,6)*$H1566","v":0},{"$f":"VLOOKUP($I1566,Func,7)*$H1566","v":0},null,0.75,{"$f":"+$J1566*$P1566","v":258155.35511177982},{"$f":"+$J1566*(1-$P1566)","v":86051.785037259935},null,{"$f":"+$K1566*$S1566","v":0},{"$f":"+$K1566*(1-$S1566)","v":0},null,null,null,null,null,null,null,"UACCT336DGU",{"$f":"ROUND(SUM(-H1566,J1566:N1566),0)","v":0},{"$f":"ROUND(J1566-Q1566-R1566,0)","v":0},{"$f":"ROUND(K1566-T1566-U1566,0)","v":0},{"$f":"ROUND(L1566-W1566-X1566-Y1566-Z1566-AA1566,0)","v":0}]
[{"$f":"ROW()","v":1567},null,null,"SG",336,"SG","ACCT336SG",{"$f":"+'JAM Download'!E1403+'JAM Download'!E1404","v":4449396.4421720738},"P",{"$f":"VLOOKUP($I1567,Func,2)*$H1567","v":4449396.4421720738},{"$f":"VLOOKUP($I1567,Func,3)*$H1567","v":0},{"$f":"VLOOKUP($I1567,Func,5)*$H1567","v":0},{"$f":"VLOOKUP($I1567,Func,6)*$H1567","v":0},{"$f":"VLOOKUP($I1567,Func,7)*$H1567","v":0},null,0.75,{"$f":"+$J1567*$P1567","v":3337047.3316290556},{"$f":"+$J1567*(1-$P1567)","v":1112349.1105430184},null,null,null,null,null,null,null,null,null,null,"UACCT336SG",{"$f":"ROUND(SUM(-H1567,J1567:N1567),0)","v":0},{"$f":"ROUND(J1567-Q1567-R1567,0)","v":0},{"$f":"ROUND(K1567-T1567-U1567,0)","v":0},{"$f":"ROUND(L1567-W1567-X1567-Y1567-Z1567-AA1567,0)","v":0}]
[{"$f":"ROW()","v":1568},null,null,null,null,null,"ACCT336",{"$f":"+'JAM Download'!E1405","v":6725055.7539304569},null,{"$f":"SUM(J1565:J1567)","v":6725055.7539304569},{"$f":"SUM(K1565:K1567)","v":0},{"$f":"SUM(L1565:L1567)","v":0},{"$f":"SUM(M1565:M1567)","v":0},{"$f":"SUM(N1565:N1567)","v":0},null,null,{"$f":"SUM(Q1565:Q1567)","v":5043791.8154478427},{"$f":"SUM(R1565:R1567)","v":1681263.9384826142},null,{"$f":"SUM(T1565:T1566)","v":0},{"$f":"SUM(U1565:U1566)","v":0},null,{"$f":"SUM(W1565:W1566)","v":0},{"$f":"SUM(X1565:X1566)","v":0},{"$f":"SUM(Y1565:Y1566)","v":0},{"$f":"SUM(Z1565:Z1566)","v":0},{"$f":"SUM(AA1565:AA1566)","v":0},0,"UACCT336",{"$f":"ROUND(SUM(-H1568,J1568:N1568),0)","v":0},{"$f":"ROUND(J1568-Q1568-R1568,0)","v":0},{"$f":"ROUND(K1568-T1568-U1568,0)","v":0},{"$f":"ROUND(L1568-W1568-X1568-Y1568-Z1568-AA1568,0)","v":0}]
[{"$f":"ROW()","v":1569}]
[{"$f":"ROW()","v":1570}]
[{"$f":"ROW()","v":1571},"H00","Unclassified Hydro Plant - Acct 300"]
[{"$f":"ROW()","v":1572},null,null,"SG",300,"SG","ACCTH00SG",{"$f":"+'JAM Download'!E1412","v":0},"P",{"$f":"VLOOKUP($I1572,Func,2)*$H1572","v":0},{"$f":"VLOOKUP($I1572,Func,3)*$H1572","v":0},{"$f":"VLOOKUP($I1572,Func,5)*$H1572","v":0},{"$f":"VLOOKUP($I1572,Func,6)*$H1572","v":0},{"$f":"VLOOKUP($I1572,Func,7)*$H1572","v":0},null,0.75,{"$f":"+$J1572*$P1572","v":0},{"$f":"+$J1572*(1-$P1572)","v":0},null,{"$f":"+$K1572*$S1572","v":0},{"$f":"+$K1572*(1-$S1572)","v":0},null,null,null,null,null,null,null,"UACCTH00DGP",{"$f":"ROUND(SUM(-H1572,J1572:N1572),0)","v":0},{"$f":"ROUND(J1572-Q1572-R1572,0)","v":0},{"$f":"ROUND(K1572-T1572-U1572,0)","v":0},{"$f":"ROUND(L1572-W1572-X1572-Y1572-Z1572-AA1572,0)","v":0}]
[{"$f":"ROW()","v":1573},null,null,"SG",300,"SG","ACCTH00SG",{"$f":"+'JAM Download'!E1413","v":0},"P",{"$f":"VLOOKUP($I1573,Func,2)*$H1573","v":0},{"$f":"VLOOKUP($I1573,Func,3)*$H1573","v":0},{"$f":"VLOOKUP($I1573,Func,5)*$H1573","v":0},{"$f":"VLOOKUP($I1573,Func,6)*$H1573","v":0},{"$f":"VLOOKUP($I1573,Func,7)*$H1573","v":0},null,0.75,{"$f":"+$J1573*$P1573","v":0},{"$f":"+$J1573*(1-$P1573)","v":0},null,{"$f":"+$K1573*$S1573","v":0},{"$f":"+$K1573*(1-$S1573)","v":0},null,null,null,null,null,null,null,"UACCTH00DGU",{"$f":"ROUND(SUM(-H1573,J1573:N1573),0)","v":0},{"$f":"ROUND(J1573-Q1573-R1573,0)","v":0},{"$f":"ROUND(K1573-T1573-U1573,0)","v":0},{"$f":"ROUND(L1573-W1573-X1573-Y1573-Z1573-AA1573,0)","v":0}]
[{"$f":"ROW()","v":1574},null,null,"SG",300,"SG","ACCTH00SG",{"$f":"+'JAM Download'!E1414+'JAM Download'!E1415","v":0},"P",{"$f":"VLOOKUP($I1574,Func,2)*$H1574","v":0},{"$f":"VLOOKUP($I1574,Func,3)*$H1574","v":0},{"$f":"VLOOKUP($I1574,Func,5)*$H1574","v":0},{"$f":"VLOOKUP($I1574,Func,6)*$H1574","v":0},{"$f":"VLOOKUP($I1574,Func,7)*$H1574","v":0},null,0.75,{"$f":"+$J1574*$P1574","v":0},{"$f":"+$J1574*(1-$P1574)","v":0},null,null,null,null,null,null,null,null,null,null,"UACCTH00SG",{"$f":"ROUND(SUM(-H1574,J1574:N1574),0)","v":0},{"$f":"ROUND(J1574-Q1574-R1574,0)","v":0},{"$f":"ROUND(K1574-T1574-U1574,0)","v":0},{"$f":"ROUND(L1574-W1574-X1574-Y1574-Z1574-AA1574,0)","v":0}]
[{"$f":"ROW()","v":1575},null,null,null,null,null,"ACCTH00",{"$f":"+'JAM Download'!E1416","v":0},null,{"$f":"SUM(J1572:J1574)","v":0},{"$f":"SUM(K1572:K1574)","v":0},{"$f":"SUM(L1572:L1574)","v":0},{"$f":"SUM(M1572:M1574)","v":0},{"$f":"SUM(N1572:N1574)","v":0},null,null,{"$f":"SUM(Q1572:Q1574)","v":0},{"$f":"SUM(R1572:R1574)","v":0},null,{"$f":"SUM(T1572:T1573)","v":0},{"$f":"SUM(U1572:U1573)","v":0},null,{"$f":"SUM(W1572:W1573)","v":0},{"$f":"SUM(X1572:X1573)","v":0},{"$f":"SUM(Y1572:Y1573)","v":0},{"$f":"SUM(Z1572:Z1573)","v":0},{"$f":"SUM(AA1572:AA1573)","v":0},0,"UACCTH00",{"$f":"ROUND(SUM(-H1575,J1575:N1575),0)","v":0},{"$f":"ROUND(J1575-Q1575-R1575,0)","v":0},{"$f":"ROUND(K1575-T1575-U1575,0)","v":0},{"$f":"ROUND(L1575-W1575-X1575-Y1575-Z1575-AA1575,0)","v":0}]
[{"$f":"ROW()","v":1576}]
[{"$f":"ROW()","v":1577}]
[{"$f":"ROW()","v":1578},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-H1578,J1578:N1578),0)","v":0},{"$f":"ROUND(J1578-Q1578-R1578,0)","v":0},{"$f":"ROUND(K1578-T1578-U1578,0)","v":0},{"$f":"ROUND(L1578-W1578-X1578-Y1578-Z1578-AA1578,0)","v":0}]
[{"$f":"ROW()","v":1579},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-H1579,J1579:N1579),0)","v":0},{"$f":"ROUND(J1579-Q1579-R1579,0)","v":0},{"$f":"ROUND(K1579-T1579-U1579,0)","v":0},{"$f":"ROUND(L1579-W1579-X1579-Y1579-Z1579-AA1579,0)","v":0}]
[{"$f":"ROW()","v":1580},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-H1580,J1580:N1580),0)","v":0},{"$f":"ROUND(J1580-Q1580-R1580,0)","v":0},{"$f":"ROUND(K1580-T1580-U1580,0)","v":0},{"$f":"ROUND(L1580-W1580-X1580-Y1580-Z1580-AA1580,0)","v":0}]
[{"$f":"ROW()","v":1581},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-H1581,J1581:N1581),0)","v":0},{"$f":"ROUND(J1581-Q1581-R1581,0)","v":0},{"$f":"ROUND(K1581-T1581-U1581,0)","v":0},{"$f":"ROUND(L1581-W1581-X1581-Y1581-Z1581-AA1581,0)","v":0}]
[{"$f":"ROW()","v":1582},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-H1582,J1582:N1582),0)","v":0},{"$f":"ROUND(J1582-Q1582-R1582,0)","v":0},{"$f":"ROUND(K1582-T1582-U1582,0)","v":0},{"$f":"ROUND(L1582-W1582-X1582-Y1582-Z1582-AA1582,0)","v":0}]
[{"$f":"ROW()","v":1583}]
[{"$f":"ROW()","v":1584},"Total Hydraulic Plant",null,null,null,null,null,{"$f":"+'JAM Download'!E1418","v":278973058.75008774},null,{"$f":"+J1575+J1568+J1562+J1556+J1550+J1544+J1538+J1532+J1582","v":278973058.75008774},{"$f":"+K1575+K1568+K1562+K1556+K1550+K1544+K1538+K1532+K1582","v":0},{"$f":"+L1575+L1568+L1562+L1556+L1550+L1544+L1538+L1532+L1582","v":0},{"$f":"+M1575+M1568+M1562+M1556+M1550+M1544+M1538+M1532+M1582","v":0},{"$f":"+N1575+N1568+N1562+N1556+N1550+N1544+N1538+N1532+N1582","v":0},null,null,{"$f":"+Q1575+Q1568+Q1562+Q1556+Q1550+Q1544+Q1538+Q1532+Q1582","v":209229794.06256577},{"$f":"+R1575+R1568+R1562+R1556+R1550+R1544+R1538+R1532+R1582","v":69743264.687521935},{"$f":"+S1575+S1568+S1562+S1556+S1550+S1544+S1538+S1532+S1582","v":0},{"$f":"+T1575+T1568+T1562+T1556+T1550+T1544+T1538+T1532+T1582","v":0},{"$f":"+U1575+U1568+U1562+U1556+U1550+U1544+U1538+U1532+U1582","v":0},null,{"$f":"+W1575+W1568+W1562+W1556+W1550+W1544+W1538+W1532+W1582","v":0},{"$f":"+X1575+X1568+X1562+X1556+X1550+X1544+X1538+X1532+X1582","v":0},{"$f":"+Y1575+Y1568+Y1562+Y1556+Y1550+Y1544+Y1538+Y1532+Y1582","v":0},{"$f":"+Z1575+Z1568+Z1562+Z1556+Z1550+Z1544+Z1538+Z1532+Z1582","v":0},{"$f":"+AA1575+AA1568+AA1562+AA1556+AA1550+AA1544+AA1538+AA1532+AA1582","v":0},0,null,{"$f":"ROUND(SUM(-H1584,J1584:N1584),0)","v":0},{"$f":"ROUND(J1584-Q1584-R1584,0)","v":0},{"$f":"ROUND(K1584-T1584-U1584,0)","v":0},{"$f":"ROUND(L1584-W1584-X1584-Y1584-Z1584-AA1584,0)","v":0}]
[{"$f":"ROW()","v":1585}]
[{"$f":"ROW()","v":1586}]
[{"$f":"ROW()","v":1587}]
[{"$f":"ROW()","v":1588}]
[{"$f":"ROW()","v":1589}]
[{"$f":"ROW()","v":1590},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":1591},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},340,"Land and Land Rights"]
[{"$f":"ROW()","v":1594},null,null,"SG",340,"SG","ACCT340SG",{"$f":"+'JAM Download'!E1428","v":9801147.7101542652},"P",{"$f":"VLOOKUP($I1594,Func,2)*$H1594","v":9801147.7101542652},{"$f":"VLOOKUP($I1594,Func,3)*$H1594","v":0},{"$f":"VLOOKUP($I1594,Func,5)*$H1594","v":0},{"$f":"VLOOKUP($I1594,Func,6)*$H1594","v":0},{"$f":"VLOOKUP($I1594,Func,7)*$H1594","v":0},null,0.75,{"$f":"+$J1594*$P1594","v":7350860.7826156989},{"$f":"+$J1594*(1-$P1594)","v":2450286.9275385663},null,{"$f":"+$K1594*$S1594","v":0},{"$f":"+$K1594*(1-$S1594)","v":0},null,null,null,null,null,null,null,"UACCT340SG",{"$f":"ROUND(SUM(-H1594,J1594:N1594),0)","v":0},{"$f":"ROUND(J1594-Q1594-R1594,0)","v":0},{"$f":"ROUND(K1594-T1594-U1594,0)","v":0},{"$f":"ROUND(L1594-W1594-X1594-Y1594-Z1594-AA1594,0)","v":0}]
[{"$f":"ROW()","v":1595},null,null,"SG",340,"SG","ACCT340SG",{"$f":"+'JAM Download'!E1429","v":1124164.8525827045},"P",{"$f":"VLOOKUP($I1595,Func,2)*$H1595","v":1124164.8525827045},{"$f":"VLOOKUP($I1595,Func,3)*$H1595","v":0},{"$f":"VLOOKUP($I1595,Func,5)*$H1595","v":0},{"$f":"VLOOKUP($I1595,Func,6)*$H1595","v":0},{"$f":"VLOOKUP($I1595,Func,7)*$H1595","v":0},null,0.75,{"$f":"+$J1595*$P1595","v":843123.63943702844},{"$f":"+$J1595*(1-$P1595)","v":281041.21314567613},null,{"$f":"+$K1595*$S1595","v":0},{"$f":"+$K1595*(1-$S1595)","v":0},null,null,null,null,null,null,null,"UACCT340DGU",{"$f":"ROUND(SUM(-H1595,J1595:N1595),0)","v":0},{"$f":"ROUND(J1595-Q1595-R1595,0)","v":0},{"$f":"ROUND(K1595-T1595-U1595,0)","v":0},{"$f":"ROUND(L1595-W1595-X1595-Y1595-Z1595-AA1595,0)","v":0}]
[{"$f":"ROW()","v":1596},null,null,"SG",340,"SSGCT","ACCT340SSGCT",{"$f":"+'JAM Download'!E1430","v":0},"P",{"$f":"VLOOKUP($I1596,Func,2)*$H1596","v":0},{"$f":"VLOOKUP($I1596,Func,3)*$H1596","v":0},{"$f":"VLOOKUP($I1596,Func,5)*$H1596","v":0},{"$f":"VLOOKUP($I1596,Func,6)*$H1596","v":0},{"$f":"VLOOKUP($I1596,Func,7)*$H1596","v":0},null,0.75,{"$f":"+$J1596*$P1596","v":0},{"$f":"+$J1596*(1-$P1596)","v":0},null,{"$f":"+$K1596*$S1596","v":0},{"$f":"+$K1596*(1-$S1596)","v":0},null,null,null,null,null,null,null,"UACCT340DGU",{"$f":"ROUND(SUM(-H1596,J1596:N1596),0)","v":0},{"$f":"ROUND(J1596-Q1596-R1596,0)","v":0},{"$f":"ROUND(K1596-T1596-U1596,0)","v":0},{"$f":"ROUND(L1596-W1596-X1596-Y1596-Z1596-AA1596,0)","v":0}]
[{"$f":"ROW()","v":1597},null,null,null,null,null,"ACCT340",{"$f":"+'JAM Download'!E1431","v":10925312.562736969},null,{"$f":"SUM(J1594:J1596)","v":10925312.562736969},{"$f":"SUM(K1594:K1596)","v":0},{"$f":"SUM(L1594:L1596)","v":0},{"$f":"SUM(M1594:M1596)","v":0},{"$f":"SUM(N1594:N1596)","v":0},null,null,{"$f":"SUM(Q1594:Q1596)","v":8193984.4220527271},{"$f":"SUM(R1594:R1596)","v":2731328.1406842424},null,{"$f":"SUM(T1594:T1596)","v":0},{"$f":"SUM(U1594:U1596)","v":0},null,{"$f":"SUM(W1594:W1596)","v":0},{"$f":"SUM(X1594:X1596)","v":0},{"$f":"SUM(Y1594:Y1596)","v":0},{"$f":"SUM(Z1594:Z1596)","v":0},{"$f":"SUM(AA1594:AA1596)","v":0},0,"UACCT340",{"$f":"ROUND(SUM(-H1597,J1597:N1597),0)","v":0},{"$f":"ROUND(J1597-Q1597-R1597,0)","v":0},{"$f":"ROUND(K1597-T1597-U1597,0)","v":0},{"$f":"ROUND(L1597-W1597-X1597-Y1597-Z1597-AA1597,0)","v":0}]
[{"$f":"ROW()","v":1598}]
[{"$f":"ROW()","v":1599},341,"Structures and Improvements"]
[{"$f":"ROW()","v":1600},null,null,"SG",341,"SG","ACCT341SG",{"$f":"+'JAM Download'!E1434+'JAM Download'!E1435+'JAM Download'!E1436","v":63128580.561427951},"P",{"$f":"VLOOKUP($I1600,Func,2)*$H1600","v":63128580.561427951},{"$f":"VLOOKUP($I1600,Func,3)*$H1600","v":0},{"$f":"VLOOKUP($I1600,Func,5)*$H1600","v":0},{"$f":"VLOOKUP($I1600,Func,6)*$H1600","v":0},{"$f":"VLOOKUP($I1600,Func,7)*$H1600","v":0},null,0.75,{"$f":"+$J1600*$P1600","v":47346435.421070963},{"$f":"+$J1600*(1-$P1600)","v":15782145.140356988},null,{"$f":"+$K1600*$S1600","v":0},{"$f":"+$K1600*(1-$S1600)","v":0},null,null,null,null,null,null,null,"UACCT341SG",{"$f":"ROUND(SUM(-H1600,J1600:N1600),0)","v":0},{"$f":"ROUND(J1600-Q1600-R1600,0)","v":0},{"$f":"ROUND(K1600-T1600-U1600,0)","v":0},{"$f":"ROUND(L1600-W1600-X1600-Y1600-Z1600-AA1600,0)","v":0}]
[{"$f":"ROW()","v":1601},null,null,"SSGCT",341,"SSGCT","ACCT341SSGCT",{"$f":"+'JAM Download'!E1437","v":1769164.3111888943},"P",{"$f":"VLOOKUP($I1601,Func,2)*$H1601","v":1769164.3111888943},{"$f":"VLOOKUP($I1601,Func,3)*$H1601","v":0},{"$f":"VLOOKUP($I1601,Func,5)*$H1601","v":0},{"$f":"VLOOKUP($I1601,Func,6)*$H1601","v":0},{"$f":"VLOOKUP($I1601,Func,7)*$H1601","v":0},null,0.75,{"$f":"+$J1601*$P1601","v":1326873.2333916707},{"$f":"+$J1601*(1-$P1601)","v":442291.07779722358},null,{"$f":"+$K1601*$S1601","v":0},{"$f":"+$K1601*(1-$S1601)","v":0},null,null,null,null,null,null,null,"UACCT341DGU",{"$f":"ROUND(SUM(-H1601,J1601:N1601),0)","v":0},{"$f":"ROUND(J1601-Q1601-R1601,0)","v":0},{"$f":"ROUND(K1601-T1601-U1601,0)","v":0},{"$f":"ROUND(L1601-W1601-X1601-Y1601-Z1601-AA1601,0)","v":0}]
[{"$f":"ROW()","v":1602},null,null,null,null,null,"ACCT341",{"$f":"+'JAM Download'!E1438","v":64897744.872616842},null,{"$f":"SUM(J1600:J1601)","v":64897744.872616842},{"$f":"SUM(K1600:K1601)","v":0},{"$f":"SUM(L1600:L1601)","v":0},{"$f":"SUM(M1600:M1601)","v":0},{"$f":"SUM(N1600:N1601)","v":0},null,null,{"$f":"SUM(Q1600:Q1601)","v":48673308.654462636},{"$f":"SUM(R1600:R1601)","v":16224436.218154211},null,{"$f":"SUM(T1600:T1601)","v":0},{"$f":"SUM(U1600:U1601)","v":0},null,{"$f":"SUM(W1600:W1601)","v":0},{"$f":"SUM(X1600:X1601)","v":0},{"$f":"SUM(Y1600:Y1601)","v":0},{"$f":"SUM(Z1600:Z1601)","v":0},{"$f":"SUM(AA1600:AA1601)","v":0},0,"UACCT341",{"$f":"ROUND(SUM(-H1602,J1602:N1602),0)","v":0},{"$f":"ROUND(J1602-Q1602-R1602,0)","v":0},{"$f":"ROUND(K1602-T1602-U1602,0)","v":0},{"$f":"ROUND(L1602-W1602-X1602-Y1602-Z1602-AA1602,0)","v":0}]
[{"$f":"ROW()","v":1603}]
[{"$f":"ROW()","v":1604},342,"Fuel Holders, Producers & Accessories"]
[{"$f":"ROW()","v":1605},null,null,"SG",342,"SG","ACCT342SG",{"$f":"+'JAM Download'!E1441+'JAM Download'!E1442","v":3554058.713925587},"P",{"$f":"VLOOKUP($I1605,Func,2)*$H1605","v":3554058.713925587},{"$f":"VLOOKUP($I1605,Func,3)*$H1605","v":0},{"$f":"VLOOKUP($I1605,Func,5)*$H1605","v":0},{"$f":"VLOOKUP($I1605,Func,6)*$H1605","v":0},{"$f":"VLOOKUP($I1605,Func,7)*$H1605","v":0},null,0.75,{"$f":"+$J1605*$P1605","v":2665544.0354441903},{"$f":"+$J1605*(1-$P1605)","v":888514.67848139675},null,{"$f":"+$K1605*$S1605","v":0},{"$f":"+$K1605*(1-$S1605)","v":0},null,null,null,null,null,null,null,"UACCT342SG",{"$f":"ROUND(SUM(-H1605,J1605:N1605),0)","v":0},{"$f":"ROUND(J1605-Q1605-R1605,0)","v":0},{"$f":"ROUND(K1605-T1605-U1605,0)","v":0},{"$f":"ROUND(L1605-W1605-X1605-Y1605-Z1605-AA1605,0)","v":0}]
[{"$f":"ROW()","v":1606},null,null,"SSGCT",342,"SSGCT","ACCT342SSGCT",{"$f":"+'JAM Download'!E1443","v":952625.97113111452},"P",{"$f":"VLOOKUP($I1606,Func,2)*$H1606","v":952625.97113111452},{"$f":"VLOOKUP($I1606,Func,3)*$H1606","v":0},{"$f":"VLOOKUP($I1606,Func,5)*$H1606","v":0},{"$f":"VLOOKUP($I1606,Func,6)*$H1606","v":0},{"$f":"VLOOKUP($I1606,Func,7)*$H1606","v":0},null,0.75,{"$f":"+$J1606*$P1606","v":714469.47834833595},{"$f":"+$J1606*(1-$P1606)","v":238156.49278277863},null,{"$f":"+$K1606*$S1606","v":0},{"$f":"+$K1606*(1-$S1606)","v":0},null,null,null,null,null,null,null,"UACCT342DGU",{"$f":"ROUND(SUM(-H1606,J1606:N1606),0)","v":0},{"$f":"ROUND(J1606-Q1606-R1606,0)","v":0},{"$f":"ROUND(K1606-T1606-U1606,0)","v":0},{"$f":"ROUND(L1606-W1606-X1606-Y1606-Z1606-AA1606,0)","v":0}]
[{"$f":"ROW()","v":1607},null,null,null,null,null,"ACCT342",{"$f":"+'JAM Download'!E1444","v":4506684.6850567013},null,{"$f":"SUM(J1605:J1606)","v":4506684.6850567013},{"$f":"SUM(K1605:K1606)","v":0},{"$f":"SUM(L1605:L1606)","v":0},{"$f":"SUM(M1605:M1606)","v":0},{"$f":"SUM(N1605:N1606)","v":0},null,null,{"$f":"SUM(Q1605:Q1606)","v":3380013.513792526},{"$f":"SUM(R1605:R1606)","v":1126671.1712641753},null,{"$f":"SUM(T1605:T1606)","v":0},{"$f":"SUM(U1605:U1606)","v":0},null,{"$f":"SUM(W1605:W1606)","v":0},{"$f":"SUM(X1605:X1606)","v":0},{"$f":"SUM(Y1605:Y1606)","v":0},{"$f":"SUM(Z1605:Z1606)","v":0},{"$f":"SUM(AA1605:AA1606)","v":0},0,"UACCT342",{"$f":"ROUND(SUM(-H1607,J1607:N1607),0)","v":0},{"$f":"ROUND(J1607-Q1607-R1607,0)","v":0},{"$f":"ROUND(K1607-T1607-U1607,0)","v":0},{"$f":"ROUND(L1607-W1607-X1607-Y1607-Z1607-AA1607,0)","v":0}]
[{"$f":"ROW()","v":1608}]
[{"$f":"ROW()","v":1609},343,"Prime Movers"]
[{"$f":"ROW()","v":1610},null,null,"S",343,"S","ACCT343S",{"$f":"+'JAM Download'!E1447","v":0},"P",{"$f":"VLOOKUP($I1610,Func,2)*$H1610","v":0},{"$f":"VLOOKUP($I1610,Func,3)*$H1610","v":0},{"$f":"VLOOKUP($I1610,Func,5)*$H1610","v":0},{"$f":"VLOOKUP($I1610,Func,6)*$H1610","v":0},{"$f":"VLOOKUP($I1610,Func,7)*$H1610","v":0},null,0.75,{"$f":"+$J1610*$P1610","v":0},{"$f":"+$J1610*(1-$P1610)","v":0},null,{"$f":"+$K1610*$S1610","v":0},{"$f":"+$K1610*(1-$S1610)","v":0},null,null,null,null,null,null,null,"UACCT343S",{"$f":"ROUND(SUM(-H1610,J1610:N1610),0)","v":0},{"$f":"ROUND(J1610-Q1610-R1610,0)","v":0},{"$f":"ROUND(K1610-T1610-U1610,0)","v":0},{"$f":"ROUND(L1610-W1610-X1610-Y1610-Z1610-AA1610,0)","v":0}]
[{"$f":"ROW()","v":1611},null,null,"SG",343,"SG","ACCT343SG",{"$f":"+'JAM Download'!E1448","v":314436.12055027991},"P",{"$f":"VLOOKUP($I1611,Func,2)*$H1611","v":314436.12055027991},{"$f":"VLOOKUP($I1611,Func,3)*$H1611","v":0},{"$f":"VLOOKUP($I1611,Func,5)*$H1611","v":0},{"$f":"VLOOKUP($I1611,Func,6)*$H1611","v":0},{"$f":"VLOOKUP($I1611,Func,7)*$H1611","v":0},null,0.75,{"$f":"+$J1611*$P1611","v":235827.09041270992},{"$f":"+$J1611*(1-$P1611)","v":78609.030137569978},null,{"$f":"+$K1611*$S1611","v":0},{"$f":"+$K1611*(1-$S1611)","v":0},null,null,null,null,null,null,null,"UACCT343DGU",{"$f":"ROUND(SUM(-H1611,J1611:N1611),0)","v":0},{"$f":"ROUND(J1611-Q1611-R1611,0)","v":0},{"$f":"ROUND(K1611-T1611-U1611,0)","v":0},{"$f":"ROUND(L1611-W1611-X1611-Y1611-Z1611-AA1611,0)","v":0}]
[{"$f":"ROW()","v":1612},null,null,"SG",343,"SG","ACCT343SG",{"$f":"+'JAM Download'!E1449+'JAM Download'!E1450","v":1028028772.8975098},"P",{"$f":"VLOOKUP($I1612,Func,2)*$H1612","v":1028028772.8975098},{"$f":"VLOOKUP($I1612,Func,3)*$H1612","v":0},{"$f":"VLOOKUP($I1612,Func,5)*$H1612","v":0},{"$f":"VLOOKUP($I1612,Func,6)*$H1612","v":0},{"$f":"VLOOKUP($I1612,Func,7)*$H1612","v":0},null,0.75,{"$f":"+$J1612*$P1612","v":771021579.67313242},{"$f":"+$J1612*(1-$P1612)","v":257007193.22437745},null,{"$f":"+$K1612*$S1612","v":0},{"$f":"+$K1612*(1-$S1612)","v":0},null,null,null,null,null,null,null,"UACCT343SG",{"$f":"ROUND(SUM(-H1612,J1612:N1612),0)","v":0},{"$f":"ROUND(J1612-Q1612-R1612,0)","v":0},{"$f":"ROUND(K1612-T1612-U1612,0)","v":0},{"$f":"ROUND(L1612-W1612-X1612-Y1612-Z1612-AA1612,0)","v":0}]
[{"$f":"ROW()","v":1613},null,null,"SSGCT",343,"SSGCT","ACCT343SSGCT",{"$f":"+'JAM Download'!E1451","v":21977914.867193714},"P",{"$f":"VLOOKUP($I1613,Func,2)*$H1613","v":21977914.867193714},{"$f":"VLOOKUP($I1613,Func,3)*$H1613","v":0},{"$f":"VLOOKUP($I1613,Func,5)*$H1613","v":0},{"$f":"VLOOKUP($I1613,Func,6)*$H1613","v":0},{"$f":"VLOOKUP($I1613,Func,7)*$H1613","v":0},null,0.75,{"$f":"+$J1613*$P1613","v":16483436.150395285},{"$f":"+$J1613*(1-$P1613)","v":5494478.7167984284},null,null,null,null,null,null,null,null,null,null,"UACCT343SSCCT",{"$f":"ROUND(SUM(-H1613,J1613:N1613),0)","v":0},{"$f":"ROUND(J1613-Q1613-R1613,0)","v":0},{"$f":"ROUND(K1613-T1613-U1613,0)","v":0},{"$f":"ROUND(L1613-W1613-X1613-Y1613-Z1613-AA1613,0)","v":0}]
[{"$f":"ROW()","v":1614},null,null,null,null,null,"ACCT343",{"$f":"+'JAM Download'!E1452","v":1050321123.8852538},null,{"$f":"SUM(J1610:J1613)","v":1050321123.8852538},{"$f":"SUM(K1610:K1613)","v":0},{"$f":"SUM(L1610:L1613)","v":0},{"$f":"SUM(M1610:M1613)","v":0},{"$f":"SUM(N1610:N1613)","v":0},null,null,{"$f":"SUM(Q1610:Q1613)","v":787740842.91394043},{"$f":"SUM(R1610:R1613)","v":262580280.97131345},null,{"$f":"SUM(T1610:T1612)","v":0},{"$f":"SUM(U1610:U1612)","v":0},null,{"$f":"SUM(W1610:W1612)","v":0},{"$f":"SUM(X1610:X1612)","v":0},{"$f":"SUM(Y1610:Y1612)","v":0},{"$f":"SUM(Z1610:Z1612)","v":0},{"$f":"SUM(AA1610:AA1612)","v":0},0,"UACCT343",{"$f":"ROUND(SUM(-H1614,J1614:N1614),0)","v":0},{"$f":"ROUND(J1614-Q1614-R1614,0)","v":0},{"$f":"ROUND(K1614-T1614-U1614,0)","v":0},{"$f":"ROUND(L1614-W1614-X1614-Y1614-Z1614-AA1614,0)","v":0}]
[{"$f":"ROW()","v":1615}]
[{"$f":"ROW()","v":1616},344,"Generators"]
[{"$f":"ROW()","v":1617},null,null,"S",344,"S","ACCT344S",{"$f":"+'JAM Download'!E1455","v":0},"P",{"$f":"VLOOKUP($I1617,Func,2)*$H1617","v":0},{"$f":"VLOOKUP($I1617,Func,3)*$H1617","v":0},{"$f":"VLOOKUP($I1617,Func,5)*$H1617","v":0},{"$f":"VLOOKUP($I1617,Func,6)*$H1617","v":0},{"$f":"VLOOKUP($I1617,Func,7)*$H1617","v":0},null,0.75,{"$f":"+$J1617*$P1617","v":0},{"$f":"+$J1617*(1-$P1617)","v":0},null,{"$f":"+$K1617*$S1617","v":0},{"$f":"+$K1617*(1-$S1617)","v":0},null,null,null,null,null,null,null,"UACCT344S",{"$f":"ROUND(SUM(-H1617,J1617:N1617),0)","v":0},{"$f":"ROUND(J1617-Q1617-R1617,0)","v":0},{"$f":"ROUND(K1617-T1617-U1617,0)","v":0},{"$f":"ROUND(L1617-W1617-X1617-Y1617-Z1617-AA1617,0)","v":0}]
[{"$f":"ROW()","v":1618},null,null,"SG",344,"SG","ACCT344SG",{"$f":"+'JAM Download'!E1456+'JAM Download'!E1457","v":138080563.4837864},"P",{"$f":"VLOOKUP($I1618,Func,2)*$H1618","v":138080563.4837864},{"$f":"VLOOKUP($I1618,Func,3)*$H1618","v":0},{"$f":"VLOOKUP($I1618,Func,5)*$H1618","v":0},{"$f":"VLOOKUP($I1618,Func,6)*$H1618","v":0},{"$f":"VLOOKUP($I1618,Func,7)*$H1618","v":0},null,0.75,{"$f":"+$J1618*$P1618","v":103560422.6128398},{"$f":"+$J1618*(1-$P1618)","v":34520140.870946601},null,{"$f":"+$K1618*$S1618","v":0},{"$f":"+$K1618*(1-$S1618)","v":0},null,null,null,null,null,null,null,"UACCT344DGU",{"$f":"ROUND(SUM(-H1618,J1618:N1618),0)","v":0},{"$f":"ROUND(J1618-Q1618-R1618,0)","v":0},{"$f":"ROUND(K1618-T1618-U1618,0)","v":0},{"$f":"ROUND(L1618-W1618-X1618-Y1618-Z1618-AA1618,0)","v":0}]
[{"$f":"ROW()","v":1619},null,null,"SSGCT",344,"SSGCT","ACCT344SSGCT",{"$f":"+'JAM Download'!E1458","v":6620320.6893467316},"P",{"$f":"VLOOKUP($I1619,Func,2)*$H1619","v":6620320.6893467316},{"$f":"VLOOKUP($I1619,Func,3)*$H1619","v":0},{"$f":"VLOOKUP($I1619,Func,5)*$H1619","v":0},{"$f":"VLOOKUP($I1619,Func,6)*$H1619","v":0},{"$f":"VLOOKUP($I1619,Func,7)*$H1619","v":0},null,0.75,{"$f":"+$J1619*$P1619","v":4965240.517010049},{"$f":"+$J1619*(1-$P1619)","v":1655080.1723366829},null,{"$f":"+$K1619*$S1619","v":0},{"$f":"+$K1619*(1-$S1619)","v":0},null,null,null,null,null,null,null,"UACCT344SG",{"$f":"ROUND(SUM(-H1619,J1619:N1619),0)","v":0},{"$f":"ROUND(J1619-Q1619-R1619,0)","v":0},{"$f":"ROUND(K1619-T1619-U1619,0)","v":0},{"$f":"ROUND(L1619-W1619-X1619-Y1619-Z1619-AA1619,0)","v":0}]
[{"$f":"ROW()","v":1620},null,null,null,null,null,"ACCT344",{"$f":"+'JAM Download'!E1459","v":144700884.17313313},null,{"$f":"SUM(J1617:J1619)","v":144700884.17313313},{"$f":"SUM(K1617:K1619)","v":0},{"$f":"SUM(L1617:L1619)","v":0},{"$f":"SUM(M1617:M1619)","v":0},{"$f":"SUM(N1617:N1619)","v":0},null,null,{"$f":"SUM(Q1617:Q1619)","v":108525663.12984985},{"$f":"SUM(R1617:R1619)","v":36175221.043283284},null,{"$f":"SUM(T1617:T1619)","v":0},{"$f":"SUM(U1617:U1619)","v":0},null,{"$f":"SUM(W1617:W1619)","v":0},{"$f":"SUM(X1617:X1619)","v":0},{"$f":"SUM(Y1617:Y1619)","v":0},{"$f":"SUM(Z1617:Z1619)","v":0},{"$f":"SUM(AA1617:AA1619)","v":0},0,"UACCT344",{"$f":"ROUND(SUM(-H1620,J1620:N1620),0)","v":0},{"$f":"ROUND(J1620-Q1620-R1620,0)","v":0},{"$f":"ROUND(K1620-T1620-U1620,0)","v":0},{"$f":"ROUND(L1620-W1620-X1620-Y1620-Z1620-AA1620,0)","v":0}]
[{"$f":"ROW()","v":1621}]
[{"$f":"ROW()","v":1622},345,"Accessory Electric Plant"]
[{"$f":"ROW()","v":1623},null,null,"SG",345,"SG","ACCT345SG",{"$f":"+'JAM Download'!E1462+'JAM Download'!E1463+'JAM Download'!E1464","v":95616488.773425519},"P",{"$f":"VLOOKUP($I1623,Func,2)*$H1623","v":95616488.773425519},{"$f":"VLOOKUP($I1623,Func,3)*$H1623","v":0},{"$f":"VLOOKUP($I1623,Func,5)*$H1623","v":0},{"$f":"VLOOKUP($I1623,Func,6)*$H1623","v":0},{"$f":"VLOOKUP($I1623,Func,7)*$H1623","v":0},null,0.75,{"$f":"+$J1623*$P1623","v":71712366.58006914},{"$f":"+$J1623*(1-$P1623)","v":23904122.19335638},null,{"$f":"+$K1623*$S1623","v":0},{"$f":"+$K1623*(1-$S1623)","v":0},null,null,null,null,null,null,null,"UACCT345SG",{"$f":"ROUND(SUM(-H1623,J1623:N1623),0)","v":0},{"$f":"ROUND(J1623-Q1623-R1623,0)","v":0},{"$f":"ROUND(K1623-T1623-U1623,0)","v":0},{"$f":"ROUND(L1623-W1623-X1623-Y1623-Z1623-AA1623,0)","v":0}]
[{"$f":"ROW()","v":1624},null,null,"SSGCT",345,"SSGCT","ACCT345SSGCT",{"$f":"+'JAM Download'!E1465","v":1217679.6034522508},"P",{"$f":"VLOOKUP($I1624,Func,2)*$H1624","v":1217679.6034522508},{"$f":"VLOOKUP($I1624,Func,3)*$H1624","v":0},{"$f":"VLOOKUP($I1624,Func,5)*$H1624","v":0},{"$f":"VLOOKUP($I1624,Func,6)*$H1624","v":0},{"$f":"VLOOKUP($I1624,Func,7)*$H1624","v":0},null,0.75,{"$f":"+$J1624*$P1624","v":913259.70258918812},{"$f":"+$J1624*(1-$P1624)","v":304419.90086306271},null,{"$f":"+$K1624*$S1624","v":0},{"$f":"+$K1624*(1-$S1624)","v":0},null,null,null,null,null,null,null,"UACCT345DGU",{"$f":"ROUND(SUM(-H1624,J1624:N1624),0)","v":0},{"$f":"ROUND(J1624-Q1624-R1624,0)","v":0},{"$f":"ROUND(K1624-T1624-U1624,0)","v":0},{"$f":"ROUND(L1624-W1624-X1624-Y1624-Z1624-AA1624,0)","v":0}]
[{"$f":"ROW()","v":1625},null,null,null,null,null,"ACCT345",{"$f":"+'JAM Download'!E1466","v":96834168.37687777},null,{"$f":"SUM(J1623:J1624)","v":96834168.37687777},{"$f":"SUM(K1623:K1624)","v":0},{"$f":"SUM(L1623:L1624)","v":0},{"$f":"SUM(M1623:M1624)","v":0},{"$f":"SUM(N1623:N1624)","v":0},null,null,{"$f":"SUM(Q1623:Q1624)","v":72625626.282658324},{"$f":"SUM(R1623:R1624)","v":24208542.094219442},null,{"$f":"SUM(T1623:T1624)","v":0},{"$f":"SUM(U1623:U1624)","v":0},null,{"$f":"SUM(W1623:W1624)","v":0},{"$f":"SUM(X1623:X1624)","v":0},{"$f":"SUM(Y1623:Y1624)","v":0},{"$f":"SUM(Z1623:Z1624)","v":0},{"$f":"SUM(AA1623:AA1624)","v":0},0,"UACCT345",{"$f":"ROUND(SUM(-H1625,J1625:N1625),0)","v":0},{"$f":"ROUND(J1625-Q1625-R1625,0)","v":0},{"$f":"ROUND(K1625-T1625-U1625,0)","v":0},{"$f":"ROUND(L1625-W1625-X1625-Y1625-Z1625-AA1625,0)","v":0}]
[{"$f":"ROW()","v":1626}]
[{"$f":"ROW()","v":1627},346,"Misc. Power Plant Equipment"]
[{"$f":"ROW()","v":1628},null,null,"SG",346,"SG","ACCT346SG",{"$f":"+'JAM Download'!E1471","v":4092709.871146467},"P",{"$f":"VLOOKUP($I1628,Func,2)*$H1628","v":4092709.871146467},{"$f":"VLOOKUP($I1628,Func,3)*$H1628","v":0},{"$f":"VLOOKUP($I1628,Func,5)*$H1628","v":0},{"$f":"VLOOKUP($I1628,Func,6)*$H1628","v":0},{"$f":"VLOOKUP($I1628,Func,7)*$H1628","v":0},null,0.75,{"$f":"+$J1628*$P1628","v":3069532.4033598504},{"$f":"+$J1628*(1-$P1628)","v":1023177.4677866168},null,{"$f":"+$K1628*$S1628","v":0},{"$f":"+$K1628*(1-$S1628)","v":0},null,null,null,null,null,null,null,"UACCT346SG",{"$f":"ROUND(SUM(-H1628,J1628:N1628),0)","v":0},{"$f":"ROUND(J1628-Q1628-R1628,0)","v":0},{"$f":"ROUND(K1628-T1628-U1628,0)","v":0},{"$f":"ROUND(L1628-W1628-X1628-Y1628-Z1628-AA1628,0)","v":0}]
[{"$f":"ROW()","v":1629},null,null,"SG",346,"SG","ACCT346SG",{"$f":"+'JAM Download'!E1472+'JAM Download'!E1473","v":983879.93888869532},"P",{"$f":"VLOOKUP($I1629,Func,2)*$H1629","v":983879.93888869532},{"$f":"VLOOKUP($I1629,Func,3)*$H1629","v":0},{"$f":"VLOOKUP($I1629,Func,5)*$H1629","v":0},{"$f":"VLOOKUP($I1629,Func,6)*$H1629","v":0},{"$f":"VLOOKUP($I1629,Func,7)*$H1629","v":0},null,0.75,{"$f":"+$J1629*$P1629","v":737909.95416652155},{"$f":"+$J1629*(1-$P1629)","v":245969.98472217383},null,{"$f":"+$K1629*$S1629","v":0},{"$f":"+$K1629*(1-$S1629)","v":0},null,null,null,null,null,null,null,"UACCT346DGU",{"$f":"ROUND(SUM(-H1629,J1629:N1629),0)","v":0},{"$f":"ROUND(J1629-Q1629-R1629,0)","v":0},{"$f":"ROUND(K1629-T1629-U1629,0)","v":0},{"$f":"ROUND(L1629-W1629-X1629-Y1629-Z1629-AA1629,0)","v":0}]
[{"$f":"ROW()","v":1630},null,null,null,null,null,"ACCT346",{"$f":"+'JAM Download'!E1474","v":5076589.8100351626},null,{"$f":"SUM(J1628:J1629)","v":5076589.8100351626},{"$f":"SUM(K1628:K1629)","v":0},{"$f":"SUM(L1628:L1629)","v":0},{"$f":"SUM(M1628:M1629)","v":0},{"$f":"SUM(N1628:N1629)","v":0},null,null,{"$f":"SUM(Q1628:Q1629)","v":3807442.3575263722},{"$f":"SUM(R1628:R1629)","v":1269147.4525087907},null,{"$f":"SUM(T1628:T1629)","v":0},{"$f":"SUM(U1628:U1629)","v":0},null,{"$f":"SUM(W1628:W1629)","v":0},{"$f":"SUM(X1628:X1629)","v":0},{"$f":"SUM(Y1628:Y1629)","v":0},{"$f":"SUM(Z1628:Z1629)","v":0},{"$f":"SUM(AA1628:AA1629)","v":0},0,"UACCT346",{"$f":"ROUND(SUM(-H1630,J1630:N1630),0)","v":0},{"$f":"ROUND(J1630-Q1630-R1630,0)","v":0},{"$f":"ROUND(K1630-T1630-U1630,0)","v":0},{"$f":"ROUND(L1630-W1630-X1630-Y1630-Z1630-AA1630,0)","v":0}]
[{"$f":"ROW()","v":1631}]
[{"$f":"ROW()","v":1632},"O00","Unclassified Other Prod Plant-Acct 300"]
[{"$f":"ROW()","v":1633},null,null,"S",300,"S","ACCTO00S",{"$f":"+'JAM Download'!E1481","v":0},"P",{"$f":"VLOOKUP($I1633,Func,2)*$H1633","v":0},{"$f":"VLOOKUP($I1633,Func,3)*$H1633","v":0},{"$f":"VLOOKUP($I1633,Func,5)*$H1633","v":0},{"$f":"VLOOKUP($I1633,Func,6)*$H1633","v":0},{"$f":"VLOOKUP($I1633,Func,7)*$H1633","v":0},null,0.75,{"$f":"+$J1633*$P1633","v":0},{"$f":"+$J1633*(1-$P1633)","v":0},null,{"$f":"+$K1633*$S1633","v":0},{"$f":"+$K1633*(1-$S1633)","v":0},null,null,null,null,null,null,null,"UACCTO00S",{"$f":"ROUND(SUM(-H1633,J1633:N1633),0)","v":0},{"$f":"ROUND(J1633-Q1633-R1633,0)","v":0},{"$f":"ROUND(K1633-T1633-U1633,0)","v":0},{"$f":"ROUND(L1633-W1633-X1633-Y1633-Z1633-AA1633,0)","v":0}]
[{"$f":"ROW()","v":1634},null,null,"SG",300,"SG","ACCTO00SG",{"$f":"+'JAM Download'!E1482","v":-308701.14840286796},"P",{"$f":"VLOOKUP($I1634,Func,2)*$H1634","v":-308701.14840286796},{"$f":"VLOOKUP($I1634,Func,3)*$H1634","v":0},{"$f":"VLOOKUP($I1634,Func,5)*$H1634","v":0},{"$f":"VLOOKUP($I1634,Func,6)*$H1634","v":0},{"$f":"VLOOKUP($I1634,Func,7)*$H1634","v":0},null,0.75,{"$f":"+$J1634*$P1634","v":-231525.86130215097},{"$f":"+$J1634*(1-$P1634)","v":-77175.287100716989},null,{"$f":"+$K1634*$S1634","v":0},{"$f":"+$K1634*(1-$S1634)","v":0},null,null,null,null,null,null,null,"UACCTO00SG",{"$f":"ROUND(SUM(-H1634,J1634:N1634),0)","v":0},{"$f":"ROUND(J1634-Q1634-R1634,0)","v":0},{"$f":"ROUND(K1634-T1634-U1634,0)","v":0},{"$f":"ROUND(L1634-W1634-X1634-Y1634-Z1634-AA1634,0)","v":0}]
[{"$f":"ROW()","v":1635},null,null,null,null,null,"ACCTO00",{"$f":"+'JAM Download'!E1483","v":-308701.14840286796},null,{"$f":"SUM(J1633:J1634)","v":-308701.14840286796},{"$f":"SUM(K1633:K1634)","v":0},{"$f":"SUM(L1633:L1634)","v":0},{"$f":"SUM(M1633:M1634)","v":0},{"$f":"SUM(N1633:N1634)","v":0},null,null,{"$f":"SUM(Q1633:Q1634)","v":-231525.86130215097},{"$f":"SUM(R1633:R1634)","v":-77175.287100716989},null,{"$f":"SUM(T1633:T1634)","v":0},{"$f":"SUM(U1633:U1634)","v":0},null,{"$f":"SUM(W1633:W1634)","v":0},{"$f":"SUM(X1633:X1634)","v":0},{"$f":"SUM(Y1633:Y1634)","v":0},{"$f":"SUM(Z1633:Z1634)","v":0},{"$f":"SUM(AA1633:AA1634)","v":0},0,"UACCTO00",{"$f":"ROUND(SUM(-H1635,J1635:N1635),0)","v":0},{"$f":"ROUND(J1635-Q1635-R1635,0)","v":0},{"$f":"ROUND(K1635-T1635-U1635,0)","v":0},{"$f":"ROUND(L1635-W1635-X1635-Y1635-Z1635-AA1635,0)","v":0}]
[{"$f":"ROW()","v":1636}]
[{"$f":"ROW()","v":1637},"Total Other Production Plant",null,null,null,null,null,{"$f":"+'JAM Download'!E1485","v":1376953807.2173076},null,{"$f":"+J1630+J1625+J1620+J1614+J1607+J1602+J1597+J1635","v":1376953807.2173073},{"$f":"+K1630+K1625+K1620+K1614+K1607+K1602+K1597+K1635","v":0},{"$f":"+L1630+L1625+L1620+L1614+L1607+L1602+L1597+L1635","v":0},{"$f":"+M1630+M1625+M1620+M1614+M1607+M1602+M1597+M1635","v":0},{"$f":"+N1630+N1625+N1620+N1614+N1607+N1602+N1597+N1635","v":0},null,null,{"$f":"+Q1630+Q1625+Q1620+Q1614+Q1607+Q1602+Q1597+Q1635","v":1032715355.4129807},{"$f":"+R1630+R1625+R1620+R1614+R1607+R1602+R1597+R1635","v":344238451.80432683},{"$f":"+S1630+S1625+S1620+S1614+S1607+S1602+S1597+S1635","v":0},{"$f":"+T1630+T1625+T1620+T1614+T1607+T1602+T1597+T1635","v":0},{"$f":"+U1630+U1625+U1620+U1614+U1607+U1602+U1597+U1635","v":0},null,{"$f":"+W1630+W1625+W1620+W1614+W1607+W1602+W1597+W1635","v":0},{"$f":"+X1630+X1625+X1620+X1614+X1607+X1602+X1597+X1635","v":0},{"$f":"+Y1630+Y1625+Y1620+Y1614+Y1607+Y1602+Y1597+Y1635","v":0},{"$f":"+Z1630+Z1625+Z1620+Z1614+Z1607+Z1602+Z1597+Z1635","v":0},{"$f":"+AA1630+AA1625+AA1620+AA1614+AA1607+AA1602+AA1597+AA1635","v":0},0,null,{"$f":"ROUND(SUM(-H1637,J1637:N1637),0)","v":0},{"$f":"ROUND(J1637-Q1637-R1637,0)","v":0},{"$f":"ROUND(K1637-T1637-U1637,0)","v":0},{"$f":"ROUND(L1637-W1637-X1637-Y1637-Z1637-AA1637,0)","v":0}]
[{"$f":"ROW()","v":1638}]
[{"$f":"ROW()","v":1639},"Experimental Plant"]
[{"$f":"ROW()","v":1640},103,"Experimental Plant"]
[{"$f":"ROW()","v":1641},null,null,"SG",300,"SG","ACCT300SG",{"$f":"+'JAM Download'!E1496","v":0},"P",{"$f":"VLOOKUP($I1641,Func,2)*$H1641","v":0},{"$f":"VLOOKUP($I1641,Func,3)*$H1641","v":0},{"$f":"VLOOKUP($I1641,Func,5)*$H1641","v":0},{"$f":"VLOOKUP($I1641,Func,6)*$H1641","v":0},{"$f":"VLOOKUP($I1641,Func,7)*$H1641","v":0},null,0.75,{"$f":"+$J1641*$P1641","v":0},{"$f":"+$J1641*(1-$P1641)","v":0},null,{"$f":"+$K1641*$S1641","v":0},{"$f":"+$K1641*(1-$S1641)","v":0},null,null,null,null,null,null,null,"UACCT300DGP",{"$f":"ROUND(SUM(-H1641,J1641:N1641),0)","v":0},{"$f":"ROUND(J1641-Q1641-R1641,0)","v":0},{"$f":"ROUND(K1641-T1641-U1641,0)","v":0},{"$f":"ROUND(L1641-W1641-X1641-Y1641-Z1641-AA1641,0)","v":0}]
[{"$f":"ROW()","v":1642},"Total Experimental Plant",null,null,null,null,"ACCT103",{"$f":"+'JAM Download'!E1497","v":0},null,{"$f":"SUM(J1641)","v":0},{"$f":"SUM(K1641)","v":0},{"$f":"SUM(L1641)","v":0},{"$f":"SUM(M1641)","v":0},{"$f":"SUM(N1641)","v":0},null,null,{"$f":"SUM(Q1641)","v":0},{"$f":"SUM(R1641)","v":0},null,{"$f":"SUM(T1641)","v":0},{"$f":"SUM(U1641)","v":0},null,{"$f":"SUM(W1641)","v":0},{"$f":"SUM(X1641)","v":0},{"$f":"SUM(Y1641)","v":0},{"$f":"SUM(Z1641)","v":0},{"$f":"SUM(AA1641)","v":0},0,"UACCT103",{"$f":"ROUND(SUM(-H1642,J1642:N1642),0)","v":0},{"$f":"ROUND(J1642-Q1642-R1642,0)","v":0},{"$f":"ROUND(K1642-T1642-U1642,0)","v":0},{"$f":"ROUND(L1642-W1642-X1642-Y1642-Z1642-AA1642,0)","v":0}]
[{"$f":"ROW()","v":1643}]
[{"$f":"ROW()","v":1644},"TOTAL PRODUCTION PLANT",null,null,null,null,null,{"$f":"+'JAM Download'!E1499","v":4209136262.955307},null,{"$f":"+J1637+J1522+J1481+J1584+J1642","v":4209136262.955307},{"$f":"+K1637+K1522+K1481+K1584+K1642","v":0},{"$f":"+L1637+L1522+L1481+L1584+L1642","v":0},{"$f":"+M1637+M1522+M1481+M1584+M1642","v":0},{"$f":"+N1637+N1522+N1481+N1584+N1642","v":0},null,null,{"$f":"+Q1637+Q1522+Q1481+Q1584+Q1642","v":3156852197.2164807},{"$f":"+R1637+R1522+R1481+R1584+R1642","v":1052284065.7388268},{"$f":"+S1637+S1522+S1481+S1584+S1642","v":0},{"$f":"+T1637+T1522+T1481+T1584+T1642","v":0},{"$f":"+U1637+U1522+U1481+U1584+U1642","v":0},null,{"$f":"+W1637+W1522+W1481+W1584+W1642","v":0},{"$f":"+X1637+X1522+X1481+X1584+X1642","v":0},{"$f":"+Y1637+Y1522+Y1481+Y1584+Y1642","v":0},{"$f":"+Z1637+Z1522+Z1481+Z1584+Z1642","v":0},{"$f":"+AA1637+AA1522+AA1481+AA1584+AA1642","v":0},0,null,{"$f":"ROUND(SUM(-H1644,J1644:N1644),0)","v":0},{"$f":"ROUND(J1644-Q1644-R1644,0)","v":0},{"$f":"ROUND(K1644-T1644-U1644,0)","v":0},{"$f":"ROUND(L1644-W1644-X1644-Y1644-Z1644-AA1644,0)","v":0}]
[{"$f":"ROW()","v":1645}]
[{"$f":"ROW()","v":1646}]
[{"$f":"ROW()","v":1647}]
[{"$f":"ROW()","v":1648}]
[{"$f":"ROW()","v":1649}]
[{"$f":"ROW()","v":1650}]
[{"$f":"ROW()","v":1651},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":1652},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":1653},350,"Land and Land Rights"]
[{"$f":"ROW()","v":1654},null,null,"SG",350,"SG","ACCT350SG",{"$f":"+'JAM Download'!E1501","v":8805461.7760021798},"T",{"$f":"VLOOKUP($I1654,Func,2)*$H1654","v":0},{"$f":"VLOOKUP($I1654,Func,3)*$H1654","v":8805461.7760021798},{"$f":"VLOOKUP($I1654,Func,5)*$H1654","v":0},{"$f":"VLOOKUP($I1654,Func,6)*$H1654","v":0},{"$f":"VLOOKUP($I1654,Func,7)*$H1654","v":0},null,null,null,null,0.75,{"$f":"+$K1654*$S1654","v":6604096.3320016349},{"$f":"+$K1654*(1-$S1654)","v":2201365.444000545},null,null,null,null,null,null,null,"UACCT350DGP",{"$f":"ROUND(SUM(-H1654,J1654:N1654),0)","v":0},{"$f":"ROUND(J1654-Q1654-R1654,0)","v":0},{"$f":"ROUND(K1654-T1654-U1654,0)","v":0},{"$f":"ROUND(L1654-W1654-X1654-Y1654-Z1654-AA1654,0)","v":0}]
[{"$f":"ROW()","v":1655},null,null,"SG",350,"SG","ACCT350SG",{"$f":"+'JAM Download'!E1502","v":20212089.532189127},"T",{"$f":"VLOOKUP($I1655,Func,2)*$H1655","v":0},{"$f":"VLOOKUP($I1655,Func,3)*$H1655","v":20212089.532189127},{"$f":"VLOOKUP($I1655,Func,5)*$H1655","v":0},{"$f":"VLOOKUP($I1655,Func,6)*$H1655","v":0},{"$f":"VLOOKUP($I1655,Func,7)*$H1655","v":0},null,null,null,null,0.75,{"$f":"+$K1655*$S1655","v":15159067.149141844},{"$f":"+$K1655*(1-$S1655)","v":5053022.3830472818},null,null,null,null,null,null,null,"UACCT350DGU",{"$f":"ROUND(SUM(-H1655,J1655:N1655),0)","v":0},{"$f":"ROUND(J1655-Q1655-R1655,0)","v":0},{"$f":"ROUND(K1655-T1655-U1655,0)","v":0},{"$f":"ROUND(L1655-W1655-X1655-Y1655-Z1655-AA1655,0)","v":0}]
[{"$f":"ROW()","v":1656},null,null,"SG",350,"SG","ACCT350SG",{"$f":"+'JAM Download'!E1503","v":29689771.26099569},"T",{"$f":"VLOOKUP($I1656,Func,2)*$H1656","v":0},{"$f":"VLOOKUP($I1656,Func,3)*$H1656","v":29689771.26099569},{"$f":"VLOOKUP($I1656,Func,5)*$H1656","v":0},{"$f":"VLOOKUP($I1656,Func,6)*$H1656","v":0},{"$f":"VLOOKUP($I1656,Func,7)*$H1656","v":0},null,null,null,null,0.75,{"$f":"+$K1656*$S1656","v":22267328.445746768},{"$f":"+$K1656*(1-$S1656)","v":7422442.8152489224},null,null,null,null,null,null,null,"UACCT350SG",{"$f":"ROUND(SUM(-H1656,J1656:N1656),0)","v":0},{"$f":"ROUND(J1656-Q1656-R1656,0)","v":0},{"$f":"ROUND(K1656-T1656-U1656,0)","v":0},{"$f":"ROUND(L1656-W1656-X1656-Y1656-Z1656-AA1656,0)","v":0}]
[{"$f":"ROW()","v":1657},null,null,null,null,null,"ACCT350",{"$f":"+'JAM Download'!E1504","v":58707322.569187},null,{"$f":"SUM(J1654:J1656)","v":0},{"$f":"SUM(K1654:K1656)","v":58707322.569187},{"$f":"SUM(L1654:L1656)","v":0},{"$f":"SUM(M1654:M1656)","v":0},{"$f":"SUM(N1654:N1656)","v":0},null,null,{"$f":"SUM(Q1654:Q1656)","v":0},{"$f":"SUM(R1654:R1656)","v":0},null,{"$f":"SUM(T1654:T1656)","v":44030491.926890247},{"$f":"SUM(U1654:U1656)","v":14676830.64229675},null,{"$f":"SUM(W1654:W1656)","v":0},{"$f":"SUM(X1654:X1656)","v":0},{"$f":"SUM(Y1654:Y1656)","v":0},{"$f":"SUM(Z1654:Z1656)","v":0},{"$f":"SUM(AA1654:AA1656)","v":0},0,"UACCT350",{"$f":"ROUND(SUM(-H1657,J1657:N1657),0)","v":0},{"$f":"ROUND(J1657-Q1657-R1657,0)","v":0},{"$f":"ROUND(K1657-T1657-U1657,0)","v":0},{"$f":"ROUND(L1657-W1657-X1657-Y1657-Z1657-AA1657,0)","v":0}]
[{"$f":"ROW()","v":1658}]
[{"$f":"ROW()","v":1659},352,"Structures and Improvements"]
[{"$f":"ROW()","v":1660},null,null,"S",352,"S","ACCT352S",{"$f":"+'JAM Download'!E1507","v":0},"T",{"$f":"VLOOKUP($I1660,Func,2)*$H1660","v":0},{"$f":"VLOOKUP($I1660,Func,3)*$H1660","v":0},{"$f":"VLOOKUP($I1660,Func,5)*$H1660","v":0},{"$f":"VLOOKUP($I1660,Func,6)*$H1660","v":0},{"$f":"VLOOKUP($I1660,Func,7)*$H1660","v":0},null,null,null,null,0.75,{"$f":"+$K1660*$S1660","v":0},{"$f":"+$K1660*(1-$S1660)","v":0},null,null,null,null,null,null,null,"UACCT352S",{"$f":"ROUND(SUM(-H1660,J1660:N1660),0)","v":0},{"$f":"ROUND(J1660-Q1660-R1660,0)","v":0},{"$f":"ROUND(K1660-T1660-U1660,0)","v":0},{"$f":"ROUND(L1660-W1660-X1660-Y1660-Z1660-AA1660,0)","v":0}]
[{"$f":"ROW()","v":1661},null,null,"SG",352,"SG","ACCT352SG",{"$f":"+'JAM Download'!E1508","v":3186723.0992090334},"T",{"$f":"VLOOKUP($I1661,Func,2)*$H1661","v":0},{"$f":"VLOOKUP($I1661,Func,3)*$H1661","v":3186723.0992090334},{"$f":"VLOOKUP($I1661,Func,5)*$H1661","v":0},{"$f":"VLOOKUP($I1661,Func,6)*$H1661","v":0},{"$f":"VLOOKUP($I1661,Func,7)*$H1661","v":0},null,null,null,null,0.75,{"$f":"+$K1661*$S1661","v":2390042.3244067752},{"$f":"+$K1661*(1-$S1661)","v":796680.77480225835},null,null,null,null,null,null,null,"UACCT352DGP",{"$f":"ROUND(SUM(-H1661,J1661:N1661),0)","v":0},{"$f":"ROUND(J1661-Q1661-R1661,0)","v":0},{"$f":"ROUND(K1661-T1661-U1661,0)","v":0},{"$f":"ROUND(L1661-W1661-X1661-Y1661-Z1661-AA1661,0)","v":0}]
[{"$f":"ROW()","v":1662},null,null,"SG",352,"SG","ACCT352SG",{"$f":"+'JAM Download'!E1509","v":7564820.7008160101},"T",{"$f":"VLOOKUP($I1662,Func,2)*$H1662","v":0},{"$f":"VLOOKUP($I1662,Func,3)*$H1662","v":7564820.7008160101},{"$f":"VLOOKUP($I1662,Func,5)*$H1662","v":0},{"$f":"VLOOKUP($I1662,Func,6)*$H1662","v":0},{"$f":"VLOOKUP($I1662,Func,7)*$H1662","v":0},null,null,null,null,0.75,{"$f":"+$K1662*$S1662","v":5673615.5256120078},{"$f":"+$K1662*(1-$S1662)","v":1891205.1752040025},null,null,null,null,null,null,null,"UACCT352DGU",{"$f":"ROUND(SUM(-H1662,J1662:N1662),0)","v":0},{"$f":"ROUND(J1662-Q1662-R1662,0)","v":0},{"$f":"ROUND(K1662-T1662-U1662,0)","v":0},{"$f":"ROUND(L1662-W1662-X1662-Y1662-Z1662-AA1662,0)","v":0}]
[{"$f":"ROW()","v":1663},null,null,"SG",352,"SG","ACCT352SG",{"$f":"+'JAM Download'!E1510","v":32661779.209322747},"T",{"$f":"VLOOKUP($I1663,Func,2)*$H1663","v":0},{"$f":"VLOOKUP($I1663,Func,3)*$H1663","v":32661779.209322747},{"$f":"VLOOKUP($I1663,Func,5)*$H1663","v":0},{"$f":"VLOOKUP($I1663,Func,6)*$H1663","v":0},{"$f":"VLOOKUP($I1663,Func,7)*$H1663","v":0},null,null,null,null,0.75,{"$f":"+$K1663*$S1663","v":24496334.406992059},{"$f":"+$K1663*(1-$S1663)","v":8165444.8023306867},null,null,null,null,null,null,null,"UACCT352SG",{"$f":"ROUND(SUM(-H1663,J1663:N1663),0)","v":0},{"$f":"ROUND(J1663-Q1663-R1663,0)","v":0},{"$f":"ROUND(K1663-T1663-U1663,0)","v":0},{"$f":"ROUND(L1663-W1663-X1663-Y1663-Z1663-AA1663,0)","v":0}]
[{"$f":"ROW()","v":1664},null,null,null,null,null,"ACCT352",{"$f":"+'JAM Download'!E1511","v":43413323.009347789},null,{"$f":"SUM(J1660:J1663)","v":0},{"$f":"SUM(K1660:K1663)","v":43413323.009347789},{"$f":"SUM(L1660:L1663)","v":0},{"$f":"SUM(M1660:M1663)","v":0},{"$f":"SUM(N1660:N1663)","v":0},null,null,{"$f":"SUM(Q1660:Q1663)","v":0},{"$f":"SUM(R1660:R1663)","v":0},null,{"$f":"SUM(T1660:T1663)","v":32559992.25701084},{"$f":"SUM(U1660:U1663)","v":10853330.752336947},null,{"$f":"SUM(W1660:W1663)","v":0},{"$f":"SUM(X1660:X1663)","v":0},{"$f":"SUM(Y1660:Y1663)","v":0},{"$f":"SUM(Z1660:Z1663)","v":0},{"$f":"SUM(AA1660:AA1663)","v":0},0,"UACCT352",{"$f":"ROUND(SUM(-H1664,J1664:N1664),0)","v":0},{"$f":"ROUND(J1664-Q1664-R1664,0)","v":0},{"$f":"ROUND(K1664-T1664-U1664,0)","v":0},{"$f":"ROUND(L1664-W1664-X1664-Y1664-Z1664-AA1664,0)","v":0}]
[{"$f":"ROW()","v":1665}]
[{"$f":"ROW()","v":1666},353,"Station Equipment"]
[{"$f":"ROW()","v":1667},null,null,"SG",353,"SG","ACCT353SG",{"$f":"+'JAM Download'!E1514","v":53682458.053561978},"T",{"$f":"VLOOKUP($I1667,Func,2)*$H1667","v":0},{"$f":"VLOOKUP($I1667,Func,3)*$H1667","v":53682458.053561978},{"$f":"VLOOKUP($I1667,Func,5)*$H1667","v":0},{"$f":"VLOOKUP($I1667,Func,6)*$H1667","v":0},{"$f":"VLOOKUP($I1667,Func,7)*$H1667","v":0},null,null,null,null,0.75,{"$f":"+$K1667*$S1667","v":40261843.540171482},{"$f":"+$K1667*(1-$S1667)","v":13420614.513390495},null,null,null,null,null,null,null,"UACCT353DGP",{"$f":"ROUND(SUM(-H1667,J1667:N1667),0)","v":0},{"$f":"ROUND(J1667-Q1667-R1667,0)","v":0},{"$f":"ROUND(K1667-T1667-U1667,0)","v":0},{"$f":"ROUND(L1667-W1667-X1667-Y1667-Z1667-AA1667,0)","v":0}]
[{"$f":"ROW()","v":1668},null,null,"SG",353,"SG","ACCT353SG",{"$f":"+'JAM Download'!E1515","v":78174663.681502238},"T",{"$f":"VLOOKUP($I1668,Func,2)*$H1668","v":0},{"$f":"VLOOKUP($I1668,Func,3)*$H1668","v":78174663.681502238},{"$f":"VLOOKUP($I1668,Func,5)*$H1668","v":0},{"$f":"VLOOKUP($I1668,Func,6)*$H1668","v":0},{"$f":"VLOOKUP($I1668,Func,7)*$H1668","v":0},null,null,null,null,0.75,{"$f":"+$K1668*$S1668","v":58630997.761126682},{"$f":"+$K1668*(1-$S1668)","v":19543665.920375559},null,null,null,null,null,null,null,"UACCT353DGU",{"$f":"ROUND(SUM(-H1668,J1668:N1668),0)","v":0},{"$f":"ROUND(J1668-Q1668-R1668,0)","v":0},{"$f":"ROUND(K1668-T1668-U1668,0)","v":0},{"$f":"ROUND(L1668-W1668-X1668-Y1668-Z1668-AA1668,0)","v":0}]
[{"$f":"ROW()","v":1669},null,null,"SG",353,"SG","ACCT353SG",{"$f":"+'JAM Download'!E1516","v":461173712.22042382},"T",{"$f":"VLOOKUP($I1669,Func,2)*$H1669","v":0},{"$f":"VLOOKUP($I1669,Func,3)*$H1669","v":461173712.22042382},{"$f":"VLOOKUP($I1669,Func,5)*$H1669","v":0},{"$f":"VLOOKUP($I1669,Func,6)*$H1669","v":0},{"$f":"VLOOKUP($I1669,Func,7)*$H1669","v":0},null,null,null,null,0.75,{"$f":"+$K1669*$S1669","v":345880284.16531789},{"$f":"+$K1669*(1-$S1669)","v":115293428.05510595},null,null,null,null,null,null,null,"UACCT353SG",{"$f":"ROUND(SUM(-H1669,J1669:N1669),0)","v":0},{"$f":"ROUND(J1669-Q1669-R1669,0)","v":0},{"$f":"ROUND(K1669-T1669-U1669,0)","v":0},{"$f":"ROUND(L1669-W1669-X1669-Y1669-Z1669-AA1669,0)","v":0}]
[{"$f":"ROW()","v":1670},null,null,null,null,null,"ACCT353",{"$f":"+'JAM Download'!E1517","v":593030833.95548797},null,{"$f":"SUM(J1667:J1669)","v":0},{"$f":"SUM(K1667:K1669)","v":593030833.95548797},{"$f":"SUM(L1667:L1669)","v":0},{"$f":"SUM(M1667:M1669)","v":0},{"$f":"SUM(N1667:N1669)","v":0},null,null,{"$f":"SUM(Q1667:Q1669)","v":0},{"$f":"SUM(R1667:R1669)","v":0},null,{"$f":"SUM(T1667:T1669)","v":444773125.46661603},{"$f":"SUM(U1667:U1669)","v":148257708.48887199},null,{"$f":"SUM(W1667:W1669)","v":0},{"$f":"SUM(X1667:X1669)","v":0},{"$f":"SUM(Y1667:Y1669)","v":0},{"$f":"SUM(Z1667:Z1669)","v":0},{"$f":"SUM(AA1667:AA1669)","v":0},0,"UACCT353",{"$f":"ROUND(SUM(-H1670,J1670:N1670),0)","v":0},{"$f":"ROUND(J1670-Q1670-R1670,0)","v":0},{"$f":"ROUND(K1670-T1670-U1670,0)","v":0},{"$f":"ROUND(L1670-W1670-X1670-Y1670-Z1670-AA1670,0)","v":0}]
[{"$f":"ROW()","v":1671}]
[{"$f":"ROW()","v":1672},354,"Towers and Fixtures"]
[{"$f":"ROW()","v":1673},null,null,"SG",354,"SG","ACCT354SG",{"$f":"+'JAM Download'!E1520","v":66143098.741593517},"T",{"$f":"VLOOKUP($I1673,Func,2)*$H1673","v":0},{"$f":"VLOOKUP($I1673,Func,3)*$H1673","v":66143098.741593517},{"$f":"VLOOKUP($I1673,Func,5)*$H1673","v":0},{"$f":"VLOOKUP($I1673,Func,6)*$H1673","v":0},{"$f":"VLOOKUP($I1673,Func,7)*$H1673","v":0},null,null,null,null,0.75,{"$f":"+$K1673*$S1673","v":49607324.05619514},{"$f":"+$K1673*(1-$S1673)","v":16535774.685398379},null,null,null,null,null,null,null,"UACCT354DGP",{"$f":"ROUND(SUM(-H1673,J1673:N1673),0)","v":0},{"$f":"ROUND(J1673-Q1673-R1673,0)","v":0},{"$f":"ROUND(K1673-T1673-U1673,0)","v":0},{"$f":"ROUND(L1673-W1673-X1673-Y1673-Z1673-AA1673,0)","v":0}]
[{"$f":"ROW()","v":1674},null,null,"SG",354,"SG","ACCT354SG",{"$f":"+'JAM Download'!E1521","v":53253654.55042284},"T",{"$f":"VLOOKUP($I1674,Func,2)*$H1674","v":0},{"$f":"VLOOKUP($I1674,Func,3)*$H1674","v":53253654.55042284},{"$f":"VLOOKUP($I1674,Func,5)*$H1674","v":0},{"$f":"VLOOKUP($I1674,Func,6)*$H1674","v":0},{"$f":"VLOOKUP($I1674,Func,7)*$H1674","v":0},null,null,null,null,0.75,{"$f":"+$K1674*$S1674","v":39940240.912817128},{"$f":"+$K1674*(1-$S1674)","v":13313413.63760571},null,null,null,null,null,null,null,"UACCT354DGU",{"$f":"ROUND(SUM(-H1674,J1674:N1674),0)","v":0},{"$f":"ROUND(J1674-Q1674-R1674,0)","v":0},{"$f":"ROUND(K1674-T1674-U1674,0)","v":0},{"$f":"ROUND(L1674-W1674-X1674-Y1674-Z1674-AA1674,0)","v":0}]
[{"$f":"ROW()","v":1675},null,null,"SG",354,"SG","ACCT354SG",{"$f":"+'JAM Download'!E1522","v":104557043.77229638},"T",{"$f":"VLOOKUP($I1675,Func,2)*$H1675","v":0},{"$f":"VLOOKUP($I1675,Func,3)*$H1675","v":104557043.77229638},{"$f":"VLOOKUP($I1675,Func,5)*$H1675","v":0},{"$f":"VLOOKUP($I1675,Func,6)*$H1675","v":0},{"$f":"VLOOKUP($I1675,Func,7)*$H1675","v":0},null,null,null,null,0.75,{"$f":"+$K1675*$S1675","v":78417782.829222292},{"$f":"+$K1675*(1-$S1675)","v":26139260.943074096},null,null,null,null,null,null,null,"UACCT354SG",{"$f":"ROUND(SUM(-H1675,J1675:N1675),0)","v":0},{"$f":"ROUND(J1675-Q1675-R1675,0)","v":0},{"$f":"ROUND(K1675-T1675-U1675,0)","v":0},{"$f":"ROUND(L1675-W1675-X1675-Y1675-Z1675-AA1675,0)","v":0}]
[{"$f":"ROW()","v":1676},null,null,null,null,null,"ACCT354",{"$f":"+'JAM Download'!E1523","v":223953797.06431276},null,{"$f":"SUM(J1673:J1675)","v":0},{"$f":"SUM(K1673:K1675)","v":223953797.06431276},{"$f":"SUM(L1673:L1675)","v":0},{"$f":"SUM(M1673:M1675)","v":0},{"$f":"SUM(N1673:N1675)","v":0},null,null,{"$f":"SUM(Q1673:Q1675)","v":0},{"$f":"SUM(R1673:R1675)","v":0},null,{"$f":"SUM(T1673:T1675)","v":167965347.79823455},{"$f":"SUM(U1673:U1675)","v":55988449.266078189},null,{"$f":"SUM(W1673:W1675)","v":0},{"$f":"SUM(X1673:X1675)","v":0},{"$f":"SUM(Y1673:Y1675)","v":0},{"$f":"SUM(Z1673:Z1675)","v":0},{"$f":"SUM(AA1673:AA1675)","v":0},0,"UACCT354",{"$f":"ROUND(SUM(-H1676,J1676:N1676),0)","v":0},{"$f":"ROUND(J1676-Q1676-R1676,0)","v":0},{"$f":"ROUND(K1676-T1676-U1676,0)","v":0},{"$f":"ROUND(L1676-W1676-X1676-Y1676-Z1676-AA1676,0)","v":0}]
[{"$f":"ROW()","v":1677}]
[{"$f":"ROW()","v":1678},355,"Poles and Fixtures"]
[{"$f":"ROW()","v":1679},null,null,"SG",355,"SG","ACCT355SG",{"$f":"+'JAM Download'!E1526","v":27685785.229264002},"T",{"$f":"VLOOKUP($I1679,Func,2)*$H1679","v":0},{"$f":"VLOOKUP($I1679,Func,3)*$H1679","v":27685785.229264002},{"$f":"VLOOKUP($I1679,Func,5)*$H1679","v":0},{"$f":"VLOOKUP($I1679,Func,6)*$H1679","v":0},{"$f":"VLOOKUP($I1679,Func,7)*$H1679","v":0},null,null,null,null,0.75,{"$f":"+$K1679*$S1679","v":20764338.921948001},{"$f":"+$K1679*(1-$S1679)","v":6921446.3073160006},null,null,null,null,null,null,null,"UACCT355DGP",{"$f":"ROUND(SUM(-H1679,J1679:N1679),0)","v":0},{"$f":"ROUND(J1679-Q1679-R1679,0)","v":0},{"$f":"ROUND(K1679-T1679-U1679,0)","v":0},{"$f":"ROUND(L1679-W1679-X1679-Y1679-Z1679-AA1679,0)","v":0}]
[{"$f":"ROW()","v":1680},null,null,"SG",355,"SG","ACCT355SG",{"$f":"+'JAM Download'!E1527","v":48938954.035241015},"T",{"$f":"VLOOKUP($I1680,Func,2)*$H1680","v":0},{"$f":"VLOOKUP($I1680,Func,3)*$H1680","v":48938954.035241015},{"$f":"VLOOKUP($I1680,Func,5)*$H1680","v":0},{"$f":"VLOOKUP($I1680,Func,6)*$H1680","v":0},{"$f":"VLOOKUP($I1680,Func,7)*$H1680","v":0},null,null,null,null,0.75,{"$f":"+$K1680*$S1680","v":36704215.526430763},{"$f":"+$K1680*(1-$S1680)","v":12234738.508810254},null,null,null,null,null,null,null,"UACCT355DGU",{"$f":"ROUND(SUM(-H1680,J1680:N1680),0)","v":0},{"$f":"ROUND(J1680-Q1680-R1680,0)","v":0},{"$f":"ROUND(K1680-T1680-U1680,0)","v":0},{"$f":"ROUND(L1680-W1680-X1680-Y1680-Z1680-AA1680,0)","v":0}]
[{"$f":"ROW()","v":1681},null,null,"SG",355,"SG","ACCT355SG",{"$f":"+'JAM Download'!E1528","v":408112204.22703809},"T",{"$f":"VLOOKUP($I1681,Func,2)*$H1681","v":0},{"$f":"VLOOKUP($I1681,Func,3)*$H1681","v":408112204.22703809},{"$f":"VLOOKUP($I1681,Func,5)*$H1681","v":0},{"$f":"VLOOKUP($I1681,Func,6)*$H1681","v":0},{"$f":"VLOOKUP($I1681,Func,7)*$H1681","v":0},null,null,null,null,0.75,{"$f":"+$K1681*$S1681","v":306084153.17027855},{"$f":"+$K1681*(1-$S1681)","v":102028051.05675952},null,null,null,null,null,null,null,"UACCT355SG",{"$f":"ROUND(SUM(-H1681,J1681:N1681),0)","v":0},{"$f":"ROUND(J1681-Q1681-R1681,0)","v":0},{"$f":"ROUND(K1681-T1681-U1681,0)","v":0},{"$f":"ROUND(L1681-W1681-X1681-Y1681-Z1681-AA1681,0)","v":0}]
[{"$f":"ROW()","v":1682},null,null,null,null,null,"ACCT355",{"$f":"+'JAM Download'!E1529","v":484736943.49154311},null,{"$f":"SUM(J1679:J1681)","v":0},{"$f":"SUM(K1679:K1681)","v":484736943.49154311},{"$f":"SUM(L1679:L1681)","v":0},{"$f":"SUM(M1679:M1681)","v":0},{"$f":"SUM(N1679:N1681)","v":0},null,null,{"$f":"SUM(Q1679:Q1681)","v":0},{"$f":"SUM(R1679:R1681)","v":0},null,{"$f":"SUM(T1679:T1681)","v":363552707.61865729},{"$f":"SUM(U1679:U1681)","v":121184235.87288578},null,{"$f":"SUM(W1679:W1681)","v":0},{"$f":"SUM(X1679:X1681)","v":0},{"$f":"SUM(Y1679:Y1681)","v":0},{"$f":"SUM(Z1679:Z1681)","v":0},{"$f":"SUM(AA1679:AA1681)","v":0},0,"UACCT355",{"$f":"ROUND(SUM(-H1682,J1682:N1682),0)","v":0},{"$f":"ROUND(J1682-Q1682-R1682,0)","v":0},{"$f":"ROUND(K1682-T1682-U1682,0)","v":0},{"$f":"ROUND(L1682-W1682-X1682-Y1682-Z1682-AA1682,0)","v":0}]
[{"$f":"ROW()","v":1683}]
[{"$f":"ROW()","v":1684},356,"Clearing and Grading"]
[{"$f":"ROW()","v":1685},null,null,"SG",356,"SG","ACCT356SG",{"$f":"+'JAM Download'!E1532","v":82105463.398725361},"T",{"$f":"VLOOKUP($I1685,Func,2)*$H1685","v":0},{"$f":"VLOOKUP($I1685,Func,3)*$H1685","v":82105463.398725361},{"$f":"VLOOKUP($I1685,Func,5)*$H1685","v":0},{"$f":"VLOOKUP($I1685,Func,6)*$H1685","v":0},{"$f":"VLOOKUP($I1685,Func,7)*$H1685","v":0},null,null,null,null,0.75,{"$f":"+$K1685*$S1685","v":61579097.54904402},{"$f":"+$K1685*(1-$S1685)","v":20526365.84968134},null,null,null,null,null,null,null,"UACCT356DGP",{"$f":"ROUND(SUM(-H1685,J1685:N1685),0)","v":0},{"$f":"ROUND(J1685-Q1685-R1685,0)","v":0},{"$f":"ROUND(K1685-T1685-U1685,0)","v":0},{"$f":"ROUND(L1685-W1685-X1685-Y1685-Z1685-AA1685,0)","v":0}]
[{"$f":"ROW()","v":1686},null,null,"SG",356,"SG","ACCT356SG",{"$f":"+'JAM Download'!E1533","v":63643918.254861817},"T",{"$f":"VLOOKUP($I1686,Func,2)*$H1686","v":0},{"$f":"VLOOKUP($I1686,Func,3)*$H1686","v":63643918.254861817},{"$f":"VLOOKUP($I1686,Func,5)*$H1686","v":0},{"$f":"VLOOKUP($I1686,Func,6)*$H1686","v":0},{"$f":"VLOOKUP($I1686,Func,7)*$H1686","v":0},null,null,null,null,0.75,{"$f":"+$K1686*$S1686","v":47732938.691146359},{"$f":"+$K1686*(1-$S1686)","v":15910979.563715454},null,null,null,null,null,null,null,"UACCT356DGU",{"$f":"ROUND(SUM(-H1686,J1686:N1686),0)","v":0},{"$f":"ROUND(J1686-Q1686-R1686,0)","v":0},{"$f":"ROUND(K1686-T1686-U1686,0)","v":0},{"$f":"ROUND(L1686-W1686-X1686-Y1686-Z1686-AA1686,0)","v":0}]
[{"$f":"ROW()","v":1687},null,null,"SG",356,"SG","ACCT356SG",{"$f":"+'JAM Download'!E1534","v":169560500.59944397},"T",{"$f":"VLOOKUP($I1687,Func,2)*$H1687","v":0},{"$f":"VLOOKUP($I1687,Func,3)*$H1687","v":169560500.59944397},{"$f":"VLOOKUP($I1687,Func,5)*$H1687","v":0},{"$f":"VLOOKUP($I1687,Func,6)*$H1687","v":0},{"$f":"VLOOKUP($I1687,Func,7)*$H1687","v":0},null,null,null,null,0.75,{"$f":"+$K1687*$S1687","v":127170375.44958298},{"$f":"+$K1687*(1-$S1687)","v":42390125.149860993},null,null,null,null,null,null,null,"UACCT356SG",{"$f":"ROUND(SUM(-H1687,J1687:N1687),0)","v":0},{"$f":"ROUND(J1687-Q1687-R1687,0)","v":0},{"$f":"ROUND(K1687-T1687-U1687,0)","v":0},{"$f":"ROUND(L1687-W1687-X1687-Y1687-Z1687-AA1687,0)","v":0}]
[{"$f":"ROW()","v":1688},null,null,null,null,null,"ACCT356",{"$f":"+'JAM Download'!E1535","v":315309882.25303113},null,{"$f":"SUM(J1685:J1687)","v":0},{"$f":"SUM(K1685:K1687)","v":315309882.25303113},{"$f":"SUM(L1685:L1687)","v":0},{"$f":"SUM(M1685:M1687)","v":0},{"$f":"SUM(N1685:N1687)","v":0},null,null,{"$f":"SUM(Q1685:Q1687)","v":0},{"$f":"SUM(R1685:R1687)","v":0},null,{"$f":"SUM(T1685:T1687)","v":236482411.68977338},{"$f":"SUM(U1685:U1687)","v":78827470.563257784},null,{"$f":"SUM(W1685:W1687)","v":0},{"$f":"SUM(X1685:X1687)","v":0},{"$f":"SUM(Y1685:Y1687)","v":0},{"$f":"SUM(Z1685:Z1687)","v":0},{"$f":"SUM(AA1685:AA1687)","v":0},0,"UACCT356",{"$f":"ROUND(SUM(-H1688,J1688:N1688),0)","v":0},{"$f":"ROUND(J1688-Q1688-R1688,0)","v":0},{"$f":"ROUND(K1688-T1688-U1688,0)","v":0},{"$f":"ROUND(L1688-W1688-X1688-Y1688-Z1688-AA1688,0)","v":0}]
[{"$f":"ROW()","v":1689}]
[{"$f":"ROW()","v":1690},357,"Underground Conduit"]
[{"$f":"ROW()","v":1691},null,null,"SG",357,"SG","ACCT357SG",{"$f":"+'JAM Download'!E1538","v":2655.2617276929727},"T",{"$f":"VLOOKUP($I1691,Func,2)*$H1691","v":0},{"$f":"VLOOKUP($I1691,Func,3)*$H1691","v":2655.2617276929727},{"$f":"VLOOKUP($I1691,Func,5)*$H1691","v":0},{"$f":"VLOOKUP($I1691,Func,6)*$H1691","v":0},{"$f":"VLOOKUP($I1691,Func,7)*$H1691","v":0},null,null,null,null,0.75,{"$f":"+$K1691*$S1691","v":1991.4462957697297},{"$f":"+$K1691*(1-$S1691)","v":663.81543192324318},null,null,null,null,null,null,null,"UACCT357DGP",{"$f":"ROUND(SUM(-H1691,J1691:N1691),0)","v":0},{"$f":"ROUND(J1691-Q1691-R1691,0)","v":0},{"$f":"ROUND(K1691-T1691-U1691,0)","v":0},{"$f":"ROUND(L1691-W1691-X1691-Y1691-Z1691-AA1691,0)","v":0}]
[{"$f":"ROW()","v":1692},null,null,"SG",357,"SG","ACCT357SG",{"$f":"+'JAM Download'!E1539","v":38197.564891403104},"T",{"$f":"VLOOKUP($I1692,Func,2)*$H1692","v":0},{"$f":"VLOOKUP($I1692,Func,3)*$H1692","v":38197.564891403104},{"$f":"VLOOKUP($I1692,Func,5)*$H1692","v":0},{"$f":"VLOOKUP($I1692,Func,6)*$H1692","v":0},{"$f":"VLOOKUP($I1692,Func,7)*$H1692","v":0},null,null,null,null,0.75,{"$f":"+$K1692*$S1692","v":28648.173668552328},{"$f":"+$K1692*(1-$S1692)","v":9549.3912228507761},null,null,null,null,null,null,null,"UACCT357DGU",{"$f":"ROUND(SUM(-H1692,J1692:N1692),0)","v":0},{"$f":"ROUND(J1692-Q1692-R1692,0)","v":0},{"$f":"ROUND(K1692-T1692-U1692,0)","v":0},{"$f":"ROUND(L1692-W1692-X1692-Y1692-Z1692-AA1692,0)","v":0}]
[{"$f":"ROW()","v":1693},null,null,"SG",357,"SG","ACCT357SG",{"$f":"+'JAM Download'!E1540","v":1307677.2074804064},"T",{"$f":"VLOOKUP($I1693,Func,2)*$H1693","v":0},{"$f":"VLOOKUP($I1693,Func,3)*$H1693","v":1307677.2074804064},{"$f":"VLOOKUP($I1693,Func,5)*$H1693","v":0},{"$f":"VLOOKUP($I1693,Func,6)*$H1693","v":0},{"$f":"VLOOKUP($I1693,Func,7)*$H1693","v":0},null,null,null,null,0.75,{"$f":"+$K1693*$S1693","v":980757.90561030479},{"$f":"+$K1693*(1-$S1693)","v":326919.3018701016},null,null,null,null,null,null,null,"UACCT357SG",{"$f":"ROUND(SUM(-H1693,J1693:N1693),0)","v":0},{"$f":"ROUND(J1693-Q1693-R1693,0)","v":0},{"$f":"ROUND(K1693-T1693-U1693,0)","v":0},{"$f":"ROUND(L1693-W1693-X1693-Y1693-Z1693-AA1693,0)","v":0}]
[{"$f":"ROW()","v":1694},null,null,null,null,null,"ACCT357",{"$f":"+'JAM Download'!E1541","v":1348530.0340995025},null,{"$f":"SUM(J1691:J1693)","v":0},{"$f":"SUM(K1691:K1693)","v":1348530.0340995025},{"$f":"SUM(L1691:L1693)","v":0},{"$f":"SUM(M1691:M1693)","v":0},{"$f":"SUM(N1691:N1693)","v":0},null,null,{"$f":"SUM(Q1691:Q1693)","v":0},{"$f":"SUM(R1691:R1693)","v":0},null,{"$f":"SUM(T1691:T1693)","v":1011397.5255746269},{"$f":"SUM(U1691:U1693)","v":337132.50852487562},null,{"$f":"SUM(W1691:W1693)","v":0},{"$f":"SUM(X1691:X1693)","v":0},{"$f":"SUM(Y1691:Y1693)","v":0},{"$f":"SUM(Z1691:Z1693)","v":0},{"$f":"SUM(AA1691:AA1693)","v":0},0,"UACCT357",{"$f":"ROUND(SUM(-H1694,J1694:N1694),0)","v":0},{"$f":"ROUND(J1694-Q1694-R1694,0)","v":0},{"$f":"ROUND(K1694-T1694-U1694,0)","v":0},{"$f":"ROUND(L1694-W1694-X1694-Y1694-Z1694-AA1694,0)","v":0}]
[{"$f":"ROW()","v":1695}]
[{"$f":"ROW()","v":1696},358,"Underground Conductors "]
[{"$f":"ROW()","v":1697},null,null,"SG",358,"SG","ACCT358SG",{"$f":"+'JAM Download'!E1544","v":0},"T",{"$f":"VLOOKUP($I1697,Func,2)*$H1697","v":0},{"$f":"VLOOKUP($I1697,Func,3)*$H1697","v":0},{"$f":"VLOOKUP($I1697,Func,5)*$H1697","v":0},{"$f":"VLOOKUP($I1697,Func,6)*$H1697","v":0},{"$f":"VLOOKUP($I1697,Func,7)*$H1697","v":0},null,null,null,null,0.75,{"$f":"+$K1697*$S1697","v":0},{"$f":"+$K1697*(1-$S1697)","v":0},null,null,null,null,null,null,null,"UACCT358DGP",{"$f":"ROUND(SUM(-H1697,J1697:N1697),0)","v":0},{"$f":"ROUND(J1697-Q1697-R1697,0)","v":0},{"$f":"ROUND(K1697-T1697-U1697,0)","v":0},{"$f":"ROUND(L1697-W1697-X1697-Y1697-Z1697-AA1697,0)","v":0}]
[{"$f":"ROW()","v":1698},null,null,"SG",358,"SG","ACCT358SG",{"$f":"+'JAM Download'!E1545","v":453263.24075419828},"T",{"$f":"VLOOKUP($I1698,Func,2)*$H1698","v":0},{"$f":"VLOOKUP($I1698,Func,3)*$H1698","v":453263.24075419828},{"$f":"VLOOKUP($I1698,Func,5)*$H1698","v":0},{"$f":"VLOOKUP($I1698,Func,6)*$H1698","v":0},{"$f":"VLOOKUP($I1698,Func,7)*$H1698","v":0},null,null,null,null,0.75,{"$f":"+$K1698*$S1698","v":339947.43056564871},{"$f":"+$K1698*(1-$S1698)","v":113315.81018854957},null,null,null,null,null,null,null,"UACCT358DGU",{"$f":"ROUND(SUM(-H1698,J1698:N1698),0)","v":0},{"$f":"ROUND(J1698-Q1698-R1698,0)","v":0},{"$f":"ROUND(K1698-T1698-U1698,0)","v":0},{"$f":"ROUND(L1698-W1698-X1698-Y1698-Z1698-AA1698,0)","v":0}]
[{"$f":"ROW()","v":1699},null,null,"SG",358,"SG","ACCT358SG",{"$f":"+'JAM Download'!E1546","v":2673544.387846448},"T",{"$f":"VLOOKUP($I1699,Func,2)*$H1699","v":0},{"$f":"VLOOKUP($I1699,Func,3)*$H1699","v":2673544.387846448},{"$f":"VLOOKUP($I1699,Func,5)*$H1699","v":0},{"$f":"VLOOKUP($I1699,Func,6)*$H1699","v":0},{"$f":"VLOOKUP($I1699,Func,7)*$H1699","v":0},null,null,null,null,0.75,{"$f":"+$K1699*$S1699","v":2005158.2908848361},{"$f":"+$K1699*(1-$S1699)","v":668386.096961612},null,null,null,null,null,null,null,"UACCT358SG",{"$f":"ROUND(SUM(-H1699,J1699:N1699),0)","v":0},{"$f":"ROUND(J1699-Q1699-R1699,0)","v":0},{"$f":"ROUND(K1699-T1699-U1699,0)","v":0},{"$f":"ROUND(L1699-W1699-X1699-Y1699-Z1699-AA1699,0)","v":0}]
[{"$f":"ROW()","v":1700},null,null,null,null,null,"ACCT358",{"$f":"+'JAM Download'!E1547","v":3126807.6286006463},null,{"$f":"SUM(J1697:J1699)","v":0},{"$f":"SUM(K1697:K1699)","v":3126807.6286006463},{"$f":"SUM(L1697:L1699)","v":0},{"$f":"SUM(M1697:M1699)","v":0},{"$f":"SUM(N1697:N1699)","v":0},null,null,{"$f":"SUM(Q1697:Q1699)","v":0},{"$f":"SUM(R1697:R1699)","v":0},null,{"$f":"SUM(T1697:T1699)","v":2345105.7214504848},{"$f":"SUM(U1697:U1699)","v":781701.90715016157},null,{"$f":"SUM(W1697:W1699)","v":0},{"$f":"SUM(X1697:X1699)","v":0},{"$f":"SUM(Y1697:Y1699)","v":0},{"$f":"SUM(Z1697:Z1699)","v":0},{"$f":"SUM(AA1697:AA1699)","v":0},0,"UACCT358",{"$f":"ROUND(SUM(-H1700,J1700:N1700),0)","v":0},{"$f":"ROUND(J1700-Q1700-R1700,0)","v":0},{"$f":"ROUND(K1700-T1700-U1700,0)","v":0},{"$f":"ROUND(L1700-W1700-X1700-Y1700-Z1700-AA1700,0)","v":0}]
[{"$f":"ROW()","v":1701}]
[{"$f":"ROW()","v":1702},359,"Roads and Trails"]
[{"$f":"ROW()","v":1703},null,null,"SG",359,"SG","ACCT359SG",{"$f":"+'JAM Download'!E1550","v":776462.7390165265},"T",{"$f":"VLOOKUP($I1703,Func,2)*$H1703","v":0},{"$f":"VLOOKUP($I1703,Func,3)*$H1703","v":776462.7390165265},{"$f":"VLOOKUP($I1703,Func,5)*$H1703","v":0},{"$f":"VLOOKUP($I1703,Func,6)*$H1703","v":0},{"$f":"VLOOKUP($I1703,Func,7)*$H1703","v":0},null,null,null,null,0.75,{"$f":"+$K1703*$S1703","v":582347.0542623949},{"$f":"+$K1703*(1-$S1703)","v":194115.68475413162},null,null,null,null,null,null,null,"UACCT359DGP",{"$f":"ROUND(SUM(-H1703,J1703:N1703),0)","v":0},{"$f":"ROUND(J1703-Q1703-R1703,0)","v":0},{"$f":"ROUND(K1703-T1703-U1703,0)","v":0},{"$f":"ROUND(L1703-W1703-X1703-Y1703-Z1703-AA1703,0)","v":0}]
[{"$f":"ROW()","v":1704},null,null,"SG",359,"SG","ACCT359SG",{"$f":"+'JAM Download'!E1551","v":183594.3655626798},"T",{"$f":"VLOOKUP($I1704,Func,2)*$H1704","v":0},{"$f":"VLOOKUP($I1704,Func,3)*$H1704","v":183594.3655626798},{"$f":"VLOOKUP($I1704,Func,5)*$H1704","v":0},{"$f":"VLOOKUP($I1704,Func,6)*$H1704","v":0},{"$f":"VLOOKUP($I1704,Func,7)*$H1704","v":0},null,null,null,null,0.75,{"$f":"+$K1704*$S1704","v":137695.77417200984},{"$f":"+$K1704*(1-$S1704)","v":45898.59139066995},null,null,null,null,null,null,null,"UACCT359DGU",{"$f":"ROUND(SUM(-H1704,J1704:N1704),0)","v":0},{"$f":"ROUND(J1704-Q1704-R1704,0)","v":0},{"$f":"ROUND(K1704-T1704-U1704,0)","v":0},{"$f":"ROUND(L1704-W1704-X1704-Y1704-Z1704-AA1704,0)","v":0}]
[{"$f":"ROW()","v":1705},null,null,"SG",359,"SG","ACCT359SG",{"$f":"+'JAM Download'!E1552","v":3844056.3356537912},"T",{"$f":"VLOOKUP($I1705,Func,2)*$H1705","v":0},{"$f":"VLOOKUP($I1705,Func,3)*$H1705","v":3844056.3356537912},{"$f":"VLOOKUP($I1705,Func,5)*$H1705","v":0},{"$f":"VLOOKUP($I1705,Func,6)*$H1705","v":0},{"$f":"VLOOKUP($I1705,Func,7)*$H1705","v":0},null,null,null,null,0.75,{"$f":"+$K1705*$S1705","v":2883042.2517403434},{"$f":"+$K1705*(1-$S1705)","v":961014.0839134478},null,null,null,null,null,null,null,"UACCT359SG",{"$f":"ROUND(SUM(-H1705,J1705:N1705),0)","v":0},{"$f":"ROUND(J1705-Q1705-R1705,0)","v":0},{"$f":"ROUND(K1705-T1705-U1705,0)","v":0},{"$f":"ROUND(L1705-W1705-X1705-Y1705-Z1705-AA1705,0)","v":0}]
[{"$f":"ROW()","v":1706},null,null,null,null,null,"ACCT359",{"$f":"+'JAM Download'!E1553","v":4804113.4402329978},null,{"$f":"SUM(J1703:J1705)","v":0},{"$f":"SUM(K1703:K1705)","v":4804113.4402329978},{"$f":"SUM(L1703:L1705)","v":0},{"$f":"SUM(M1703:M1705)","v":0},{"$f":"SUM(N1703:N1705)","v":0},null,null,{"$f":"SUM(Q1703:Q1705)","v":0},{"$f":"SUM(R1703:R1705)","v":0},null,{"$f":"SUM(T1703:T1705)","v":3603085.0801747479},{"$f":"SUM(U1703:U1705)","v":1201028.3600582494},null,{"$f":"SUM(W1703:W1705)","v":0},{"$f":"SUM(X1703:X1705)","v":0},{"$f":"SUM(Y1703:Y1705)","v":0},{"$f":"SUM(Z1703:Z1705)","v":0},{"$f":"SUM(AA1703:AA1705)","v":0},0,"UACCT359",{"$f":"ROUND(SUM(-H1706,J1706:N1706),0)","v":0},{"$f":"ROUND(J1706-Q1706-R1706,0)","v":0},{"$f":"ROUND(K1706-T1706-U1706,0)","v":0},{"$f":"ROUND(L1706-W1706-X1706-Y1706-Z1706-AA1706,0)","v":0}]
[{"$f":"ROW()","v":1707}]
[{"$f":"ROW()","v":1708},"T00","Unclassified Trans Plant - Acct 300"]
[{"$f":"ROW()","v":1709},null,null,"SG",300,"SG","ACCTT00SG",{"$f":"+'JAM Download'!E1556","v":115472333.60234219},"T",{"$f":"VLOOKUP($I1709,Func,2)*$H1709","v":0},{"$f":"VLOOKUP($I1709,Func,3)*$H1709","v":115472333.60234219},{"$f":"VLOOKUP($I1709,Func,5)*$H1709","v":0},{"$f":"VLOOKUP($I1709,Func,6)*$H1709","v":0},{"$f":"VLOOKUP($I1709,Func,7)*$H1709","v":0},null,null,null,null,0.75,{"$f":"+$K1709*$S1709","v":86604250.201756641},{"$f":"+$K1709*(1-$S1709)","v":28868083.400585547},null,null,null,null,null,null,null,"UACCTT00SG",{"$f":"ROUND(SUM(-H1709,J1709:N1709),0)","v":0},{"$f":"ROUND(J1709-Q1709-R1709,0)","v":0},{"$f":"ROUND(K1709-T1709-U1709,0)","v":0},{"$f":"ROUND(L1709-W1709-X1709-Y1709-Z1709-AA1709,0)","v":0}]
[{"$f":"ROW()","v":1710},null,null,null,null,null,"ACCTT00",{"$f":"+'JAM Download'!E1557","v":115472333.60234219},null,{"$f":"SUM(J1709)","v":0},{"$f":"SUM(K1709)","v":115472333.60234219},{"$f":"SUM(L1709)","v":0},{"$f":"SUM(M1709)","v":0},{"$f":"SUM(N1709)","v":0},null,null,{"$f":"SUM(Q1709)","v":0},{"$f":"SUM(R1709)","v":0},null,{"$f":"SUM(T1709)","v":86604250.201756641},{"$f":"SUM(U1709)","v":28868083.400585547},null,{"$f":"SUM(W1709)","v":0},{"$f":"SUM(X1709)","v":0},{"$f":"SUM(Y1709)","v":0},{"$f":"SUM(Z1709)","v":0},{"$f":"SUM(AA1709)","v":0},0,"UACCTT00",{"$f":"ROUND(SUM(-H1710,J1710:N1710),0)","v":0},{"$f":"ROUND(J1710-Q1710-R1710,0)","v":0},{"$f":"ROUND(K1710-T1710-U1710,0)","v":0},{"$f":"ROUND(L1710-W1710-X1710-Y1710-Z1710-AA1710,0)","v":0}]
[{"$f":"ROW()","v":1711}]
[{"$f":"ROW()","v":1712},"TS0","Unclassified Trans Sub Plant - Acct 300"]
[{"$f":"ROW()","v":1713},null,null,"SG",300,"SG","ACCTTS0SG",{"$f":"+'JAM Download'!E1560","v":0},"T",{"$f":"VLOOKUP($I1713,Func,2)*$H1713","v":0},{"$f":"VLOOKUP($I1713,Func,3)*$H1713","v":0},{"$f":"VLOOKUP($I1713,Func,5)*$H1713","v":0},{"$f":"VLOOKUP($I1713,Func,6)*$H1713","v":0},{"$f":"VLOOKUP($I1713,Func,7)*$H1713","v":0},null,null,null,null,0.75,{"$f":"+$K1713*$S1713","v":0},{"$f":"+$K1713*(1-$S1713)","v":0},null,null,null,null,null,null,null,"UACCTTS0SG",{"$f":"ROUND(SUM(-H1713,J1713:N1713),0)","v":0},{"$f":"ROUND(J1713-Q1713-R1713,0)","v":0},{"$f":"ROUND(K1713-T1713-U1713,0)","v":0},{"$f":"ROUND(L1713-W1713-X1713-Y1713-Z1713-AA1713,0)","v":0}]
[{"$f":"ROW()","v":1714},null,null,null,null,null,"ACCTTS0",{"$f":"+'JAM Download'!E1561","v":0},null,{"$f":"SUM(J1713:J1713)","v":0},{"$f":"SUM(K1713:K1713)","v":0},{"$f":"SUM(L1713:L1713)","v":0},{"$f":"SUM(M1713:M1713)","v":0},{"$f":"SUM(N1713:N1713)","v":0},null,null,{"$f":"SUM(Q1713:Q1713)","v":0},{"$f":"SUM(R1713:R1713)","v":0},null,{"$f":"SUM(T1713:T1713)","v":0},{"$f":"SUM(U1713:U1713)","v":0},null,{"$f":"SUM(W1713:W1713)","v":0},{"$f":"SUM(X1713:X1713)","v":0},{"$f":"SUM(Y1713:Y1713)","v":0},{"$f":"SUM(Z1713:Z1713)","v":0},{"$f":"SUM(AA1713:AA1713)","v":0},0,"UACCTTS0",{"$f":"ROUND(SUM(-H1714,J1714:N1714),0)","v":0},{"$f":"ROUND(J1714-Q1714-R1714,0)","v":0},{"$f":"ROUND(K1714-T1714-U1714,0)","v":0},{"$f":"ROUND(L1714-W1714-X1714-Y1714-Z1714-AA1714,0)","v":0}]
[{"$f":"ROW()","v":1715}]
[{"$f":"ROW()","v":1716},"TOTAL TRANSMISSION PLANT",null,null,null,null,null,{"$f":"+'JAM Download'!E1563","v":1843903887.0481849},null,{"$f":"+J1706+J1700+J1694+J1688+J1682+J1676+J1670+J1664+J1657+J1714+J1710","v":0},{"$f":"+K1706+K1700+K1694+K1688+K1682+K1676+K1670+K1664+K1657+K1714+K1710","v":1843903887.0481849},{"$f":"+L1706+L1700+L1694+L1688+L1682+L1676+L1670+L1664+L1657+L1714+L1710","v":0},{"$f":"+M1706+M1700+M1694+M1688+M1682+M1676+M1670+M1664+M1657+M1714+M1710","v":0},{"$f":"+N1706+N1700+N1694+N1688+N1682+N1676+N1670+N1664+N1657+N1714+N1710","v":0},null,null,{"$f":"+Q1706+Q1700+Q1694+Q1688+Q1682+Q1676+Q1670+Q1664+Q1657+Q1714+Q1710","v":0},{"$f":"+R1706+R1700+R1694+R1688+R1682+R1676+R1670+R1664+R1657+R1714+R1710","v":0},null,{"$f":"+T1706+T1700+T1694+T1688+T1682+T1676+T1670+T1664+T1657+T1714+T1710","v":1382927915.286139},{"$f":"+U1706+U1700+U1694+U1688+U1682+U1676+U1670+U1664+U1657+U1714+U1710","v":460975971.76204622},null,{"$f":"+W1706+W1700+W1694+W1688+W1682+W1676+W1670+W1664+W1657+W1714+W1710","v":0},{"$f":"+X1706+X1700+X1694+X1688+X1682+X1676+X1670+X1664+X1657+X1714+X1710","v":0},{"$f":"+Y1706+Y1700+Y1694+Y1688+Y1682+Y1676+Y1670+Y1664+Y1657+Y1714+Y1710","v":0},{"$f":"+Z1706+Z1700+Z1694+Z1688+Z1682+Z1676+Z1670+Z1664+Z1657+Z1714+Z1710","v":0},{"$f":"+AA1706+AA1700+AA1694+AA1688+AA1682+AA1676+AA1670+AA1664+AA1657+AA1714+AA1710","v":0},0,null,{"$f":"ROUND(SUM(-H1716,J1716:N1716),0)","v":0},{"$f":"ROUND(J1716-Q1716-R1716,0)","v":0},{"$f":"ROUND(K1716-T1716-U1716,0)","v":0},{"$f":"ROUND(L1716-W1716-X1716-Y1716-Z1716-AA1716,0)","v":0}]
[{"$f":"ROW()","v":1717}]
[{"$f":"ROW()","v":1718}]
[{"$f":"ROW()","v":1719}]
[{"$f":"ROW()","v":1720},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":1721},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":1722},360,"Land and Land Rights"]
[{"$f":"ROW()","v":1723},null,null,"S"]
[{"$f":"ROW()","v":1724},null,null,"   Demand - Primary",360,"S","ACCT360DP",{"$f":"+'JAM Download'!E1570","v":31295185.634999901},"DPW",{"$f":"VLOOKUP($I1724,Func,2)*$H1724","v":0},{"$f":"VLOOKUP($I1724,Func,3)*$H1724","v":0},{"$f":"VLOOKUP($I1724,Func,5)*$H1724","v":31295185.634999901},{"$f":"VLOOKUP($I1724,Func,6)*$H1724","v":0},{"$f":"VLOOKUP($I1724,Func,7)*$H1724","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L1724*VLOOKUP($V1724,DisFac,2)","v":8084574.0079960013},{"$f":"+$L1724*VLOOKUP($V1724,DisFac,3)","v":23210611.627003901},{"$f":"+$L1724*VLOOKUP($V1724,DisFac,4)","v":0},{"$f":"+$L1724*VLOOKUP($V1724,DisFac,5)","v":0},{"$f":"+$L1724*VLOOKUP($V1724,DisFac,6)","v":0},0,"UACCT360DP",{"$f":"ROUND(SUM(-H1724,J1724:N1724),0)","v":0},{"$f":"ROUND(J1724-Q1724-R1724,0)","v":0},{"$f":"ROUND(K1724-T1724-U1724,0)","v":0},{"$f":"ROUND(L1724-W1724-X1724-Y1724-Z1724-AA1724,0)","v":0}]
[{"$f":"ROW()","v":1725},null,null,"   Assigned",360,"S","ACCT360A",0,"DPW",{"$f":"VLOOKUP($I1725,Func,2)*$H1725","v":0},{"$f":"VLOOKUP($I1725,Func,3)*$H1725","v":0},{"$f":"VLOOKUP($I1725,Func,5)*$H1725","v":0},{"$f":"VLOOKUP($I1725,Func,6)*$H1725","v":0},{"$f":"VLOOKUP($I1725,Func,7)*$H1725","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L1725*VLOOKUP($V1725,DisFac,2)","v":0},{"$f":"+$L1725*VLOOKUP($V1725,DisFac,3)","v":0},{"$f":"+$L1725*VLOOKUP($V1725,DisFac,4)","v":0},{"$f":"+$L1725*VLOOKUP($V1725,DisFac,5)","v":0},{"$f":"+$L1725*VLOOKUP($V1725,DisFac,6)","v":0},0,"UACCT360A",{"$f":"ROUND(SUM(-H1725,J1725:N1725),0)","v":0},{"$f":"ROUND(J1725-Q1725-R1725,0)","v":0},{"$f":"ROUND(K1725-T1725-U1725,0)","v":0},{"$f":"ROUND(L1725-W1725-X1725-Y1725-Z1725-AA1725,0)","v":0}]
[{"$f":"ROW()","v":1726},null,null,null,null,null,"ACCT360",{"$f":"+'JAM Download'!E1571","v":31295185.634999901},null,{"$f":"SUM(J1724:J1725)","v":0},{"$f":"SUM(K1724:K1725)","v":0},{"$f":"SUM(L1724:L1725)","v":31295185.634999901},{"$f":"SUM(M1724:M1725)","v":0},{"$f":"SUM(N1724:N1725)","v":0},null,null,{"$f":"SUM(Q1724:Q1725)","v":0},{"$f":"SUM(R1724:R1725)","v":0},null,{"$f":"SUM(T1724:T1725)","v":0},{"$f":"SUM(U1724:U1725)","v":0},null,{"$f":"SUM(W1724:W1725)","v":8084574.0079960013},{"$f":"SUM(X1724:X1725)","v":23210611.627003901},{"$f":"SUM(Y1724:Y1725)","v":0},{"$f":"SUM(Z1724:Z1725)","v":0},{"$f":"SUM(AA1724:AA1725)","v":0},0,"UACCT360",{"$f":"ROUND(SUM(-H1726,J1726:N1726),0)","v":0},{"$f":"ROUND(J1726-Q1726-R1726,0)","v":0},{"$f":"ROUND(K1726-T1726-U1726,0)","v":0},{"$f":"ROUND(L1726-W1726-X1726-Y1726-Z1726-AA1726,0)","v":0}]
[{"$f":"ROW()","v":1727}]
[{"$f":"ROW()","v":1728},361,"Structures and Improvements"]
[{"$f":"ROW()","v":1729},null,null,"S"]
[{"$f":"ROW()","v":1730},null,null,"   Demand - Primary",361,"S","ACCT361DP",{"$f":"+'JAM Download'!E1574","v":37959194.704999998},"DPW",{"$f":"VLOOKUP($I1730,Func,2)*$H1730","v":0},{"$f":"VLOOKUP($I1730,Func,3)*$H1730","v":0},{"$f":"VLOOKUP($I1730,Func,5)*$H1730","v":37959194.704999998},{"$f":"VLOOKUP($I1730,Func,6)*$H1730","v":0},{"$f":"VLOOKUP($I1730,Func,7)*$H1730","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L1730*VLOOKUP($V1730,DisFac,2)","v":9806106.3594807275},{"$f":"+$L1730*VLOOKUP($V1730,DisFac,3)","v":28153088.345519274},{"$f":"+$L1730*VLOOKUP($V1730,DisFac,4)","v":0},{"$f":"+$L1730*VLOOKUP($V1730,DisFac,5)","v":0},{"$f":"+$L1730*VLOOKUP($V1730,DisFac,6)","v":0},0,"UACCT361DP",{"$f":"ROUND(SUM(-H1730,J1730:N1730),0)","v":0},{"$f":"ROUND(J1730-Q1730-R1730,0)","v":0},{"$f":"ROUND(K1730-T1730-U1730,0)","v":0},{"$f":"ROUND(L1730-W1730-X1730-Y1730-Z1730-AA1730,0)","v":0}]
[{"$f":"ROW()","v":1731},null,null,"   Assigned",361,"S","ACCT361A",0,"DPW",{"$f":"VLOOKUP($I1731,Func,2)*$H1731","v":0},{"$f":"VLOOKUP($I1731,Func,3)*$H1731","v":0},{"$f":"VLOOKUP($I1731,Func,5)*$H1731","v":0},{"$f":"VLOOKUP($I1731,Func,6)*$H1731","v":0},{"$f":"VLOOKUP($I1731,Func,7)*$H1731","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L1731*VLOOKUP($V1731,DisFac,2)","v":0},{"$f":"+$L1731*VLOOKUP($V1731,DisFac,3)","v":0},{"$f":"+$L1731*VLOOKUP($V1731,DisFac,4)","v":0},{"$f":"+$L1731*VLOOKUP($V1731,DisFac,5)","v":0},{"$f":"+$L1731*VLOOKUP($V1731,DisFac,6)","v":0},0,"UACCT361A",{"$f":"ROUND(SUM(-H1731,J1731:N1731),0)","v":0},{"$f":"ROUND(J1731-Q1731-R1731,0)","v":0},{"$f":"ROUND(K1731-T1731-U1731,0)","v":0},{"$f":"ROUND(L1731-W1731-X1731-Y1731-Z1731-AA1731,0)","v":0}]
[{"$f":"ROW()","v":1732},null,null,null,null,null,"ACCT361",{"$f":"+'JAM Download'!E1575","v":37959194.704999998},null,{"$f":"SUM(J1730:J1731)","v":0},{"$f":"SUM(K1730:K1731)","v":0},{"$f":"SUM(L1730:L1731)","v":37959194.704999998},{"$f":"SUM(M1730:M1731)","v":0},{"$f":"SUM(N1730:N1731)","v":0},null,null,{"$f":"SUM(Q1730:Q1731)","v":0},{"$f":"SUM(R1730:R1731)","v":0},null,{"$f":"SUM(T1730:T1731)","v":0},{"$f":"SUM(U1730:U1731)","v":0},null,{"$f":"SUM(W1730:W1731)","v":9806106.3594807275},{"$f":"SUM(X1730:X1731)","v":28153088.345519274},{"$f":"SUM(Y1730:Y1731)","v":0},{"$f":"SUM(Z1730:Z1731)","v":0},{"$f":"SUM(AA1730:AA1731)","v":0},0,"UACCT361",{"$f":"ROUND(SUM(-H1732,J1732:N1732),0)","v":0},{"$f":"ROUND(J1732-Q1732-R1732,0)","v":0},{"$f":"ROUND(K1732-T1732-U1732,0)","v":0},{"$f":"ROUND(L1732-W1732-X1732-Y1732-Z1732-AA1732,0)","v":0}]
[{"$f":"ROW()","v":1733}]
[{"$f":"ROW()","v":1734},362,"Station Equipment"]
[{"$f":"ROW()","v":1735},null,null,"S"]
[{"$f":"ROW()","v":1736},null,null,"   Demand - Primary",362,"S","ACCT362DP",{"$f":"+'JAM Download'!E1578+'JAM Download'!E1582","v":402049925.71499896},"DPW",{"$f":"VLOOKUP($I1736,Func,2)*$H1736","v":0},{"$f":"VLOOKUP($I1736,Func,3)*$H1736","v":0},{"$f":"VLOOKUP($I1736,Func,5)*$H1736","v":402049925.71499896},{"$f":"VLOOKUP($I1736,Func,6)*$H1736","v":0},{"$f":"VLOOKUP($I1736,Func,7)*$H1736","v":0},null,null,null,null,null,null,null,"SUBS",{"$f":"+$L1736*VLOOKUP($V1736,DisFac,2)","v":402049925.71499896},{"$f":"+$L1736*VLOOKUP($V1736,DisFac,3)","v":0},{"$f":"+$L1736*VLOOKUP($V1736,DisFac,4)","v":0},{"$f":"+$L1736*VLOOKUP($V1736,DisFac,5)","v":0},{"$f":"+$L1736*VLOOKUP($V1736,DisFac,6)","v":0},0,"UACCT362DP",{"$f":"ROUND(SUM(-H1736,J1736:N1736),0)","v":0},{"$f":"ROUND(J1736-Q1736-R1736,0)","v":0},{"$f":"ROUND(K1736-T1736-U1736,0)","v":0},{"$f":"ROUND(L1736-W1736-X1736-Y1736-Z1736-AA1736,0)","v":0}]
[{"$f":"ROW()","v":1737},null,null,"   Assigned",362,"S","ACCT362A",0,"DPW",{"$f":"VLOOKUP($I1737,Func,2)*$H1737","v":0},{"$f":"VLOOKUP($I1737,Func,3)*$H1737","v":0},{"$f":"VLOOKUP($I1737,Func,5)*$H1737","v":0},{"$f":"VLOOKUP($I1737,Func,6)*$H1737","v":0},{"$f":"VLOOKUP($I1737,Func,7)*$H1737","v":0},null,null,null,null,null,null,null,"SUBS",{"$f":"+$L1737*VLOOKUP($V1737,DisFac,2)","v":0},{"$f":"+$L1737*VLOOKUP($V1737,DisFac,3)","v":0},{"$f":"+$L1737*VLOOKUP($V1737,DisFac,4)","v":0},{"$f":"+$L1737*VLOOKUP($V1737,DisFac,5)","v":0},{"$f":"+$L1737*VLOOKUP($V1737,DisFac,6)","v":0},0,"UACCT362A",{"$f":"ROUND(SUM(-H1737,J1737:N1737),0)","v":0},{"$f":"ROUND(J1737-Q1737-R1737,0)","v":0},{"$f":"ROUND(K1737-T1737-U1737,0)","v":0},{"$f":"ROUND(L1737-W1737-X1737-Y1737-Z1737-AA1737,0)","v":0}]
[{"$f":"ROW()","v":1738},null,null,null,null,null,"ACCT362",{"$f":"+'JAM Download'!E1579+'JAM Download'!E1583","v":402049925.71499896},null,{"$f":"SUM(J1736:J1737)","v":0},{"$f":"SUM(K1736:K1737)","v":0},{"$f":"SUM(L1736:L1737)","v":402049925.71499896},{"$f":"SUM(M1736:M1737)","v":0},{"$f":"SUM(N1736:N1737)","v":0},null,null,{"$f":"SUM(Q1736:Q1737)","v":0},{"$f":"SUM(R1736:R1737)","v":0},null,{"$f":"SUM(T1736:T1737)","v":0},{"$f":"SUM(U1736:U1737)","v":0},null,{"$f":"SUM(W1736:W1737)","v":402049925.71499896},{"$f":"SUM(X1736:X1737)","v":0},{"$f":"SUM(Y1736:Y1737)","v":0},{"$f":"SUM(Z1736:Z1737)","v":0},{"$f":"SUM(AA1736:AA1737)","v":0},0,"UACCT362",{"$f":"ROUND(SUM(-H1738,J1738:N1738),0)","v":0},{"$f":"ROUND(J1738-Q1738-R1738,0)","v":0},{"$f":"ROUND(K1738-T1738-U1738,0)","v":0},{"$f":"ROUND(L1738-W1738-X1738-Y1738-Z1738-AA1738,0)","v":0}]
[{"$f":"ROW()","v":1739}]
[{"$f":"ROW()","v":1740},364,"Poles, Towers & Fixtures"]
[{"$f":"ROW()","v":1741},null,null,"S"]
[{"$f":"ROW()","v":1742},null,null,"   Demand - Primary",364,"S","ACCT364DP",{"$f":"+'JAM Download'!E1586","v":316557937.82899904},"DPW",{"$f":"VLOOKUP($I1742,Func,2)*$H1742","v":0},{"$f":"VLOOKUP($I1742,Func,3)*$H1742","v":0},{"$f":"VLOOKUP($I1742,Func,5)*$H1742","v":316557937.82899904},{"$f":"VLOOKUP($I1742,Func,6)*$H1742","v":0},{"$f":"VLOOKUP($I1742,Func,7)*$H1742","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L1742*VLOOKUP($V1742,DisFac,2)","v":0},{"$f":"+$L1742*VLOOKUP($V1742,DisFac,3)","v":316557937.82899904},{"$f":"+$L1742*VLOOKUP($V1742,DisFac,4)","v":0},{"$f":"+$L1742*VLOOKUP($V1742,DisFac,5)","v":0},{"$f":"+$L1742*VLOOKUP($V1742,DisFac,6)","v":0},0,"UACCT364DP",{"$f":"ROUND(SUM(-H1742,J1742:N1742),0)","v":0},{"$f":"ROUND(J1742-Q1742-R1742,0)","v":0},{"$f":"ROUND(K1742-T1742-U1742,0)","v":0},{"$f":"ROUND(L1742-W1742-X1742-Y1742-Z1742-AA1742,0)","v":0}]
[{"$f":"ROW()","v":1743},null,null,"   Demand - Secondary",364,"S","ACCT364DS",0,"DPW",{"$f":"VLOOKUP($I1743,Func,2)*$H1743","v":0},{"$f":"VLOOKUP($I1743,Func,3)*$H1743","v":0},{"$f":"VLOOKUP($I1743,Func,5)*$H1743","v":0},{"$f":"VLOOKUP($I1743,Func,6)*$H1743","v":0},{"$f":"VLOOKUP($I1743,Func,7)*$H1743","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L1743*VLOOKUP($V1743,DisFac,2)","v":0},{"$f":"+$L1743*VLOOKUP($V1743,DisFac,3)","v":0},{"$f":"+$L1743*VLOOKUP($V1743,DisFac,4)","v":0},{"$f":"+$L1743*VLOOKUP($V1743,DisFac,5)","v":0},{"$f":"+$L1743*VLOOKUP($V1743,DisFac,6)","v":0},0,"UACCT364DS",{"$f":"ROUND(SUM(-H1743,J1743:N1743),0)","v":0},{"$f":"ROUND(J1743-Q1743-R1743,0)","v":0},{"$f":"ROUND(K1743-T1743-U1743,0)","v":0},{"$f":"ROUND(L1743-W1743-X1743-Y1743-Z1743-AA1743,0)","v":0}]
[{"$f":"ROW()","v":1744},null,null,"   Assigned",364,"S","ACCT364A",0,"DPW",{"$f":"VLOOKUP($I1744,Func,2)*$H1744","v":0},{"$f":"VLOOKUP($I1744,Func,3)*$H1744","v":0},{"$f":"VLOOKUP($I1744,Func,5)*$H1744","v":0},{"$f":"VLOOKUP($I1744,Func,6)*$H1744","v":0},{"$f":"VLOOKUP($I1744,Func,7)*$H1744","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L1744*VLOOKUP($V1744,DisFac,2)","v":0},{"$f":"+$L1744*VLOOKUP($V1744,DisFac,3)","v":0},{"$f":"+$L1744*VLOOKUP($V1744,DisFac,4)","v":0},{"$f":"+$L1744*VLOOKUP($V1744,DisFac,5)","v":0},{"$f":"+$L1744*VLOOKUP($V1744,DisFac,6)","v":0},0,"UACCT364A",{"$f":"ROUND(SUM(-H1744,J1744:N1744),0)","v":0},{"$f":"ROUND(J1744-Q1744-R1744,0)","v":0},{"$f":"ROUND(K1744-T1744-U1744,0)","v":0},{"$f":"ROUND(L1744-W1744-X1744-Y1744-Z1744-AA1744,0)","v":0}]
[{"$f":"ROW()","v":1745},null,null,null,null,null,"ACCT364",{"$f":"+'JAM Download'!E1587","v":316557937.82899904},null,{"$f":"SUM(J1742:J1744)","v":0},{"$f":"SUM(K1742:K1744)","v":0},{"$f":"SUM(L1742:L1744)","v":316557937.82899904},{"$f":"SUM(M1742:M1744)","v":0},{"$f":"SUM(N1742:N1744)","v":0},null,null,{"$f":"SUM(Q1742:Q1744)","v":0},{"$f":"SUM(R1742:R1744)","v":0},null,{"$f":"SUM(T1742:T1744)","v":0},{"$f":"SUM(U1742:U1744)","v":0},null,{"$f":"SUM(W1742:W1744)","v":0},{"$f":"SUM(X1742:X1744)","v":316557937.82899904},{"$f":"SUM(Y1742:Y1744)","v":0},{"$f":"SUM(Z1742:Z1744)","v":0},{"$f":"SUM(AA1742:AA1744)","v":0},0,"UACCT364",{"$f":"ROUND(SUM(-H1745,J1745:N1745),0)","v":0},{"$f":"ROUND(J1745-Q1745-R1745,0)","v":0},{"$f":"ROUND(K1745-T1745-U1745,0)","v":0},{"$f":"ROUND(L1745-W1745-X1745-Y1745-Z1745-AA1745,0)","v":0}]
[{"$f":"ROW()","v":1746}]
[{"$f":"ROW()","v":1747},365,"Overhead Conductors"]
[{"$f":"ROW()","v":1748},null,null,"S"]
[{"$f":"ROW()","v":1749},null,null,"   Demand - Primary",365,"S","ACCT365DP",{"$f":"+'JAM Download'!E1590","v":199798207.144999},"DPW",{"$f":"VLOOKUP($I1749,Func,2)*$H1749","v":0},{"$f":"VLOOKUP($I1749,Func,3)*$H1749","v":0},{"$f":"VLOOKUP($I1749,Func,5)*$H1749","v":199798207.144999},{"$f":"VLOOKUP($I1749,Func,6)*$H1749","v":0},{"$f":"VLOOKUP($I1749,Func,7)*$H1749","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L1749*VLOOKUP($V1749,DisFac,2)","v":0},{"$f":"+$L1749*VLOOKUP($V1749,DisFac,3)","v":199798207.144999},{"$f":"+$L1749*VLOOKUP($V1749,DisFac,4)","v":0},{"$f":"+$L1749*VLOOKUP($V1749,DisFac,5)","v":0},{"$f":"+$L1749*VLOOKUP($V1749,DisFac,6)","v":0},0,"UACCT365DP",{"$f":"ROUND(SUM(-H1749,J1749:N1749),0)","v":0},{"$f":"ROUND(J1749-Q1749-R1749,0)","v":0},{"$f":"ROUND(K1749-T1749-U1749,0)","v":0},{"$f":"ROUND(L1749-W1749-X1749-Y1749-Z1749-AA1749,0)","v":0}]
[{"$f":"ROW()","v":1750},null,null,"   Demand - Secondary",365,"S","ACCT365DS",0,"DPW",{"$f":"VLOOKUP($I1750,Func,2)*$H1750","v":0},{"$f":"VLOOKUP($I1750,Func,3)*$H1750","v":0},{"$f":"VLOOKUP($I1750,Func,5)*$H1750","v":0},{"$f":"VLOOKUP($I1750,Func,6)*$H1750","v":0},{"$f":"VLOOKUP($I1750,Func,7)*$H1750","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L1750*VLOOKUP($V1750,DisFac,2)","v":0},{"$f":"+$L1750*VLOOKUP($V1750,DisFac,3)","v":0},{"$f":"+$L1750*VLOOKUP($V1750,DisFac,4)","v":0},{"$f":"+$L1750*VLOOKUP($V1750,DisFac,5)","v":0},{"$f":"+$L1750*VLOOKUP($V1750,DisFac,6)","v":0},0,"UACCT365DS",{"$f":"ROUND(SUM(-H1750,J1750:N1750),0)","v":0},{"$f":"ROUND(J1750-Q1750-R1750,0)","v":0},{"$f":"ROUND(K1750-T1750-U1750,0)","v":0},{"$f":"ROUND(L1750-W1750-X1750-Y1750-Z1750-AA1750,0)","v":0}]
[{"$f":"ROW()","v":1751},null,null,"   Assigned",365,"S","ACCT365A",0,"DPW",{"$f":"VLOOKUP($I1751,Func,2)*$H1751","v":0},{"$f":"VLOOKUP($I1751,Func,3)*$H1751","v":0},{"$f":"VLOOKUP($I1751,Func,5)*$H1751","v":0},{"$f":"VLOOKUP($I1751,Func,6)*$H1751","v":0},{"$f":"VLOOKUP($I1751,Func,7)*$H1751","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L1751*VLOOKUP($V1751,DisFac,2)","v":0},{"$f":"+$L1751*VLOOKUP($V1751,DisFac,3)","v":0},{"$f":"+$L1751*VLOOKUP($V1751,DisFac,4)","v":0},{"$f":"+$L1751*VLOOKUP($V1751,DisFac,5)","v":0},{"$f":"+$L1751*VLOOKUP($V1751,DisFac,6)","v":0},0,"UACCT365A",{"$f":"ROUND(SUM(-H1751,J1751:N1751),0)","v":0},{"$f":"ROUND(J1751-Q1751-R1751,0)","v":0},{"$f":"ROUND(K1751-T1751-U1751,0)","v":0},{"$f":"ROUND(L1751-W1751-X1751-Y1751-Z1751-AA1751,0)","v":0}]
[{"$f":"ROW()","v":1752},null,null,null,null,null,"ACCT365",{"$f":"+'JAM Download'!E1591","v":199798207.144999},null,{"$f":"SUM(J1749:J1751)","v":0},{"$f":"SUM(K1749:K1751)","v":0},{"$f":"SUM(L1749:L1751)","v":199798207.144999},{"$f":"SUM(M1749:M1751)","v":0},{"$f":"SUM(N1749:N1751)","v":0},null,null,{"$f":"SUM(Q1749:Q1751)","v":0},{"$f":"SUM(R1749:R1751)","v":0},null,{"$f":"SUM(T1749:T1751)","v":0},{"$f":"SUM(U1749:U1751)","v":0},null,{"$f":"SUM(W1749:W1751)","v":0},{"$f":"SUM(X1749:X1751)","v":199798207.144999},{"$f":"SUM(Y1749:Y1751)","v":0},{"$f":"SUM(Z1749:Z1751)","v":0},{"$f":"SUM(AA1749:AA1751)","v":0},0,"UACCT365",{"$f":"ROUND(SUM(-H1752,J1752:N1752),0)","v":0},{"$f":"ROUND(J1752-Q1752-R1752,0)","v":0},{"$f":"ROUND(K1752-T1752-U1752,0)","v":0},{"$f":"ROUND(L1752-W1752-X1752-Y1752-Z1752-AA1752,0)","v":0}]
[{"$f":"ROW()","v":1753}]
[{"$f":"ROW()","v":1754},366,"Underground Conduit"]
[{"$f":"ROW()","v":1755},null,null,"S"]
[{"$f":"ROW()","v":1756},null,null,"   Demand - Primary",366,"S","ACCT366DP",{"$f":"+'JAM Download'!E1594","v":159850760.435},"DPW",{"$f":"VLOOKUP($I1756,Func,2)*$H1756","v":0},{"$f":"VLOOKUP($I1756,Func,3)*$H1756","v":0},{"$f":"VLOOKUP($I1756,Func,5)*$H1756","v":159850760.435},{"$f":"VLOOKUP($I1756,Func,6)*$H1756","v":0},{"$f":"VLOOKUP($I1756,Func,7)*$H1756","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L1756*VLOOKUP($V1756,DisFac,2)","v":0},{"$f":"+$L1756*VLOOKUP($V1756,DisFac,3)","v":159850760.435},{"$f":"+$L1756*VLOOKUP($V1756,DisFac,4)","v":0},{"$f":"+$L1756*VLOOKUP($V1756,DisFac,5)","v":0},{"$f":"+$L1756*VLOOKUP($V1756,DisFac,6)","v":0},0,"UACCT366DP",{"$f":"ROUND(SUM(-H1756,J1756:N1756),0)","v":0},{"$f":"ROUND(J1756-Q1756-R1756,0)","v":0},{"$f":"ROUND(K1756-T1756-U1756,0)","v":0},{"$f":"ROUND(L1756-W1756-X1756-Y1756-Z1756-AA1756,0)","v":0}]
[{"$f":"ROW()","v":1757},null,null,"   Demand - Secondary",366,"S","ACCT366DS",0,"DPW",{"$f":"VLOOKUP($I1757,Func,2)*$H1757","v":0},{"$f":"VLOOKUP($I1757,Func,3)*$H1757","v":0},{"$f":"VLOOKUP($I1757,Func,5)*$H1757","v":0},{"$f":"VLOOKUP($I1757,Func,6)*$H1757","v":0},{"$f":"VLOOKUP($I1757,Func,7)*$H1757","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L1757*VLOOKUP($V1757,DisFac,2)","v":0},{"$f":"+$L1757*VLOOKUP($V1757,DisFac,3)","v":0},{"$f":"+$L1757*VLOOKUP($V1757,DisFac,4)","v":0},{"$f":"+$L1757*VLOOKUP($V1757,DisFac,5)","v":0},{"$f":"+$L1757*VLOOKUP($V1757,DisFac,6)","v":0},0,"UACCT366DS",{"$f":"ROUND(SUM(-H1757,J1757:N1757),0)","v":0},{"$f":"ROUND(J1757-Q1757-R1757,0)","v":0},{"$f":"ROUND(K1757-T1757-U1757,0)","v":0},{"$f":"ROUND(L1757-W1757-X1757-Y1757-Z1757-AA1757,0)","v":0}]
[{"$f":"ROW()","v":1758},null,null,"   Assigned",366,"S","ACCT366A",0,"DPW",{"$f":"VLOOKUP($I1758,Func,2)*$H1758","v":0},{"$f":"VLOOKUP($I1758,Func,3)*$H1758","v":0},{"$f":"VLOOKUP($I1758,Func,5)*$H1758","v":0},{"$f":"VLOOKUP($I1758,Func,6)*$H1758","v":0},{"$f":"VLOOKUP($I1758,Func,7)*$H1758","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L1758*VLOOKUP($V1758,DisFac,2)","v":0},{"$f":"+$L1758*VLOOKUP($V1758,DisFac,3)","v":0},{"$f":"+$L1758*VLOOKUP($V1758,DisFac,4)","v":0},{"$f":"+$L1758*VLOOKUP($V1758,DisFac,5)","v":0},{"$f":"+$L1758*VLOOKUP($V1758,DisFac,6)","v":0},0,"UACCT366A",{"$f":"ROUND(SUM(-H1758,J1758:N1758),0)","v":0},{"$f":"ROUND(J1758-Q1758-R1758,0)","v":0},{"$f":"ROUND(K1758-T1758-U1758,0)","v":0},{"$f":"ROUND(L1758-W1758-X1758-Y1758-Z1758-AA1758,0)","v":0}]
[{"$f":"ROW()","v":1759},null,null,null,null,null,"ACCT366",{"$f":"+'JAM Download'!E1595","v":159850760.435},null,{"$f":"SUM(J1756:J1758)","v":0},{"$f":"SUM(K1756:K1758)","v":0},{"$f":"SUM(L1756:L1758)","v":159850760.435},{"$f":"SUM(M1756:M1758)","v":0},{"$f":"SUM(N1756:N1758)","v":0},null,null,{"$f":"SUM(Q1756:Q1758)","v":0},{"$f":"SUM(R1756:R1758)","v":0},null,{"$f":"SUM(T1756:T1758)","v":0},{"$f":"SUM(U1756:U1758)","v":0},null,{"$f":"SUM(W1756:W1758)","v":0},{"$f":"SUM(X1756:X1758)","v":159850760.435},{"$f":"SUM(Y1756:Y1758)","v":0},{"$f":"SUM(Z1756:Z1758)","v":0},{"$f":"SUM(AA1756:AA1758)","v":0},0,"UACCT366",{"$f":"ROUND(SUM(-H1759,J1759:N1759),0)","v":0},{"$f":"ROUND(J1759-Q1759-R1759,0)","v":0},{"$f":"ROUND(K1759-T1759-U1759,0)","v":0},{"$f":"ROUND(L1759-W1759-X1759-Y1759-Z1759-AA1759,0)","v":0}]
[{"$f":"ROW()","v":1760}]
[{"$f":"ROW()","v":1761},367,"Underground Conductors "]
[{"$f":"ROW()","v":1762},null,null,"S"]
[{"$f":"ROW()","v":1763},null,null,"   Demand - Primary",367,"S","ACCT367DP",{"$f":"+'JAM Download'!E1601","v":448218995.01999903},"DPW",{"$f":"VLOOKUP($I1763,Func,2)*$H1763","v":0},{"$f":"VLOOKUP($I1763,Func,3)*$H1763","v":0},{"$f":"VLOOKUP($I1763,Func,5)*$H1763","v":448218995.01999903},{"$f":"VLOOKUP($I1763,Func,6)*$H1763","v":0},{"$f":"VLOOKUP($I1763,Func,7)*$H1763","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L1763*VLOOKUP($V1763,DisFac,2)","v":0},{"$f":"+$L1763*VLOOKUP($V1763,DisFac,3)","v":448218995.01999903},{"$f":"+$L1763*VLOOKUP($V1763,DisFac,4)","v":0},{"$f":"+$L1763*VLOOKUP($V1763,DisFac,5)","v":0},{"$f":"+$L1763*VLOOKUP($V1763,DisFac,6)","v":0},0,"UACCT367DP",{"$f":"ROUND(SUM(-H1763,J1763:N1763),0)","v":0},{"$f":"ROUND(J1763-Q1763-R1763,0)","v":0},{"$f":"ROUND(K1763-T1763-U1763,0)","v":0},{"$f":"ROUND(L1763-W1763-X1763-Y1763-Z1763-AA1763,0)","v":0}]
[{"$f":"ROW()","v":1764},null,null,"   Demand - Secondary",367,"S","ACCT367DS",0,"DPW",{"$f":"VLOOKUP($I1764,Func,2)*$H1764","v":0},{"$f":"VLOOKUP($I1764,Func,3)*$H1764","v":0},{"$f":"VLOOKUP($I1764,Func,5)*$H1764","v":0},{"$f":"VLOOKUP($I1764,Func,6)*$H1764","v":0},{"$f":"VLOOKUP($I1764,Func,7)*$H1764","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L1764*VLOOKUP($V1764,DisFac,2)","v":0},{"$f":"+$L1764*VLOOKUP($V1764,DisFac,3)","v":0},{"$f":"+$L1764*VLOOKUP($V1764,DisFac,4)","v":0},{"$f":"+$L1764*VLOOKUP($V1764,DisFac,5)","v":0},{"$f":"+$L1764*VLOOKUP($V1764,DisFac,6)","v":0},0,"UACCT367DS",{"$f":"ROUND(SUM(-H1764,J1764:N1764),0)","v":0},{"$f":"ROUND(J1764-Q1764-R1764,0)","v":0},{"$f":"ROUND(K1764-T1764-U1764,0)","v":0},{"$f":"ROUND(L1764-W1764-X1764-Y1764-Z1764-AA1764,0)","v":0}]
[{"$f":"ROW()","v":1765},null,null,"   Assigned",367,"S","ACCT367A",0,"DPW",{"$f":"VLOOKUP($I1765,Func,2)*$H1765","v":0},{"$f":"VLOOKUP($I1765,Func,3)*$H1765","v":0},{"$f":"VLOOKUP($I1765,Func,5)*$H1765","v":0},{"$f":"VLOOKUP($I1765,Func,6)*$H1765","v":0},{"$f":"VLOOKUP($I1765,Func,7)*$H1765","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L1765*VLOOKUP($V1765,DisFac,2)","v":0},{"$f":"+$L1765*VLOOKUP($V1765,DisFac,3)","v":0},{"$f":"+$L1765*VLOOKUP($V1765,DisFac,4)","v":0},{"$f":"+$L1765*VLOOKUP($V1765,DisFac,5)","v":0},{"$f":"+$L1765*VLOOKUP($V1765,DisFac,6)","v":0},0,"UACCT367A",{"$f":"ROUND(SUM(-H1765,J1765:N1765),0)","v":0},{"$f":"ROUND(J1765-Q1765-R1765,0)","v":0},{"$f":"ROUND(K1765-T1765-U1765,0)","v":0},{"$f":"ROUND(L1765-W1765-X1765-Y1765-Z1765-AA1765,0)","v":0}]
[{"$f":"ROW()","v":1766},null,null,null,null,null,"ACCT367",{"$f":"+'JAM Download'!E1602","v":448218995.01999903},null,{"$f":"SUM(J1763:J1765)","v":0},{"$f":"SUM(K1763:K1765)","v":0},{"$f":"SUM(L1763:L1765)","v":448218995.01999903},{"$f":"SUM(M1763:M1765)","v":0},{"$f":"SUM(N1763:N1765)","v":0},null,null,{"$f":"SUM(Q1763:Q1765)","v":0},{"$f":"SUM(R1763:R1765)","v":0},null,{"$f":"SUM(T1763:T1765)","v":0},{"$f":"SUM(U1763:U1765)","v":0},null,{"$f":"SUM(W1763:W1765)","v":0},{"$f":"SUM(X1763:X1765)","v":448218995.01999903},{"$f":"SUM(Y1763:Y1765)","v":0},{"$f":"SUM(Z1763:Z1765)","v":0},{"$f":"SUM(AA1763:AA1765)","v":0},0,"UACCT367",{"$f":"ROUND(SUM(-H1766,J1766:N1766),0)","v":0},{"$f":"ROUND(J1766-Q1766-R1766,0)","v":0},{"$f":"ROUND(K1766-T1766-U1766,0)","v":0},{"$f":"ROUND(L1766-W1766-X1766-Y1766-Z1766-AA1766,0)","v":0}]
[{"$f":"ROW()","v":1767}]
[{"$f":"ROW()","v":1768},368,"Line Transformers"]
[{"$f":"ROW()","v":1769},null,null,"S"]
[{"$f":"ROW()","v":1770},null,null,"   Demand - Secondary",368,"S","ACCT368DS",{"$f":"+'JAM Download'!E1605","v":399123260.37},"DPW",{"$f":"VLOOKUP($I1770,Func,2)*$H1770","v":0},{"$f":"VLOOKUP($I1770,Func,3)*$H1770","v":0},{"$f":"VLOOKUP($I1770,Func,5)*$H1770","v":399123260.37},{"$f":"VLOOKUP($I1770,Func,6)*$H1770","v":0},{"$f":"VLOOKUP($I1770,Func,7)*$H1770","v":0},null,null,null,null,null,null,null,"XFMR",{"$f":"+$L1770*VLOOKUP($V1770,DisFac,2)","v":0},{"$f":"+$L1770*VLOOKUP($V1770,DisFac,3)","v":0},{"$f":"+$L1770*VLOOKUP($V1770,DisFac,4)","v":399123260.37},{"$f":"+$L1770*VLOOKUP($V1770,DisFac,5)","v":0},{"$f":"+$L1770*VLOOKUP($V1770,DisFac,6)","v":0},0,"UACCT368DS",{"$f":"ROUND(SUM(-H1770,J1770:N1770),0)","v":0},{"$f":"ROUND(J1770-Q1770-R1770,0)","v":0},{"$f":"ROUND(K1770-T1770-U1770,0)","v":0},{"$f":"ROUND(L1770-W1770-X1770-Y1770-Z1770-AA1770,0)","v":0}]
[{"$f":"ROW()","v":1771},null,null,"   Assigned",368,"S","ACCT368A",0,"DPW",{"$f":"VLOOKUP($I1771,Func,2)*$H1771","v":0},{"$f":"VLOOKUP($I1771,Func,3)*$H1771","v":0},{"$f":"VLOOKUP($I1771,Func,5)*$H1771","v":0},{"$f":"VLOOKUP($I1771,Func,6)*$H1771","v":0},{"$f":"VLOOKUP($I1771,Func,7)*$H1771","v":0},null,null,null,null,null,null,null,"XFMR",{"$f":"+$L1771*VLOOKUP($V1771,DisFac,2)","v":0},{"$f":"+$L1771*VLOOKUP($V1771,DisFac,3)","v":0},{"$f":"+$L1771*VLOOKUP($V1771,DisFac,4)","v":0},{"$f":"+$L1771*VLOOKUP($V1771,DisFac,5)","v":0},{"$f":"+$L1771*VLOOKUP($V1771,DisFac,6)","v":0},0,"UACCT368A",{"$f":"ROUND(SUM(-H1771,J1771:N1771),0)","v":0},{"$f":"ROUND(J1771-Q1771-R1771,0)","v":0},{"$f":"ROUND(K1771-T1771-U1771,0)","v":0},{"$f":"ROUND(L1771-W1771-X1771-Y1771-Z1771-AA1771,0)","v":0}]
[{"$f":"ROW()","v":1772},null,null,null,null,null,"ACCT368",{"$f":"+'JAM Download'!E1606","v":399123260.37},null,{"$f":"SUM(J1770:J1771)","v":0},{"$f":"SUM(K1770:K1771)","v":0},{"$f":"SUM(L1770:L1771)","v":399123260.37},{"$f":"SUM(M1770:M1771)","v":0},{"$f":"SUM(N1770:N1771)","v":0},null,null,{"$f":"SUM(Q1770:Q1771)","v":0},{"$f":"SUM(R1770:R1771)","v":0},null,{"$f":"SUM(T1770:T1771)","v":0},{"$f":"SUM(U1770:U1771)","v":0},null,{"$f":"SUM(W1770:W1771)","v":0},{"$f":"SUM(X1770:X1771)","v":0},{"$f":"SUM(Y1770:Y1771)","v":399123260.37},{"$f":"SUM(Z1770:Z1771)","v":0},{"$f":"SUM(AA1770:AA1771)","v":0},0,"UACCT368",{"$f":"ROUND(SUM(-H1772,J1772:N1772),0)","v":0},{"$f":"ROUND(J1772-Q1772-R1772,0)","v":0},{"$f":"ROUND(K1772-T1772-U1772,0)","v":0},{"$f":"ROUND(L1772-W1772-X1772-Y1772-Z1772-AA1772,0)","v":0}]
[{"$f":"ROW()","v":1773}]
[{"$f":"ROW()","v":1774},369,"Services"]
[{"$f":"ROW()","v":1775},null,null,"S"]
[{"$f":"ROW()","v":1776},null,null,"   Customer OH",369,"S","ACCT369COH",{"$f":"+'JAM Download'!E1609","v":210397760.31},"DPW",{"$f":"VLOOKUP($I1776,Func,2)*$H1776","v":0},{"$f":"VLOOKUP($I1776,Func,3)*$H1776","v":0},{"$f":"VLOOKUP($I1776,Func,5)*$H1776","v":210397760.31},{"$f":"VLOOKUP($I1776,Func,6)*$H1776","v":0},{"$f":"VLOOKUP($I1776,Func,7)*$H1776","v":0},null,null,null,null,null,null,null,"SERV",{"$f":"+$L1776*VLOOKUP($V1776,DisFac,2)","v":0},{"$f":"+$L1776*VLOOKUP($V1776,DisFac,3)","v":0},{"$f":"+$L1776*VLOOKUP($V1776,DisFac,4)","v":0},{"$f":"+$L1776*VLOOKUP($V1776,DisFac,5)","v":0},{"$f":"+$L1776*VLOOKUP($V1776,DisFac,6)","v":210397760.31},0,"UACCT369COH",{"$f":"ROUND(SUM(-H1776,J1776:N1776),0)","v":0},{"$f":"ROUND(J1776-Q1776-R1776,0)","v":0},{"$f":"ROUND(K1776-T1776-U1776,0)","v":0},{"$f":"ROUND(L1776-W1776-X1776-Y1776-Z1776-AA1776,0)","v":0}]
[{"$f":"ROW()","v":1777},null,null,"   Customer UG",369,"S","ACCT369CUG",0,"DPW",{"$f":"VLOOKUP($I1777,Func,2)*$H1777","v":0},{"$f":"VLOOKUP($I1777,Func,3)*$H1777","v":0},{"$f":"VLOOKUP($I1777,Func,5)*$H1777","v":0},{"$f":"VLOOKUP($I1777,Func,6)*$H1777","v":0},{"$f":"VLOOKUP($I1777,Func,7)*$H1777","v":0},null,null,null,null,null,null,null,"SERV",{"$f":"+$L1777*VLOOKUP($V1777,DisFac,2)","v":0},{"$f":"+$L1777*VLOOKUP($V1777,DisFac,3)","v":0},{"$f":"+$L1777*VLOOKUP($V1777,DisFac,4)","v":0},{"$f":"+$L1777*VLOOKUP($V1777,DisFac,5)","v":0},{"$f":"+$L1777*VLOOKUP($V1777,DisFac,6)","v":0},0,"UACCT369CUG",{"$f":"ROUND(SUM(-H1777,J1777:N1777),0)","v":0},{"$f":"ROUND(J1777-Q1777-R1777,0)","v":0},{"$f":"ROUND(K1777-T1777-U1777,0)","v":0},{"$f":"ROUND(L1777-W1777-X1777-Y1777-Z1777-AA1777,0)","v":0}]
[{"$f":"ROW()","v":1778},null,null,"   Assigned",369,"S","ACCT369A",0,"DPW",{"$f":"VLOOKUP($I1778,Func,2)*$H1778","v":0},{"$f":"VLOOKUP($I1778,Func,3)*$H1778","v":0},{"$f":"VLOOKUP($I1778,Func,5)*$H1778","v":0},{"$f":"VLOOKUP($I1778,Func,6)*$H1778","v":0},{"$f":"VLOOKUP($I1778,Func,7)*$H1778","v":0},null,null,null,null,null,null,null,"SERV",{"$f":"+$L1778*VLOOKUP($V1778,DisFac,2)","v":0},{"$f":"+$L1778*VLOOKUP($V1778,DisFac,3)","v":0},{"$f":"+$L1778*VLOOKUP($V1778,DisFac,4)","v":0},{"$f":"+$L1778*VLOOKUP($V1778,DisFac,5)","v":0},{"$f":"+$L1778*VLOOKUP($V1778,DisFac,6)","v":0},0,"UACCT369A",{"$f":"ROUND(SUM(-H1778,J1778:N1778),0)","v":0},{"$f":"ROUND(J1778-Q1778-R1778,0)","v":0},{"$f":"ROUND(K1778-T1778-U1778,0)","v":0},{"$f":"ROUND(L1778-W1778-X1778-Y1778-Z1778-AA1778,0)","v":0}]
[{"$f":"ROW()","v":1779},null,null,null,null,null,"ACCT369",{"$f":"+'JAM Download'!E1610","v":210397760.31},null,{"$f":"SUM(J1776:J1778)","v":0},{"$f":"SUM(K1776:K1778)","v":0},{"$f":"SUM(L1776:L1778)","v":210397760.31},{"$f":"SUM(M1776:M1778)","v":0},{"$f":"SUM(N1776:N1778)","v":0},null,null,{"$f":"SUM(Q1776:Q1778)","v":0},{"$f":"SUM(R1776:R1778)","v":0},null,{"$f":"SUM(T1776:T1778)","v":0},{"$f":"SUM(U1776:U1778)","v":0},null,{"$f":"SUM(W1776:W1778)","v":0},{"$f":"SUM(X1776:X1778)","v":0},{"$f":"SUM(Y1776:Y1778)","v":0},{"$f":"SUM(Z1776:Z1778)","v":0},{"$f":"SUM(AA1776:AA1778)","v":210397760.31},0,"UACCT369",{"$f":"ROUND(SUM(-H1779,J1779:N1779),0)","v":0},{"$f":"ROUND(J1779-Q1779-R1779,0)","v":0},{"$f":"ROUND(K1779-T1779-U1779,0)","v":0},{"$f":"ROUND(L1779-W1779-X1779-Y1779-Z1779-AA1779,0)","v":0}]
[{"$f":"ROW()","v":1780}]
[{"$f":"ROW()","v":1781}]
[{"$f":"ROW()","v":1782}]
[{"$f":"ROW()","v":1783},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":1784},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":1785}]
[{"$f":"ROW()","v":1786},370,"Meters"]
[{"$f":"ROW()","v":1787},null,null,"S"]
[{"$f":"ROW()","v":1788},null,null,"   Customer",370,"S","ACCT370C",{"$f":"+'JAM Download'!E1613","v":76491399.938499898},"DPW",{"$f":"VLOOKUP($I1788,Func,2)*$H1788","v":0},{"$f":"VLOOKUP($I1788,Func,3)*$H1788","v":0},{"$f":"VLOOKUP($I1788,Func,5)*$H1788","v":76491399.938499898},{"$f":"VLOOKUP($I1788,Func,6)*$H1788","v":0},{"$f":"VLOOKUP($I1788,Func,7)*$H1788","v":0},null,null,null,null,null,null,null,"METR",{"$f":"+$L1788*VLOOKUP($V1788,DisFac,2)","v":0},{"$f":"+$L1788*VLOOKUP($V1788,DisFac,3)","v":0},{"$f":"+$L1788*VLOOKUP($V1788,DisFac,4)","v":0},{"$f":"+$L1788*VLOOKUP($V1788,DisFac,5)","v":76491399.938499898},{"$f":"+$L1788*VLOOKUP($V1788,DisFac,6)","v":0},76491399.938499898,"UACCT370C",{"$f":"ROUND(SUM(-H1788,J1788:N1788),0)","v":0},{"$f":"ROUND(J1788-Q1788-R1788,0)","v":0},{"$f":"ROUND(K1788-T1788-U1788,0)","v":0},{"$f":"ROUND(L1788-W1788-X1788-Y1788-Z1788-AA1788,0)","v":0}]
[{"$f":"ROW()","v":1789},null,null,"   Assigned",370,"S","ACCT370A",0,"DPW",{"$f":"VLOOKUP($I1789,Func,2)*$H1789","v":0},{"$f":"VLOOKUP($I1789,Func,3)*$H1789","v":0},{"$f":"VLOOKUP($I1789,Func,5)*$H1789","v":0},{"$f":"VLOOKUP($I1789,Func,6)*$H1789","v":0},{"$f":"VLOOKUP($I1789,Func,7)*$H1789","v":0},null,null,null,null,null,null,null,"METR",{"$f":"+$L1789*VLOOKUP($V1789,DisFac,2)","v":0},{"$f":"+$L1789*VLOOKUP($V1789,DisFac,3)","v":0},{"$f":"+$L1789*VLOOKUP($V1789,DisFac,4)","v":0},{"$f":"+$L1789*VLOOKUP($V1789,DisFac,5)","v":0},{"$f":"+$L1789*VLOOKUP($V1789,DisFac,6)","v":0},0,"UACCT370A",{"$f":"ROUND(SUM(-H1789,J1789:N1789),0)","v":0},{"$f":"ROUND(J1789-Q1789-R1789,0)","v":0},{"$f":"ROUND(K1789-T1789-U1789,0)","v":0},{"$f":"ROUND(L1789-W1789-X1789-Y1789-Z1789-AA1789,0)","v":0}]
[{"$f":"ROW()","v":1790},null,null,null,null,null,"ACCT370",{"$f":"+'JAM Download'!E1614","v":76491399.938499898},null,{"$f":"SUM(J1788:J1789)","v":0},{"$f":"SUM(K1788:K1789)","v":0},{"$f":"SUM(L1788:L1789)","v":76491399.938499898},{"$f":"SUM(M1788:M1789)","v":0},{"$f":"SUM(N1788:N1789)","v":0},null,null,{"$f":"SUM(Q1788:Q1789)","v":0},{"$f":"SUM(R1788:R1789)","v":0},null,{"$f":"SUM(T1788:T1789)","v":0},{"$f":"SUM(U1788:U1789)","v":0},null,{"$f":"SUM(W1788:W1789)","v":0},{"$f":"SUM(X1788:X1789)","v":0},{"$f":"SUM(Y1788:Y1789)","v":0},{"$f":"SUM(Z1788:Z1789)","v":76491399.938499898},{"$f":"SUM(AA1788:AA1789)","v":0},76491399.938499898,"UACCT370",{"$f":"ROUND(SUM(-H1790,J1790:N1790),0)","v":0},{"$f":"ROUND(J1790-Q1790-R1790,0)","v":0},{"$f":"ROUND(K1790-T1790-U1790,0)","v":0},{"$f":"ROUND(L1790-W1790-X1790-Y1790-Z1790-AA1790,0)","v":0}]
[{"$f":"ROW()","v":1791}]
[{"$f":"ROW()","v":1792},371,"Installations on Customers' Premises"]
[{"$f":"ROW()","v":1793},null,null,"S"]
[{"$f":"ROW()","v":1794},null,null,"   Demand - Primary",371,"S","ACCT371DP",{"$f":"+'JAM Download'!E1617","v":4471624.9800000004},"DPW",{"$f":"VLOOKUP($I1794,Func,2)*$H1794","v":0},{"$f":"VLOOKUP($I1794,Func,3)*$H1794","v":0},{"$f":"VLOOKUP($I1794,Func,5)*$H1794","v":4471624.9800000004},{"$f":"VLOOKUP($I1794,Func,6)*$H1794","v":0},{"$f":"VLOOKUP($I1794,Func,7)*$H1794","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L1794*VLOOKUP($V1794,DisFac,2)","v":0},{"$f":"+$L1794*VLOOKUP($V1794,DisFac,3)","v":4471624.9800000004},{"$f":"+$L1794*VLOOKUP($V1794,DisFac,4)","v":0},{"$f":"+$L1794*VLOOKUP($V1794,DisFac,5)","v":0},{"$f":"+$L1794*VLOOKUP($V1794,DisFac,6)","v":0},0,"UACCT371DP",{"$f":"ROUND(SUM(-H1794,J1794:N1794),0)","v":0},{"$f":"ROUND(J1794-Q1794-R1794,0)","v":0},{"$f":"ROUND(K1794-T1794-U1794,0)","v":0},{"$f":"ROUND(L1794-W1794-X1794-Y1794-Z1794-AA1794,0)","v":0}]
[{"$f":"ROW()","v":1795},null,null,"   Demand - Secondary",371,"S","ACCT371DS",0,"DPW",{"$f":"VLOOKUP($I1795,Func,2)*$H1795","v":0},{"$f":"VLOOKUP($I1795,Func,3)*$H1795","v":0},{"$f":"VLOOKUP($I1795,Func,5)*$H1795","v":0},{"$f":"VLOOKUP($I1795,Func,6)*$H1795","v":0},{"$f":"VLOOKUP($I1795,Func,7)*$H1795","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L1795*VLOOKUP($V1795,DisFac,2)","v":0},{"$f":"+$L1795*VLOOKUP($V1795,DisFac,3)","v":0},{"$f":"+$L1795*VLOOKUP($V1795,DisFac,4)","v":0},{"$f":"+$L1795*VLOOKUP($V1795,DisFac,5)","v":0},{"$f":"+$L1795*VLOOKUP($V1795,DisFac,6)","v":0},0,"UACCT371DS",{"$f":"ROUND(SUM(-H1795,J1795:N1795),0)","v":0},{"$f":"ROUND(J1795-Q1795-R1795,0)","v":0},{"$f":"ROUND(K1795-T1795-U1795,0)","v":0},{"$f":"ROUND(L1795-W1795-X1795-Y1795-Z1795-AA1795,0)","v":0}]
[{"$f":"ROW()","v":1796},null,null,"   Assigned",371,"S","ACCT371A",0,"DPW",{"$f":"VLOOKUP($I1796,Func,2)*$H1796","v":0},{"$f":"VLOOKUP($I1796,Func,3)*$H1796","v":0},{"$f":"VLOOKUP($I1796,Func,5)*$H1796","v":0},{"$f":"VLOOKUP($I1796,Func,6)*$H1796","v":0},{"$f":"VLOOKUP($I1796,Func,7)*$H1796","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L1796*VLOOKUP($V1796,DisFac,2)","v":0},{"$f":"+$L1796*VLOOKUP($V1796,DisFac,3)","v":0},{"$f":"+$L1796*VLOOKUP($V1796,DisFac,4)","v":0},{"$f":"+$L1796*VLOOKUP($V1796,DisFac,5)","v":0},{"$f":"+$L1796*VLOOKUP($V1796,DisFac,6)","v":0},0,"UACCT371A",{"$f":"ROUND(SUM(-H1796,J1796:N1796),0)","v":0},{"$f":"ROUND(J1796-Q1796-R1796,0)","v":0},{"$f":"ROUND(K1796-T1796-U1796,0)","v":0},{"$f":"ROUND(L1796-W1796-X1796-Y1796-Z1796-AA1796,0)","v":0}]
[{"$f":"ROW()","v":1797},null,null,null,null,null,"ACCT371",{"$f":"+'JAM Download'!E1618","v":4471624.9800000004},null,{"$f":"SUM(J1794:J1796)","v":0},{"$f":"SUM(K1794:K1796)","v":0},{"$f":"SUM(L1794:L1796)","v":4471624.9800000004},{"$f":"SUM(M1794:M1796)","v":0},{"$f":"SUM(N1794:N1796)","v":0},null,null,{"$f":"SUM(Q1794:Q1796)","v":0},{"$f":"SUM(R1794:R1796)","v":0},null,{"$f":"SUM(T1794:T1796)","v":0},{"$f":"SUM(U1794:U1796)","v":0},null,{"$f":"SUM(W1794:W1796)","v":0},{"$f":"SUM(X1794:X1796)","v":4471624.9800000004},{"$f":"SUM(Y1794:Y1796)","v":0},{"$f":"SUM(Z1794:Z1796)","v":0},{"$f":"SUM(AA1794:AA1796)","v":0},0,"UACCT371",{"$f":"ROUND(SUM(-H1797,J1797:N1797),0)","v":0},{"$f":"ROUND(J1797-Q1797-R1797,0)","v":0},{"$f":"ROUND(K1797-T1797-U1797,0)","v":0},{"$f":"ROUND(L1797-W1797-X1797-Y1797-Z1797-AA1797,0)","v":0}]
[{"$f":"ROW()","v":1798}]
[{"$f":"ROW()","v":1799},372,"Leased Property"]
[{"$f":"ROW()","v":1800},null,null,"S"]
[{"$f":"ROW()","v":1801},null,null,"   Demand - Primary",372,"S","ACCT372DP",{"$f":"+'JAM Download'!E1621","v":0},"DPW",{"$f":"VLOOKUP($I1801,Func,2)*$H1801","v":0},{"$f":"VLOOKUP($I1801,Func,3)*$H1801","v":0},{"$f":"VLOOKUP($I1801,Func,5)*$H1801","v":0},{"$f":"VLOOKUP($I1801,Func,6)*$H1801","v":0},{"$f":"VLOOKUP($I1801,Func,7)*$H1801","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L1801*VLOOKUP($V1801,DisFac,2)","v":0},{"$f":"+$L1801*VLOOKUP($V1801,DisFac,3)","v":0},{"$f":"+$L1801*VLOOKUP($V1801,DisFac,4)","v":0},{"$f":"+$L1801*VLOOKUP($V1801,DisFac,5)","v":0},{"$f":"+$L1801*VLOOKUP($V1801,DisFac,6)","v":0},0,"UACCT372DP",{"$f":"ROUND(SUM(-H1801,J1801:N1801),0)","v":0},{"$f":"ROUND(J1801-Q1801-R1801,0)","v":0},{"$f":"ROUND(K1801-T1801-U1801,0)","v":0},{"$f":"ROUND(L1801-W1801-X1801-Y1801-Z1801-AA1801,0)","v":0}]
[{"$f":"ROW()","v":1802},null,null,"   Demand - Secondary",372,"S","ACCT372DS",0,"DPW",{"$f":"VLOOKUP($I1802,Func,2)*$H1802","v":0},{"$f":"VLOOKUP($I1802,Func,3)*$H1802","v":0},{"$f":"VLOOKUP($I1802,Func,5)*$H1802","v":0},{"$f":"VLOOKUP($I1802,Func,6)*$H1802","v":0},{"$f":"VLOOKUP($I1802,Func,7)*$H1802","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L1802*VLOOKUP($V1802,DisFac,2)","v":0},{"$f":"+$L1802*VLOOKUP($V1802,DisFac,3)","v":0},{"$f":"+$L1802*VLOOKUP($V1802,DisFac,4)","v":0},{"$f":"+$L1802*VLOOKUP($V1802,DisFac,5)","v":0},{"$f":"+$L1802*VLOOKUP($V1802,DisFac,6)","v":0},0,"UACCT372DS",{"$f":"ROUND(SUM(-H1802,J1802:N1802),0)","v":0},{"$f":"ROUND(J1802-Q1802-R1802,0)","v":0},{"$f":"ROUND(K1802-T1802-U1802,0)","v":0},{"$f":"ROUND(L1802-W1802-X1802-Y1802-Z1802-AA1802,0)","v":0}]
[{"$f":"ROW()","v":1803},null,null,"   Assigned",372,"S","ACCT372A",0,"DPW",{"$f":"VLOOKUP($I1803,Func,2)*$H1803","v":0},{"$f":"VLOOKUP($I1803,Func,3)*$H1803","v":0},{"$f":"VLOOKUP($I1803,Func,5)*$H1803","v":0},{"$f":"VLOOKUP($I1803,Func,6)*$H1803","v":0},{"$f":"VLOOKUP($I1803,Func,7)*$H1803","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L1803*VLOOKUP($V1803,DisFac,2)","v":0},{"$f":"+$L1803*VLOOKUP($V1803,DisFac,3)","v":0},{"$f":"+$L1803*VLOOKUP($V1803,DisFac,4)","v":0},{"$f":"+$L1803*VLOOKUP($V1803,DisFac,5)","v":0},{"$f":"+$L1803*VLOOKUP($V1803,DisFac,6)","v":0},0,"UACCT372A",{"$f":"ROUND(SUM(-H1803,J1803:N1803),0)","v":0},{"$f":"ROUND(J1803-Q1803-R1803,0)","v":0},{"$f":"ROUND(K1803-T1803-U1803,0)","v":0},{"$f":"ROUND(L1803-W1803-X1803-Y1803-Z1803-AA1803,0)","v":0}]
[{"$f":"ROW()","v":1804},null,null,null,null,null,"ACCT372",{"$f":"+'JAM Download'!E1622","v":0},null,{"$f":"SUM(J1801:J1803)","v":0},{"$f":"SUM(K1801:K1803)","v":0},{"$f":"SUM(L1801:L1803)","v":0},{"$f":"SUM(M1801:M1803)","v":0},{"$f":"SUM(N1801:N1803)","v":0},null,null,{"$f":"SUM(Q1801:Q1803)","v":0},{"$f":"SUM(R1801:R1803)","v":0},null,{"$f":"SUM(T1801:T1803)","v":0},{"$f":"SUM(U1801:U1803)","v":0},null,{"$f":"SUM(W1801:W1803)","v":0},{"$f":"SUM(X1801:X1803)","v":0},{"$f":"SUM(Y1801:Y1803)","v":0},{"$f":"SUM(Z1801:Z1803)","v":0},{"$f":"SUM(AA1801:AA1803)","v":0},0,"UACCT372",{"$f":"ROUND(SUM(-H1804,J1804:N1804),0)","v":0},{"$f":"ROUND(J1804-Q1804-R1804,0)","v":0},{"$f":"ROUND(K1804-T1804-U1804,0)","v":0},{"$f":"ROUND(L1804-W1804-X1804-Y1804-Z1804-AA1804,0)","v":0}]
[{"$f":"ROW()","v":1805}]
[{"$f":"ROW()","v":1806},373,"Street Lights"]
[{"$f":"ROW()","v":1807},null,null,"S"]
[{"$f":"ROW()","v":1808},null,null,"   Customer",373,"S","ACCT373C",0,"DPW",{"$f":"VLOOKUP($I1808,Func,2)*$H1808","v":0},{"$f":"VLOOKUP($I1808,Func,3)*$H1808","v":0},{"$f":"VLOOKUP($I1808,Func,5)*$H1808","v":0},{"$f":"VLOOKUP($I1808,Func,6)*$H1808","v":0},{"$f":"VLOOKUP($I1808,Func,7)*$H1808","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L1808*VLOOKUP($V1808,DisFac,2)","v":0},{"$f":"+$L1808*VLOOKUP($V1808,DisFac,3)","v":0},{"$f":"+$L1808*VLOOKUP($V1808,DisFac,4)","v":0},{"$f":"+$L1808*VLOOKUP($V1808,DisFac,5)","v":0},{"$f":"+$L1808*VLOOKUP($V1808,DisFac,6)","v":0},0,"UACCT373C",{"$f":"ROUND(SUM(-H1808,J1808:N1808),0)","v":0},{"$f":"ROUND(J1808-Q1808-R1808,0)","v":0},{"$f":"ROUND(K1808-T1808-U1808,0)","v":0},{"$f":"ROUND(L1808-W1808-X1808-Y1808-Z1808-AA1808,0)","v":0}]
[{"$f":"ROW()","v":1809},null,null,"   Public Authority",373,"S","ACCT373PA",{"$f":"+'JAM Download'!E1625","v":25377847.814999901},"DPW",{"$f":"VLOOKUP($I1809,Func,2)*$H1809","v":0},{"$f":"VLOOKUP($I1809,Func,3)*$H1809","v":0},{"$f":"VLOOKUP($I1809,Func,5)*$H1809","v":25377847.814999901},{"$f":"VLOOKUP($I1809,Func,6)*$H1809","v":0},{"$f":"VLOOKUP($I1809,Func,7)*$H1809","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L1809*VLOOKUP($V1809,DisFac,2)","v":0},{"$f":"+$L1809*VLOOKUP($V1809,DisFac,3)","v":25377847.814999901},{"$f":"+$L1809*VLOOKUP($V1809,DisFac,4)","v":0},{"$f":"+$L1809*VLOOKUP($V1809,DisFac,5)","v":0},{"$f":"+$L1809*VLOOKUP($V1809,DisFac,6)","v":0},0,"UACCT373PA",{"$f":"ROUND(SUM(-H1809,J1809:N1809),0)","v":0},{"$f":"ROUND(J1809-Q1809-R1809,0)","v":0},{"$f":"ROUND(K1809-T1809-U1809,0)","v":0},{"$f":"ROUND(L1809-W1809-X1809-Y1809-Z1809-AA1809,0)","v":0}]
[{"$f":"ROW()","v":1810},null,null,null,null,null,"ACCT373",{"$f":"+'JAM Download'!E1626","v":25377847.814999901},null,{"$f":"SUM(J1808:J1809)","v":0},{"$f":"SUM(K1808:K1809)","v":0},{"$f":"SUM(L1808:L1809)","v":25377847.814999901},{"$f":"SUM(M1808:M1809)","v":0},{"$f":"SUM(N1808:N1809)","v":0},null,null,{"$f":"SUM(Q1808:Q1809)","v":0},{"$f":"SUM(R1808:R1809)","v":0},null,{"$f":"SUM(T1808:T1809)","v":0},{"$f":"SUM(U1808:U1809)","v":0},null,{"$f":"SUM(W1808:W1809)","v":0},{"$f":"SUM(X1808:X1809)","v":25377847.814999901},{"$f":"SUM(Y1808:Y1809)","v":0},{"$f":"SUM(Z1808:Z1809)","v":0},{"$f":"SUM(AA1808:AA1809)","v":0},0,"UACCT373",{"$f":"ROUND(SUM(-H1810,J1810:N1810),0)","v":0},{"$f":"ROUND(J1810-Q1810-R1810,0)","v":0},{"$f":"ROUND(K1810-T1810-U1810,0)","v":0},{"$f":"ROUND(L1810-W1810-X1810-Y1810-Z1810-AA1810,0)","v":0}]
[{"$f":"ROW()","v":1811}]
[{"$f":"ROW()","v":1812},"D00","Unclassified Dist Plant - Acct 300"]
[{"$f":"ROW()","v":1813},null,null,"S",300,"S","ACCTD00S",{"$f":"+'JAM Download'!E1629","v":4188266.9350000001},"DPW",{"$f":"VLOOKUP($I1813,Func,2)*$H1813","v":0},{"$f":"VLOOKUP($I1813,Func,3)*$H1813","v":0},{"$f":"VLOOKUP($I1813,Func,5)*$H1813","v":4188266.9350000001},{"$f":"VLOOKUP($I1813,Func,6)*$H1813","v":0},{"$f":"VLOOKUP($I1813,Func,7)*$H1813","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L1813*VLOOKUP($V1813,DisFac,2)","v":1081966.868519909},{"$f":"+$L1813*VLOOKUP($V1813,DisFac,3)","v":3106300.0664800913},{"$f":"+$L1813*VLOOKUP($V1813,DisFac,4)","v":0},{"$f":"+$L1813*VLOOKUP($V1813,DisFac,5)","v":0},{"$f":"+$L1813*VLOOKUP($V1813,DisFac,6)","v":0},0,"UACCTD00S",{"$f":"ROUND(SUM(-H1813,J1813:N1813),0)","v":0},{"$f":"ROUND(J1813-Q1813-R1813,0)","v":0},{"$f":"ROUND(K1813-T1813-U1813,0)","v":0},{"$f":"ROUND(L1813-W1813-X1813-Y1813-Z1813-AA1813,0)","v":0}]
[{"$f":"ROW()","v":1814},null,null,null,null,null,"ACCTD00",{"$f":"+'JAM Download'!E1630","v":4188266.9350000001},null,{"$f":"SUM(J1813:J1813)","v":0},{"$f":"SUM(K1813:K1813)","v":0},{"$f":"SUM(L1813:L1813)","v":4188266.9350000001},{"$f":"SUM(M1813:M1813)","v":0},{"$f":"SUM(N1813:N1813)","v":0},null,null,{"$f":"SUM(Q1813:Q1813)","v":0},{"$f":"SUM(R1813:R1813)","v":0},null,{"$f":"SUM(T1813:T1813)","v":0},{"$f":"SUM(U1813:U1813)","v":0},null,{"$f":"SUM(W1813:W1813)","v":1081966.868519909},{"$f":"SUM(X1813:X1813)","v":3106300.0664800913},{"$f":"SUM(Y1813:Y1813)","v":0},{"$f":"SUM(Z1813:Z1813)","v":0},{"$f":"SUM(AA1813:AA1813)","v":0},0,"UACCTD00",{"$f":"ROUND(SUM(-H1814,J1814:N1814),0)","v":0},{"$f":"ROUND(J1814-Q1814-R1814,0)","v":0},{"$f":"ROUND(K1814-T1814-U1814,0)","v":0},{"$f":"ROUND(L1814-W1814-X1814-Y1814-Z1814-AA1814,0)","v":0}]
[{"$f":"ROW()","v":1815}]
[{"$f":"ROW()","v":1816},"DS0","Unclassified Dist Sub Plant - Acct 300"]
[{"$f":"ROW()","v":1817},null,null,"S",300,"S","ACCTDS0S",{"$f":"+'JAM Download'!E1633","v":0},"DPW",{"$f":"VLOOKUP($I1817,Func,2)*$H1817","v":0},{"$f":"VLOOKUP($I1817,Func,3)*$H1817","v":0},{"$f":"VLOOKUP($I1817,Func,5)*$H1817","v":0},{"$f":"VLOOKUP($I1817,Func,6)*$H1817","v":0},{"$f":"VLOOKUP($I1817,Func,7)*$H1817","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L1817*VLOOKUP($V1817,DisFac,2)","v":0},{"$f":"+$L1817*VLOOKUP($V1817,DisFac,3)","v":0},{"$f":"+$L1817*VLOOKUP($V1817,DisFac,4)","v":0},{"$f":"+$L1817*VLOOKUP($V1817,DisFac,5)","v":0},{"$f":"+$L1817*VLOOKUP($V1817,DisFac,6)","v":0},0,"UACCTDS0S",{"$f":"ROUND(SUM(-H1817,J1817:N1817),0)","v":0},{"$f":"ROUND(J1817-Q1817-R1817,0)","v":0},{"$f":"ROUND(K1817-T1817-U1817,0)","v":0},{"$f":"ROUND(L1817-W1817-X1817-Y1817-Z1817-AA1817,0)","v":0}]
[{"$f":"ROW()","v":1818},null,null,null,null,null,"ACCTDS0",{"$f":"+'JAM Download'!E1634","v":0},null,{"$f":"SUM(J1817:J1817)","v":0},{"$f":"SUM(K1817:K1817)","v":0},{"$f":"SUM(L1817:L1817)","v":0},{"$f":"SUM(M1817:M1817)","v":0},{"$f":"SUM(N1817:N1817)","v":0},null,null,{"$f":"SUM(Q1817:Q1817)","v":0},{"$f":"SUM(R1817:R1817)","v":0},null,{"$f":"SUM(T1817:T1817)","v":0},{"$f":"SUM(U1817:U1817)","v":0},null,{"$f":"SUM(W1817:W1817)","v":0},{"$f":"SUM(X1817:X1817)","v":0},{"$f":"SUM(Y1817:Y1817)","v":0},{"$f":"SUM(Z1817:Z1817)","v":0},{"$f":"SUM(AA1817:AA1817)","v":0},0,"UACCTDS0",{"$f":"ROUND(SUM(-H1818,J1818:N1818),0)","v":0},{"$f":"ROUND(J1818-Q1818-R1818,0)","v":0},{"$f":"ROUND(K1818-T1818-U1818,0)","v":0},{"$f":"ROUND(L1818-W1818-X1818-Y1818-Z1818-AA1818,0)","v":0}]
[{"$f":"ROW()","v":1819}]
[{"$f":"ROW()","v":1820}]
[{"$f":"ROW()","v":1821},"TOTAL DISTRIBUTION PLANT",null,null,null,null,null,{"$f":"+'JAM Download'!E1637","v":2315780366.8324957},null,{"$f":"+J1810+J1804+J1797+J1790+J1779+J1772+J1766+J1759+J1752+J1745+J1738+J1732+J1726+J1818+J1814","v":0},{"$f":"+K1810+K1804+K1797+K1790+K1779+K1772+K1766+K1759+K1752+K1745+K1738+K1732+K1726+K1818+K1814","v":0},{"$f":"+L1810+L1804+L1797+L1790+L1779+L1772+L1766+L1759+L1752+L1745+L1738+L1732+L1726+L1818+L1814","v":2315780366.8324957},{"$f":"+M1810+M1804+M1797+M1790+M1779+M1772+M1766+M1759+M1752+M1745+M1738+M1732+M1726+M1818+M1814","v":0},{"$f":"+N1810+N1804+N1797+N1790+N1779+N1772+N1766+N1759+N1752+N1745+N1738+N1732+N1726+N1818+N1814","v":0},null,null,{"$f":"+Q1810+Q1804+Q1797+Q1790+Q1779+Q1772+Q1766+Q1759+Q1752+Q1745+Q1738+Q1732+Q1726+Q1818+Q1814","v":0},{"$f":"+R1810+R1804+R1797+R1790+R1779+R1772+R1766+R1759+R1752+R1745+R1738+R1732+R1726+R1818+R1814","v":0},null,{"$f":"+T1810+T1804+T1797+T1790+T1779+T1772+T1766+T1759+T1752+T1745+T1738+T1732+T1726+T1818+T1814","v":0},{"$f":"+U1810+U1804+U1797+U1790+U1779+U1772+U1766+U1759+U1752+U1745+U1738+U1732+U1726+U1818+U1814","v":0},null,{"$f":"+W1810+W1804+W1797+W1790+W1779+W1772+W1766+W1759+W1752+W1745+W1738+W1732+W1726+W1818+W1814","v":421022572.95099562},{"$f":"+X1810+X1804+X1797+X1790+X1779+X1772+X1766+X1759+X1752+X1745+X1738+X1732+X1726+X1818+X1814","v":1208745373.2630005},{"$f":"+Y1810+Y1804+Y1797+Y1790+Y1779+Y1772+Y1766+Y1759+Y1752+Y1745+Y1738+Y1732+Y1726+Y1818+Y1814","v":399123260.37},{"$f":"+Z1810+Z1804+Z1797+Z1790+Z1779+Z1772+Z1766+Z1759+Z1752+Z1745+Z1738+Z1732+Z1726+Z1818+Z1814","v":76491399.938499898},{"$f":"+AA1810+AA1804+AA1797+AA1790+AA1779+AA1772+AA1766+AA1759+AA1752+AA1745+AA1738+AA1732+AA1726+AA1818+AA1814","v":210397760.31},76491399.938499898,null,{"$f":"ROUND(SUM(-H1821,J1821:N1821),0)","v":0},{"$f":"ROUND(J1821-Q1821-R1821,0)","v":0},{"$f":"ROUND(K1821-T1821-U1821,0)","v":0},{"$f":"ROUND(L1821-W1821-X1821-Y1821-Z1821-AA1821,0)","v":0}]
[{"$f":"ROW()","v":1822}]
[{"$f":"ROW()","v":1823}]
[{"$f":"ROW()","v":1824},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":1825},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":1826},389,"Land and Land Rights"]
[{"$f":"ROW()","v":1827},null,null,"S",389,"S","ACCT389S",{"$f":"+'JAM Download'!E1644","v":4018301.73},"G-SITUS",{"$f":"VLOOKUP($I1827,Func,2)*$H1827","v":0},{"$f":"VLOOKUP($I1827,Func,3)*$H1827","v":1015685.2276690948},{"$f":"VLOOKUP($I1827,Func,5)*$H1827","v":3002616.5023309048},{"$f":"VLOOKUP($I1827,Func,6)*$H1827","v":0},{"$f":"VLOOKUP($I1827,Func,7)*$H1827","v":0},null,0.75,{"$f":"+$J1827*$P1827","v":0},{"$f":"+$J1827*(1-$P1827)","v":0},0.75,{"$f":"+$K1827*$S1827","v":761763.92075182113},{"$f":"+$K1827*(1-$S1827)","v":253921.3069172737},"PLNT",{"$f":"+$L1827*VLOOKUP($V1827,DisFac,2)","v":538367.49530797708},{"$f":"+$L1827*VLOOKUP($V1827,DisFac,3)","v":1545639.7373364833},{"$f":"+$L1827*VLOOKUP($V1827,DisFac,4)","v":534448.52557159506},{"$f":"+$L1827*VLOOKUP($V1827,DisFac,5)","v":102426.29276514913},{"$f":"+$L1827*VLOOKUP($V1827,DisFac,6)","v":281734.45134969981},102426.29276514913,"UACCT389S",{"$f":"ROUND(SUM(-H1827,J1827:N1827),0)","v":0},{"$f":"ROUND(J1827-Q1827-R1827,0)","v":0},{"$f":"ROUND(K1827-T1827-U1827,0)","v":0},{"$f":"ROUND(L1827-W1827-X1827-Y1827-Z1827-AA1827,0)","v":0}]
[{"$f":"ROW()","v":1828},null,null,"CN",389,"CN","ACCT389CN",{"$f":"+'JAM Download'!E1645","v":544725.22043268231},"CUST",{"$f":"VLOOKUP($I1828,Func,2)*$H1828","v":0},{"$f":"VLOOKUP($I1828,Func,3)*$H1828","v":0},{"$f":"VLOOKUP($I1828,Func,5)*$H1828","v":0},{"$f":"VLOOKUP($I1828,Func,6)*$H1828","v":544725.22043268231},{"$f":"VLOOKUP($I1828,Func,7)*$H1828","v":0},null,0.75,{"$f":"+$J1828*$P1828","v":0},{"$f":"+$J1828*(1-$P1828)","v":0},0.75,{"$f":"+$K1828*$S1828","v":0},{"$f":"+$K1828*(1-$S1828)","v":0},"CUST",{"$f":"+$L1828*VLOOKUP($V1828,DisFac,2)","v":0},{"$f":"+$L1828*VLOOKUP($V1828,DisFac,3)","v":0},{"$f":"+$L1828*VLOOKUP($V1828,DisFac,4)","v":0},{"$f":"+$L1828*VLOOKUP($V1828,DisFac,5)","v":0},{"$f":"+$L1828*VLOOKUP($V1828,DisFac,6)","v":0},0,"UACCT389CN",0,0,0,0]
[{"$f":"ROW()","v":1829},null,null,"SG",389,"SG","ACCT389SG",{"$f":"+'JAM Download'!E1646","v":138.50227003133401},"PT",{"$f":"VLOOKUP($I1829,Func,2)*$H1829","v":98.319917813385715},{"$f":"VLOOKUP($I1829,Func,3)*$H1829","v":40.182352217948306},{"$f":"VLOOKUP($I1829,Func,5)*$H1829","v":0},{"$f":"VLOOKUP($I1829,Func,6)*$H1829","v":0},{"$f":"VLOOKUP($I1829,Func,7)*$H1829","v":0},null,0.75,{"$f":"+$J1829*$P1829","v":73.739938360039289},{"$f":"+$J1829*(1-$P1829)","v":24.579979453346429},0.75,{"$f":"+$K1829*$S1829","v":30.13676416346123},{"$f":"+$K1829*(1-$S1829)","v":10.045588054487077},"PLNT",{"$f":"+$L1829*VLOOKUP($V1829,DisFac,2)","v":0},{"$f":"+$L1829*VLOOKUP($V1829,DisFac,3)","v":0},{"$f":"+$L1829*VLOOKUP($V1829,DisFac,4)","v":0},{"$f":"+$L1829*VLOOKUP($V1829,DisFac,5)","v":0},{"$f":"+$L1829*VLOOKUP($V1829,DisFac,6)","v":0},0,"UACCT389DGU",0,0,0,0]
[{"$f":"ROW()","v":1830},null,null,"SG",389,"SG","ACCT389SG",{"$f":"+'JAM Download'!E1647","v":511.61068120174554},"G-SG",{"$f":"VLOOKUP($I1830,Func,2)*$H1830","v":251.29143744286174},{"$f":"VLOOKUP($I1830,Func,3)*$H1830","v":260.31924375888372},{"$f":"VLOOKUP($I1830,Func,5)*$H1830","v":0},{"$f":"VLOOKUP($I1830,Func,6)*$H1830","v":0},{"$f":"VLOOKUP($I1830,Func,7)*$H1830","v":0},null,0.75,{"$f":"+$J1830*$P1830","v":188.46857808214631},{"$f":"+$J1830*(1-$P1830)","v":62.822859360715434},0.75,{"$f":"+$K1830*$S1830","v":195.2394328191628},{"$f":"+$K1830*(1-$S1830)","v":65.079810939720929},"PLNT",{"$f":"+$L1830*VLOOKUP($V1830,DisFac,2)","v":0},{"$f":"+$L1830*VLOOKUP($V1830,DisFac,3)","v":0},{"$f":"+$L1830*VLOOKUP($V1830,DisFac,4)","v":0},{"$f":"+$L1830*VLOOKUP($V1830,DisFac,5)","v":0},{"$f":"+$L1830*VLOOKUP($V1830,DisFac,6)","v":0},0,"UACCT389SG",0,0,0,0]
[{"$f":"ROW()","v":1831},null,null,"SO",389,"SO","ACCT389SO",{"$f":"+'JAM Download'!E1648","v":2337265.2305928115},"PTD",{"$f":"VLOOKUP($I1831,Func,2)*$H1831","v":1171738.792096267},{"$f":"VLOOKUP($I1831,Func,3)*$H1831","v":478877.74825860746},{"$f":"VLOOKUP($I1831,Func,5)*$H1831","v":686648.6902379375},{"$f":"VLOOKUP($I1831,Func,6)*$H1831","v":0},{"$f":"VLOOKUP($I1831,Func,7)*$H1831","v":0},null,0.75,{"$f":"+$J1831*$P1831","v":878804.09407220024},{"$f":"+$J1831*(1-$P1831)","v":292934.69802406675},0.75,{"$f":"+$K1831*$S1831","v":359158.3111939556},{"$f":"+$K1831*(1-$S1831)","v":119719.43706465187},"PLNT",{"$f":"+$L1831*VLOOKUP($V1831,DisFac,2)","v":123115.73430470737},{"$f":"+$L1831*VLOOKUP($V1831,DisFac,3)","v":353462.22216454189},{"$f":"+$L1831*VLOOKUP($V1831,DisFac,4)","v":122219.53079870522},{"$f":"+$L1831*VLOOKUP($V1831,DisFac,5)","v":23423.197640631075},{"$f":"+$L1831*VLOOKUP($V1831,DisFac,6)","v":64428.005329351836},23423.197640631075,"UACCT389SO",0,0,0,0]
[{"$f":"ROW()","v":1832},null,null,null,null,null,"ACCT389",{"$f":"+'JAM Download'!E1649","v":6900942.2939767269},null,{"$f":"SUM(J1827:J1831)","v":1172088.4034515233},{"$f":"SUM(K1827:K1831)","v":1494863.4775236791},{"$f":"SUM(L1827:L1831)","v":3689265.1925688423},{"$f":"SUM(M1827:M1831)","v":544725.22043268231},{"$f":"SUM(N1827:N1831)","v":0},null,null,{"$f":"SUM(Q1827:Q1831)","v":879066.30258864246},{"$f":"SUM(R1827:R1831)","v":293022.10086288082},null,{"$f":"SUM(T1827:T1831)","v":1121147.6081427594},{"$f":"SUM(U1827:U1831)","v":373715.86938091979},null,{"$f":"SUM(W1827:W1831)","v":661483.22961268446},{"$f":"SUM(X1827:X1831)","v":1899101.9595010253},{"$f":"SUM(Y1827:Y1831)","v":656668.05637030024},{"$f":"SUM(Z1827:Z1831)","v":125849.49040578021},{"$f":"SUM(AA1827:AA1831)","v":346162.45667905163},125849.49040578021,"UACCT389",0,0,0,0]
[{"$f":"ROW()","v":1833}]
[{"$f":"ROW()","v":1834},390,"Structures and Improvements"]
[{"$f":"ROW()","v":1835},null,null,"S",390,"S","ACCT390S",{"$f":"+'JAM Download'!E1652","v":37029669.204999901},"G-SITUS",{"$f":"VLOOKUP($I1835,Func,2)*$H1835","v":0},{"$f":"VLOOKUP($I1835,Func,3)*$H1835","v":9359796.880407881},{"$f":"VLOOKUP($I1835,Func,5)*$H1835","v":27669872.324592017},{"$f":"VLOOKUP($I1835,Func,6)*$H1835","v":0},{"$f":"VLOOKUP($I1835,Func,7)*$H1835","v":0},null,0.75,{"$f":"+$J1835*$P1835","v":0},{"$f":"+$J1835*(1-$P1835)","v":0},0.75,{"$f":"+$K1835*$S1835","v":7019847.6603059107},{"$f":"+$K1835*(1-$S1835)","v":2339949.2201019702},"PLNT",{"$f":"+$L1835*VLOOKUP($V1835,DisFac,2)","v":4961192.9619776774},{"$f":"+$L1835*VLOOKUP($V1835,DisFac,3)","v":14243462.046756979},{"$f":"+$L1835*VLOOKUP($V1835,DisFac,4)","v":4925078.6622775821},{"$f":"+$L1835*VLOOKUP($V1835,DisFac,5)","v":943884.25604563719},{"$f":"+$L1835*VLOOKUP($V1835,DisFac,6)","v":2596254.3975341353},943884.25604563719,"UACCT390S",{"$f":"ROUND(SUM(-H1835,J1835:N1835),0)","v":0},{"$f":"ROUND(J1835-Q1835-R1835,0)","v":0},{"$f":"ROUND(K1835-T1835-U1835,0)","v":0},{"$f":"ROUND(L1835-W1835-X1835-Y1835-Z1835-AA1835,0)","v":0}]
[{"$f":"ROW()","v":1836},null,null,"SG",390,"SG","ACCT390DGP",{"$f":"+'JAM Download'!E1653","v":148882.98641279014},"PT",105688.97523921657,43194.01117357357,0,0,0,null,0.75,79266.731429412423,26422.243809804142,0.75,32395.508380180177,10798.502793393392,"PLNT",0,0,0,0,0,0,"UACCT390DGP",0,0,0,0]
[{"$f":"ROW()","v":1837},null,null,"SG",390,"SG","ACCT390DGU",{"$f":"+'JAM Download'!E1654","v":686038.09239237837},"PT",487004.35628680134,199033.73610557709,0,0,0,null,0.75,365253.26721510099,121751.08907170033,0.75,149275.30207918282,49758.434026394272,"PLNT",0,0,0,0,0,0,"UACCT390DGU",0,0,0,0]
[{"$f":"ROW()","v":1838},null,null,"CN",390,"CN","ACCT390CN",{"$f":"+'JAM Download'!E1655","v":5945023.1698405165},"CUST",0,0,0,5945023.1698405165,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT390CN",0,0,0,0]
[{"$f":"ROW()","v":1839},null,null,"SG",390,"SG","ACCT390SG",{"$f":"+'JAM Download'!E1656","v":1621951.0842409984},"G-SG",796665.18780166935,825285.89643932879,0,0,0,null,0.75,597498.89085125201,199166.29695041734,0.75,618964.42232949659,206321.4741098322,"PLNT",0,0,0,0,0,0,"UACCT390SG",0,0,0,0]
[{"$f":"ROW()","v":1840},null,null,"SO",390,"SO","ACCT390SO",{"$f":"+'JAM Download'!E1657","v":43031136.196202494},"PTD",21572755.581650306,8816566.1889473908,12641814.425604805,0,0,null,0.75,16179566.68623773,5393188.8954125764,0.75,6612424.6417105431,2204141.5472368477,"PLNT",2266670.4066862082,6507554.5655197343,2250170.5013175262,431241.94662704988,1186177.0054542846,431241.94662704988,"UACCT390SO",0,0,0,0]
[{"$f":"ROW()","v":1841},null,null,"DGU",390,"DGU","ACCT390DGU",0,"G-DGU",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT390DGU",0,0,0,0]
[{"$f":"ROW()","v":1842},null,null,null,null,null,"ACCT390",{"$f":"+'JAM Download'!E1658","v":88462700.734089077},null,{"$f":"SUM(J1835:J1841)","v":22962114.100977995},{"$f":"SUM(K1835:K1841)","v":19243876.713073753},{"$f":"SUM(L1835:L1841)","v":40311686.750196822},{"$f":"SUM(M1835:M1841)","v":5945023.1698405165},{"$f":"SUM(N1835:N1841)","v":0},null,null,{"$f":"SUM(Q1835:Q1841)","v":17221585.575733494},{"$f":"SUM(R1835:R1841)","v":5740528.5252444986},null,{"$f":"SUM(T1835:T1841)","v":14432907.534805313},{"$f":"SUM(U1835:U1841)","v":4810969.1782684382},null,{"$f":"SUM(W1835:W1841)","v":7227863.3686638856},{"$f":"SUM(X1835:X1841)","v":20751016.612276714},{"$f":"SUM(Y1835:Y1841)","v":7175249.1635951083},{"$f":"SUM(Z1835:Z1841)","v":1375126.2026726871},{"$f":"SUM(AA1835:AA1841)","v":3782431.4029884199},1375126.2026726871,"UACCT390",0,0,0,0]
[{"$f":"ROW()","v":1843}]
[{"$f":"ROW()","v":1844},391,"Office Furniture & Equipment"]
[{"$f":"ROW()","v":1845},null,null,"S",391,"S","ACCT391S",{"$f":"+'JAM Download'!E1661","v":2984160.33},"G-SITUS",{"$f":"VLOOKUP($I1845,Func,2)*$H1845","v":0},{"$f":"VLOOKUP($I1845,Func,3)*$H1845","v":754290.68493000674},{"$f":"VLOOKUP($I1845,Func,5)*$H1845","v":2229869.6450699931},{"$f":"VLOOKUP($I1845,Func,6)*$H1845","v":0},{"$f":"VLOOKUP($I1845,Func,7)*$H1845","v":0},null,0.75,{"$f":"+$J1845*$P1845","v":0},{"$f":"+$J1845*(1-$P1845)","v":0},0.75,{"$f":"+$K1845*$S1845","v":565718.013697505},{"$f":"+$K1845*(1-$S1845)","v":188572.67123250169},"PLNT",{"$f":"+$L1845*VLOOKUP($V1845,DisFac,2)","v":399814.40678411332},{"$f":"+$L1845*VLOOKUP($V1845,DisFac,3)","v":1147857.2537735123},{"$f":"+$L1845*VLOOKUP($V1845,DisFac,4)","v":396904.01458173839},{"$f":"+$L1845*VLOOKUP($V1845,DisFac,5)","v":76066.084668739903},{"$f":"+$L1845*VLOOKUP($V1845,DisFac,6)","v":209227.88526188879},76066.084668739903,"UACCT391S",{"$f":"ROUND(SUM(-H1845,J1845:N1845),0)","v":0},{"$f":"ROUND(J1845-Q1845-R1845,0)","v":0},{"$f":"ROUND(K1845-T1845-U1845,0)","v":0},{"$f":"ROUND(L1845-W1845-X1845-Y1845-Z1845-AA1845,0)","v":0}]
[{"$f":"ROW()","v":1846},null,null,"SG",391,"SG","ACCT391SG",{"$f":"+'JAM Download'!E1662","v":435.7995265354611},"PT",309.36513619874455,126.43439033671658,0,0,0,null,0.75,232.02385214905843,77.341284049686138,0.75,94.825792752537438,31.608597584179144,"PLNT",0,0,0,0,0,0,"UACCT391DGP",0,0,0,0]
[{"$f":"ROW()","v":1847},null,null,"SG",391,"SG","ACCT391SG",{"$f":"+'JAM Download'!E1663","v":2206.8672968473679},"PT",1566.6097833775125,640.25751346985567,0,0,0,null,0.75,1174.9573375331343,391.65244584437812,0.75,480.19313510239175,160.06437836746392,"PLNT",0,0,0,0,0,0,"UACCT391DGU",0,0,0,0]
[{"$f":"ROW()","v":1848},null,null,"CN",391,"CN","ACCT391CN",{"$f":"+'JAM Download'!E1664","v":4149428.9515926149},"CUST",0,0,0,4149428.9515926149,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT391CN",0,0,0,0]
[{"$f":"ROW()","v":1849},null,null,"SG",391,"SG","ACCT391SG",{"$f":"+'JAM Download'!E1665","v":1996018.8024273382},"G-SG",980398.67511513934,1015620.1273121986,0,0,0,null,0.75,735299.00633635453,245099.66877878484,0.75,761715.09548414894,253905.03182804966,"PLNT",0,0,0,0,0,0,"UACCT391SG",0,0,0,0]
[{"$f":"ROW()","v":1850},null,null,"SE",391,"SE","ACCT391SE",{"$f":"+'JAM Download'!E1666","v":36691.335267476483},"P",36691.335267476483,0,0,0,0,null,0,0,36691.335267476483,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT391SE",0,0,0,0]
[{"$f":"ROW()","v":1851},null,null,"SO",391,"SO","ACCT391SO",{"$f":"+'JAM Download'!E1667","v":22457067.84445158},"PTD",11258378.897549216,4601185.1548033841,6597503.7920989841,0,0,null,0.75,8443784.1731619127,2814594.7243873039,0.75,3450888.8661025381,1150296.288700846,"PLNT",1182928.8186086756,3396159.3231703755,1174317.8562440744,225056.33150424878,619041.46257160872,225056.33150424878,"UACCT391SO",0,0,0,0]
[{"$f":"ROW()","v":1852},null,null,"SSGCH",391,"SSGCH","ACCT391SSGCH",{"$f":"+'JAM Download'!E1668","v":30443.12870458981},"P",30443.12870458981,0,0,0,0,null,0.75,22832.346528442358,7610.7821761474524,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT391SSGCH",0,0,0,0]
[{"$f":"ROW()","v":1853},null,null,"SSGCT",391,"SSGCT","ACCT391SSGCT",{"$f":"+'JAM Download'!E1669","v":0},"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT391SSGCT",0,{"$f":"ROUND(J1853-Q1853-R1853,0)","v":0},{"$f":"ROUND(K1853-T1853-U1853,0)","v":0},{"$f":"ROUND(L1853-W1853-X1853-Y1853-Z1853-AA1853,0)","v":0}]
[{"$f":"ROW()","v":1854},null,null,null,null,null,"ACCT391",{"$f":"+'JAM Download'!E1670","v":31656453.059266981},null,{"$f":"SUM(J1845:J1853)","v":12307788.011555998},{"$f":"SUM(K1845:K1853)","v":6371862.6589493956},{"$f":"SUM(L1845:L1853)","v":8827373.4371689782},{"$f":"SUM(M1845:M1853)","v":4149428.9515926149},{"$f":"SUM(N1845:N1853)","v":0},null,null,{"$f":"SUM(Q1845:Q1853)","v":9203322.5072163921},{"$f":"SUM(R1845:R1853)","v":3104465.504339607},null,{"$f":"SUM(T1845:T1853)","v":4778896.9942120472},{"$f":"SUM(U1845:U1853)","v":1592965.6647373489},null,{"$f":"SUM(W1845:W1853)","v":1582743.2253927889},{"$f":"SUM(X1845:X1853)","v":4544016.5769438874},{"$f":"SUM(Y1845:Y1853)","v":1571221.8708258127},{"$f":"SUM(Z1845:Z1853)","v":301122.41617298871},{"$f":"SUM(AA1845:AA1853)","v":828269.34783349745},301122.41617298871,"UACCT391",0,0,0,0]
[{"$f":"ROW()","v":1855}]
[{"$f":"ROW()","v":1856},392,"Transportation Equipment"]
[{"$f":"ROW()","v":1857},null,null,"S",392,"S","ACCT392S",{"$f":"+'JAM Download'!E1673","v":31385167.215},"G-SITUS",{"$f":"VLOOKUP($I1857,Func,2)*$H1857","v":0},{"$f":"VLOOKUP($I1857,Func,3)*$H1857","v":7933065.4714671923},{"$f":"VLOOKUP($I1857,Func,5)*$H1857","v":23452101.743532807},{"$f":"VLOOKUP($I1857,Func,6)*$H1857","v":0},{"$f":"VLOOKUP($I1857,Func,7)*$H1857","v":0},null,0.75,{"$f":"+$J1857*$P1857","v":0},{"$f":"+$J1857*(1-$P1857)","v":0},0.75,{"$f":"+$K1857*$S1857","v":5949799.103600394},{"$f":"+$K1857*(1-$S1857)","v":1983266.3678667981},"PLNT",{"$f":"+$L1857*VLOOKUP($V1857,DisFac,2)","v":4204949.0054997914},{"$f":"+$L1857*VLOOKUP($V1857,DisFac,3)","v":12072304.388763312},{"$f":"+$L1857*VLOOKUP($V1857,DisFac,4)","v":4174339.6762977066},{"$f":"+$L1857*VLOOKUP($V1857,DisFac,5)","v":800006.20701192354},{"$f":"+$L1857*VLOOKUP($V1857,DisFac,6)","v":2200502.4659600691},800006.20701192354,"UACCT392S",{"$f":"ROUND(SUM(-H1857,J1857:N1857),0)","v":0},{"$f":"ROUND(J1857-Q1857-R1857,0)","v":0},{"$f":"ROUND(K1857-T1857-U1857,0)","v":0},{"$f":"ROUND(L1857-W1857-X1857-Y1857-Z1857-AA1857,0)","v":0}]
[{"$f":"ROW()","v":1858},null,null,"SO",392,"SO","ACCT392SO",{"$f":"+'JAM Download'!E1674","v":3234260.131698628},"PTD",1621428.3301858993,662661.29700547201,950170.50450725702,0,0,null,0.75,1216071.2476394244,405357.08254647482,0.75,496995.972754104,165665.324251368,"PLNT",170365.05135770224,489113.8405025726,169124.90315739892,32412.544924041813,89154.164565541316,32412.544924041813,"UACCT392SO",0,0,0,0]
[{"$f":"ROW()","v":1859},null,null,"SG",392,"SG","ACCT392SG",{"$f":"+'JAM Download'!E1675","v":7109478.9195025684},"G-SG",3492013.0536661446,3617465.8658364229,0,0,0,null,0.75,2619009.7902496085,873003.26341653615,0.75,2713099.3993773172,904366.46645910572,"PLNT",0,0,0,0,0,0,"UACCT392SG",0,0,0,0]
[{"$f":"ROW()","v":1860},null,null,"CN",392,"CN","ACCT392CN",{"$f":"+'JAM Download'!E1676","v":0},"CUST",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]
[{"$f":"ROW()","v":1861},null,null,"SG",392,"SG","ACCT392SG",{"$f":"+'JAM Download'!E1677","v":338922.64838535507},"PT",240594.22944334667,98328.418942008415,0,0,0,null,0.75,180445.67208251002,60148.557360836669,0.75,73746.314206506315,24582.104735502104,"PLNT",0,0,0,0,0,0,"UACCT392DGU",0,0,0,0]
[{"$f":"ROW()","v":1862},null,null,"SE",392,"SE","ACCT392SE",{"$f":"+'JAM Download'!E1678","v":166625.81867063552},"P",166625.81867063552,0,0,0,0,null,0,0,166625.81867063552,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT392SE",0,0,0,0]
[{"$f":"ROW()","v":1863},null,null,"SG",392,"SG","ACCT392DGP",{"$f":"+'JAM Download'!E1679","v":50131.991085846596},"PT",35587.671178723045,14544.31990712355,0,0,0,null,0.75,26690.753384042284,8896.9177946807613,0.75,10908.239930342663,3636.0799767808876,"PLNT",0,0,0,0,0,0,"UACCT392DGP",0,0,0,0]
[{"$f":"ROW()","v":1864},null,null,"SSGCH",392,"SSGCH","ACCT392SSGCH",{"$f":"+'JAM Download'!E1680","v":147025.89657908899},"P",147025.89657908899,0,0,0,0,null,0.75,110269.42243431674,36756.474144772248,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT392SSGCH",0,0,0,0]
[{"$f":"ROW()","v":1865},null,null,"SSGCT",392,"SSGCT","ACCT392SSGCT",{"$f":"+'JAM Download'!E1681","v":18624.017653562703},"P",18624.017653562703,0,0,0,0,null,0.75,13968.013240172028,4656.0044133906758,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT392SSGCT",0,{"$f":"ROUND(J1865-Q1865-R1865,0)","v":0},{"$f":"ROUND(K1865-T1865-U1865,0)","v":0},{"$f":"ROUND(L1865-W1865-X1865-Y1865-Z1865-AA1865,0)","v":0}]
[{"$f":"ROW()","v":1866},null,null,null,null,null,"ACCT392",{"$f":"+'JAM Download'!E1682","v":42450236.638575688},null,{"$f":"SUM(J1857:J1865)","v":5721899.0173774008},{"$f":"SUM(K1857:K1865)","v":12326065.373158218},{"$f":"SUM(L1857:L1865)","v":24402272.248040065},{"$f":"SUM(M1857:M1865)","v":0},{"$f":"SUM(N1857:N1865)","v":0},null,null,{"$f":"SUM(Q1857:Q1865)","v":4166454.8990300735},{"$f":"SUM(R1857:R1865)","v":1555444.118347327},null,{"$f":"SUM(T1857:T1865)","v":9244549.0298686661},{"$f":"SUM(U1857:U1865)","v":3081516.3432895546},null,{"$f":"SUM(W1857:W1865)","v":4375314.0568574937},{"$f":"SUM(X1857:X1865)","v":12561418.229265885},{"$f":"SUM(Y1857:Y1865)","v":4343464.5794551056},{"$f":"SUM(Z1857:Z1865)","v":832418.75193596538},{"$f":"SUM(AA1857:AA1865)","v":2289656.6305256104},832418.75193596538,"UACCT392",0,0,0,0]
[{"$f":"ROW()","v":1867}]
[{"$f":"ROW()","v":1868},393,"Stores Equipment"]
[{"$f":"ROW()","v":1869},null,null,"S",393,"S","ACCT393S",{"$f":"+'JAM Download'!E1685","v":3655218.82},"G-SITUS",{"$f":"VLOOKUP($I1869,Func,2)*$H1869","v":0},{"$f":"VLOOKUP($I1869,Func,3)*$H1869","v":923910.64903233631},{"$f":"VLOOKUP($I1869,Func,5)*$H1869","v":2731308.1709676632},{"$f":"VLOOKUP($I1869,Func,6)*$H1869","v":0},{"$f":"VLOOKUP($I1869,Func,7)*$H1869","v":0},null,0.75,{"$f":"+$J1869*$P1869","v":0},{"$f":"+$J1869*(1-$P1869)","v":0},0.75,{"$f":"+$K1869*$S1869","v":692932.98677425226},{"$f":"+$K1869*(1-$S1869)","v":230977.66225808408},"PLNT",{"$f":"+$L1869*VLOOKUP($V1869,DisFac,2)","v":489722.06000219384},{"$f":"+$L1869*VLOOKUP($V1869,DisFac,3)","v":1405979.8980929614},{"$f":"+$L1869*VLOOKUP($V1869,DisFac,4)","v":486157.19780469179},{"$f":"+$L1869*VLOOKUP($V1869,DisFac,5)","v":93171.329117189744},{"$f":"+$L1869*VLOOKUP($V1869,DisFac,6)","v":256277.68595062601},93171.329117189744,"UACCT393S",{"$f":"ROUND(SUM(-H1869,J1869:N1869),0)","v":0},{"$f":"ROUND(J1869-Q1869-R1869,0)","v":0},{"$f":"ROUND(K1869-T1869-U1869,0)","v":0},{"$f":"ROUND(L1869-W1869-X1869-Y1869-Z1869-AA1869,0)","v":0}]
[{"$f":"ROW()","v":1870},null,null,"SG",393,"SG","ACCT393SG",{"$f":"+'JAM Download'!E1686","v":45191.262689901552},"PT",32080.349531809396,13110.913158092158,0,0,0,null,0.75,24060.262148857048,8020.0873829523489,0.75,9833.1848685691184,3277.7282895230396,"PLNT",0,0,0,0,0,0,"UACCT393DGP",{"$f":"ROUND(SUM(-H1870,J1870:N1870),0)","v":0},0,0,0]
[{"$f":"ROW()","v":1871},null,null,"SG",393,"SG","ACCT393SG",{"$f":"+'JAM Download'!E1687","v":150064.75478125396},"PT",106527.88834031978,43536.866440934173,0,0,0,null,0.75,79895.916255239834,26631.972085079946,0.75,32652.64983070063,10884.216610233543,"PLNT",0,0,0,0,0,0,"UACCT393DGU",{"$f":"ROUND(SUM(-H1871,J1871:N1871),0)","v":0},0,0,0]
[{"$f":"ROW()","v":1872},null,null,"SO",393,"SO","ACCT393SO",{"$f":"+'JAM Download'!E1688","v":169416.69465276337},"PTD",84933.498584164307,34711.458584507345,49771.73748409174,0,0,null,0.75,63700.12393812323,21233.374646041077,0.75,26033.593938380509,8677.8646461268363,"PLNT",8924.0452870473218,25620.712865586567,8859.0839665537169,1697.8307256415349,4670.0646392625895,1697.8307256415349,"UACCT393SO",{"$f":"ROUND(SUM(-H1872,J1872:N1872),0)","v":0},0,0,0]
[{"$f":"ROW()","v":1873},null,null,"SG",393,"SG","ACCT393SG",{"$f":"+'JAM Download'!E1689","v":1704579.6643099023},"G-SG",837250.45199240977,867329.21231749246,0,0,0,null,0.75,627937.83899430733,209312.61299810244,0.75,650496.90923811938,216832.30307937312,"PLNT",0,0,0,0,0,0,"UACCT393SG",{"$f":"ROUND(SUM(-H1873,J1873:N1873),0)","v":0},0,0,0]
[{"$f":"ROW()","v":1874},null,null,"SSGCT",393,"SSGCT","ACCT393SSGCT",{"$f":"+'JAM Download'!E1690","v":22509.245575727109},"P",22509.245575727109,0,0,0,0,null,0.75,16881.934181795332,5627.3113939317773,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT393SSGCT"]
[{"$f":"ROW()","v":1875},null,null,null,null,null,"ACCT393",{"$f":"+'JAM Download'!E1691","v":5746980.4420095477},null,{"$f":"SUM(J1869:J1874)","v":1083301.4340244306},{"$f":"SUM(K1869:K1874)","v":1882599.0995333623},{"$f":"SUM(L1869:L1874)","v":2781079.9084517551},{"$f":"SUM(M1869:M1874)","v":0},{"$f":"SUM(N1869:N1874)","v":0},null,null,{"$f":"SUM(Q1869:Q1874)","v":812476.07551832276},{"$f":"SUM(R1869:R1874)","v":270825.35850610764},null,{"$f":"SUM(T1869:T1874)","v":1411949.3246500217},{"$f":"SUM(U1869:U1874)","v":470649.77488334058},null,{"$f":"SUM(W1869:W1874)","v":498646.10528924118},{"$f":"SUM(X1869:X1874)","v":1431600.610958548},{"$f":"SUM(Y1869:Y1874)","v":495016.28177124553},{"$f":"SUM(Z1869:Z1874)","v":94869.159842831272},{"$f":"SUM(AA1869:AA1874)","v":260947.7505898886},94869.159842831272,"UACCT393",{"$f":"ROUND(SUM(-H1875,J1875:N1875),0)","v":0},0,0,0]
[{"$f":"ROW()","v":1876}]
[{"$f":"ROW()","v":1877},394,"Tools, Shop & Garage Equipment"]
[{"$f":"ROW()","v":1878},null,null,"S",394,"S","ACCT394S",{"$f":"+'JAM Download'!E1694","v":12310391.4349999},"G-SITUS",{"$f":"VLOOKUP($I1878,Func,2)*$H1878","v":0},{"$f":"VLOOKUP($I1878,Func,3)*$H1878","v":3111633.6122806654},{"$f":"VLOOKUP($I1878,Func,5)*$H1878","v":9198757.8227192331},{"$f":"VLOOKUP($I1878,Func,6)*$H1878","v":0},{"$f":"VLOOKUP($I1878,Func,7)*$H1878","v":0},null,0.75,{"$f":"+$J1878*$P1878","v":0},{"$f":"+$J1878*(1-$P1878)","v":0},0.75,{"$f":"+$K1878*$S1878","v":2333725.2092104992},{"$f":"+$K1878*(1-$S1878)","v":777908.40307016636},"PLNT",{"$f":"+$L1878*VLOOKUP($V1878,DisFac,2)","v":1649332.2424350821},{"$f":"+$L1878*VLOOKUP($V1878,DisFac,3)","v":4735191.9946794389},{"$f":"+$L1878*VLOOKUP($V1878,DisFac,4)","v":1637326.1625738812},{"$f":"+$L1878*VLOOKUP($V1878,DisFac,5)","v":313791.20879876881},{"$f":"+$L1878*VLOOKUP($V1878,DisFac,6)","v":863116.21423206083},313791.20879876881,"UACCT394S",{"$f":"ROUND(SUM(-H1878,J1878:N1878),0)","v":0},{"$f":"ROUND(J1878-Q1878-R1878,0)","v":0},{"$f":"ROUND(K1878-T1878-U1878,0)","v":0},{"$f":"ROUND(L1878-W1878-X1878-Y1878-Z1878-AA1878,0)","v":0}]
[{"$f":"ROW()","v":1879},null,null,"SG",394,"SG","ACCT394SG",{"$f":"+'JAM Download'!E1695","v":764488.8630978117},"PT",542694.9476858445,221793.91541196717,0,0,0,null,0.75,407021.21076438337,135673.73692146112,0.75,166345.43655897537,55448.478852991793,"PLNT",0,0,0,0,0,0,"UACCT394DGP",0,0,0,0]
[{"$f":"ROW()","v":1880},null,null,"SG",394,"SG","ACCT394SG",{"$f":"+'JAM Download'!E1696","v":8595506.9300532397},"G-SG",4221915.9438373912,4373590.9862158475,0,0,0,null,0.75,3166436.9578780434,1055478.9859593478,0.75,3280193.2396618854,1093397.7465539619,"PLNT",0,0,0,0,0,0,"UACCT394SG",0,0,0,0]
[{"$f":"ROW()","v":1881},null,null,"SO",394,"SO","ACCT394SO",{"$f":"+'JAM Download'!E1697","v":1655055.7493025884},"PTD",829727.40926280105,339101.16836310562,486227.17167668196,0,0,null,0.75,622295.55694710079,207431.85231570026,0.75,254325.87627232922,84775.292090776406,"PLNT",87180.265732586267,250292.38243805032,86545.649367383347,16586.349471490965,45622.524667170961,16586.349471490965,"UACCT394SO",0,0,0,0]
[{"$f":"ROW()","v":1882},null,null,"SE",394,"SE","ACCT392SE",{"$f":"+'JAM Download'!E1698","v":2929.8748299342255},"P",2929.8748299342255,0,0,0,0,null,0,0,2929.8748299342255,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT392SE",0,0,0,0]
[{"$f":"ROW()","v":1883},null,null,"SG",394,"SG","ACCT394SG",{"$f":"+'JAM Download'!E1699","v":824375.32208180975},"PT",585207.11535002291,239168.20673178684,0,0,0,null,0.75,438905.33651251718,146301.77883750573,0.75,179376.15504884013,59792.051682946709,"PLNT",0,0,0,0,0,0,"UACCT394SG",0,0,0,0]
[{"$f":"ROW()","v":1884},null,null,"SSGCH",394,"SSGCH","ACCT394SSGCH",{"$f":"+'JAM Download'!E1700","v":699973.12747943844},"P",699973.12747943844,0,0,0,0,null,0.75,524979.84560957877,174993.28186985961,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT394SSGCH",0,0,0,0]
[{"$f":"ROW()","v":1885},null,null,"SSGCT",394,"SSGCT","ACCT394SSGCT",{"$f":"+'JAM Download'!E1701","v":37499.608138993601},"P",37499.608138993601,0,0,0,0,null,0.75,28124.706104245201,9374.9020347484002,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT394SSGCH",0,{"$f":"ROUND(J1885-Q1885-R1885,0)","v":0},{"$f":"ROUND(K1885-T1885-U1885,0)","v":0},{"$f":"ROUND(L1885-W1885-X1885-Y1885-Z1885-AA1885,0)","v":0}]
[{"$f":"ROW()","v":1886},null,null,null,null,null,"ACCT394",{"$f":"+'JAM Download'!E1702","v":24890220.909983709},null,{"$f":"SUM(J1878:J1885)","v":6919948.0265844259},{"$f":"SUM(K1878:K1885)","v":8285287.8890033728},{"$f":"SUM(L1878:L1885)","v":9684984.9943959154},{"$f":"SUM(M1878:M1885)","v":0},{"$f":"SUM(N1878:N1885)","v":0},null,null,{"$f":"SUM(Q1878:Q1885)","v":5187763.6138158683},{"$f":"SUM(R1878:R1885)","v":1732184.4127685572},null,{"$f":"SUM(T1878:T1885)","v":6213965.9167525293},{"$f":"SUM(U1878:U1885)","v":2071321.9722508432},null,{"$f":"SUM(W1878:W1885)","v":1736512.5081676682},{"$f":"SUM(X1878:X1885)","v":4985484.3771174895},{"$f":"SUM(Y1878:Y1885)","v":1723871.8119412647},{"$f":"SUM(Z1878:Z1885)","v":330377.55827025976},{"$f":"SUM(AA1878:AA1885)","v":908738.73889923177},330377.55827025976,"UACCT394",0,0,0,0]
[{"$f":"ROW()","v":1887}]
[{"$f":"ROW()","v":1888},395,"Laboratory Equipment"]
[{"$f":"ROW()","v":1889},null,null,"S",395,"S","ACCT395S",{"$f":"+'JAM Download'!E1705","v":7253696.8799999999},"G-SITUS",{"$f":"VLOOKUP($I1889,Func,2)*$H1889","v":0},{"$f":"VLOOKUP($I1889,Func,3)*$H1889","v":1833479.2312884384},{"$f":"VLOOKUP($I1889,Func,5)*$H1889","v":5420217.6487115612},{"$f":"VLOOKUP($I1889,Func,6)*$H1889","v":0},{"$f":"VLOOKUP($I1889,Func,7)*$H1889","v":0},null,0.75,{"$f":"+$J1889*$P1889","v":0},{"$f":"+$J1889*(1-$P1889)","v":0},0.75,{"$f":"+$K1889*$S1889","v":1375109.4234663288},{"$f":"+$K1889*(1-$S1889)","v":458369.80782210961},"PLNT",{"$f":"+$L1889*VLOOKUP($V1889,DisFac,2)","v":971842.05751739012},{"$f":"+$L1889*VLOOKUP($V1889,DisFac,3)","v":2790134.4631782216},{"$f":"+$L1889*VLOOKUP($V1889,DisFac,4)","v":964767.67125680216},{"$f":"+$L1889*VLOOKUP($V1889,DisFac,5)","v":184896.33934496224},{"$f":"+$L1889*VLOOKUP($V1889,DisFac,6)","v":508577.11741418421},184896.33934496224,"UACCT395S",{"$f":"ROUND(SUM(-H1889,J1889:N1889),0)","v":0},{"$f":"ROUND(J1889-Q1889-R1889,0)","v":0},{"$f":"ROUND(K1889-T1889-U1889,0)","v":0},{"$f":"ROUND(L1889-W1889-X1889-Y1889-Z1889-AA1889,0)","v":0}]
[{"$f":"ROW()","v":1890},null,null,"SG",395,"SG","ACCT395DGP",{"$f":"+'JAM Download'!E1706","v":4613.5234513768519},"PT",3275.0455748261697,1338.4778765506824,0,0,0,null,0.75,2456.2841811196272,818.76139370654244,0.75,1003.8584074130117,334.61946913767059,"PLNT",0,0,0,0,0,0,"UACCT395DGP",0,0,0,0]
[{"$f":"ROW()","v":1891},null,null,"SG",395,"SG","ACCT395DGU",{"$f":"+'JAM Download'!E1707","v":3886.8303978119616},"PT",2759.1810963169423,1127.6493014950195,0,0,0,null,0.75,2069.3858222377066,689.79527407923558,0.75,845.73697612126466,281.91232537375487,"PLNT",0,0,0,0,0,0,"UACCT395DGU",0,0,0,0]
[{"$f":"ROW()","v":1892},null,null,"SO",395,"SO","ACCT395SO",{"$f":"+'JAM Download'!E1708","v":2137631.0092049474},"PTD",1071656.3716810346,437975.07912108168,627999.55840283143,0,0,null,0.75,803742.27876077592,267914.09292025864,0.75,328481.30934081128,109493.76978027042,"PLNT",112599.97706979502,323271.74374205439,111780.32152539518,21422.538168100684,58924.977897486067,21422.538168100684,"UACCT395SO",0,0,0,0]
[{"$f":"ROW()","v":1893},null,null,"SE",395,"SE","ACCT395SE",{"$f":"+'JAM Download'!E1709","v":3130.6555029411757},"P",3130.6555029411757,0,0,0,0,null,0,0,3130.6555029411757,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT395SE",0,0,0,0]
[{"$f":"ROW()","v":1894},null,null,"SG",395,"SG","ACCT395SG",{"$f":"+'JAM Download'!E1710","v":2627011.1801964547},"G-SG",1290327.6649724948,1336683.5152239597,0,0,0,null,0.75,967745.74872937112,322581.91624312371,0.75,1002512.6364179698,334170.87880598992,"PLNT",0,0,0,0,0,0,"UACCT395SG",0,0,0,0]
[{"$f":"ROW()","v":1895},null,null,"SSGCH",395,"SSGCH","ACCT395SSGCH",{"$f":"+'JAM Download'!E1711","v":103591.15958901732},"P",103591.15958901732,0,0,0,0,null,0.75,77693.369691762986,25897.78989725433,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT395SSGCH",0,0,0,0]
[{"$f":"ROW()","v":1896},null,null,"SSGCT",395,"SSGCT","ACCT395SSGCT",{"$f":"+'JAM Download'!E1712","v":5847.8630268040215},"P",5847.8630268040215,0,0,0,0,null,0.75,4385.8972701030161,1461.9657567010054,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT395SSGCH",0,{"$f":"ROUND(J1896-Q1896-R1896,0)","v":0},{"$f":"ROUND(K1896-T1896-U1896,0)","v":0},{"$f":"ROUND(L1896-W1896-X1896-Y1896-Z1896-AA1896,0)","v":0}]
[{"$f":"ROW()","v":1897},null,null,null,null,null,"ACCT395",{"$f":"+'JAM Download'!E1713","v":12139409.101369353},null,{"$f":"SUM(J1889:J1896)","v":2480587.9414434349},{"$f":"SUM(K1889:K1896)","v":3610603.9528115252},{"$f":"SUM(L1889:L1896)","v":6048217.2071143929},{"$f":"SUM(M1889:M1896)","v":0},{"$f":"SUM(N1889:N1896)","v":0},null,null,{"$f":"SUM(Q1889:Q1896)","v":1858092.9644553703},{"$f":"SUM(R1889:R1896)","v":622494.97698806459},null,{"$f":"SUM(T1889:T1896)","v":2707952.9646086441},{"$f":"SUM(U1889:U1896)","v":902650.9882028813},null,{"$f":"SUM(W1889:W1896)","v":1084442.0345871851},{"$f":"SUM(X1889:X1896)","v":3113406.2069202759},{"$f":"SUM(Y1889:Y1896)","v":1076547.9927821974},{"$f":"SUM(Z1889:Z1896)","v":206318.87751306291},{"$f":"SUM(AA1889:AA1896)","v":567502.09531167033},206318.87751306291,"UACCT395",0,0,0,0]
[{"$f":"ROW()","v":1898}]
[{"$f":"ROW()","v":1899},396,"Power Operated Equipment"]
[{"$f":"ROW()","v":1900},null,null,"S",396,"S","ACCT396S",{"$f":"+'JAM Download'!E1716","v":35334602.629999898},"G-SITUS",{"$f":"VLOOKUP($I1900,Func,2)*$H1900","v":0},{"$f":"VLOOKUP($I1900,Func,3)*$H1900","v":8931343.7188920211},{"$f":"VLOOKUP($I1900,Func,5)*$H1900","v":26403258.911107875},{"$f":"VLOOKUP($I1900,Func,6)*$H1900","v":0},{"$f":"VLOOKUP($I1900,Func,7)*$H1900","v":0},null,0.75,{"$f":"+$J1900*$P1900","v":0},{"$f":"+$J1900*(1-$P1900)","v":0},0.75,{"$f":"+$K1900*$S1900","v":6698507.7891690154},{"$f":"+$K1900*(1-$S1900)","v":2232835.9297230053},"PLNT",{"$f":"+$L1900*VLOOKUP($V1900,DisFac,2)","v":4734089.8702536467},{"$f":"+$L1900*VLOOKUP($V1900,DisFac,3)","v":13591454.698431036},{"$f":"+$L1900*VLOOKUP($V1900,DisFac,4)","v":4699628.7352621602},{"$f":"+$L1900*VLOOKUP($V1900,DisFac,5)","v":900677.10114953911},{"$f":"+$L1900*VLOOKUP($V1900,DisFac,6)","v":2477408.5060114893},900677.10114953911,"UACCT396S",{"$f":"ROUND(SUM(-H1900,J1900:N1900),0)","v":0},{"$f":"ROUND(J1900-Q1900-R1900,0)","v":0},{"$f":"ROUND(K1900-T1900-U1900,0)","v":0},{"$f":"ROUND(L1900-W1900-X1900-Y1900-Z1900-AA1900,0)","v":0}]
[{"$f":"ROW()","v":1901},null,null,"SG",396,"SG","ACCT396SG",{"$f":"+'JAM Download'!E1717","v":352218.92465669545},"PT",250032.98297371482,102185.94168298064,0,0,0,null,0.75,187524.73723028612,62508.245743428706,0.75,76639.456262235486,25546.485420745161,"PLNT",0,0,0,0,0,0,"UACCT396DGP",0,0,0,0]
[{"$f":"ROW()","v":1902},null,null,"SG",396,"SG","ACCT396SG",{"$f":"+'JAM Download'!E1718","v":13098957.211043853},"G-SG",6433907.4759616619,6665049.7350821896,0,0,0,null,0.75,4825430.6069712462,1608476.8689904155,0.75,4998787.3013116419,1666262.4337705474,"PLNT",0,0,0,0,0,0,"UACCT396SG",0,0,0,0]
[{"$f":"ROW()","v":1903},null,null,"SO",396,"SO","ACCT396SO",{"$f":"+'JAM Download'!E1719","v":531925.58675578353},"PTD",266669.71140123234,108985.20368702036,156270.6716675309,0,0,null,0.75,200002.28355092427,66667.427850308086,0.75,81738.902765265273,27246.30092175509,"PLNT",28019.24589118646,80442.560587439104,27815.283769325833,5330.7592076442406,14662.822211935243,5330.7592076442406,"UACCT396SO",0,0,0,0]
[{"$f":"ROW()","v":1904},null,null,"DGU",396,"SG","ACCT396SGU",{"$f":"+'JAM Download'!E1720","v":693716.82670288649},"PT",492455.33211665007,201261.49458623648,0,0,0,null,0.75,369341.49908748758,123113.83302916252,0.75,150946.12093967735,50315.373646559121,"PLNT",0,0,0,0,0,0,"UACCT396DGU",0,0,0,0]
[{"$f":"ROW()","v":1905},null,null,"SE",396,"SE","ACCT396SE",{"$f":"+'JAM Download'!E1721","v":30436.348776520364},"P",30436.348776520364,0,0,0,0,null,0,0,30436.348776520364,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT396SE",0,0,0,0]
[{"$f":"ROW()","v":1906},null,null,"SSGCT",396,"SSGCT","ACCT396SSGCT",{"$f":"+'JAM Download'!E1722","v":0},"P",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]
[{"$f":"ROW()","v":1907},null,null,"SSGCH",397,"SSGCH","ACCT396SSGCH",{"$f":"+'JAM Download'!E1723","v":403051.20076249109},"P",403051.20076249109,0,0,0,0,null,0.75,302288.40057186829,100762.80019062277,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT396SSGCH",0,{"$f":"ROUND(J1907-Q1907-R1907,0)","v":0},{"$f":"ROUND(K1907-T1907-U1907,0)","v":0},{"$f":"ROUND(L1907-W1907-X1907-Y1907-Z1907-AA1907,0)","v":0}]
[{"$f":"ROW()","v":1908},null,null,null,null,null,"ACCT396",{"$f":"+'JAM Download'!E1724","v":50444908.72869812},null,{"$f":"SUM(J1900:J1907)","v":7876553.0519922702},{"$f":"SUM(K1900:K1907)","v":16008826.093930449},{"$f":"SUM(L1900:L1907)","v":26559529.582775407},{"$f":"SUM(M1900:M1907)","v":0},{"$f":"SUM(N1900:N1907)","v":0},null,null,{"$f":"SUM(Q1900:Q1907)","v":5884587.5274118129},{"$f":"SUM(R1900:R1907)","v":1991965.5245804579},null,{"$f":"SUM(T1900:T1907)","v":12006619.570447836},{"$f":"SUM(U1900:U1907)","v":4002206.5234826123},null,{"$f":"SUM(W1900:W1907)","v":4762109.1161448332},{"$f":"SUM(X1900:X1907)","v":13671897.259018475},{"$f":"SUM(Y1900:Y1907)","v":4727444.0190314865},{"$f":"SUM(Z1900:Z1907)","v":906007.86035718338},{"$f":"SUM(AA1900:AA1907)","v":2492071.3282234245},906007.86035718338,"UACCT396",0,0,0,0]
[{"$f":"ROW()","v":1909}]
[{"$f":"ROW()","v":1910}]
[{"$f":"ROW()","v":1911},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":1912},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":1913},397,"Communication Equipment"]
[{"$f":"ROW()","v":1914},null,null,"S",397,"S","ACCT397S",{"$f":"+'JAM Download'!E1726","v":33256484.564999998},"G-SITUS",{"$f":"VLOOKUP($I1914,Func,2)*$H1914","v":0},{"$f":"VLOOKUP($I1914,Func,3)*$H1914","v":8406068.6246365476},{"$f":"VLOOKUP($I1914,Func,5)*$H1914","v":24850415.940363448},{"$f":"VLOOKUP($I1914,Func,6)*$H1914","v":0},{"$f":"VLOOKUP($I1914,Func,7)*$H1914","v":0},null,0.75,{"$f":"+$J1914*$P1914","v":0},{"$f":"+$J1914*(1-$P1914)","v":0},0.75,{"$f":"+$K1914*$S1914","v":6304551.4684774112},{"$f":"+$K1914*(1-$S1914)","v":2101517.1561591369},"PLNT",{"$f":"+$L1914*VLOOKUP($V1914,DisFac,2)","v":4455665.9755880125},{"$f":"+$L1914*VLOOKUP($V1914,DisFac,3)","v":12792106.596679442},{"$f":"+$L1914*VLOOKUP($V1914,DisFac,4)","v":4423231.5878028302},{"$f":"+$L1914*VLOOKUP($V1914,DisFac,5)","v":847705.98458626773},{"$f":"+$L1914*VLOOKUP($V1914,DisFac,6)","v":2331705.7957068933},847705.98458626773,"UACCT397S",{"$f":"ROUND(SUM(-H1914,J1914:N1914),0)","v":0},{"$f":"ROUND(J1914-Q1914-R1914,0)","v":0},{"$f":"ROUND(K1914-T1914-U1914,0)","v":0},{"$f":"ROUND(L1914-W1914-X1914-Y1914-Z1914-AA1914,0)","v":0}]
[{"$f":"ROW()","v":1915},null,null,"DGP",397,"SG","ACCT397SGP",{"$f":"+'JAM Download'!E1727","v":1412951.2004410955},"G-DGP",968717.37396829936,444233.82647279609,0,0,0,null,0.75,726538.03047622449,242179.34349207484,0.75,333175.36985459708,111058.45661819902,"PLNT",0,0,0,0,0,0,"UACCT397DGP",0,0,0,0]
[{"$f":"ROW()","v":1916},null,null,"DGU",397,"SG","ACCT397SGU",{"$f":"+'JAM Download'!E1728","v":2599540.5060906904},"G-DGU",1782241.348319927,817299.15777076327,0,0,0,null,0.75,1336681.0112399452,445560.33707998175,0.75,612974.36832807248,204324.78944269082,"PLNT",0,0,0,0,0,0,"UACCT397DGU",0,0,0,0]
[{"$f":"ROW()","v":1917},null,null,"SO",397,"SO","ACCT397SO",{"$f":"+'JAM Download'!E1729","v":21030520.137691539},"PTD",10543209.191985782,4308902.5568958027,6178408.3888099566,0,0,null,0.75,7907406.8939893367,2635802.2979964456,0.75,3231676.9176718518,1077225.6392239507,"PLNT",1107785.2422016826,3180423.9774957877,1099721.2768314935,210760.00413760479,579717.88814338716,210760.00413760479,"UACCT397SO",0,0,0,0]
[{"$f":"ROW()","v":1918},null,null,"CN",392,"CN","ACCT397CN",{"$f":"+'JAM Download'!E1730","v":1343189.3219964125},"CUST",0,0,0,1343189.3219964125,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT392CN",0,0,0,0]
[{"$f":"ROW()","v":1919},null,null,"SG",397,"SG","ACCT397SG",{"$f":"+'JAM Download'!E1731","v":37580501.704685606},"G-SG",18458680.868452013,19121820.83623359,0,0,0,null,0.75,13844010.651339009,4614670.2171130031,0.75,14341365.627175193,4780455.2090583974,"PLNT",0,0,0,0,0,0,"UACCT397SG",0,0,0,0]
[{"$f":"ROW()","v":1920},null,null,"SE",397,"SE","ACCT397SE",{"$f":"+'JAM Download'!E1732","v":49759.927008440391},"P",49759.927008440391,0,0,0,0,null,0,0,49759.927008440391,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT397SE",0,0,0,0]
[{"$f":"ROW()","v":1921},null,null,"SSGCH",397,"SSGCH","ACCT397SSGCH",{"$f":"+'JAM Download'!E1733","v":340230.68201101391},"G-SG",167113.51089051733,173117.17112049655,0,0,0,null,0.75,125335.13316788799,41778.377722629331,0.75,129837.87834037241,43279.292780124139,"PLNT",0,0,0,0,0,0,"UACCT397SSGCH",0,0,0,0]
[{"$f":"ROW()","v":1922},null,null,"SSGCT",397,"SSGCT","ACCT397SSGCT",{"$f":"+'JAM Download'!E1734","v":663.1980343559776},"G-SG",325.74767002738918,337.45036432858831,0,0,0,null,0.75,244.31075252054188,81.436917506847294,0.75,253.08777324644123,84.362591082147077,"PLNT",0,0,0,0,0,0,"UACCT397DEU",0,0,0,0]
[{"$f":"ROW()","v":1923},null,null,null,null,null,"ACCT397",{"$f":"+'JAM Download'!E1735","v":97613841.242959142},null,{"$f":"SUM(J1914:J1922)","v":31970047.968295004},{"$f":"SUM(K1914:K1922)","v":33271779.623494327},{"$f":"SUM(L1914:L1922)","v":31028824.329173405},{"$f":"SUM(M1914:M1922)","v":1343189.3219964125},{"$f":"SUM(N1914:N1922)","v":0},null,null,{"$f":"SUM(Q1914:Q1922)","v":23940216.030964926},{"$f":"SUM(R1914:R1922)","v":8029831.9373300821},null,{"$f":"SUM(T1914:T1922)","v":24953834.717620742},{"$f":"SUM(U1914:U1922)","v":8317944.9058735818},null,{"$f":"SUM(W1914:W1922)","v":5563451.2177896947},{"$f":"SUM(X1914:X1922)","v":15972530.574175229},{"$f":"SUM(Y1914:Y1922)","v":5522952.8646343239},{"$f":"SUM(Z1914:Z1922)","v":1058465.9887238725},{"$f":"SUM(AA1914:AA1922)","v":2911423.6838502805},1058465.9887238725,"UACCT397",0,0,0,0]
[{"$f":"ROW()","v":1924}]
[{"$f":"ROW()","v":1925},398,"Misc. Equipment"]
[{"$f":"ROW()","v":1926},null,null,"S",398,"S","ACCT398S",{"$f":"+'JAM Download'!E1738","v":368672.57500000001},"G-SITUS",{"$f":"VLOOKUP($I1926,Func,2)*$H1926","v":0},{"$f":"VLOOKUP($I1926,Func,3)*$H1926","v":93187.449184963625},{"$f":"VLOOKUP($I1926,Func,5)*$H1926","v":275485.12581503636},{"$f":"VLOOKUP($I1926,Func,6)*$H1926","v":0},{"$f":"VLOOKUP($I1926,Func,7)*$H1926","v":0},null,0.75,{"$f":"+$J1926*$P1926","v":0},{"$f":"+$J1926*(1-$P1926)","v":0},0.75,{"$f":"+$K1926*$S1926","v":69890.586888722726},{"$f":"+$K1926*(1-$S1926)","v":23296.862296240906},"PLNT",{"$f":"+$L1926*VLOOKUP($V1926,DisFac,2)","v":49394.332264713317},{"$f":"+$L1926*VLOOKUP($V1926,DisFac,3)","v":141809.90385362747},{"$f":"+$L1926*VLOOKUP($V1926,DisFac,4)","v":49034.773236760717},{"$f":"+$L1926*VLOOKUP($V1926,DisFac,5)","v":9397.4439050975398},{"$f":"+$L1926*VLOOKUP($V1926,DisFac,6)","v":25848.672554837256},9397.4439050975398,"UACCT398S",{"$f":"ROUND(SUM(-H1926,J1926:N1926),0)","v":0},{"$f":"ROUND(J1926-Q1926-R1926,0)","v":0},{"$f":"ROUND(K1926-T1926-U1926,0)","v":0},{"$f":"ROUND(L1926-W1926-X1926-Y1926-Z1926-AA1926,0)","v":0}]
[{"$f":"ROW()","v":1927},null,null,"SG",398,"SG","ACCT398DGP",{"$f":"+'JAM Download'!E1739","v":0},"PT",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]
[{"$f":"ROW()","v":1928},null,null,"SG",398,"SG","ACCT398DGU",{"$f":"+'JAM Download'!E1740","v":416.14030627373131},"PT",295.4094593714172,120.73084690231411,0,0,0,null,0.75,221.55709452856291,73.8523648428543,0.75,90.548135176735585,30.182711725578528,"PLNT",0,0,0,0,0,0,"UACCT398DGU",0,0,0,0]
[{"$f":"ROW()","v":1929},null,null,"CN",398,"CN","ACCT398CN",{"$f":"+'JAM Download'!E1741","v":99257.671990195435},"CUST",0,0,0,99257.671990195435,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT398CN",0,0,0,0]
[{"$f":"ROW()","v":1930},null,null,"SO",398,"SO","ACCT398SO",{"$f":"+'JAM Download'!E1742","v":1395080.1624566156},"PTD",699394.11370089545,285835.27367496496,409850.77508075535,0,0,null,0.75,524545.58527567156,174848.52842522386,0.75,214376.45525622374,71458.818418741241,"PLNT",73486.019629536575,210976.54124368081,72951.088584320736,13980.971411386176,38456.154211830981,13980.971411386176,"UACCT398SO",0,0,0,0]
[{"$f":"ROW()","v":1931},null,null,"SE",398,"SE","ACCT398SE",{"$f":"+'JAM Download'!E1743","v":687.59516090133411},"P",687.59516090133411,0,0,0,0,null,0,0,687.59516090133411,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT398SE",0,0,0,0]
[{"$f":"ROW()","v":1932},null,null,"SG",398,"SG","ACCT398SG",{"$f":"+'JAM Download'!E1744","v":788558.49209829257},"G-SG",387321.852862206,401236.63923608646,0,0,0,null,0.75,290491.38964665448,96830.463215551499,0.75,300927.47942706483,100309.15980902161,"PLNT",0,0,0,0,0,0,"UACCT398SG",0,0,0,0]
[{"$f":"ROW()","v":1933},null,null,"SSGCT",398,"SSGCT","ACCT398SSGCT",{"$f":"+'JAM Download'!E1745","v":0},"G-SG",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT398SG",0,{"$f":"ROUND(J1933-Q1933-R1933,0)","v":0},{"$f":"ROUND(K1933-T1933-U1933,0)","v":0},{"$f":"ROUND(L1933-W1933-X1933-Y1933-Z1933-AA1933,0)","v":0}]
[{"$f":"ROW()","v":1934},null,null,null,null,null,"ACCT398",{"$f":"+'JAM Download'!E1746","v":2652672.6370122787},null,{"$f":"SUM(J1926:J1933)","v":1087698.9711833743},{"$f":"SUM(K1926:K1933)","v":780380.09294291737},{"$f":"SUM(L1926:L1933)","v":685335.90089579171},{"$f":"SUM(M1926:M1933)","v":99257.671990195435},{"$f":"SUM(N1926:N1933)","v":0},null,null,{"$f":"SUM(Q1926:Q1933)","v":815258.53201685462},{"$f":"SUM(R1926:R1933)","v":272440.43916651956},null,{"$f":"SUM(T1926:T1933)","v":585285.06970718806},{"$f":"SUM(U1926:U1933)","v":195095.02323572934},null,{"$f":"SUM(W1926:W1933)","v":122880.35189424989},{"$f":"SUM(X1926:X1933)","v":352786.44509730826},{"$f":"SUM(Y1926:Y1933)","v":121985.86182108146},{"$f":"SUM(Z1926:Z1933)","v":23378.415316483715},{"$f":"SUM(AA1926:AA1933)","v":64304.826766668237},23378.415316483715,"UACCT398",0,0,0,0]
[{"$f":"ROW()","v":1935}]
[{"$f":"ROW()","v":1936},399,"Coal Mine"]
[{"$f":"ROW()","v":1937},null,null,"SE",399,"SE","ACCT399SEP",{"$f":"+'JAM Download'!E1749","v":199778012.9806436},"P",{"$f":"VLOOKUP($I1937,Func,2)*$H1937","v":199778012.9806436},{"$f":"VLOOKUP($I1937,Func,3)*$H1937","v":0},{"$f":"VLOOKUP($I1937,Func,5)*$H1937","v":0},{"$f":"VLOOKUP($I1937,Func,6)*$H1937","v":0},{"$f":"VLOOKUP($I1937,Func,7)*$H1937","v":0},null,0,{"$f":"+$J1937*$P1937","v":0},{"$f":"+$J1937*(1-$P1937)","v":199778012.9806436},0,{"$f":"+$K1937*$S1937","v":0},{"$f":"+$K1937*(1-$S1937)","v":0},"ZERO",{"$f":"+$L1937*VLOOKUP($V1937,DisFac,2)","v":0},{"$f":"+$L1937*VLOOKUP($V1937,DisFac,3)","v":0},{"$f":"+$L1937*VLOOKUP($V1937,DisFac,4)","v":0},{"$f":"+$L1937*VLOOKUP($V1937,DisFac,5)","v":0},{"$f":"+$L1937*VLOOKUP($V1937,DisFac,6)","v":0},0,"UACCT399SEP",{"$f":"ROUND(SUM(-H1937,J1937:N1937),0)","v":0},{"$f":"ROUND(J1937-Q1937-R1937,0)","v":0},{"$f":"ROUND(K1937-T1937-U1937,0)","v":0},{"$f":"ROUND(L1937-W1937-X1937-Y1937-Z1937-AA1937,0)","v":0}]
[{"$f":"ROW()","v":1938},null,null,"SE",399,"SE","ACCT399SEU",{"$f":"+'JAM Download'!E1750","v":0},"P",{"$f":"VLOOKUP($I1938,Func,2)*$H1938","v":0},{"$f":"VLOOKUP($I1938,Func,3)*$H1938","v":0},{"$f":"VLOOKUP($I1938,Func,5)*$H1938","v":0},{"$f":"VLOOKUP($I1938,Func,6)*$H1938","v":0},{"$f":"VLOOKUP($I1938,Func,7)*$H1938","v":0},null,0,{"$f":"+$J1938*$P1938","v":0},{"$f":"+$J1938*(1-$P1938)","v":0},0,{"$f":"+$K1938*$S1938","v":0},{"$f":"+$K1938*(1-$S1938)","v":0},"ZERO",{"$f":"+$L1938*VLOOKUP($V1938,DisFac,2)","v":0},{"$f":"+$L1938*VLOOKUP($V1938,DisFac,3)","v":0},{"$f":"+$L1938*VLOOKUP($V1938,DisFac,4)","v":0},{"$f":"+$L1938*VLOOKUP($V1938,DisFac,5)","v":0},{"$f":"+$L1938*VLOOKUP($V1938,DisFac,6)","v":0},0,"UACCT399SEU",{"$f":"ROUND(SUM(-H1938,J1938:N1938),0)","v":0},{"$f":"ROUND(J1938-Q1938-R1938,0)","v":0},{"$f":"ROUND(K1938-T1938-U1938,0)","v":0},{"$f":"ROUND(L1938-W1938-X1938-Y1938-Z1938-AA1938,0)","v":0}]
[{"$f":"ROW()","v":1939}]
[{"$f":"ROW()","v":1940},null,null,null,null,null,"ACCT399",{"$f":"+'JAM Download'!E1751","v":199778012.9806436},null,{"$f":"SUM(J1937:J1939)","v":199778012.9806436},{"$f":"SUM(K1937:K1939)","v":0},{"$f":"SUM(L1937:L1939)","v":0},{"$f":"SUM(M1937:M1939)","v":0},{"$f":"SUM(N1937:N1939)","v":0},null,null,{"$f":"SUM(Q1937:Q1939)","v":0},{"$f":"SUM(R1937:R1939)","v":199778012.9806436},null,{"$f":"SUM(T1937:T1939)","v":0},{"$f":"SUM(U1937:U1939)","v":0},null,{"$f":"SUM(W1937:W1938)","v":0},{"$f":"SUM(X1937:X1938)","v":0},{"$f":"SUM(Y1937:Y1938)","v":0},{"$f":"SUM(Z1937:Z1938)","v":0},{"$f":"SUM(AA1937:AA1938)","v":0},0,"UACCT399",{"$f":"ROUND(SUM(-H1940,J1940:N1940),0)","v":0},{"$f":"ROUND(J1940-Q1940-R1940,0)","v":0},{"$f":"ROUND(K1940-T1940-U1940,0)","v":0},{"$f":"ROUND(L1940-W1940-X1940-Y1940-Z1940-AA1940,0)","v":0}]
[{"$f":"ROW()","v":1941}]
[{"$f":"ROW()","v":1942},"399L","WIDCO Capital Lease"]
[{"$f":"ROW()","v":1943},null,null,"SE","399L","SE","ACCT399LSE",{"$f":"+'JAM Download'!E1754","v":0},"P",{"$f":"VLOOKUP($I1943,Func,2)*$H1943","v":0},{"$f":"VLOOKUP($I1943,Func,3)*$H1943","v":0},{"$f":"VLOOKUP($I1943,Func,5)*$H1943","v":0},{"$f":"VLOOKUP($I1943,Func,6)*$H1943","v":0},{"$f":"VLOOKUP($I1943,Func,7)*$H1943","v":0},null,0,{"$f":"+$J1943*$P1943","v":0},{"$f":"+$J1943*(1-$P1943)","v":0},0,{"$f":"+$K1943*$S1943","v":0},{"$f":"+$K1943*(1-$S1943)","v":0},"PLNT",{"$f":"+$L1943*VLOOKUP($V1943,DisFac,2)","v":0},{"$f":"+$L1943*VLOOKUP($V1943,DisFac,3)","v":0},{"$f":"+$L1943*VLOOKUP($V1943,DisFac,4)","v":0},{"$f":"+$L1943*VLOOKUP($V1943,DisFac,5)","v":0},{"$f":"+$L1943*VLOOKUP($V1943,DisFac,6)","v":0},0,"UACCT99LSE",{"$f":"ROUND(SUM(-H1943,J1943:N1943),0)","v":0},{"$f":"ROUND(J1943-Q1943-R1943,0)","v":0},{"$f":"ROUND(K1943-T1943-U1943,0)","v":0},{"$f":"ROUND(L1943-W1943-X1943-Y1943-Z1943-AA1943,0)","v":0}]
[{"$f":"ROW()","v":1944},null,null,null,null,null,"ACCT399L",{"$f":"+'JAM Download'!E1755","v":0},null,{"$f":"SUM(J1943)","v":0},{"$f":"SUM(K1943)","v":0},{"$f":"SUM(L1943)","v":0},{"$f":"SUM(M1943)","v":0},{"$f":"SUM(N1943)","v":0},null,null,{"$f":"SUM(Q1943)","v":0},{"$f":"SUM(R1943)","v":0},null,{"$f":"SUM(T1943)","v":0},{"$f":"SUM(U1943)","v":0},null,{"$f":"SUM(W1943)","v":0},{"$f":"SUM(X1943)","v":0},{"$f":"SUM(Y1943)","v":0},{"$f":"SUM(Z1943)","v":0},{"$f":"SUM(AA1943)","v":0},0,"UACCT399L",{"$f":"ROUND(SUM(-H1944,J1944:N1944),0)","v":0},{"$f":"ROUND(J1944-Q1944-R1944,0)","v":0},{"$f":"ROUND(K1944-T1944-U1944,0)","v":0},{"$f":"ROUND(L1944-W1944-X1944-Y1944-Z1944-AA1944,0)","v":0}]
[{"$f":"ROW()","v":1945}]
[{"$f":"ROW()","v":1946},null,"Remove Remaining Capital Leases",null,"399L",null,"ACCT399LRCL",{"$f":"+'JAM Download'!E1757","v":0},"P",{"$f":"VLOOKUP($I1946,Func,2)*$H1946","v":0},{"$f":"VLOOKUP($I1946,Func,3)*$H1946","v":0},{"$f":"VLOOKUP($I1946,Func,5)*$H1946","v":0},{"$f":"VLOOKUP($I1946,Func,6)*$H1946","v":0},{"$f":"VLOOKUP($I1946,Func,7)*$H1946","v":0},null,0,{"$f":"+$J1946*$P1946","v":0},{"$f":"+$J1946*(1-$P1946)","v":0},0,{"$f":"+$K1946*$S1946","v":0},{"$f":"+$K1946*(1-$S1946)","v":0},"PLNT",{"$f":"+$L1946*VLOOKUP($V1946,DisFac,2)","v":0},{"$f":"+$L1946*VLOOKUP($V1946,DisFac,3)","v":0},{"$f":"+$L1946*VLOOKUP($V1946,DisFac,4)","v":0},{"$f":"+$L1946*VLOOKUP($V1946,DisFac,5)","v":0},{"$f":"+$L1946*VLOOKUP($V1946,DisFac,6)","v":0},0,"UACCT399LRCL",{"$f":"ROUND(SUM(-H1946,J1946:N1946),0)","v":0},{"$f":"ROUND(J1946-Q1946-R1946,0)","v":0},{"$f":"ROUND(K1946-T1946-U1946,0)","v":0},{"$f":"ROUND(L1946-W1946-X1946-Y1946-Z1946-AA1946,0)","v":0}]
[{"$f":"ROW()","v":1947},null,null,null,null,null,null,{"$f":"+'JAM Download'!E1758","v":0},null,{"$f":"+J1944+J1946","v":0},{"$f":"+K1944+K1946","v":0},{"$f":"+L1944+L1946","v":0},{"$f":"+M1944+M1946","v":0},{"$f":"+N1944+N1946","v":0},null,null,{"$f":"+Q1944+Q1946","v":0},{"$f":"+R1944+R1946","v":0},null,{"$f":"+T1944+T1946","v":0},{"$f":"+U1944+U1946","v":0},null,{"$f":"+W1944+W1946","v":0},{"$f":"+X1944+X1946","v":0},{"$f":"+Y1944+Y1946","v":0},{"$f":"+Z1944+Z1946","v":0},{"$f":"+AA1944+AA1946","v":0},0,null,{"$f":"ROUND(SUM(-H1947,J1947:N1947),0)","v":0},{"$f":"ROUND(J1947-Q1947-R1947,0)","v":0},{"$f":"ROUND(K1947-T1947-U1947,0)","v":0},{"$f":"ROUND(L1947-W1947-X1947-Y1947-Z1947-AA1947,0)","v":0}]
[{"$f":"ROW()","v":1948}]
[{"$f":"ROW()","v":1949},"390L","General Capital Leases"]
[{"$f":"ROW()","v":1950}]
[{"$f":"ROW()","v":1951},null,null,"S",1011390,"S","ACCT390LS",{"$f":"+'JAM Download'!E1761","v":11714234},"G-SITUS",{"$f":"VLOOKUP($I1951,Func,2)*$H1951","v":0},{"$f":"VLOOKUP($I1951,Func,3)*$H1951","v":2960945.9982635626},{"$f":"VLOOKUP($I1951,Func,5)*$H1951","v":8753288.001736436},{"$f":"VLOOKUP($I1951,Func,6)*$H1951","v":0},{"$f":"VLOOKUP($I1951,Func,7)*$H1951","v":0},null,0,{"$f":"+$J1951*$P1951","v":0},{"$f":"+$J1951*(1-$P1951)","v":0},0,{"$f":"+$K1951*$S1951","v":0},{"$f":"+$K1951*(1-$S1951)","v":2960945.9982635626},"PLNT",{"$f":"+$L1951*VLOOKUP($V1951,DisFac,2)","v":1569459.7473723171},{"$f":"+$L1951*VLOOKUP($V1951,DisFac,3)","v":4505880.0407350454},{"$f":"+$L1951*VLOOKUP($V1951,DisFac,4)","v":1558035.0879973983},{"$f":"+$L1951*VLOOKUP($V1951,DisFac,5)","v":298595.18817255762},{"$f":"+$L1951*VLOOKUP($V1951,DisFac,6)","v":821317.93745911645},298595.18817255762,"UACCT390LS",{"$f":"ROUND(SUM(-H1951,J1951:N1951),0)","v":0},{"$f":"ROUND(J1951-Q1951-R1951,0)","v":0},{"$f":"ROUND(K1951-T1951-U1951,0)","v":0},{"$f":"ROUND(L1951-W1951-X1951-Y1951-Z1951-AA1951,0)","v":0}]
[{"$f":"ROW()","v":1952},null,null,"SG",null,"SG","ACCT390LSG",{"$f":"+'JAM Download'!E1762","v":7065063.1436591959},"P",{"$f":"VLOOKUP($I1952,Func,2)*$H1952","v":7065063.1436591959},{"$f":"VLOOKUP($I1952,Func,3)*$H1952","v":0},{"$f":"VLOOKUP($I1952,Func,5)*$H1952","v":0},{"$f":"VLOOKUP($I1952,Func,6)*$H1952","v":0},{"$f":"VLOOKUP($I1952,Func,7)*$H1952","v":0},null,0,{"$f":"+$J1952*$P1952","v":0},{"$f":"+$J1952*(1-$P1952)","v":7065063.1436591959},0,{"$f":"+$K1952*$S1952","v":0},{"$f":"+$K1952*(1-$S1952)","v":0},"PLNT",{"$f":"+$L1952*VLOOKUP($V1952,DisFac,2)","v":0},{"$f":"+$L1952*VLOOKUP($V1952,DisFac,3)","v":0},{"$f":"+$L1952*VLOOKUP($V1952,DisFac,4)","v":0},{"$f":"+$L1952*VLOOKUP($V1952,DisFac,5)","v":0},{"$f":"+$L1952*VLOOKUP($V1952,DisFac,6)","v":0},0,"UACCT390LS",{"$f":"ROUND(SUM(-H1952,J1952:N1952),0)","v":0},{"$f":"ROUND(J1952-Q1952-R1952,0)","v":0},{"$f":"ROUND(K1952-T1952-U1952,0)","v":0},{"$f":"ROUND(L1952-W1952-X1952-Y1952-Z1952-AA1952,0)","v":0}]
[{"$f":"ROW()","v":1953},null,null,"SO",null,"SO","ACCT390LSO",{"$f":"+'JAM Download'!E1763","v":5287417.3371806303},"PTD",{"$f":"VLOOKUP($I1953,Func,2)*$H1953","v":2650735.5360801327},{"$f":"VLOOKUP($I1953,Func,3)*$H1953","v":1083328.7020191427},{"$f":"VLOOKUP($I1953,Func,5)*$H1953","v":1553353.0990813556},{"$f":"VLOOKUP($I1953,Func,6)*$H1953","v":0},{"$f":"VLOOKUP($I1953,Func,7)*$H1953","v":0},null,0,{"$f":"+$J1953*$P1953","v":0},{"$f":"+$J1953*(1-$P1953)","v":2650735.5360801327},0,{"$f":"+$K1953*$S1953","v":0},{"$f":"+$K1953*(1-$S1953)","v":1083328.7020191427},"PLNT",{"$f":"+$L1953*VLOOKUP($V1953,DisFac,2)","v":278515.36039721372},{"$f":"+$L1953*VLOOKUP($V1953,DisFac,3)","v":799610.69760027714},{"$f":"+$L1953*VLOOKUP($V1953,DisFac,4)","v":276487.94737910456},{"$f":"+$L1953*VLOOKUP($V1953,DisFac,5)","v":52988.51823755962},{"$f":"+$L1953*VLOOKUP($V1953,DisFac,6)","v":145750.57546720034},52988.51823755962,"UACCT390LSOU",{"$f":"ROUND(SUM(-H1953,J1953:N1953),0)","v":0},{"$f":"ROUND(J1953-Q1953-R1953,0)","v":0},{"$f":"ROUND(K1953-T1953-U1953,0)","v":0},{"$f":"ROUND(L1953-W1953-X1953-Y1953-Z1953-AA1953,0)","v":0}]
[{"$f":"ROW()","v":1954},null,null,null,null,null,"ACCT390L",{"$f":"+'JAM Download'!E1764","v":24066714.480839826},null,{"$f":"SUM(J1951:J1953)","v":9715798.6797393281},{"$f":"SUM(K1951:K1953)","v":4044274.700282705},{"$f":"SUM(L1951:L1953)","v":10306641.100817792},{"$f":"SUM(M1951:M1953)","v":0},{"$f":"SUM(N1951:N1953)","v":0},null,null,{"$f":"SUM(Q1951:Q1953)","v":0},{"$f":"SUM(R1951:R1953)","v":9715798.6797393281},null,{"$f":"SUM(T1951:T1953)","v":0},{"$f":"SUM(U1951:U1953)","v":4044274.700282705},null,{"$f":"SUM(W1951:W1953)","v":1847975.1077695307},{"$f":"SUM(X1951:X1953)","v":5305490.7383353226},{"$f":"SUM(Y1951:Y1953)","v":1834523.0353765029},{"$f":"SUM(Z1951:Z1953)","v":351583.70641011721},{"$f":"SUM(AA1951:AA1953)","v":967068.51292631682},351583.70641011721,"UACCT390L",{"$f":"ROUND(SUM(-H1954,J1954:N1954),0)","v":0},{"$f":"ROUND(J1954-Q1954-R1954,0)","v":0},{"$f":"ROUND(K1954-T1954-U1954,0)","v":0},{"$f":"ROUND(L1954-W1954-X1954-Y1954-Z1954-AA1954,0)","v":0}]
[{"$f":"ROW()","v":1955}]
[{"$f":"ROW()","v":1956},null,"Remove Capital Leases",null,null,null,"ACCT390LRCL",{"$f":"+'JAM Download'!E1766","v":-24066714.480839826},null,{"$f":"-J1954","v":-9715798.6797393281},{"$f":"-K1954","v":-4044274.700282705},{"$f":"-L1954","v":-10306641.100817792},{"$f":"-M1954","v":0},{"$f":"-N1954","v":0},null,0,{"$f":"-Q1954","v":0},{"$f":"-R1954","v":-9715798.6797393281},0,{"$f":"-T1954","v":0},{"$f":"-U1954","v":-4044274.700282705},null,{"$f":"-W1954","v":-1847975.1077695307},{"$f":"-X1954","v":-5305490.7383353226},{"$f":"-Y1954","v":-1834523.0353765029},{"$f":"-Z1954","v":-351583.70641011721},{"$f":"-AA1954","v":-967068.51292631682},-351583.70641011721,"UACCT390LRCL",{"$f":"ROUND(SUM(-H1956,J1956:N1956),0)","v":0},{"$f":"ROUND(J1956-Q1956-R1956,0)","v":0},{"$f":"ROUND(K1956-T1956-U1956,0)","v":0},{"$f":"ROUND(L1956-W1956-X1956-Y1956-Z1956-AA1956,0)","v":0}]
[{"$f":"ROW()","v":1957},null,null,null,null,null,null," "]
[{"$f":"ROW()","v":1958}]
[{"$f":"ROW()","v":1959},"392L","General Vehicles Capital Leases"]
[{"$f":"ROW()","v":1960},null,null,"SO",1011392,"SO","ACCT392LSOP",{"$f":"+'JAM Download'!E1770","v":0},"LABOR",{"$f":"VLOOKUP($I1960,Func,2)*$H1960","v":0},{"$f":"VLOOKUP($I1960,Func,3)*$H1960","v":0},{"$f":"VLOOKUP($I1960,Func,5)*$H1960","v":0},{"$f":"VLOOKUP($I1960,Func,6)*$H1960","v":0},{"$f":"VLOOKUP($I1960,Func,7)*$H1960","v":0},null,0,{"$f":"+$J1960*$P1960","v":0},{"$f":"+$J1960*(1-$P1960)","v":0},0,{"$f":"+$K1960*$S1960","v":0},{"$f":"+$K1960*(1-$S1960)","v":0},"PLNT",{"$f":"+$L1960*VLOOKUP($V1960,DisFac,2)","v":0},{"$f":"+$L1960*VLOOKUP($V1960,DisFac,3)","v":0},{"$f":"+$L1960*VLOOKUP($V1960,DisFac,4)","v":0},{"$f":"+$L1960*VLOOKUP($V1960,DisFac,5)","v":0},{"$f":"+$L1960*VLOOKUP($V1960,DisFac,6)","v":0},0,"UACCT392LSOP",{"$f":"ROUND(SUM(-H1960,J1960:N1960),0)","v":0},{"$f":"ROUND(J1960-Q1960-R1960,0)","v":0},{"$f":"ROUND(K1960-T1960-U1960,0)","v":0},{"$f":"ROUND(L1960-W1960-X1960-Y1960-Z1960-AA1960,0)","v":0}]
[{"$f":"ROW()","v":1961},null,null,null,null,null,"ACCT392L",{"$f":"+'JAM Download'!E1771","v":0},null,{"$f":"SUM(J1960)","v":0},{"$f":"SUM(K1960)","v":0},{"$f":"SUM(L1960)","v":0},{"$f":"SUM(M1960)","v":0},{"$f":"SUM(N1960)","v":0},null,null,{"$f":"SUM(Q1960)","v":0},{"$f":"SUM(R1960)","v":0},null,{"$f":"SUM(T1960)","v":0},{"$f":"SUM(U1960)","v":0},null,{"$f":"SUM(W1960)","v":0},{"$f":"SUM(X1960)","v":0},{"$f":"SUM(Y1960)","v":0},{"$f":"SUM(Z1960)","v":0},{"$f":"SUM(AA1960)","v":0},0,"UACCT392L",{"$f":"ROUND(SUM(-H1961,J1961:N1961),0)","v":0},{"$f":"ROUND(J1961-Q1961-R1961,0)","v":0},{"$f":"ROUND(K1961-T1961-U1961,0)","v":0},{"$f":"ROUND(L1961-W1961-X1961-Y1961-Z1961-AA1961,0)","v":0}]
[{"$f":"ROW()","v":1962}]
[{"$f":"ROW()","v":1963},null,"Remove Capital Leases",null,null,null,"ACCT392LRCL",{"$f":"+'JAM Download'!E1773","v":0},"PTD",{"$f":"VLOOKUP($I1963,Func,2)*$H1963","v":0},{"$f":"VLOOKUP($I1963,Func,3)*$H1963","v":0},{"$f":"VLOOKUP($I1963,Func,5)*$H1963","v":0},{"$f":"VLOOKUP($I1963,Func,6)*$H1963","v":0},{"$f":"VLOOKUP($I1963,Func,7)*$H1963","v":0},null,0,{"$f":"+$J1963*$P1963","v":0},{"$f":"+$J1963*(1-$P1963)","v":0},0,{"$f":"+$K1963*$S1963","v":0},{"$f":"+$K1963*(1-$S1963)","v":0},"PLNT",{"$f":"+$L1963*VLOOKUP($V1963,DisFac,2)","v":0},{"$f":"+$L1963*VLOOKUP($V1963,DisFac,3)","v":0},{"$f":"+$L1963*VLOOKUP($V1963,DisFac,4)","v":0},{"$f":"+$L1963*VLOOKUP($V1963,DisFac,5)","v":0},{"$f":"+$L1963*VLOOKUP($V1963,DisFac,6)","v":0},0,"UACCT392LRCL",{"$f":"ROUND(SUM(-H1963,J1963:N1963),0)","v":0},{"$f":"ROUND(J1963-Q1963-R1963,0)","v":0},{"$f":"ROUND(K1963-T1963-U1963,0)","v":0},{"$f":"ROUND(L1963-W1963-X1963-Y1963-Z1963-AA1963,0)","v":0}]
[{"$f":"ROW()","v":1964},null,null,null,null,null,null,{"$f":"+'JAM Download'!E1774","v":0},null,{"$f":"SUM(J1963)","v":0},{"$f":"SUM(K1963)","v":0},{"$f":"SUM(L1963)","v":0},{"$f":"SUM(M1963)","v":0},{"$f":"SUM(N1963)","v":0},null,null,{"$f":"SUM(Q1963)","v":0},{"$f":"SUM(R1963)","v":0},null,{"$f":"SUM(T1963)","v":0},{"$f":"SUM(U1963)","v":0},null,{"$f":"SUM(W1963)","v":0},{"$f":"SUM(X1963)","v":0},{"$f":"SUM(Y1963)","v":0},{"$f":"SUM(Z1963)","v":0},{"$f":"SUM(AA1963)","v":0},0,null,{"$f":"ROUND(SUM(-H1964,J1964:N1964),0)","v":0},{"$f":"ROUND(J1964-Q1964-R1964,0)","v":0},{"$f":"ROUND(K1964-T1964-U1964,0)","v":0},{"$f":"ROUND(L1964-W1964-X1964-Y1964-Z1964-AA1964,0)","v":0}]
[{"$f":"ROW()","v":1965}]
[{"$f":"ROW()","v":1966},"G00","Unclassified Gen Plant - Acct 300"]
[{"$f":"ROW()","v":1967},null,null,"S",300,"S","ACCTG00S",{"$f":"+'JAM Download'!E1777","v":0},"G-SITUS",{"$f":"VLOOKUP($I1967,Func,2)*$H1967","v":0},{"$f":"VLOOKUP($I1967,Func,3)*$H1967","v":0},{"$f":"VLOOKUP($I1967,Func,5)*$H1967","v":0},{"$f":"VLOOKUP($I1967,Func,6)*$H1967","v":0},{"$f":"VLOOKUP($I1967,Func,7)*$H1967","v":0},null,0.75,{"$f":"+$J1967*$P1967","v":0},{"$f":"+$J1967*(1-$P1967)","v":0},0.75,{"$f":"+$K1967*$S1967","v":0},{"$f":"+$K1967*(1-$S1967)","v":0},"PLNT",{"$f":"+$L1967*VLOOKUP($V1967,DisFac,2)","v":0},{"$f":"+$L1967*VLOOKUP($V1967,DisFac,3)","v":0},{"$f":"+$L1967*VLOOKUP($V1967,DisFac,4)","v":0},{"$f":"+$L1967*VLOOKUP($V1967,DisFac,5)","v":0},{"$f":"+$L1967*VLOOKUP($V1967,DisFac,6)","v":0},0,"UACCTG00S",{"$f":"ROUND(SUM(-H1967,J1967:N1967),0)","v":0},{"$f":"ROUND(J1967-Q1967-R1967,0)","v":0},{"$f":"ROUND(K1967-T1967-U1967,0)","v":0},{"$f":"ROUND(L1967-W1967-X1967-Y1967-Z1967-AA1967,0)","v":0}]
[{"$f":"ROW()","v":1968},null,null,"SO",300,"SO","ACCTG00SO",{"$f":"+'JAM Download'!E1778","v":1120311.9610088707},"PTD",561644.85176146857,229538.54881888599,329128.56042851636,0,0,null,0.75,421233.6388211014,140411.21294036714,0.75,172153.91161416448,57384.637204721497,"PLNT",59012.570727786195,169423.62812425647,58582.99709868736,11227.347302478825,30882.01717530745,11227.347302478825,"UACCTG00SO",0,0,0,0]
[{"$f":"ROW()","v":1969},null,null,"CN",300,"CN","ACCTG00CN",{"$f":"+'JAM Download'!E1779","v":0},"CUST",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCTG00CN",0,0,0,0]
[{"$f":"ROW()","v":1970},null,null,"SG",300,"SG","ACCTG00SG",{"$f":"+'JAM Download'!E1780","v":0},"G-SG",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCTG00SG",0,0,0,0]
[{"$f":"ROW()","v":1971},null,null,"SG",300,"SG","ACCTG00SG",{"$f":"+'JAM Download'!E1781","v":0},"PT",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCTG00DGP",0,0,0,0]
[{"$f":"ROW()","v":1972},null,null,"SG",300,"SG","ACCTG00SG",{"$f":"+'JAM Download'!E1782","v":0},"PT",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCTG00DGU",0,0,0,0]
[{"$f":"ROW()","v":1973},null,null,null,null,null,"ACCTG00",{"$f":"+'JAM Download'!E1783","v":1120311.9610088707},null,{"$f":"SUM(J1967:J1972)","v":561644.85176146857},{"$f":"SUM(K1967:K1972)","v":229538.54881888599},{"$f":"SUM(L1967:L1972)","v":329128.56042851636},{"$f":"SUM(M1967:M1972)","v":0},{"$f":"SUM(N1967:N1972)","v":0},null,null,{"$f":"SUM(Q1967:Q1972)","v":421233.6388211014},{"$f":"SUM(R1967:R1972)","v":140411.21294036714},null,{"$f":"SUM(T1967:T1972)","v":172153.91161416448},{"$f":"SUM(U1967:U1972)","v":57384.637204721497},null,{"$f":"SUM(W1967:W1972)","v":59012.570727786195},{"$f":"SUM(X1967:X1972)","v":169423.62812425647},{"$f":"SUM(Y1967:Y1972)","v":58582.99709868736},{"$f":"SUM(Z1967:Z1972)","v":11227.347302478825},{"$f":"SUM(AA1967:AA1972)","v":30882.01717530745},11227.347302478825,"UACCTG00",0,0,0,0]
[{"$f":"ROW()","v":1974}]
[{"$f":"ROW()","v":1975},"399G","Unclassified Gen Plant - Acct 300"]
[{"$f":"ROW()","v":1976},null,null,"S",399,"S","ACCT399GS",{"$f":"+'JAM Download'!E1786","v":0},"G-SITUS",{"$f":"VLOOKUP($I1976,Func,2)*$H1976","v":0},{"$f":"VLOOKUP($I1976,Func,3)*$H1976","v":0},{"$f":"VLOOKUP($I1976,Func,5)*$H1976","v":0},{"$f":"VLOOKUP($I1976,Func,6)*$H1976","v":0},{"$f":"VLOOKUP($I1976,Func,7)*$H1976","v":0},null,0.75,{"$f":"+$J1976*$P1976","v":0},{"$f":"+$J1976*(1-$P1976)","v":0},0.75,{"$f":"+$K1976*$S1976","v":0},{"$f":"+$K1976*(1-$S1976)","v":0},"PLNT",{"$f":"+$L1976*VLOOKUP($V1976,DisFac,2)","v":0},{"$f":"+$L1976*VLOOKUP($V1976,DisFac,3)","v":0},{"$f":"+$L1976*VLOOKUP($V1976,DisFac,4)","v":0},{"$f":"+$L1976*VLOOKUP($V1976,DisFac,5)","v":0},{"$f":"+$L1976*VLOOKUP($V1976,DisFac,6)","v":0},0,"UACCT399GS",{"$f":"ROUND(SUM(-H1976,J1976:N1976),0)","v":0},{"$f":"ROUND(J1976-Q1976-R1976,0)","v":0},{"$f":"ROUND(K1976-T1976-U1976,0)","v":0},{"$f":"ROUND(L1976-W1976-X1976-Y1976-Z1976-AA1976,0)","v":0}]
[{"$f":"ROW()","v":1977},null,null,"SO",399,"SO","ACCT399GSO",{"$f":"+'JAM Download'!E1787","v":0},"PTD",{"$f":"VLOOKUP($I1977,Func,2)*$H1977","v":0},{"$f":"VLOOKUP($I1977,Func,3)*$H1977","v":0},{"$f":"VLOOKUP($I1977,Func,5)*$H1977","v":0},{"$f":"VLOOKUP($I1977,Func,6)*$H1977","v":0},{"$f":"VLOOKUP($I1977,Func,7)*$H1977","v":0},null,0.75,{"$f":"+$J1977*$P1977","v":0},{"$f":"+$J1977*(1-$P1977)","v":0},0.75,{"$f":"+$K1977*$S1977","v":0},{"$f":"+$K1977*(1-$S1977)","v":0},"PLNT",{"$f":"+$L1977*VLOOKUP($V1977,DisFac,2)","v":0},{"$f":"+$L1977*VLOOKUP($V1977,DisFac,3)","v":0},{"$f":"+$L1977*VLOOKUP($V1977,DisFac,4)","v":0},{"$f":"+$L1977*VLOOKUP($V1977,DisFac,5)","v":0},{"$f":"+$L1977*VLOOKUP($V1977,DisFac,6)","v":0},0,"UACCT399GSO",0,0,0,0]
[{"$f":"ROW()","v":1978},null,null,"SG",399,"SG","ACCT399GSG",{"$f":"+'JAM Download'!E1788","v":0},"G-SG",{"$f":"VLOOKUP($I1978,Func,2)*$H1978","v":0},{"$f":"VLOOKUP($I1978,Func,3)*$H1978","v":0},{"$f":"VLOOKUP($I1978,Func,5)*$H1978","v":0},{"$f":"VLOOKUP($I1978,Func,6)*$H1978","v":0},{"$f":"VLOOKUP($I1978,Func,7)*$H1978","v":0},null,0.75,{"$f":"+$J1978*$P1978","v":0},{"$f":"+$J1978*(1-$P1978)","v":0},0.75,{"$f":"+$K1978*$S1978","v":0},{"$f":"+$K1978*(1-$S1978)","v":0},"PLNT",{"$f":"+$L1978*VLOOKUP($V1978,DisFac,2)","v":0},{"$f":"+$L1978*VLOOKUP($V1978,DisFac,3)","v":0},{"$f":"+$L1978*VLOOKUP($V1978,DisFac,4)","v":0},{"$f":"+$L1978*VLOOKUP($V1978,DisFac,5)","v":0},{"$f":"+$L1978*VLOOKUP($V1978,DisFac,6)","v":0},0,"UACCT399GSG",0,0,0,0]
[{"$f":"ROW()","v":1979},null,null,"SG",399,"SG","ACCT399SG",{"$f":"+'JAM Download'!E1789","v":0},"PT",{"$f":"VLOOKUP($I1979,Func,2)*$H1979","v":0},{"$f":"VLOOKUP($I1979,Func,3)*$H1979","v":0},{"$f":"VLOOKUP($I1979,Func,5)*$H1979","v":0},{"$f":"VLOOKUP($I1979,Func,6)*$H1979","v":0},{"$f":"VLOOKUP($I1979,Func,7)*$H1979","v":0},null,0.75,{"$f":"+$J1979*$P1979","v":0},{"$f":"+$J1979*(1-$P1979)","v":0},0.75,{"$f":"+$K1979*$S1979","v":0},{"$f":"+$K1979*(1-$S1979)","v":0},"PLNT",{"$f":"+$L1979*VLOOKUP($V1979,DisFac,2)","v":0},{"$f":"+$L1979*VLOOKUP($V1979,DisFac,3)","v":0},{"$f":"+$L1979*VLOOKUP($V1979,DisFac,4)","v":0},{"$f":"+$L1979*VLOOKUP($V1979,DisFac,5)","v":0},{"$f":"+$L1979*VLOOKUP($V1979,DisFac,6)","v":0},0,"UACCT399GDGP",0,0,0,0]
[{"$f":"ROW()","v":1980},null,null,"SG",399,"SG","ACCT399SG",{"$f":"+'JAM Download'!E1790","v":0},"PT",{"$f":"VLOOKUP($I1980,Func,2)*$H1980","v":0},{"$f":"VLOOKUP($I1980,Func,3)*$H1980","v":0},{"$f":"VLOOKUP($I1980,Func,5)*$H1980","v":0},{"$f":"VLOOKUP($I1980,Func,6)*$H1980","v":0},{"$f":"VLOOKUP($I1980,Func,7)*$H1980","v":0},null,0.75,{"$f":"+$J1980*$P1980","v":0},{"$f":"+$J1980*(1-$P1980)","v":0},0.75,{"$f":"+$K1980*$S1980","v":0},{"$f":"+$K1980*(1-$S1980)","v":0},"PLNT",{"$f":"+$L1980*VLOOKUP($V1980,DisFac,2)","v":0},{"$f":"+$L1980*VLOOKUP($V1980,DisFac,3)","v":0},{"$f":"+$L1980*VLOOKUP($V1980,DisFac,4)","v":0},{"$f":"+$L1980*VLOOKUP($V1980,DisFac,5)","v":0},{"$f":"+$L1980*VLOOKUP($V1980,DisFac,6)","v":0},0,"UACCT399GDGU",0,0,0,0]
[{"$f":"ROW()","v":1981},null,null,null,null,null,"ACCT399G",{"$f":"+'JAM Download'!E1791","v":0},null,{"$f":"SUM(J1976:J1980)","v":0},{"$f":"SUM(K1976:K1980)","v":0},{"$f":"SUM(L1976:L1980)","v":0},{"$f":"SUM(M1976:M1980)","v":0},{"$f":"SUM(N1976:N1980)","v":0},null,null,{"$f":"SUM(Q1976:Q1980)","v":0},{"$f":"SUM(R1976:R1980)","v":0},null,{"$f":"SUM(T1976:T1980)","v":0},{"$f":"SUM(U1976:U1980)","v":0},null,{"$f":"SUM(W1976:W1980)","v":0},{"$f":"SUM(X1976:X1980)","v":0},{"$f":"SUM(Y1976:Y1980)","v":0},{"$f":"SUM(Z1976:Z1980)","v":0},{"$f":"SUM(AA1976:AA1980)","v":0},0,"UACCT399G",0,0,0,0]
[{"$f":"ROW()","v":1982}]
[{"$f":"ROW()","v":1983},"TOTAL GENERAL PLANT",null,null,null,null,null,{"$f":"+'JAM Download'!E1793","v":563856690.72959316},null,{"$f":"+J1940+J1934+J1923+J1908+J1897+J1886+J1875+J1866+J1854+J1842+J1832+J1973+J1947+J1954+J1956+J1961+J1964+J1981","v":293921684.75929087},{"$f":"+K1940+K1934+K1923+K1908+K1897+K1886+K1875+K1866+K1854+K1842+K1832+K1973+K1947+K1954+K1956+K1961+K1964+K1981","v":103505683.52323988},{"$f":"+L1940+L1934+L1923+L1908+L1897+L1886+L1875+L1866+L1854+L1842+L1832+L1973+L1947+L1954+L1956+L1961+L1964+L1981","v":154347698.1112099},{"$f":"+M1940+M1934+M1923+M1908+M1897+M1886+M1875+M1866+M1854+M1842+M1832+M1973+M1947+M1954+M1956+M1961+M1964+M1981","v":12081624.335852422},{"$f":"+N1940+N1934+N1923+N1908+N1897+N1886+N1875+N1866+N1854+N1842+N1832+N1973+N1947+N1954+N1956+N1961+N1964+N1981","v":0},null,0,{"$f":"+Q1940+Q1934+Q1923+Q1908+Q1897+Q1886+Q1875+Q1866+Q1854+Q1842+Q1832+Q1973+Q1947+Q1954+Q1956+Q1961+Q1964+Q1981","v":70390057.667572856},{"$f":"+R1940+R1934+R1923+R1908+R1897+R1886+R1875+R1866+R1854+R1842+R1832+R1973+R1947+R1954+R1956+R1961+R1964+R1981","v":223531627.09171805},{"$f":"+S1940+S1934+S1923+S1908+S1897+S1886+S1875+S1866+S1854+S1842+S1832+S1973+S1947+S1957+S1964+S1981","v":0},{"$f":"+T1940+T1934+T1923+T1908+T1897+T1886+T1875+T1866+T1854+T1842+T1832+T1973+T1947+T1954+T1956+T1961+T1964+T1981","v":77629262.642429918},{"$f":"+U1940+U1934+U1923+U1908+U1897+U1886+U1875+U1866+U1854+U1842+U1832+U1973+U1947+U1954+U1956+U1961+U1964+U1981","v":25876420.88080997},null,{"$f":"+W1940+W1934+W1923+W1908+W1897+W1886+W1875+W1866+W1854+W1842+W1832+W1973+W1947+W1954+W1956+W1961+W1964+W1981","v":27674457.785127517},{"$f":"+X1940+X1934+X1923+X1908+X1897+X1886+X1875+X1866+X1854+X1842+X1832+X1973+X1947+X1954+X1956+X1961+X1964+X1981","v":79452682.4793991},{"$f":"+Y1940+Y1934+Y1923+Y1908+Y1897+Y1886+Y1875+Y1866+Y1854+Y1842+Y1832+Y1973+Y1947+Y1954+Y1956+Y1961+Y1964+Y1981","v":27473005.499326617},{"$f":"+Z1940+Z1934+Z1923+Z1908+Z1897+Z1886+Z1875+Z1866+Z1854+Z1842+Z1832+Z1973+Z1947+Z1954+Z1956+Z1961+Z1964+Z1981","v":5265162.0685135936},{"$f":"+AA1940+AA1934+AA1923+AA1908+AA1897+AA1886+AA1875+AA1866+AA1854+AA1842+AA1832+AA1973+AA1947+AA1954+AA1956+AA1961+AA1964+AA1981","v":14482390.278843053},5265162.0685135936,null,{"$f":"ROUND(SUM(-H1983,J1983:N1983),0)","v":0},{"$f":"ROUND(J1983-Q1983-R1983,0)","v":0},{"$f":"ROUND(K1983-T1983-U1983,0)","v":0},{"$f":"ROUND(L1983-W1983-X1983-Y1983-Z1983-AA1983,0)","v":0}]
[{"$f":"ROW()","v":1984}]
[{"$f":"ROW()","v":1985}]
[{"$f":"ROW()","v":1986}]
[{"$f":"ROW()","v":1987},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":1988},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":1989},301,"Organization"]
[{"$f":"ROW()","v":1990},null,null,"S",301,"S","ACCT301S",{"$f":"+'JAM Download'!E1809","v":0},"I-SITUS",{"$f":"VLOOKUP($I1990,Func,2)*$H1990","v":0},{"$f":"VLOOKUP($I1990,Func,3)*$H1990","v":0},{"$f":"VLOOKUP($I1990,Func,5)*$H1990","v":0},{"$f":"VLOOKUP($I1990,Func,6)*$H1990","v":0},{"$f":"VLOOKUP($I1990,Func,7)*$H1990","v":0},null,0.75,{"$f":"+$J1990*$P1990","v":0},{"$f":"+$J1990*(1-$P1990)","v":0},0.75,{"$f":"+$K1990*$S1990","v":0},{"$f":"+$K1990*(1-$S1990)","v":0},"PLNT",{"$f":"+$L1990*VLOOKUP($V1990,DisFac,2)","v":0},{"$f":"+$L1990*VLOOKUP($V1990,DisFac,3)","v":0},{"$f":"+$L1990*VLOOKUP($V1990,DisFac,4)","v":0},{"$f":"+$L1990*VLOOKUP($V1990,DisFac,5)","v":0},{"$f":"+$L1990*VLOOKUP($V1990,DisFac,6)","v":0},0,"UACCT301S",{"$f":"ROUND(SUM(-H1990,J1990:N1990),0)","v":0},{"$f":"ROUND(J1990-Q1990-R1990,0)","v":0},{"$f":"ROUND(K1990-T1990-U1990,0)","v":0},{"$f":"ROUND(L1990-W1990-X1990-Y1990-Z1990-AA1990,0)","v":0}]
[{"$f":"ROW()","v":1991},null,null,"SO",301,"SO","ACCT301SO",{"$f":"+'JAM Download'!E1810","v":0},"PTD",{"$f":"VLOOKUP($I1991,Func,2)*$H1991","v":0},{"$f":"VLOOKUP($I1991,Func,3)*$H1991","v":0},{"$f":"VLOOKUP($I1991,Func,5)*$H1991","v":0},{"$f":"VLOOKUP($I1991,Func,6)*$H1991","v":0},{"$f":"VLOOKUP($I1991,Func,7)*$H1991","v":0},null,0.75,{"$f":"+$J1991*$P1991","v":0},{"$f":"+$J1991*(1-$P1991)","v":0},0.75,{"$f":"+$K1991*$S1991","v":0},{"$f":"+$K1991*(1-$S1991)","v":0},"PLNT",{"$f":"+$L1991*VLOOKUP($V1991,DisFac,2)","v":0},{"$f":"+$L1991*VLOOKUP($V1991,DisFac,3)","v":0},{"$f":"+$L1991*VLOOKUP($V1991,DisFac,4)","v":0},{"$f":"+$L1991*VLOOKUP($V1991,DisFac,5)","v":0},{"$f":"+$L1991*VLOOKUP($V1991,DisFac,6)","v":0},0,"UACCT301SO",{"$f":"ROUND(SUM(-H1991,J1991:N1991),0)","v":0},{"$f":"ROUND(J1991-Q1991-R1991,0)","v":0},{"$f":"ROUND(K1991-T1991-U1991,0)","v":0},{"$f":"ROUND(L1991-W1991-X1991-Y1991-Z1991-AA1991,0)","v":0}]
[{"$f":"ROW()","v":1992},null,null,"SG",301,"SG","ACCT301SG",{"$f":"+'JAM Download'!E1811","v":0},"I-SG",{"$f":"VLOOKUP($I1992,Func,2)*$H1992","v":0},{"$f":"VLOOKUP($I1992,Func,3)*$H1992","v":0},{"$f":"VLOOKUP($I1992,Func,5)*$H1992","v":0},{"$f":"VLOOKUP($I1992,Func,6)*$H1992","v":0},{"$f":"VLOOKUP($I1992,Func,7)*$H1992","v":0},null,0.75,{"$f":"+$J1992*$P1992","v":0},{"$f":"+$J1992*(1-$P1992)","v":0},0.75,{"$f":"+$K1992*$S1992","v":0},{"$f":"+$K1992*(1-$S1992)","v":0},"PLNT",{"$f":"+$L1992*VLOOKUP($V1992,DisFac,2)","v":0},{"$f":"+$L1992*VLOOKUP($V1992,DisFac,3)","v":0},{"$f":"+$L1992*VLOOKUP($V1992,DisFac,4)","v":0},{"$f":"+$L1992*VLOOKUP($V1992,DisFac,5)","v":0},{"$f":"+$L1992*VLOOKUP($V1992,DisFac,6)","v":0},0,"UACCT301SG",{"$f":"ROUND(SUM(-H1992,J1992:N1992),0)","v":0},{"$f":"ROUND(J1992-Q1992-R1992,0)","v":0},{"$f":"ROUND(K1992-T1992-U1992,0)","v":0},{"$f":"ROUND(L1992-W1992-X1992-Y1992-Z1992-AA1992,0)","v":0}]
[{"$f":"ROW()","v":1993},null,null,null,null,null,"ACCT301",{"$f":"+'JAM Download'!E1812","v":0},null,{"$f":"SUM(J1990:J1992)","v":0},{"$f":"SUM(K1990:K1992)","v":0},{"$f":"SUM(L1990:L1992)","v":0},{"$f":"SUM(M1990:M1992)","v":0},{"$f":"SUM(N1990:N1992)","v":0},null,null,{"$f":"SUM(Q1990:Q1992)","v":0},{"$f":"SUM(R1990:R1992)","v":0},null,{"$f":"SUM(T1990:T1992)","v":0},{"$f":"SUM(U1990:U1992)","v":0},null,{"$f":"SUM(W1990:W1992)","v":0},{"$f":"SUM(X1990:X1992)","v":0},{"$f":"SUM(Y1990:Y1992)","v":0},{"$f":"SUM(Z1990:Z1992)","v":0},{"$f":"SUM(AA1990:AA1992)","v":0},0,"UACCT301",{"$f":"ROUND(SUM(-H1993,J1993:N1993),0)","v":0},{"$f":"ROUND(J1993-Q1993-R1993,0)","v":0},{"$f":"ROUND(K1993-T1993-U1993,0)","v":0},{"$f":"ROUND(L1993-W1993-X1993-Y1993-Z1993-AA1993,0)","v":0}]
[{"$f":"ROW()","v":1994},302,"Franchise & Consent"]
[{"$f":"ROW()","v":1995},null,null,"S",302,"S","ACCT302S",{"$f":"+'JAM Download'!E1814","v":0},"I-SITUS",{"$f":"VLOOKUP($I1995,Func,2)*$H1995","v":0},{"$f":"VLOOKUP($I1995,Func,3)*$H1995","v":0},{"$f":"VLOOKUP($I1995,Func,5)*$H1995","v":0},{"$f":"VLOOKUP($I1995,Func,6)*$H1995","v":0},{"$f":"VLOOKUP($I1995,Func,7)*$H1995","v":0},null,0.75,{"$f":"+$J1995*$P1995","v":0},{"$f":"+$J1995*(1-$P1995)","v":0},0.75,{"$f":"+$K1995*$S1995","v":0},{"$f":"+$K1995*(1-$S1995)","v":0},"PLNT",{"$f":"+$L1995*VLOOKUP($V1995,DisFac,2)","v":0},{"$f":"+$L1995*VLOOKUP($V1995,DisFac,3)","v":0},{"$f":"+$L1995*VLOOKUP($V1995,DisFac,4)","v":0},{"$f":"+$L1995*VLOOKUP($V1995,DisFac,5)","v":0},{"$f":"+$L1995*VLOOKUP($V1995,DisFac,6)","v":0},0,"UACCT302S",{"$f":"ROUND(SUM(-H1995,J1995:N1995),0)","v":0},{"$f":"ROUND(J1995-Q1995-R1995,0)","v":0},{"$f":"ROUND(K1995-T1995-U1995,0)","v":0},{"$f":"ROUND(L1995-W1995-X1995-Y1995-Z1995-AA1995,0)","v":0}]
[{"$f":"ROW()","v":1996},null,null,"SG",302,"SG","ACCT302SG",{"$f":"+'JAM Download'!E1815+'JAM Download'!E1816+'JAM Download'!E1817","v":80667938.427189127},"I-SG",{"$f":"VLOOKUP($I1996,Func,2)*$H1996","v":73520407.028486893},{"$f":"VLOOKUP($I1996,Func,3)*$H1996","v":7147531.398702221},{"$f":"VLOOKUP($I1996,Func,5)*$H1996","v":0},{"$f":"VLOOKUP($I1996,Func,6)*$H1996","v":0},{"$f":"VLOOKUP($I1996,Func,7)*$H1996","v":0},null,0.75,{"$f":"+$J1996*$P1996","v":55140305.271365166},{"$f":"+$J1996*(1-$P1996)","v":18380101.757121723},0.75,{"$f":"+$K1996*$S1996","v":5360648.5490266662},{"$f":"+$K1996*(1-$S1996)","v":1786882.8496755552},"PLNT",{"$f":"+$L1996*VLOOKUP($V1996,DisFac,2)","v":0},{"$f":"+$L1996*VLOOKUP($V1996,DisFac,3)","v":0},{"$f":"+$L1996*VLOOKUP($V1996,DisFac,4)","v":0},{"$f":"+$L1996*VLOOKUP($V1996,DisFac,5)","v":0},{"$f":"+$L1996*VLOOKUP($V1996,DisFac,6)","v":0},0,"UACCT301SG",{"$f":"ROUND(SUM(-H1996,J1996:N1996),0)","v":0},{"$f":"ROUND(J1996-Q1996-R1996,0)","v":0},{"$f":"ROUND(K1996-T1996-U1996,0)","v":0},{"$f":"ROUND(L1996-W1996-X1996-Y1996-Z1996-AA1996,0)","v":0}]
[{"$f":"ROW()","v":1997},null,null,"SG",302,"SG","ACCT302SG",{"$f":"+'JAM Download'!E1818","v":0},"P",{"$f":"VLOOKUP($I1997,Func,2)*$H1997","v":0},{"$f":"VLOOKUP($I1997,Func,3)*$H1997","v":0},{"$f":"VLOOKUP($I1997,Func,5)*$H1997","v":0},{"$f":"VLOOKUP($I1997,Func,6)*$H1997","v":0},{"$f":"VLOOKUP($I1997,Func,7)*$H1997","v":0},null,0.75,{"$f":"+$J1997*$P1997","v":0},{"$f":"+$J1997*(1-$P1997)","v":0},0.75,{"$f":"+$K1997*$S1997","v":0},{"$f":"+$K1997*(1-$S1997)","v":0},"PLNT",{"$f":"+$L1997*VLOOKUP($V1997,DisFac,2)","v":0},{"$f":"+$L1997*VLOOKUP($V1997,DisFac,3)","v":0},{"$f":"+$L1997*VLOOKUP($V1997,DisFac,4)","v":0},{"$f":"+$L1997*VLOOKUP($V1997,DisFac,5)","v":0},{"$f":"+$L1997*VLOOKUP($V1997,DisFac,6)","v":0},0,"UACCT302DGP",{"$f":"ROUND(SUM(-H1997,J1997:N1997),0)","v":0},{"$f":"ROUND(J1997-Q1997-R1997,0)","v":0},{"$f":"ROUND(K1997-T1997-U1997,0)","v":0},{"$f":"ROUND(L1997-W1997-X1997-Y1997-Z1997-AA1997,0)","v":0}]
[{"$f":"ROW()","v":1998},null,null,"SG",302,"SG","ACCT302SG",{"$f":"+'JAM Download'!E1819","v":250478.15869660277},"P",{"$f":"VLOOKUP($I1998,Func,2)*$H1998","v":250478.15869660277},{"$f":"VLOOKUP($I1998,Func,3)*$H1998","v":0},{"$f":"VLOOKUP($I1998,Func,5)*$H1998","v":0},{"$f":"VLOOKUP($I1998,Func,6)*$H1998","v":0},{"$f":"VLOOKUP($I1998,Func,7)*$H1998","v":0},null,0.75,{"$f":"+$J1998*$P1998","v":187858.61902245207},{"$f":"+$J1998*(1-$P1998)","v":62619.539674150692},0.75,{"$f":"+$K1998*$S1998","v":0},{"$f":"+$K1998*(1-$S1998)","v":0},"PLNT",{"$f":"+$L1998*VLOOKUP($V1998,DisFac,2)","v":0},{"$f":"+$L1998*VLOOKUP($V1998,DisFac,3)","v":0},{"$f":"+$L1998*VLOOKUP($V1998,DisFac,4)","v":0},{"$f":"+$L1998*VLOOKUP($V1998,DisFac,5)","v":0},{"$f":"+$L1998*VLOOKUP($V1998,DisFac,6)","v":0},0,"UACCT302DGU",{"$f":"ROUND(SUM(-H1998,J1998:N1998),0)","v":0},{"$f":"ROUND(J1998-Q1998-R1998,0)","v":0},{"$f":"ROUND(K1998-T1998-U1998,0)","v":0},{"$f":"ROUND(L1998-W1998-X1998-Y1998-Z1998-AA1998,0)","v":0}]
[{"$f":"ROW()","v":1999},null,null,null,null,null,"ACCT302",{"$f":"+'JAM Download'!E1820","v":80918416.585885733},null,{"$f":"SUM(J1995:J1998)","v":73770885.187183499},{"$f":"SUM(K1995:K1998)","v":7147531.398702221},{"$f":"SUM(L1995:L1998)","v":0},{"$f":"SUM(M1995:M1998)","v":0},{"$f":"SUM(N1995:N1998)","v":0},null,null,{"$f":"SUM(Q1995:Q1998)","v":55328163.890387617},{"$f":"SUM(R1995:R1998)","v":18442721.296795875},null,{"$f":"SUM(T1995:T1998)","v":5360648.5490266662},{"$f":"SUM(U1995:U1998)","v":1786882.8496755552},null,{"$f":"SUM(W1995:W1998)","v":0},{"$f":"SUM(X1995:X1998)","v":0},{"$f":"SUM(Y1995:Y1998)","v":0},{"$f":"SUM(Z1995:Z1998)","v":0},{"$f":"SUM(AA1995:AA1998)","v":0},0,"UACCT302",{"$f":"ROUND(SUM(-H1999,J1999:N1999),0)","v":0},{"$f":"ROUND(J1999-Q1999-R1999,0)","v":0},{"$f":"ROUND(K1999-T1999-U1999,0)","v":0},{"$f":"ROUND(L1999-W1999-X1999-Y1999-Z1999-AA1999,0)","v":0}]
[{"$f":"ROW()","v":2000}]
[{"$f":"ROW()","v":2001},303,"Miscellaneous Intangible Plant"]
[{"$f":"ROW()","v":2002},null,null,"S",303,"S","ACCT303S",{"$f":"+'JAM Download'!E1823","v":2827096.165},"I-SITUS",{"$f":"VLOOKUP($I2002,Func,2)*$H2002","v":260450.51003539501},{"$f":"VLOOKUP($I2002,Func,3)*$H2002","v":1134864.2050047326},{"$f":"VLOOKUP($I2002,Func,5)*$H2002","v":1431781.4499598723},{"$f":"VLOOKUP($I2002,Func,6)*$H2002","v":0},{"$f":"VLOOKUP($I2002,Func,7)*$H2002","v":0},null,0.75,{"$f":"+$J2002*$P2002","v":195337.88252654625},{"$f":"+$J2002*(1-$P2002)","v":65112.627508848753},0.75,{"$f":"+$K2002*$S2002","v":851148.15375354944},{"$f":"+$K2002*(1-$S2002)","v":283716.05125118315},"PLNT",{"$f":"+$L2002*VLOOKUP($V2002,DisFac,2)","v":256717.63025512442},{"$f":"+$L2002*VLOOKUP($V2002,DisFac,3)","v":737029.95454840118},{"$f":"+$L2002*VLOOKUP($V2002,DisFac,4)","v":254848.890718407},{"$f":"+$L2002*VLOOKUP($V2002,DisFac,5)","v":48841.424089774664},{"$f":"+$L2002*VLOOKUP($V2002,DisFac,6)","v":134343.55034816478},48841.424089774664,"UACCT303S",{"$f":"ROUND(SUM(-H2002,J2002:N2002),0)","v":0},{"$f":"ROUND(J2002-Q2002-R2002,0)","v":0},{"$f":"ROUND(K2002-T2002-U2002,0)","v":0},{"$f":"ROUND(L2002-W2002-X2002-Y2002-Z2002-AA2002,0)","v":0}]
[{"$f":"ROW()","v":2003},null,null,"SG",303,"SG","ACCT303SG",{"$f":"+'JAM Download'!E1824","v":48319744.396757074},"I-SG",44038404.164357118,4281340.2323999517,0,0,0,null,0.75,33028803.123267837,11009601.04108928,0.75,3211005.1742999637,1070335.0580999879,"PLNT",0,0,0,0,0,0,"UACCT303SG",0,0,0,0]
[{"$f":"ROW()","v":2004},null,null,"SO",303,"SO","ACCT303SO",{"$f":"+'JAM Download'!E1825","v":153234248.63003439},"PTD",76820769.439160004,31395868.547378615,45017610.643495783,0,0,null,0.75,57615577.079370007,19205192.359790001,0.75,23546901.410533961,7848967.1368446536,"PLNT",8071632.9468229944,23173458.161078438,8012876.6409214139,1535656.3063510521,4223986.5883218786,1535656.3063510521,"UACCT303SO",0,0,0,0]
[{"$f":"ROW()","v":2005},null,null,"SE",303,"SE","ACCT303SE",{"$f":"+'JAM Download'!E1826","v":1421287.4146496516},"P",1421287.4146496516,0,0,0,0,null,0,0,1421287.4146496516,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT303SE",0,0,0,0]
[{"$f":"ROW()","v":2006},null,null,"CN",303,"CN","ACCT303CN",{"$f":"+'JAM Download'!E1827","v":57758856.994209692},"CUST",0,0,0,57758856.994209692,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT303CN",0,0,0,0]
[{"$f":"ROW()","v":2007},null,null,"SG",303,"SG","ACCT303SG",{"$f":"+'JAM Download'!E1828","v":0},"P",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]
[{"$f":"ROW()","v":2008},null,null,"SSGCT",303,"SSGCT","ACCT303SSGCT",{"$f":"+'JAM Download'!E1829","v":0},"I-DGP",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]
[{"$f":"ROW()","v":2009},null,null,null,null,null,"ACCT303",{"$f":"+'JAM Download'!E1830","v":263561233.60065085},null,{"$f":"SUM(J2002:J2008)","v":122540911.52820216},{"$f":"SUM(K2002:K2008)","v":36812072.984783299},{"$f":"SUM(L2002:L2008)","v":46449392.093455657},{"$f":"SUM(M2002:M2008)","v":57758856.994209692},{"$f":"SUM(N2002:N2008)","v":0},null,null,{"$f":"SUM(Q2002:Q2008)","v":90839718.085164398},{"$f":"SUM(R2002:R2008)","v":31701193.443037778},null,{"$f":"SUM(T2002:T2008)","v":27609054.738587473},{"$f":"SUM(U2002:U2008)","v":9203018.2461958248},null,{"$f":"SUM(W2002:W2008)","v":8328350.5770781189},{"$f":"SUM(X2002:X2008)","v":23910488.115626838},{"$f":"SUM(Y2002:Y2008)","v":8267725.5316398209},{"$f":"SUM(Z2002:Z2008)","v":1584497.7304408269},{"$f":"SUM(AA2002:AA2008)","v":4358330.1386700431},1584497.7304408269,null,0,0,0,0]
[{"$f":"ROW()","v":2010},303,"Less Non-Utility Plant"]
[{"$f":"ROW()","v":2011},null,null,"S",303,"S","ACCT303S",{"$f":"+'JAM Download'!E1832","v":0},"I-SITUS",{"$f":"VLOOKUP($I2011,Func,2)*$H2011","v":0},{"$f":"VLOOKUP($I2011,Func,3)*$H2011","v":0},{"$f":"VLOOKUP($I2011,Func,5)*$H2011","v":0},{"$f":"VLOOKUP($I2011,Func,6)*$H2011","v":0},{"$f":"VLOOKUP($I2011,Func,7)*$H2011","v":0},null,0.75,{"$f":"+$J2011*$P2011","v":0},{"$f":"+$J2011*(1-$P2011)","v":0},0.75,{"$f":"+$K2011*$S2011","v":0},{"$f":"+$K2011*(1-$S2011)","v":0},"PLNT",{"$f":"+$L2011*VLOOKUP($V2011,DisFac,2)","v":0},{"$f":"+$L2011*VLOOKUP($V2011,DisFac,3)","v":0},{"$f":"+$L2011*VLOOKUP($V2011,DisFac,4)","v":0},{"$f":"+$L2011*VLOOKUP($V2011,DisFac,5)","v":0},{"$f":"+$L2011*VLOOKUP($V2011,DisFac,6)","v":0},0,"UACCT399DOTH",{"$f":"ROUND(SUM(-H2011,J2011:N2011),0)","v":0},{"$f":"ROUND(J2011-Q2011-R2011,0)","v":0},{"$f":"ROUND(K2011-T2011-U2011,0)","v":0},{"$f":"ROUND(L2011-W2011-X2011-Y2011-Z2011-AA2011,0)","v":0}]
[{"$f":"ROW()","v":2012},null,null,null,null,null,"ACCT303",{"$f":"+'JAM Download'!E1833","v":263561233.60065085},null,{"$f":"SUM(J2009:J2011)","v":122540911.52820216},{"$f":"SUM(K2009:K2011)","v":36812072.984783299},{"$f":"SUM(L2009:L2011)","v":46449392.093455657},{"$f":"SUM(M2009:M2011)","v":57758856.994209692},{"$f":"SUM(N2009:N2011)","v":0},null,null,{"$f":"SUM(Q2009:Q2011)","v":90839718.085164398},{"$f":"SUM(R2009:R2011)","v":31701193.443037778},null,{"$f":"SUM(T2009:T2011)","v":27609054.738587473},{"$f":"SUM(U2009:U2011)","v":9203018.2461958248},null,{"$f":"SUM(W2009:W2011)","v":8328350.5770781189},{"$f":"SUM(X2009:X2011)","v":23910488.115626838},{"$f":"SUM(Y2009:Y2011)","v":8267725.5316398209},{"$f":"SUM(Z2009:Z2011)","v":1584497.7304408269},{"$f":"SUM(AA2009:AA2011)","v":4358330.1386700431},1584497.7304408269,"UACCT303",{"$f":"ROUND(SUM(-H2012,J2012:N2012),0)","v":0},{"$f":"ROUND(J2012-Q2012-R2012,0)","v":0},{"$f":"ROUND(K2012-T2012-U2012,0)","v":0},{"$f":"ROUND(L2012-W2012-X2012-Y2012-Z2012-AA2012,0)","v":0}]
[{"$f":"ROW()","v":2013},"I00","Unclassified Intangible Plant - Acct 300"]
[{"$f":"ROW()","v":2014},null,null,"S",300,"S","ACCTI00S",{"$f":"+'JAM Download'!E1835","v":0},"I-SITUS",{"$f":"VLOOKUP($I2014,Func,2)*$H2014","v":0},{"$f":"VLOOKUP($I2014,Func,3)*$H2014","v":0},{"$f":"VLOOKUP($I2014,Func,5)*$H2014","v":0},{"$f":"VLOOKUP($I2014,Func,6)*$H2014","v":0},{"$f":"VLOOKUP($I2014,Func,7)*$H2014","v":0},null,0.75,{"$f":"+$J2014*$P2014","v":0},{"$f":"+$J2014*(1-$P2014)","v":0},0.75,{"$f":"+$K2014*$S2014","v":0},{"$f":"+$K2014*(1-$S2014)","v":0},"PLNT",{"$f":"+$L2014*VLOOKUP($V2014,DisFac,2)","v":0},{"$f":"+$L2014*VLOOKUP($V2014,DisFac,3)","v":0},{"$f":"+$L2014*VLOOKUP($V2014,DisFac,4)","v":0},{"$f":"+$L2014*VLOOKUP($V2014,DisFac,5)","v":0},{"$f":"+$L2014*VLOOKUP($V2014,DisFac,6)","v":0},0,"UACCTI00S",{"$f":"ROUND(SUM(-H2014,J2014:N2014),0)","v":0},{"$f":"ROUND(J2014-Q2014-R2014,0)","v":0},{"$f":"ROUND(K2014-T2014-U2014,0)","v":0},{"$f":"ROUND(L2014-W2014-X2014-Y2014-Z2014-AA2014,0)","v":0}]
[{"$f":"ROW()","v":2015},null,null,"SG",300,"SG","ACCTI00SG",{"$f":"+'JAM Download'!E1836","v":0},"I-SG",{"$f":"VLOOKUP($I2015,Func,2)*$H2015","v":0},{"$f":"VLOOKUP($I2015,Func,3)*$H2015","v":0},{"$f":"VLOOKUP($I2015,Func,5)*$H2015","v":0},{"$f":"VLOOKUP($I2015,Func,6)*$H2015","v":0},{"$f":"VLOOKUP($I2015,Func,7)*$H2015","v":0},null,0.75,{"$f":"+$J2015*$P2015","v":0},{"$f":"+$J2015*(1-$P2015)","v":0},0.75,{"$f":"+$K2015*$S2015","v":0},{"$f":"+$K2015*(1-$S2015)","v":0},"PLNT",{"$f":"+$L2015*VLOOKUP($V2015,DisFac,2)","v":0},{"$f":"+$L2015*VLOOKUP($V2015,DisFac,3)","v":0},{"$f":"+$L2015*VLOOKUP($V2015,DisFac,4)","v":0},{"$f":"+$L2015*VLOOKUP($V2015,DisFac,5)","v":0},{"$f":"+$L2015*VLOOKUP($V2015,DisFac,6)","v":0},0,"UACCTI00SG",{"$f":"ROUND(SUM(-H2015,J2015:N2015),0)","v":0},{"$f":"ROUND(J2015-Q2015-R2015,0)","v":0},{"$f":"ROUND(K2015-T2015-U2015,0)","v":0},{"$f":"ROUND(L2015-W2015-X2015-Y2015-Z2015-AA2015,0)","v":0}]
[{"$f":"ROW()","v":2016},null,null,"SG",300,"SG","ACCTI00SG",{"$f":"+'JAM Download'!E1837","v":0},"P",{"$f":"VLOOKUP($I2016,Func,2)*$H2016","v":0},{"$f":"VLOOKUP($I2016,Func,3)*$H2016","v":0},{"$f":"VLOOKUP($I2016,Func,5)*$H2016","v":0},{"$f":"VLOOKUP($I2016,Func,6)*$H2016","v":0},{"$f":"VLOOKUP($I2016,Func,7)*$H2016","v":0},null,0.75,{"$f":"+$J2016*$P2016","v":0},{"$f":"+$J2016*(1-$P2016)","v":0},0.75,{"$f":"+$K2016*$S2016","v":0},{"$f":"+$K2016*(1-$S2016)","v":0},"PLNT",{"$f":"+$L2016*VLOOKUP($V2016,DisFac,2)","v":0},{"$f":"+$L2016*VLOOKUP($V2016,DisFac,3)","v":0},{"$f":"+$L2016*VLOOKUP($V2016,DisFac,4)","v":0},{"$f":"+$L2016*VLOOKUP($V2016,DisFac,5)","v":0},{"$f":"+$L2016*VLOOKUP($V2016,DisFac,6)","v":0},0,"UACCTI00DGU",{"$f":"ROUND(SUM(-H2016,J2016:N2016),0)","v":0},{"$f":"ROUND(J2016-Q2016-R2016,0)","v":0},{"$f":"ROUND(K2016-T2016-U2016,0)","v":0},{"$f":"ROUND(L2016-W2016-X2016-Y2016-Z2016-AA2016,0)","v":0}]
[{"$f":"ROW()","v":2017},null,null,"SO",300,"SO","ACCTI00SO",{"$f":"+'JAM Download'!E1838","v":0},"PTD",{"$f":"VLOOKUP($I2017,Func,2)*$H2017","v":0},{"$f":"VLOOKUP($I2017,Func,3)*$H2017","v":0},{"$f":"VLOOKUP($I2017,Func,5)*$H2017","v":0},{"$f":"VLOOKUP($I2017,Func,6)*$H2017","v":0},{"$f":"VLOOKUP($I2017,Func,7)*$H2017","v":0},null,0.75,{"$f":"+$J2017*$P2017","v":0},{"$f":"+$J2017*(1-$P2017)","v":0},0.75,{"$f":"+$K2017*$S2017","v":0},{"$f":"+$K2017*(1-$S2017)","v":0},"PLNT",{"$f":"+$L2017*VLOOKUP($V2017,DisFac,2)","v":0},{"$f":"+$L2017*VLOOKUP($V2017,DisFac,3)","v":0},{"$f":"+$L2017*VLOOKUP($V2017,DisFac,4)","v":0},{"$f":"+$L2017*VLOOKUP($V2017,DisFac,5)","v":0},{"$f":"+$L2017*VLOOKUP($V2017,DisFac,6)","v":0},0,"UACCTI00SO",{"$f":"ROUND(SUM(-H2017,J2017:N2017),0)","v":0},{"$f":"ROUND(J2017-Q2017-R2017,0)","v":0},{"$f":"ROUND(K2017-T2017-U2017,0)","v":0},{"$f":"ROUND(L2017-W2017-X2017-Y2017-Z2017-AA2017,0)","v":0}]
[{"$f":"ROW()","v":2018},null,null,null,null,null,"ACCTI00",{"$f":"+'JAM Download'!E1839","v":0},null,{"$f":"SUM(J2014:J2017)","v":0},{"$f":"SUM(K2014:K2017)","v":0},{"$f":"SUM(L2014:L2017)","v":0},{"$f":"SUM(M2014:M2017)","v":0},{"$f":"SUM(N2014:N2017)","v":0},null,null,{"$f":"SUM(Q2014:Q2017)","v":0},{"$f":"SUM(R2014:R2017)","v":0},null,{"$f":"SUM(T2014:T2017)","v":0},{"$f":"SUM(U2014:U2017)","v":0},null,{"$f":"SUM(W2014:W2017)","v":0},{"$f":"SUM(X2014:X2017)","v":0},{"$f":"SUM(Y2014:Y2017)","v":0},{"$f":"SUM(Z2014:Z2017)","v":0},{"$f":"SUM(AA2014:AA2017)","v":0},0,"UACCTI00",{"$f":"ROUND(SUM(-H2018,J2018:N2018),0)","v":0},{"$f":"ROUND(J2018-Q2018-R2018,0)","v":0},{"$f":"ROUND(K2018-T2018-U2018,0)","v":0},{"$f":"ROUND(L2018-W2018-X2018-Y2018-Z2018-AA2018,0)","v":0}]
[{"$f":"ROW()","v":2019}]
[{"$f":"ROW()","v":2020},"TOTAL INTANGIBLE PLANT",null,null,null,null,null,{"$f":"+'JAM Download'!E1841","v":344479650.18653655},null,{"$f":"+J2012+J1999+J1993+J2018","v":196311796.71538568},{"$f":"+K2012+K1999+K1993+K2018","v":43959604.383485518},{"$f":"+L2012+L1999+L1993+L2018","v":46449392.093455657},{"$f":"+M2012+M1999+M1993+M2018","v":57758856.994209692},{"$f":"+N2012+N1999+N1993+N2018","v":0},null,null,{"$f":"+Q2012+Q1999+Q1993+Q2018","v":146167881.97555202},{"$f":"+R2012+R1999+R1993+R2018","v":50143914.739833653},{"$f":"+S2012+S1999+S1993+S2018","v":0},{"$f":"+T2012+T1999+T1993+T2018","v":32969703.287614137},{"$f":"+U2012+U1999+U1993+U2018","v":10989901.09587138},null,{"$f":"+W2012+W1999+W1993+W2018","v":8328350.5770781189},{"$f":"+X2012+X1999+X1993+X2018","v":23910488.115626838},{"$f":"+Y2012+Y1999+Y1993+Y2018","v":8267725.5316398209},{"$f":"+Z2012+Z1999+Z1993+Z2018","v":1584497.7304408269},{"$f":"+AA2012+AA1999+AA1993+AA2018","v":4358330.1386700431},1584497.7304408269,null,{"$f":"ROUND(SUM(-H2020,J2020:N2020),0)","v":0},{"$f":"ROUND(J2020-Q2020-R2020,0)","v":0},{"$f":"ROUND(K2020-T2020-U2020,0)","v":0},{"$f":"ROUND(L2020-W2020-X2020-Y2020-Z2020-AA2020,0)","v":0}]
[{"$f":"ROW()","v":2021}]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,null,{"$f":"+'JAM Download'!E1868","v":9277156857.7521172},null,{"$f":"+J2020+J1983+J1821+J1716+J1644","v":4699369744.4299831},{"$f":"+K2020+K1983+K1821+K1716+K1644","v":1991369174.9549103},{"$f":"+L2020+L1983+L1821+L1716+L1644","v":2516577457.0371614},{"$f":"+M2020+M1983+M1821+M1716+M1644","v":69840481.330062121},{"$f":"+N2020+N1983+N1821+N1716+N1644","v":0},null,null,{"$f":"+Q2020+Q1983+Q1821+Q1716+Q1644","v":3373410136.8596058},{"$f":"+R2020+R1983+R1821+R1716+R1644","v":1325959607.5703783},{"$f":"+S2020+S1983+S1821+S1716+S1644","v":0},{"$f":"+T2020+T1983+T1821+T1716+T1644","v":1493526881.2161832},{"$f":"+U2020+U1983+U1821+U1716+U1644","v":497842293.73872757},null,{"$f":"+W2020+W1983+W1821+W1716+W1644","v":457025381.31320125},{"$f":"+X2020+X1983+X1821+X1716+X1644","v":1312108543.8580265},{"$f":"+Y2020+Y1983+Y1821+Y1716+Y1644","v":434863991.40096647},{"$f":"+Z2020+Z1983+Z1821+Z1716+Z1644","v":83341059.737454325},{"$f":"+AA2020+AA1983+AA1821+AA1716+AA1644","v":229238480.7275131},83341059.737454325,null,{"$f":"ROUND(SUM(-H2023,J2023:N2023),0)","v":0},{"$f":"ROUND(J2023-Q2023-R2023,0)","v":0},{"$f":"ROUND(K2023-T2023-U2023,0)","v":0},{"$f":"ROUND(L2023-W2023-X2023-Y2023-Z2023-AA2023,0)","v":0}]
[{"$f":"ROW()","v":2024}]
[{"$f":"ROW()","v":2025}]
[{"$f":"ROW()","v":2026}]
[{"$f":"ROW()","v":2027},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":2028},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":2029},105,"Plant Held For Future Use"]
[{"$f":"ROW()","v":2030},null,null,"S",105,"S","ACCT105S",{"$f":"+'JAM Download'!E1883","v":2776807.7749999999},"DPW",{"$f":"VLOOKUP($I2030,Func,2)*$H2030","v":0},{"$f":"VLOOKUP($I2030,Func,3)*$H2030","v":0},{"$f":"VLOOKUP($I2030,Func,5)*$H2030","v":2776807.7749999999},{"$f":"VLOOKUP($I2030,Func,6)*$H2030","v":0},{"$f":"VLOOKUP($I2030,Func,7)*$H2030","v":0},null,0.75,{"$f":"+$J2030*$P2030","v":0},{"$f":"+$J2030*(1-$P2030)","v":0},0.75,{"$f":"+$K2030*$S2030","v":0},{"$f":"+$K2030*(1-$S2030)","v":0},"PLNT",{"$f":"+$L2030*VLOOKUP($V2030,DisFac,2)","v":497880.11409980443},{"$f":"+$L2030*VLOOKUP($V2030,DisFac,3)","v":1429401.4692362831},{"$f":"+$L2030*VLOOKUP($V2030,DisFac,4)","v":494255.86650590511},{"$f":"+$L2030*VLOOKUP($V2030,DisFac,5)","v":94723.427348747675},{"$f":"+$L2030*VLOOKUP($V2030,DisFac,6)","v":260546.89780925924},94723.427348747675,"UACCT105S",{"$f":"ROUND(SUM(-H2030,J2030:N2030),0)","v":0},{"$f":"ROUND(J2030-Q2030-R2030,0)","v":0},{"$f":"ROUND(K2030-T2030-U2030,0)","v":0},{"$f":"ROUND(L2030-W2030-X2030-Y2030-Z2030-AA2030,0)","v":0}]
[{"$f":"ROW()","v":2031},null,null,"SGP1",105,"SG","ACCT105SG",{"$f":"+'JAM Download'!E1884","v":0},"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT105SNPPS",0,0,0,0]
[{"$f":"ROW()","v":2032},null,null,"SGT",105,"SG","ACCT105SG",{"$f":"+'JAM Download'!E1885","v":217988.79240354162},"T",0,217988.79240354162,0,0,0,null,0.75,0,0,0.75,163491.59430265622,54497.198100885405,"PLNT",0,0,0,0,0,0,"UACCT105SNPT",0,0,0,0]
[{"$f":"ROW()","v":2033},null,null,"SGP2",105,"SG","ACCT105SG",{"$f":"+'JAM Download'!E1886","v":3718998.3132646163},"P",3718998.3132646163,0,0,0,0,null,0.75,2789248.7349484623,929749.57831615407,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT105SNPP",0,0,0,0]
[{"$f":"ROW()","v":2034},null,null,"SE",105,"SE","ACCT105SE",{"$f":"+'JAM Download'!E1887","v":392917.255456549},"P",392917.255456549,0,0,0,0,null,0,0,392917.255456549,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT105SEU",0,0,0,0]
[{"$f":"ROW()","v":2035},null,null,"SGG",105,"SG","ACCT105SG",{"$f":"+'JAM Download'!E1888","v":0},"G",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT105SNPG",0,0,0,0]
[{"$f":"ROW()","v":2036},null,null,null,null,null,"ACCT105",{"$f":"+'JAM Download'!E1891","v":7106712.1361247068},null,{"$f":"SUM(J2030:J2035)","v":4111915.5687211654},{"$f":"SUM(K2030:K2035)","v":217988.79240354162},{"$f":"SUM(L2030:L2035)","v":2776807.7749999999},{"$f":"SUM(M2030:M2035)","v":0},{"$f":"SUM(N2030:N2035)","v":0},null,null,{"$f":"SUM(Q2030:Q2035)","v":2789248.7349484623},{"$f":"SUM(R2030:R2035)","v":1322666.8337727031},null,{"$f":"SUM(T2030:T2035)","v":163491.59430265622},{"$f":"SUM(U2030:U2035)","v":54497.198100885405},null,{"$f":"SUM(W2030:W2035)","v":497880.11409980443},{"$f":"SUM(X2030:X2035)","v":1429401.4692362831},{"$f":"SUM(Y2030:Y2035)","v":494255.86650590511},{"$f":"SUM(Z2030:Z2035)","v":94723.427348747675},{"$f":"SUM(AA2030:AA2035)","v":260546.89780925924},94723.427348747675,"UACCT105",0,0,0,0]
[{"$f":"ROW()","v":2037}]
[{"$f":"ROW()","v":2038},114,"Electric Plant Acquisition Adjustments"]
[{"$f":"ROW()","v":2039},null,null,"S",114,"S","ACCT114S",{"$f":"+'JAM Download'!E1894+'JAM Download'!E1900","v":0},"P",{"$f":"VLOOKUP($I2039,Func,2)*$H2039","v":0},{"$f":"VLOOKUP($I2039,Func,3)*$H2039","v":0},{"$f":"VLOOKUP($I2039,Func,5)*$H2039","v":0},{"$f":"VLOOKUP($I2039,Func,6)*$H2039","v":0},{"$f":"VLOOKUP($I2039,Func,7)*$H2039","v":0},null,0.75,{"$f":"+$J2039*$P2039","v":0},{"$f":"+$J2039*(1-$P2039)","v":0},0.75,{"$f":"+$K2039*$S2039","v":0},{"$f":"+$K2039*(1-$S2039)","v":0},"PLNT",{"$f":"+$L2039*VLOOKUP($V2039,DisFac,2)","v":0},{"$f":"+$L2039*VLOOKUP($V2039,DisFac,3)","v":0},{"$f":"+$L2039*VLOOKUP($V2039,DisFac,4)","v":0},{"$f":"+$L2039*VLOOKUP($V2039,DisFac,5)","v":0},{"$f":"+$L2039*VLOOKUP($V2039,DisFac,6)","v":0},0,"UACCT114S",{"$f":"ROUND(SUM(-H2039,J2039:N2039),0)","v":0},{"$f":"ROUND(J2039-Q2039-R2039,0)","v":0},{"$f":"ROUND(K2039-T2039-U2039,0)","v":0},{"$f":"ROUND(L2039-W2039-X2039-Y2039-Z2039-AA2039,0)","v":0}]
[{"$f":"ROW()","v":2040},null,null,"SG",114,"SG","ACCT114SG",{"$f":"+'JAM Download'!E1895+'JAM Download'!E1901","v":23795681.629626423},"P",{"$f":"VLOOKUP($I2040,Func,2)*$H2040","v":23795681.629626423},{"$f":"VLOOKUP($I2040,Func,3)*$H2040","v":0},{"$f":"VLOOKUP($I2040,Func,5)*$H2040","v":0},{"$f":"VLOOKUP($I2040,Func,6)*$H2040","v":0},{"$f":"VLOOKUP($I2040,Func,7)*$H2040","v":0},null,0.75,{"$f":"+$J2040*$P2040","v":17846761.222219817},{"$f":"+$J2040*(1-$P2040)","v":5948920.4074066058},0.75,{"$f":"+$K2040*$S2040","v":0},{"$f":"+$K2040*(1-$S2040)","v":0},"PLNT",{"$f":"+$L2040*VLOOKUP($V2040,DisFac,2)","v":0},{"$f":"+$L2040*VLOOKUP($V2040,DisFac,3)","v":0},{"$f":"+$L2040*VLOOKUP($V2040,DisFac,4)","v":0},{"$f":"+$L2040*VLOOKUP($V2040,DisFac,5)","v":0},{"$f":"+$L2040*VLOOKUP($V2040,DisFac,6)","v":0},0,"UACCT114SG",{"$f":"ROUND(SUM(-H2040,J2040:N2040),0)","v":0},{"$f":"ROUND(J2040-Q2040-R2040,0)","v":0},{"$f":"ROUND(K2040-T2040-U2040,0)","v":0},{"$f":"ROUND(L2040-W2040-X2040-Y2040-Z2040-AA2040,0)","v":0}]
[{"$f":"ROW()","v":2041},null,null,"SG",114,"SG","ACCT114SG",{"$f":"+'JAM Download'!E1896+'JAM Download'!E1902","v":835056.06558817625},"P",{"$f":"VLOOKUP($I2041,Func,2)*$H2041","v":835056.06558817625},{"$f":"VLOOKUP($I2041,Func,3)*$H2041","v":0},{"$f":"VLOOKUP($I2041,Func,5)*$H2041","v":0},{"$f":"VLOOKUP($I2041,Func,6)*$H2041","v":0},{"$f":"VLOOKUP($I2041,Func,7)*$H2041","v":0},null,0.75,{"$f":"+$J2041*$P2041","v":626292.04919113219},{"$f":"+$J2041*(1-$P2041)","v":208764.01639704406},0.75,{"$f":"+$K2041*$S2041","v":0},{"$f":"+$K2041*(1-$S2041)","v":0},"PLNT",{"$f":"+$L2041*VLOOKUP($V2041,DisFac,2)","v":0},{"$f":"+$L2041*VLOOKUP($V2041,DisFac,3)","v":0},{"$f":"+$L2041*VLOOKUP($V2041,DisFac,4)","v":0},{"$f":"+$L2041*VLOOKUP($V2041,DisFac,5)","v":0},{"$f":"+$L2041*VLOOKUP($V2041,DisFac,6)","v":0},0,"UACCT114DGP",{"$f":"ROUND(SUM(-H2041,J2041:N2041),0)","v":0},{"$f":"ROUND(J2041-Q2041-R2041,0)","v":0},{"$f":"ROUND(K2041-T2041-U2041,0)","v":0},{"$f":"ROUND(L2041-W2041-X2041-Y2041-Z2041-AA2041,0)","v":0}]
[{"$f":"ROW()","v":2042},null,null,null,null,null,"ACCT114",{"$f":"+'JAM Download'!E1897+'JAM Download'!E1903","v":24630737.695214599},null,{"$f":"SUM(J2039:J2041)","v":24630737.695214599},{"$f":"SUM(K2039:K2041)","v":0},{"$f":"SUM(L2039:L2041)","v":0},{"$f":"SUM(M2039:M2041)","v":0},{"$f":"SUM(N2039:N2041)","v":0},null,null,{"$f":"SUM(Q2039:Q2041)","v":18473053.27141095},{"$f":"SUM(R2039:R2041)","v":6157684.4238036498},null,{"$f":"SUM(T2039:T2041)","v":0},{"$f":"SUM(U2039:U2041)","v":0},null,{"$f":"SUM(W2039:W2041)","v":0},{"$f":"SUM(X2039:X2041)","v":0},{"$f":"SUM(Y2039:Y2041)","v":0},{"$f":"SUM(Z2039:Z2041)","v":0},{"$f":"SUM(AA2039:AA2041)","v":0},0,"UACCT114",{"$f":"ROUND(SUM(-H2042,J2042:N2042),0)","v":0},{"$f":"ROUND(J2042-Q2042-R2042,0)","v":0},{"$f":"ROUND(K2042-T2042-U2042,0)","v":0},{"$f":"ROUND(L2042-W2042-X2042-Y2042-Z2042-AA2042,0)","v":0}]
[{"$f":"ROW()","v":2043}]
[{"$f":"ROW()","v":2044}]
[{"$f":"ROW()","v":2045},120,"Nuclear Fuel","SE",120,"SE","ACCT120SE",{"$f":"+'JAM Download'!E1906","v":0},"P",{"$f":"VLOOKUP($I2045,Func,2)*$H2045","v":0},{"$f":"VLOOKUP($I2045,Func,3)*$H2045","v":0},{"$f":"VLOOKUP($I2045,Func,5)*$H2045","v":0},{"$f":"VLOOKUP($I2045,Func,6)*$H2045","v":0},{"$f":"VLOOKUP($I2045,Func,7)*$H2045","v":0},null,0,{"$f":"+$J2045*$P2045","v":0},{"$f":"+$J2045*(1-$P2045)","v":0},0,{"$f":"+$K2045*$S2045","v":0},{"$f":"+$K2045*(1-$S2045)","v":0},"PLNT",{"$f":"+$L2045*VLOOKUP($V2045,DisFac,2)","v":0},{"$f":"+$L2045*VLOOKUP($V2045,DisFac,3)","v":0},{"$f":"+$L2045*VLOOKUP($V2045,DisFac,4)","v":0},{"$f":"+$L2045*VLOOKUP($V2045,DisFac,5)","v":0},{"$f":"+$L2045*VLOOKUP($V2045,DisFac,6)","v":0},0,"UACCT120SE",{"$f":"ROUND(SUM(-H2045,J2045:N2045),0)","v":0},{"$f":"ROUND(J2045-Q2045-R2045,0)","v":0},{"$f":"ROUND(K2045-T2045-U2045,0)","v":0},{"$f":"ROUND(L2045-W2045-X2045-Y2045-Z2045-AA2045,0)","v":0}]
[{"$f":"ROW()","v":2046},null,null,null,null,null,"ACCT120",{"$f":"+'JAM Download'!E1907","v":0},null,{"$f":"SUM(J2045)","v":0},{"$f":"SUM(K2045)","v":0},{"$f":"SUM(L2045)","v":0},{"$f":"SUM(M2045)","v":0},{"$f":"SUM(N2045)","v":0},null,null,{"$f":"SUM(Q2045)","v":0},{"$f":"SUM(R2045)","v":0},null,{"$f":"SUM(T2045)","v":0},{"$f":"SUM(U2045)","v":0},null,{"$f":"SUM(W2045)","v":0},{"$f":"SUM(X2045)","v":0},{"$f":"SUM(Y2045)","v":0},{"$f":"SUM(Z2045)","v":0},{"$f":"SUM(AA2045)","v":0},0,"UACCT120",{"$f":"ROUND(SUM(-H2046,J2046:N2046),0)","v":0},{"$f":"ROUND(J2046-Q2046-R2046,0)","v":0},{"$f":"ROUND(K2046-T2046-U2046,0)","v":0},{"$f":"ROUND(L2046-W2046-X2046-Y2046-Z2046-AA2046,0)","v":0}]
[{"$f":"ROW()","v":2047}]
[{"$f":"ROW()","v":2048},124,"Weatherization"]
[{"$f":"ROW()","v":2049},null,null,"S",124,"S","ACCT124S",{"$f":"+'JAM Download'!E1910","v":4977997.83},"DMSC",{"$f":"VLOOKUP($I2049,Func,2)*$H2049","v":0},{"$f":"VLOOKUP($I2049,Func,3)*$H2049","v":0},{"$f":"VLOOKUP($I2049,Func,5)*$H2049","v":0},{"$f":"VLOOKUP($I2049,Func,6)*$H2049","v":0},{"$f":"VLOOKUP($I2049,Func,7)*$H2049","v":4977997.83},null,{"$f":"+Demand2","v":0.5},{"$f":"+$J2049*$P2049","v":0},{"$f":"+$J2049*(1-$P2049)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$K2049*$S2049","v":0},{"$f":"+$K2049*(1-$S2049)","v":0},"MISC",{"$f":"+$L2049*VLOOKUP($V2049,DisFac,2)","v":0},{"$f":"+$L2049*VLOOKUP($V2049,DisFac,3)","v":0},{"$f":"+$L2049*VLOOKUP($V2049,DisFac,4)","v":0},{"$f":"+$L2049*VLOOKUP($V2049,DisFac,5)","v":0},{"$f":"+$L2049*VLOOKUP($V2049,DisFac,6)","v":0},0,"UACCT124S",{"$f":"ROUND(SUM(-H2049,J2049:N2049),0)","v":0},{"$f":"ROUND(J2049-Q2049-R2049,0)","v":0},{"$f":"ROUND(K2049-T2049-U2049,0)","v":0},{"$f":"ROUND(L2049-W2049-X2049-Y2049-Z2049-AA2049,0)","v":0}]
[{"$f":"ROW()","v":2050},null,null,"SO",124,"SO","ACCT124SO",{"$f":"+'JAM Download'!E1911","v":-1859.4770943060919},"DMSC",{"$f":"VLOOKUP($I2050,Func,2)*$H2050","v":0},{"$f":"VLOOKUP($I2050,Func,3)*$H2050","v":0},{"$f":"VLOOKUP($I2050,Func,5)*$H2050","v":0},{"$f":"VLOOKUP($I2050,Func,6)*$H2050","v":0},{"$f":"VLOOKUP($I2050,Func,7)*$H2050","v":-1859.4770943060919},null,{"$f":"+Demand2","v":0.5},{"$f":"+$J2050*$P2050","v":0},{"$f":"+$J2050*(1-$P2050)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$K2050*$S2050","v":0},{"$f":"+$K2050*(1-$S2050)","v":0},"MISC",{"$f":"+$L2050*VLOOKUP($V2050,DisFac,2)","v":0},{"$f":"+$L2050*VLOOKUP($V2050,DisFac,3)","v":0},{"$f":"+$L2050*VLOOKUP($V2050,DisFac,4)","v":0},{"$f":"+$L2050*VLOOKUP($V2050,DisFac,5)","v":0},{"$f":"+$L2050*VLOOKUP($V2050,DisFac,6)","v":0},0,"UACCT124SO",{"$f":"ROUND(SUM(-H2050,J2050:N2050),0)","v":0},{"$f":"ROUND(J2050-Q2050-R2050,0)","v":0},{"$f":"ROUND(K2050-T2050-U2050,0)","v":0},{"$f":"ROUND(L2050-W2050-X2050-Y2050-Z2050-AA2050,0)","v":0}]
[{"$f":"ROW()","v":2051},null,null,null,null,null,"ACCT124",{"$f":"+'JAM Download'!E1912","v":4976138.3529056944},null,{"$f":"SUM(J2049:J2050)","v":0},{"$f":"SUM(K2049:K2050)","v":0},{"$f":"SUM(L2049:L2050)","v":0},{"$f":"SUM(M2049:M2050)","v":0},{"$f":"SUM(N2049:N2050)","v":4976138.3529056944},null,null,{"$f":"SUM(Q2049:Q2050)","v":0},{"$f":"SUM(R2049:R2050)","v":0},null,{"$f":"SUM(T2049:T2050)","v":0},{"$f":"SUM(U2049:U2050)","v":0},null,{"$f":"SUM(W2049:W2050)","v":0},{"$f":"SUM(X2049:X2050)","v":0},{"$f":"SUM(Y2049:Y2050)","v":0},{"$f":"SUM(Z2049:Z2050)","v":0},{"$f":"SUM(AA2049:AA2050)","v":0},0,"UACCT124",{"$f":"ROUND(SUM(-H2051,J2051:N2051),0)","v":0},{"$f":"ROUND(J2051-Q2051-R2051,0)","v":0},{"$f":"ROUND(K2051-T2051-U2051,0)","v":0},{"$f":"ROUND(L2051-W2051-X2051-Y2051-Z2051-AA2051,0)","v":0}]
[{"$f":"ROW()","v":2052}]
[{"$f":"ROW()","v":2053},182,"Weatherization"]
[{"$f":"ROW()","v":2054},null,null,"S",182,"S","ACCT182S",{"$f":"+'JAM Download'!E1915","v":233169.15},"DMSC",{"$f":"VLOOKUP($I2054,Func,2)*$H2054","v":0},{"$f":"VLOOKUP($I2054,Func,3)*$H2054","v":0},{"$f":"VLOOKUP($I2054,Func,5)*$H2054","v":0},{"$f":"VLOOKUP($I2054,Func,6)*$H2054","v":0},{"$f":"VLOOKUP($I2054,Func,7)*$H2054","v":233169.15},null,{"$f":"+Demand2","v":0.5},{"$f":"+$J2054*$P2054","v":0},{"$f":"+$J2054*(1-$P2054)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$K2054*$S2054","v":0},{"$f":"+$K2054*(1-$S2054)","v":0},"MISC",{"$f":"+$L2054*VLOOKUP($V2054,DisFac,2)","v":0},{"$f":"+$L2054*VLOOKUP($V2054,DisFac,3)","v":0},{"$f":"+$L2054*VLOOKUP($V2054,DisFac,4)","v":0},{"$f":"+$L2054*VLOOKUP($V2054,DisFac,5)","v":0},{"$f":"+$L2054*VLOOKUP($V2054,DisFac,6)","v":0},0,"UACCT182S",{"$f":"ROUND(SUM(-H2054,J2054:N2054),0)","v":0},{"$f":"ROUND(J2054-Q2054-R2054,0)","v":0},{"$f":"ROUND(K2054-T2054-U2054,0)","v":0},{"$f":"ROUND(L2054-W2054-X2054-Y2054-Z2054-AA2054,0)","v":0}]
[{"$f":"ROW()","v":2055},null,null,"SG",182,"SG","ACCT182SG",{"$f":"+'JAM Download'!E1916","v":0},"DMSC",{"$f":"VLOOKUP($I2055,Func,2)*$H2055","v":0},{"$f":"VLOOKUP($I2055,Func,3)*$H2055","v":0},{"$f":"VLOOKUP($I2055,Func,5)*$H2055","v":0},{"$f":"VLOOKUP($I2055,Func,6)*$H2055","v":0},{"$f":"VLOOKUP($I2055,Func,7)*$H2055","v":0},null,{"$f":"+Demand2","v":0.5},{"$f":"+$J2055*$P2055","v":0},{"$f":"+$J2055*(1-$P2055)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$K2055*$S2055","v":0},{"$f":"+$K2055*(1-$S2055)","v":0},"MISC",{"$f":"+$L2055*VLOOKUP($V2055,DisFac,2)","v":0},{"$f":"+$L2055*VLOOKUP($V2055,DisFac,3)","v":0},{"$f":"+$L2055*VLOOKUP($V2055,DisFac,4)","v":0},{"$f":"+$L2055*VLOOKUP($V2055,DisFac,5)","v":0},{"$f":"+$L2055*VLOOKUP($V2055,DisFac,6)","v":0},0,"UACCT182SG",{"$f":"ROUND(SUM(-H2055,J2055:N2055),0)","v":0},{"$f":"ROUND(J2055-Q2055-R2055,0)","v":0},{"$f":"ROUND(K2055-T2055-U2055,0)","v":0},{"$f":"ROUND(L2055-W2055-X2055-Y2055-Z2055-AA2055,0)","v":0}]
[{"$f":"ROW()","v":2056},null,null,"SGCT",182,"SGCT","ACCT182SGCT",{"$f":"+'JAM Download'!E1917","v":0},"DMSC",{"$f":"VLOOKUP($I2056,Func,2)*$H2056","v":0},{"$f":"VLOOKUP($I2056,Func,3)*$H2056","v":0},{"$f":"VLOOKUP($I2056,Func,5)*$H2056","v":0},{"$f":"VLOOKUP($I2056,Func,6)*$H2056","v":0},{"$f":"VLOOKUP($I2056,Func,7)*$H2056","v":0},null,{"$f":"+Demand2","v":0.5},{"$f":"+$J2056*$P2056","v":0},{"$f":"+$J2056*(1-$P2056)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$K2056*$S2056","v":0},{"$f":"+$K2056*(1-$S2056)","v":0},"MISC",{"$f":"+$L2056*VLOOKUP($V2056,DisFac,2)","v":0},{"$f":"+$L2056*VLOOKUP($V2056,DisFac,3)","v":0},{"$f":"+$L2056*VLOOKUP($V2056,DisFac,4)","v":0},{"$f":"+$L2056*VLOOKUP($V2056,DisFac,5)","v":0},{"$f":"+$L2056*VLOOKUP($V2056,DisFac,6)","v":0},0,"UACCT182SGCT",{"$f":"ROUND(SUM(-H2056,J2056:N2056),0)","v":0},{"$f":"ROUND(J2056-Q2056-R2056,0)","v":0},{"$f":"ROUND(K2056-T2056-U2056,0)","v":0},{"$f":"ROUND(L2056-W2056-X2056-Y2056-Z2056-AA2056,0)","v":0}]
[{"$f":"ROW()","v":2057},null,null,"SO",182,"SO","ACCT182SO",{"$f":"+'JAM Download'!E1918","v":0},"DMSC",{"$f":"VLOOKUP($I2057,Func,2)*$H2057","v":0},{"$f":"VLOOKUP($I2057,Func,3)*$H2057","v":0},{"$f":"VLOOKUP($I2057,Func,5)*$H2057","v":0},{"$f":"VLOOKUP($I2057,Func,6)*$H2057","v":0},{"$f":"VLOOKUP($I2057,Func,7)*$H2057","v":0},null,{"$f":"+Demand2","v":0.5},{"$f":"+$J2057*$P2057","v":0},{"$f":"+$J2057*(1-$P2057)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$K2057*$S2057","v":0},{"$f":"+$K2057*(1-$S2057)","v":0},"MISC",{"$f":"+$L2057*VLOOKUP($V2057,DisFac,2)","v":0},{"$f":"+$L2057*VLOOKUP($V2057,DisFac,3)","v":0},{"$f":"+$L2057*VLOOKUP($V2057,DisFac,4)","v":0},{"$f":"+$L2057*VLOOKUP($V2057,DisFac,5)","v":0},{"$f":"+$L2057*VLOOKUP($V2057,DisFac,6)","v":0},0,"UACCT182SO",{"$f":"ROUND(SUM(-H2057,J2057:N2057),0)","v":0},{"$f":"ROUND(J2057-Q2057-R2057,0)","v":0},{"$f":"ROUND(K2057-T2057-U2057,0)","v":0},{"$f":"ROUND(L2057-W2057-X2057-Y2057-Z2057-AA2057,0)","v":0}]
[{"$f":"ROW()","v":2058},null,null,null,null,null,"ACCT182",{"$f":"+'JAM Download'!E1919","v":233169.15},null,{"$f":"SUM(J2054:J2057)","v":0},{"$f":"SUM(K2054:K2057)","v":0},{"$f":"SUM(L2054:L2057)","v":0},{"$f":"SUM(M2054:M2057)","v":0},{"$f":"SUM(N2054:N2057)","v":233169.15},null,null,{"$f":"SUM(Q2054:Q2057)","v":0},{"$f":"SUM(R2054:R2057)","v":0},null,{"$f":"SUM(T2054:T2057)","v":0},{"$f":"SUM(U2054:U2057)","v":0},null,{"$f":"SUM(W2054:W2057)","v":0},{"$f":"SUM(X2054:X2057)","v":0},{"$f":"SUM(Y2054:Y2057)","v":0},{"$f":"SUM(Z2054:Z2057)","v":0},{"$f":"SUM(AA2054:AA2057)","v":0},0,"UACCT182",{"$f":"ROUND(SUM(-H2058,J2058:N2058),0)","v":0},{"$f":"ROUND(J2058-Q2058-R2058,0)","v":0},{"$f":"ROUND(K2058-T2058-U2058,0)","v":0},{"$f":"ROUND(L2058-W2058-X2058-Y2058-Z2058-AA2058,0)","v":0}]
[{"$f":"ROW()","v":2059}]
[{"$f":"ROW()","v":2060},186,"Weatherization"]
[{"$f":"ROW()","v":2061},null,null,"S",186,"S","ACCT186S",{"$f":"+'JAM Download'!E1922","v":0},"DMSC",{"$f":"VLOOKUP($I2061,Func,2)*$H2061","v":0},{"$f":"VLOOKUP($I2061,Func,3)*$H2061","v":0},{"$f":"VLOOKUP($I2061,Func,5)*$H2061","v":0},{"$f":"VLOOKUP($I2061,Func,6)*$H2061","v":0},{"$f":"VLOOKUP($I2061,Func,7)*$H2061","v":0},null,{"$f":"+Demand2","v":0.5},{"$f":"+$J2061*$P2061","v":0},{"$f":"+$J2061*(1-$P2061)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$K2061*$S2061","v":0},{"$f":"+$K2061*(1-$S2061)","v":0},"MISC",{"$f":"+$L2061*VLOOKUP($V2061,DisFac,2)","v":0},{"$f":"+$L2061*VLOOKUP($V2061,DisFac,3)","v":0},{"$f":"+$L2061*VLOOKUP($V2061,DisFac,4)","v":0},{"$f":"+$L2061*VLOOKUP($V2061,DisFac,5)","v":0},{"$f":"+$L2061*VLOOKUP($V2061,DisFac,6)","v":0},0,"UACCT186S",{"$f":"ROUND(SUM(-H2061,J2061:N2061),0)","v":0},{"$f":"ROUND(J2061-Q2061-R2061,0)","v":0},{"$f":"ROUND(K2061-T2061-U2061,0)","v":0},{"$f":"ROUND(L2061-W2061-X2061-Y2061-Z2061-AA2061,0)","v":0}]
[{"$f":"ROW()","v":2062},null,null,"CN",186,"CN","ACCT186CN",{"$f":"+'JAM Download'!E1923","v":0},"DMSC",{"$f":"VLOOKUP($I2062,Func,2)*$H2062","v":0},{"$f":"VLOOKUP($I2062,Func,3)*$H2062","v":0},{"$f":"VLOOKUP($I2062,Func,5)*$H2062","v":0},{"$f":"VLOOKUP($I2062,Func,6)*$H2062","v":0},{"$f":"VLOOKUP($I2062,Func,7)*$H2062","v":0},null,0.75,{"$f":"+$J2062*$P2062","v":0},{"$f":"+$J2062*(1-$P2062)","v":0},0.75,{"$f":"+$K2062*$S2062","v":0},{"$f":"+$K2062*(1-$S2062)","v":0},"CUST",{"$f":"+$L2062*VLOOKUP($V2062,DisFac,2)","v":0},{"$f":"+$L2062*VLOOKUP($V2062,DisFac,3)","v":0},{"$f":"+$L2062*VLOOKUP($V2062,DisFac,4)","v":0},{"$f":"+$L2062*VLOOKUP($V2062,DisFac,5)","v":0},{"$f":"+$L2062*VLOOKUP($V2062,DisFac,6)","v":0},0,"UACCT303CN",0,0,0,0]
[{"$f":"ROW()","v":2063},null,null,"CNP",186,"CNP","ACCT186CNP",{"$f":"+'JAM Download'!E1924","v":0},"DMSC",{"$f":"VLOOKUP($I2063,Func,2)*$H2063","v":0},{"$f":"VLOOKUP($I2063,Func,3)*$H2063","v":0},{"$f":"VLOOKUP($I2063,Func,5)*$H2063","v":0},{"$f":"VLOOKUP($I2063,Func,6)*$H2063","v":0},{"$f":"VLOOKUP($I2063,Func,7)*$H2063","v":0},null,0.75,{"$f":"+$J2063*$P2063","v":0},{"$f":"+$J2063*(1-$P2063)","v":0},0.75,{"$f":"+$K2063*$S2063","v":0},{"$f":"+$K2063*(1-$S2063)","v":0},"CUST",{"$f":"+$L2063*VLOOKUP($V2063,DisFac,2)","v":0},{"$f":"+$L2063*VLOOKUP($V2063,DisFac,3)","v":0},{"$f":"+$L2063*VLOOKUP($V2063,DisFac,4)","v":0},{"$f":"+$L2063*VLOOKUP($V2063,DisFac,5)","v":0},{"$f":"+$L2063*VLOOKUP($V2063,DisFac,6)","v":0},0,"UACCT303CNP",0,0,0,0]
[{"$f":"ROW()","v":2064},null,null,"SG",186,"SG","ACCT186SG",{"$f":"+'JAM Download'!E1925","v":0},"DMSC",{"$f":"VLOOKUP($I2064,Func,2)*$H2064","v":0},{"$f":"VLOOKUP($I2064,Func,3)*$H2064","v":0},{"$f":"VLOOKUP($I2064,Func,5)*$H2064","v":0},{"$f":"VLOOKUP($I2064,Func,6)*$H2064","v":0},{"$f":"VLOOKUP($I2064,Func,7)*$H2064","v":0},null,{"$f":"+Demand2","v":0.5},{"$f":"+$J2064*$P2064","v":0},{"$f":"+$J2064*(1-$P2064)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$K2064*$S2064","v":0},{"$f":"+$K2064*(1-$S2064)","v":0},"MISC",{"$f":"+$L2064*VLOOKUP($V2064,DisFac,2)","v":0},{"$f":"+$L2064*VLOOKUP($V2064,DisFac,3)","v":0},{"$f":"+$L2064*VLOOKUP($V2064,DisFac,4)","v":0},{"$f":"+$L2064*VLOOKUP($V2064,DisFac,5)","v":0},{"$f":"+$L2064*VLOOKUP($V2064,DisFac,6)","v":0},0,"UACCT186SG",0,0,0,0]
[{"$f":"ROW()","v":2065},null,null,"SO",186,"SO","ACCT186SO",{"$f":"+'JAM Download'!E1926","v":0},"DMSC",{"$f":"VLOOKUP($I2065,Func,2)*$H2065","v":0},{"$f":"VLOOKUP($I2065,Func,3)*$H2065","v":0},{"$f":"VLOOKUP($I2065,Func,5)*$H2065","v":0},{"$f":"VLOOKUP($I2065,Func,6)*$H2065","v":0},{"$f":"VLOOKUP($I2065,Func,7)*$H2065","v":0},null,{"$f":"+Demand2","v":0.5},{"$f":"+$J2065*$P2065","v":0},{"$f":"+$J2065*(1-$P2065)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$K2065*$S2065","v":0},{"$f":"+$K2065*(1-$S2065)","v":0},"MISC",{"$f":"+$L2065*VLOOKUP($V2065,DisFac,2)","v":0},{"$f":"+$L2065*VLOOKUP($V2065,DisFac,3)","v":0},{"$f":"+$L2065*VLOOKUP($V2065,DisFac,4)","v":0},{"$f":"+$L2065*VLOOKUP($V2065,DisFac,5)","v":0},{"$f":"+$L2065*VLOOKUP($V2065,DisFac,6)","v":0},0,"UACCT186SO",0,0,0,0]
[{"$f":"ROW()","v":2066},null,null,null,null,null,"ACCT186",{"$f":"+'JAM Download'!E1927","v":0},null,{"$f":"SUM(J2061:J2065)","v":0},{"$f":"SUM(K2061:K2065)","v":0},{"$f":"SUM(L2061:L2065)","v":0},{"$f":"SUM(M2061:M2065)","v":0},{"$f":"SUM(N2061:N2065)","v":0},null,null,{"$f":"SUM(Q2061:Q2065)","v":0},{"$f":"SUM(R2061:R2065)","v":0},null,{"$f":"SUM(T2061:T2065)","v":0},{"$f":"SUM(U2061:U2065)","v":0},null,{"$f":"SUM(W2061:W2065)","v":0},{"$f":"SUM(X2061:X2065)","v":0},{"$f":"SUM(Y2061:Y2065)","v":0},{"$f":"SUM(Z2061:Z2065)","v":0},{"$f":"SUM(AA2061:AA2065)","v":0},0,"UACCT186",0,0,0,0]
[{"$f":"ROW()","v":2067}]
[{"$f":"ROW()","v":2068},null,"Total Weatherization",null,null,null,null,{"$f":"+'JAM Download'!E1929","v":5209307.5029056948},null,{"$f":"+J2051+J2058+J2066","v":0},{"$f":"+K2051+K2058+K2066","v":0},{"$f":"+L2051+L2058+L2066","v":0},{"$f":"+M2051+M2058+M2066","v":0},{"$f":"+N2051+N2058+N2066","v":5209307.5029056948},null,{"$f":"+P2051+P2058+P2066","v":0},0,0,0,0,0,null,{"$f":"+W2051+W2058+W2066","v":0},{"$f":"+X2051+X2058+X2066","v":0},{"$f":"+Y2051+Y2058+Y2066","v":0},{"$f":"+Z2051+Z2058+Z2066","v":0},{"$f":"+AA2051+AA2058+AA2066","v":0},0,null,{"$f":"ROUND(SUM(-H2068,J2068:N2068),0)","v":0},{"$f":"ROUND(J2068-Q2068-R2068,0)","v":0},{"$f":"ROUND(K2068-T2068-U2068,0)","v":0},{"$f":"ROUND(L2068-W2068-X2068-Y2068-Z2068-AA2068,0)","v":0}]
[{"$f":"ROW()","v":2069}]
[{"$f":"ROW()","v":2070},151,"Fuel Stock"]
[{"$f":"ROW()","v":2071},null,null,"SE",151,"SE","ACCT151SE",{"$f":"+'JAM Download'!E1933","v":81757985.198417217},"P",{"$f":"VLOOKUP($I2071,Func,2)*$H2071","v":81757985.198417217},{"$f":"VLOOKUP($I2071,Func,3)*$H2071","v":0},{"$f":"VLOOKUP($I2071,Func,5)*$H2071","v":0},{"$f":"VLOOKUP($I2071,Func,6)*$H2071","v":0},{"$f":"VLOOKUP($I2071,Func,7)*$H2071","v":0},null,0,{"$f":"+$J2071*$P2071","v":0},{"$f":"+$J2071*(1-$P2071)","v":81757985.198417217},0,{"$f":"+$K2071*$S2071","v":0},{"$f":"+$K2071*(1-$S2071)","v":0},"PLNT",null,null,null,null,null,null,"UACCT151SE",{"$f":"ROUND(SUM(-H2071,J2071:N2071),0)","v":0},{"$f":"ROUND(J2071-Q2071-R2071,0)","v":0},{"$f":"ROUND(K2071-T2071-U2071,0)","v":0},{"$f":"ROUND(L2071-W2071-X2071-Y2071-Z2071-AA2071,0)","v":0}]
[{"$f":"ROW()","v":2072},null,null,"SSECH",151,"SSECH","ACCT151SSECH",{"$f":"+'JAM Download'!E1934+'JAM Download'!E1935","v":3693455.2447070177},"P",{"$f":"VLOOKUP($I2072,Func,2)*$H2072","v":3693455.2447070177},{"$f":"VLOOKUP($I2072,Func,3)*$H2072","v":0},{"$f":"VLOOKUP($I2072,Func,5)*$H2072","v":0},{"$f":"VLOOKUP($I2072,Func,6)*$H2072","v":0},{"$f":"VLOOKUP($I2072,Func,7)*$H2072","v":0},null,0,{"$f":"+$J2072*$P2072","v":0},{"$f":"+$J2072*(1-$P2072)","v":3693455.2447070177},0,{"$f":"+$K2072*$S2072","v":0},{"$f":"+$K2072*(1-$S2072)","v":0},"PLNT",null,null,null,null,null,null,"UACCT151SSECH",{"$f":"ROUND(SUM(-H2072,J2072:N2072),0)","v":0},{"$f":"ROUND(J2072-Q2072-R2072,0)","v":0},{"$f":"ROUND(K2072-T2072-U2072,0)","v":0},{"$f":"ROUND(L2072-W2072-X2072-Y2072-Z2072-AA2072,0)","v":0}]
[{"$f":"ROW()","v":2073},null,null,null,null,null,"ACCT151",{"$f":"+'JAM Download'!E1936","v":85451440.443124235},null,{"$f":"SUM(J2071:J2072)","v":85451440.443124235},{"$f":"SUM(K2071:K2072)","v":0},{"$f":"SUM(L2071:L2072)","v":0},{"$f":"SUM(M2071:M2072)","v":0},{"$f":"SUM(N2071:N2072)","v":0},null,null,{"$f":"SUM(Q2071:Q2072)","v":0},{"$f":"SUM(R2071:R2072)","v":85451440.443124235},null,{"$f":"SUM(T2071:T2072)","v":0},{"$f":"SUM(U2071:U2072)","v":0},null,{"$f":"SUM(W2071:W2072)","v":0},{"$f":"SUM(X2071:X2072)","v":0},{"$f":"SUM(Y2071:Y2072)","v":0},{"$f":"SUM(Z2071:Z2072)","v":0},{"$f":"SUM(AA2071:AA2072)","v":0},0,"UACCT151",{"$f":"ROUND(SUM(-H2073,J2073:N2073),0)","v":0},{"$f":"ROUND(J2073-Q2073-R2073,0)","v":0},{"$f":"ROUND(K2073-T2073-U2073,0)","v":0},{"$f":"ROUND(L2073-W2073-X2073-Y2073-Z2073-AA2073,0)","v":0}]
[{"$f":"ROW()","v":2074}]
[{"$f":"ROW()","v":2075},152,"Fuel Stock - Undistributed"]
[{"$f":"ROW()","v":2076},null,null,"SE",152,"SE","ACCT152SE",{"$f":"+'JAM Download'!E1939","v":0},"P",{"$f":"VLOOKUP($I2076,Func,2)*$H2076","v":0},{"$f":"VLOOKUP($I2076,Func,3)*$H2076","v":0},{"$f":"VLOOKUP($I2076,Func,5)*$H2076","v":0},{"$f":"VLOOKUP($I2076,Func,6)*$H2076","v":0},{"$f":"VLOOKUP($I2076,Func,7)*$H2076","v":0},null,0,{"$f":"+$J2076*$P2076","v":0},{"$f":"+$J2076*(1-$P2076)","v":0},0,{"$f":"+$K2076*$S2076","v":0},{"$f":"+$K2076*(1-$S2076)","v":0},"PLNT",{"$f":"+$L2076*VLOOKUP($V2076,DisFac,2)","v":0},{"$f":"+$L2076*VLOOKUP($V2076,DisFac,3)","v":0},{"$f":"+$L2076*VLOOKUP($V2076,DisFac,4)","v":0},{"$f":"+$L2076*VLOOKUP($V2076,DisFac,5)","v":0},{"$f":"+$L2076*VLOOKUP($V2076,DisFac,6)","v":0},0,"UACCT152SE",{"$f":"ROUND(SUM(-H2076,J2076:N2076),0)","v":0},{"$f":"ROUND(J2076-Q2076-R2076,0)","v":0},{"$f":"ROUND(K2076-T2076-U2076,0)","v":0},{"$f":"ROUND(L2076-W2076-X2076-Y2076-Z2076-AA2076,0)","v":0}]
[{"$f":"ROW()","v":2077},null,null,null,null,null,"ACCT152",{"$f":"+'JAM Download'!E1940","v":0},null,{"$f":"SUM(J2076)","v":0},{"$f":"SUM(K2076)","v":0},{"$f":"SUM(L2076)","v":0},{"$f":"SUM(M2076)","v":0},{"$f":"SUM(N2076)","v":0},null,null,{"$f":"SUM(Q2076)","v":0},{"$f":"SUM(R2076)","v":0},null,{"$f":"SUM(T2076)","v":0},{"$f":"SUM(U2076)","v":0},null,{"$f":"SUM(W2076)","v":0},{"$f":"SUM(X2076)","v":0},{"$f":"SUM(Y2076)","v":0},{"$f":"SUM(Z2076)","v":0},{"$f":"SUM(AA2076)","v":0},0,"UACCT152",{"$f":"ROUND(SUM(-H2077,J2077:N2077),0)","v":0},{"$f":"ROUND(J2077-Q2077-R2077,0)","v":0},{"$f":"ROUND(K2077-T2077-U2077,0)","v":0},{"$f":"ROUND(L2077-W2077-X2077-Y2077-Z2077-AA2077,0)","v":0}]
[{"$f":"ROW()","v":2078}]
[{"$f":"ROW()","v":2079},25316,"DG&T Working Capital Deposit"]
[{"$f":"ROW()","v":2080},null,null,"SE",25316,"SE","ACCT25316SE",{"$f":"+'JAM Download'!E1943","v":-1038968.5537228973},"P",{"$f":"VLOOKUP($I2080,Func,2)*$H2080","v":-1038968.5537228973},{"$f":"VLOOKUP($I2080,Func,3)*$H2080","v":0},{"$f":"VLOOKUP($I2080,Func,5)*$H2080","v":0},{"$f":"VLOOKUP($I2080,Func,6)*$H2080","v":0},{"$f":"VLOOKUP($I2080,Func,7)*$H2080","v":0},null,0,{"$f":"+$J2080*$P2080","v":0},{"$f":"+$J2080*(1-$P2080)","v":-1038968.5537228973},null,{"$f":"+$K2080*$S2076","v":0},{"$f":"+$K2080*(1-$S2076)","v":0},"PLNT",{"$f":"+$L2080*VLOOKUP($V2080,DisFac,2)","v":0},{"$f":"+$L2080*VLOOKUP($V2080,DisFac,3)","v":0},{"$f":"+$L2080*VLOOKUP($V2080,DisFac,4)","v":0},{"$f":"+$L2080*VLOOKUP($V2080,DisFac,5)","v":0},{"$f":"+$L2080*VLOOKUP($V2080,DisFac,6)","v":0},0,"UACCT25316SE",{"$f":"ROUND(SUM(-H2080,J2080:N2080),0)","v":0},{"$f":"ROUND(J2080-Q2080-R2080,0)","v":0},{"$f":"ROUND(K2080-T2080-U2080,0)","v":0},{"$f":"ROUND(L2080-W2080-X2080-Y2080-Z2080-AA2080,0)","v":0}]
[{"$f":"ROW()","v":2081},null,null,null,null,null,"ACCT25316",{"$f":"+'JAM Download'!E1944","v":-1038968.5537228973},null,{"$f":"SUM(J2080)","v":-1038968.5537228973},{"$f":"SUM(K2080)","v":0},{"$f":"SUM(L2080)","v":0},{"$f":"SUM(M2080)","v":0},{"$f":"SUM(N2080)","v":0},null,null,{"$f":"SUM(Q2080)","v":0},{"$f":"SUM(R2080)","v":-1038968.5537228973},null,{"$f":"SUM(T2080)","v":0},{"$f":"SUM(U2080)","v":0},null,{"$f":"SUM(W2080)","v":0},{"$f":"SUM(X2080)","v":0},{"$f":"SUM(Y2080)","v":0},{"$f":"SUM(Z2080)","v":0},{"$f":"SUM(AA2080)","v":0},0,"UACCT25316",{"$f":"ROUND(SUM(-H2081,J2081:N2081),0)","v":0},{"$f":"ROUND(J2081-Q2081-R2081,0)","v":0},{"$f":"ROUND(K2081-T2081-U2081,0)","v":0},{"$f":"ROUND(L2081-W2081-X2081-Y2081-Z2081-AA2081,0)","v":0}]
[{"$f":"ROW()","v":2082}]
[{"$f":"ROW()","v":2083},25317,"DG&T Working Capital Deposit"]
[{"$f":"ROW()","v":2084},null,null,"SE",25317,"SE","ACCT25317SE",{"$f":"+'JAM Download'!E1947","v":-798243.2504272795},"P",{"$f":"VLOOKUP($I2084,Func,2)*$H2084","v":-798243.2504272795},{"$f":"VLOOKUP($I2084,Func,3)*$H2084","v":0},{"$f":"VLOOKUP($I2084,Func,5)*$H2084","v":0},{"$f":"VLOOKUP($I2084,Func,6)*$H2084","v":0},{"$f":"VLOOKUP($I2084,Func,7)*$H2084","v":0},null,0,{"$f":"+$J2084*$P2084","v":0},{"$f":"+$J2084*(1-$P2084)","v":-798243.2504272795},0,{"$f":"+$K2084*$S2084","v":0},{"$f":"+$K2084*(1-$S2084)","v":0},"PLNT",{"$f":"+$L2084*VLOOKUP($V2084,DisFac,2)","v":0},{"$f":"+$L2084*VLOOKUP($V2084,DisFac,3)","v":0},{"$f":"+$L2084*VLOOKUP($V2084,DisFac,4)","v":0},{"$f":"+$L2084*VLOOKUP($V2084,DisFac,5)","v":0},{"$f":"+$L2084*VLOOKUP($V2084,DisFac,6)","v":0},0,"UACCT25317SE",{"$f":"ROUND(SUM(-H2084,J2084:N2084),0)","v":0},{"$f":"ROUND(J2084-Q2084-R2084,0)","v":0},{"$f":"ROUND(K2084-T2084-U2084,0)","v":0},{"$f":"ROUND(L2084-W2084-X2084-Y2084-Z2084-AA2084,0)","v":0}]
[{"$f":"ROW()","v":2085},null,null,null,null,null,"ACCT25317",{"$f":"+'JAM Download'!E1948","v":-798243.2504272795},null,{"$f":"SUM(J2084)","v":-798243.2504272795},{"$f":"SUM(K2084)","v":0},{"$f":"SUM(L2084)","v":0},{"$f":"SUM(M2084)","v":0},{"$f":"SUM(N2084)","v":0},null,null,{"$f":"SUM(Q2084)","v":0},{"$f":"SUM(R2084)","v":-798243.2504272795},null,{"$f":"SUM(T2084)","v":0},{"$f":"SUM(U2084)","v":0},null,{"$f":"SUM(W2084)","v":0},{"$f":"SUM(X2084)","v":0},{"$f":"SUM(Y2084)","v":0},{"$f":"SUM(Z2084)","v":0},{"$f":"SUM(AA2084)","v":0},0,"UACCT25317",{"$f":"ROUND(SUM(-H2085,J2085:N2085),0)","v":0},{"$f":"ROUND(J2085-Q2085-R2085,0)","v":0},{"$f":"ROUND(K2085-T2085-U2085,0)","v":0},{"$f":"ROUND(L2085-W2085-X2085-Y2085-Z2085-AA2085,0)","v":0}]
[{"$f":"ROW()","v":2086}]
[{"$f":"ROW()","v":2087},25319,"Provo Working Capital Deposit"]
[{"$f":"ROW()","v":2088},null,null,"SE",25319,"SE","ACCT25319SE",{"$f":"+'JAM Download'!E1951","v":0},"P",{"$f":"VLOOKUP($I2088,Func,2)*$H2088","v":0},{"$f":"VLOOKUP($I2088,Func,3)*$H2088","v":0},{"$f":"VLOOKUP($I2088,Func,5)*$H2088","v":0},{"$f":"VLOOKUP($I2088,Func,6)*$H2088","v":0},{"$f":"VLOOKUP($I2088,Func,7)*$H2088","v":0},null,0,{"$f":"+$J2088*$P2088","v":0},{"$f":"+$J2088*(1-$P2088)","v":0},0,{"$f":"+$K2088*$S2088","v":0},{"$f":"+$K2088*(1-$S2088)","v":0},"PLNT",{"$f":"+$L2088*VLOOKUP($V2088,DisFac,2)","v":0},{"$f":"+$L2088*VLOOKUP($V2088,DisFac,3)","v":0},{"$f":"+$L2088*VLOOKUP($V2088,DisFac,4)","v":0},{"$f":"+$L2088*VLOOKUP($V2088,DisFac,5)","v":0},{"$f":"+$L2088*VLOOKUP($V2088,DisFac,6)","v":0},0,"UACCT25319SE",{"$f":"ROUND(SUM(-H2088,J2088:N2088),0)","v":0},{"$f":"ROUND(J2088-Q2088-R2088,0)","v":0},{"$f":"ROUND(K2088-T2088-U2088,0)","v":0},{"$f":"ROUND(L2088-W2088-X2088-Y2088-Z2088-AA2088,0)","v":0}]
[{"$f":"ROW()","v":2089},null,null,null,null,null,"ACCT25319",{"$f":"+'JAM Download'!E1952","v":0},null,{"$f":"SUM(J2088)","v":0},{"$f":"SUM(K2088)","v":0},{"$f":"SUM(L2088)","v":0},{"$f":"SUM(M2088)","v":0},{"$f":"SUM(N2088)","v":0},null,null,{"$f":"SUM(Q2088)","v":0},{"$f":"SUM(R2088)","v":0},null,{"$f":"SUM(T2088)","v":0},{"$f":"SUM(U2088)","v":0},null,{"$f":"SUM(W2088)","v":0},{"$f":"SUM(X2088)","v":0},{"$f":"SUM(Y2088)","v":0},{"$f":"SUM(Z2088)","v":0},{"$f":"SUM(AA2088)","v":0},0,"UACCT25319",{"$f":"ROUND(SUM(-H2089,J2089:N2089),0)","v":0},{"$f":"ROUND(J2089-Q2089-R2089,0)","v":0},{"$f":"ROUND(K2089-T2089-U2089,0)","v":0},{"$f":"ROUND(L2089-W2089-X2089-Y2089-Z2089-AA2089,0)","v":0}]
[{"$f":"ROW()","v":2090}]
[{"$f":"ROW()","v":2091},null,"Total Fuel Stock",null,null,null,null,{"$f":"+'JAM Download'!E1954","v":83614228.638974056},null,{"$f":"+J2073+J2077+J2081+J2085+J2089","v":83614228.638974056},{"$f":"+K2073+K2077+K2081+K2085+K2089","v":0},{"$f":"+L2073+L2077+L2081+L2085+L2089","v":0},{"$f":"+M2073+M2077+M2081+M2085+M2089","v":0},{"$f":"+N2073+N2077+N2081+N2085+N2089","v":0},null,0,{"$f":"+Q2073+Q2077+Q2081+Q2085+Q2089","v":0},{"$f":"+R2073+R2077+R2081+R2085+R2089","v":83614228.638974056},0,{"$f":"+T2073+T2077+T2081+T2085+T2089","v":0},{"$f":"+U2073+U2077+U2081+U2085+U2089","v":0},null,{"$f":"+W2073+W2077+W2081+W2085+W2089","v":0},{"$f":"+X2073+X2077+X2081+X2085+X2089","v":0},{"$f":"+Y2073+Y2077+Y2081+Y2085+Y2089","v":0},{"$f":"+Z2073+Z2077+Z2081+Z2085+Z2089","v":0},{"$f":"+AA2073+AA2077+AA2081+AA2085+AA2089","v":0},0,null,{"$f":"ROUND(SUM(-H2091,J2091:N2091),0)","v":0},{"$f":"ROUND(J2091-Q2091-R2091,0)","v":0},{"$f":"ROUND(K2091-T2091-U2091,0)","v":0},{"$f":"ROUND(L2091-W2091-X2091-Y2091-Z2091-AA2091,0)","v":0}]
[{"$f":"ROW()","v":2092}]
[{"$f":"ROW()","v":2093},154,"Materials and Supplies"]
[{"$f":"ROW()","v":2094},null,null,"S",154,"S","ACCT154S",{"$f":"+'JAM Download'!E1956","v":35895448.064999901},"MSS",{"$f":"VLOOKUP($I2094,Func,2)*$H2094","v":30070143.413222753},{"$f":"VLOOKUP($I2094,Func,3)*$H2094","v":287810.13266359741},{"$f":"VLOOKUP($I2094,Func,5)*$H2094","v":5537494.5191135518},{"$f":"VLOOKUP($I2094,Func,6)*$H2094","v":0},{"$f":"VLOOKUP($I2094,Func,7)*$H2094","v":0},null,0.75,{"$f":"+$J2094*$P2094","v":22552607.559917063},{"$f":"+$J2094*(1-$P2094)","v":7517535.8533056881},0.75,{"$f":"+$K2094*$S2094","v":215857.59949769807},{"$f":"+$K2094*(1-$S2094)","v":71952.533165899353},"PLNT",{"$f":"+$L2094*VLOOKUP($V2094,DisFac,2)","v":992869.73618593276},{"$f":"+$L2094*VLOOKUP($V2094,DisFac,3)","v":2850504.4075327739},{"$f":"+$L2094*VLOOKUP($V2094,DisFac,4)","v":985642.28192431107},{"$f":"+$L2094*VLOOKUP($V2094,DisFac,5)","v":188896.92851545729},{"$f":"+$L2094*VLOOKUP($V2094,DisFac,6)","v":519581.16495507571},188896.92851545729,"UACCT154S",{"$f":"ROUND(SUM(-H2094,J2094:N2094),0)","v":0},{"$f":"ROUND(J2094-Q2094-R2094,0)","v":0},{"$f":"ROUND(K2094-T2094-U2094,0)","v":0},{"$f":"ROUND(L2094-W2094-X2094-Y2094-Z2094-AA2094,0)","v":0}]
[{"$f":"ROW()","v":2095},null,null,"SG",154,"SG","ACCT154SG",{"$f":"+'JAM Download'!E1957","v":1612765.3333704607},"MSS",1351037.1782657921,12931.171766182671,248796.98333848591,0,0,null,0.75,1013277.883699344,337759.29456644802,0.75,9698.3788246370041,3232.7929415456679,"PLNT",44609.162927114216,128071.80127028663,44284.436859882597,8487.0487572193069,23344.533523983115,8487.0487572193069,"UACCT154SG",0,0,0,0]
[{"$f":"ROW()","v":2096},null,null,"SE",154,"SE","ACCT154SE",{"$f":"+'JAM Download'!E1958","v":1782729.7485735018},"MSS",1493418.8621786155,14293.948483695647,275016.93791119067,0,0,null,0.75,1120064.1466339617,373354.71554465388,0.75,10720.461362771735,3573.4871209239118,"PLNT",49310.38642982857,141568.89744199871,48951.438473661088,9381.4729173702781,25804.742648332001,9381.4729173702781,"UACCT154SE",0,0,0,0]
[{"$f":"ROW()","v":2097},null,null,"SO",154,"SO","ACCT154SO",{"$f":"+'JAM Download'!E1959","v":98927.950314275033},"MSS",82873.395204307322,793.20549091714884,15261.34961905057,0,0,null,0.75,62155.046403230488,20718.348801076831,0.75,594.90411818786163,198.30137272928721,"PLNT",2736.3516330005614,7855.9977267419863,2716.4327498375014,520.60043727152663,1431.9670721989917,520.60043727152663,"UACCT154SO",0,0,0,0]
[{"$f":"ROW()","v":2098},null,null,"SNPPS",154,"SNPPS","ACCT154SNPPS",{"$f":"+'JAM Download'!E1960","v":34614563.642530061},"MSS",28997127.742553726,277539.98601742036,5339895.9139589155,0,0,null,0.75,21747845.806915294,7249281.9356384315,0.75,208154.98951306526,69384.996504355091,"PLNT",957440.41444242373,2748787.7028080197,950470.86289763288,182156.37654492017,501040.55726591829,182156.37654492017,"UACCT154SNPPS",0,0,0,0]
[{"$f":"ROW()","v":2099},null,null,"SNPPH",154,"SNPPH","ACCT154SNPPH",{"$f":"+'JAM Download'!E1961","v":-775.07424042270009},"MSS",-649.29106117303309,-6.2145545461989737,-119.56862470346803,0,0,null,0.75,-486.96829587977481,-162.32276529325827,0.75,-4.6609159096492299,-1.5536386365497434,"PLNT",-21.438588960346511,-61.549657619241913,-21.282529796190865,-4.078766285969734,-11.219082041718988,-4.078766285969734,"UACCT154SNPPH",0,0,0,0]
[{"$f":"ROW()","v":2100},null,null,"SNPD",154,"SNPD","ACCT154SNPD",{"$f":"+'JAM Download'!E1962","v":-1327163.5061218829},"MSS",-1111784.3379365173,-10641.21289338822,-204737.95529197753,0,0,null,0.75,-833838.25345238799,-277946.08448412933,0.75,-7980.9096700411646,-2660.3032233470549,"PLNT",-36709.403315226038,-105391.78719448273,-36442.18242635957,-6984.0919520008129,-19210.490403908338,-6984.0919520008129,"UACCT154SNPD",0,0,0,0]
[{"$f":"ROW()","v":2101},null,null,"DGU",154,"SNPT","ACCT154SNPT",{"$f":"+'JAM Download'!E1963","v":0},"MSS",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]
[{"$f":"ROW()","v":2102},null,null,"DGP",154,"SG","ACCT154SG",{"$f":"+'JAM Download'!E1964","v":0},"MSS",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]
[{"$f":"ROW()","v":2103},null,null,"SNPPT",154,"SG","ACCT154SG",{"$f":"+'JAM Download'!E1965","v":0},"MSS",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]
[{"$f":"ROW()","v":2104},null,null,"SNPPT",154,"SSGCT","ACCT154SSGCT",{"$f":"+'JAM Download'!E1966","v":0},"MSS",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT154SNPPT",0,{"$f":"ROUND(J2104-Q2104-R2104,0)","v":0},{"$f":"ROUND(K2104-T2104-U2104,0)","v":0},{"$f":"ROUND(L2104-W2104-X2104-Y2104-Z2104-AA2104,0)","v":0}]
[{"$f":"ROW()","v":2105},null,null,"SNPPO",154,"SNPPO","ACCT154SNPPO",{"$f":"+'JAM Download'!E1967","v":2544387.0328477672},"MSS",2131470.3423657315,20400.92571474229,392515.76476729359,0,0,null,0.75,1598602.7567742986,532867.58559143287,0.75,15300.694286056718,5100.2314286855726,"PLNT",70377.861769099996,202053.09705198184,69865.556117685061,13389.633543205155,36829.616285321477,13389.633543205155,"UACCT154SNPPT",{"$f":"ROUND(SUM(-H2105,J2105:N2105),0)","v":0},{"$f":"ROUND(J2105-Q2105-R2105,0)","v":0},{"$f":"ROUND(K2105-T2105-U2105,0)","v":0},{"$f":"ROUND(L2105-W2105-X2105-Y2105-Z2105-AA2105,0)","v":0}]
[{"$f":"ROW()","v":2106},null,null,"SSGCH",154,"SSGCH","ACCT154SSGCH",{"$f":"+'JAM Download'!E1968","v":0},"MSS",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT154SSGCH",0,0,0,0]
[{"$f":"ROW()","v":2107},null,null,null,null,null,"ACCT154",{"$f":"+'JAM Download'!E1969","v":75220883.192273661},null,{"$f":"SUM(J2094:J2106)","v":63013637.304793239},{"$f":"SUM(K2094:K2106)","v":603121.94268862111},{"$f":"SUM(L2094:L2106)","v":11604123.944791807},{"$f":"SUM(M2094:M2106)","v":0},{"$f":"SUM(N2094:N2106)","v":0},null,null,{"$f":"SUM(Q2094:Q2106)","v":47260227.978594914},{"$f":"SUM(R2094:R2106)","v":15753409.32619831},null,{"$f":"SUM(T2094:T2106)","v":452341.45701646589},{"$f":"SUM(U2094:U2106)","v":150780.48567215528},null,{"$f":"SUM(W2094:W2106)","v":2080613.0714832135},{"$f":"SUM(X2094:X2106)","v":5973388.5669796998},{"$f":"SUM(Y2094:Y2106)","v":2065467.5440668543},{"$f":"SUM(Z2094:Z2106)","v":395843.88999715698},{"$f":"SUM(AA2094:AA2106)","v":1088810.8722648798},395843.88999715698,"UACCT154",0,0,0,0]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109}]
[{"$f":"ROW()","v":2110}]
[{"$f":"ROW()","v":2111}]
[{"$f":"ROW()","v":2112},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":2113},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":2114},163,"Stores Expense Undistributed"]
[{"$f":"ROW()","v":2115},null,null,"SO",163,"SO","ACCT163SO",{"$f":"+'JAM Download'!E1972","v":0},"MSS",{"$f":"VLOOKUP($I2115,Func,2)*$H2115","v":0},{"$f":"VLOOKUP($I2115,Func,3)*$H2115","v":0},{"$f":"VLOOKUP($I2115,Func,5)*$H2115","v":0},{"$f":"VLOOKUP($I2115,Func,6)*$H2115","v":0},{"$f":"VLOOKUP($I2115,Func,7)*$H2115","v":0},null,0.75,{"$f":"+$J2115*$P2115","v":0},{"$f":"+$J2115*(1-$P2115)","v":0},0.75,{"$f":"+$K2115*$S2115","v":0},{"$f":"+$K2115*(1-$S2115)","v":0},"PLNT",{"$f":"+$L2115*VLOOKUP($V2115,DisFac,2)","v":0},{"$f":"+$L2115*VLOOKUP($V2115,DisFac,3)","v":0},{"$f":"+$L2115*VLOOKUP($V2115,DisFac,4)","v":0},{"$f":"+$L2115*VLOOKUP($V2115,DisFac,5)","v":0},{"$f":"+$L2115*VLOOKUP($V2115,DisFac,6)","v":0},0,"UACCT163SO",{"$f":"ROUND(SUM(-H2115,J2115:N2115),0)","v":0},{"$f":"ROUND(J2115-Q2115-R2115,0)","v":0},{"$f":"ROUND(K2115-T2115-U2115,0)","v":0},{"$f":"ROUND(L2115-W2115-X2115-Y2115-Z2115-AA2115,0)","v":0}]
[{"$f":"ROW()","v":2116}]
[{"$f":"ROW()","v":2117},null,null,null,null,null,"ACCT163",{"$f":"+'JAM Download'!E1974","v":0},null,{"$f":"SUM(J2115:J2116)","v":0},{"$f":"SUM(K2115:K2116)","v":0},{"$f":"SUM(L2115:L2116)","v":0},{"$f":"SUM(M2115:M2116)","v":0},{"$f":"SUM(N2115:N2116)","v":0},null,null,{"$f":"SUM(Q2115:Q2116)","v":0},{"$f":"SUM(R2115:R2116)","v":0},null,{"$f":"SUM(T2115:T2116)","v":0},{"$f":"SUM(U2115:U2116)","v":0},null,{"$f":"SUM(W2115:W2116)","v":0},{"$f":"SUM(X2115:X2116)","v":0},{"$f":"SUM(Y2115:Y2116)","v":0},{"$f":"SUM(Z2115:Z2116)","v":0},{"$f":"SUM(AA2115:AA2116)","v":0},0,"UACCT163",{"$f":"ROUND(SUM(-H2117,J2117:N2117),0)","v":0},{"$f":"ROUND(J2117-Q2117-R2117,0)","v":0},{"$f":"ROUND(K2117-T2117-U2117,0)","v":0},{"$f":"ROUND(L2117-W2117-X2117-Y2117-Z2117-AA2117,0)","v":0}]
[{"$f":"ROW()","v":2118}]
[{"$f":"ROW()","v":2119},25318,"Provo Working Capital Deposit"]
[{"$f":"ROW()","v":2120},null,null,"SNPPS",25318,"SNPPS","ACCT25318SNPPS",{"$f":"+'JAM Download'!E1977","v":-113548.18152342268},"MSS",{"$f":"VLOOKUP($I2120,Func,2)*$H2120","v":-95120.977360057354},{"$f":"VLOOKUP($I2120,Func,3)*$H2120","v":-910.43067992322074},{"$f":"VLOOKUP($I2120,Func,5)*$H2120","v":-17516.773483442114},{"$f":"VLOOKUP($I2120,Func,6)*$H2120","v":0},{"$f":"VLOOKUP($I2120,Func,7)*$H2120","v":0},null,0.75,{"$f":"+$J2120*$P2120","v":-71340.733020043015},{"$f":"+$J2120*(1-$P2120)","v":-23780.244340014338},0.75,{"$f":"+$K2120*$S2120","v":-682.82300994241552},{"$f":"+$K2120*(1-$S2120)","v":-227.60766998080518},"PLNT",{"$f":"+$L2120*VLOOKUP($V2120,DisFac,2)","v":-3140.7478973212646},{"$f":"+$L2120*VLOOKUP($V2120,DisFac,3)","v":-9017.0093799565657},{"$f":"+$L2120*VLOOKUP($V2120,DisFac,4)","v":-3117.8852689744949},{"$f":"+$L2120*VLOOKUP($V2120,DisFac,5)","v":-597.53823630924501},{"$f":"+$L2120*VLOOKUP($V2120,DisFac,6)","v":-1643.5927008805406},-597.53823630924501,"UACCT25318SNPP",{"$f":"ROUND(SUM(-H2120,J2120:N2120),0)","v":0},{"$f":"ROUND(J2120-Q2120-R2120,0)","v":0},{"$f":"ROUND(K2120-T2120-U2120,0)","v":0},{"$f":"ROUND(L2120-W2120-X2120-Y2120-Z2120-AA2120,0)","v":0}]
[{"$f":"ROW()","v":2121}]
[{"$f":"ROW()","v":2122},null,null,null,null,null,"ACCT25318",{"$f":"+'JAM Download'!E1979","v":-113548.18152342268},null,{"$f":"SUM(J2120:J2121)","v":-95120.977360057354},{"$f":"SUM(K2120:K2121)","v":-910.43067992322074},{"$f":"SUM(L2120:L2121)","v":-17516.773483442114},{"$f":"SUM(M2120:M2121)","v":0},{"$f":"SUM(N2120:N2121)","v":0},null,null,{"$f":"SUM(Q2120:Q2121)","v":-71340.733020043015},{"$f":"SUM(R2120:R2121)","v":-23780.244340014338},null,{"$f":"SUM(T2120:T2121)","v":-682.82300994241552},{"$f":"SUM(U2120:U2121)","v":-227.60766998080518},null,{"$f":"SUM(W2120:W2121)","v":-3140.7478973212646},{"$f":"SUM(X2120:X2121)","v":-9017.0093799565657},{"$f":"SUM(Y2120:Y2121)","v":-3117.8852689744949},{"$f":"SUM(Z2120:Z2121)","v":-597.53823630924501},{"$f":"SUM(AA2120:AA2121)","v":-1643.5927008805406},-597.53823630924501,"UACCT25318",{"$f":"ROUND(SUM(-H2122,J2122:N2122),0)","v":0},{"$f":"ROUND(J2122-Q2122-R2122,0)","v":0},{"$f":"ROUND(K2122-T2122-U2122,0)","v":0},{"$f":"ROUND(L2122-W2122-X2122-Y2122-Z2122-AA2122,0)","v":0}]
[{"$f":"ROW()","v":2123}]
[{"$f":"ROW()","v":2124},null,"Total Materials & Supplies",null,null,null,null,{"$f":"+'JAM Download'!E1981","v":75107335.010750234},null,{"$f":"+J2117+J2107+J2122","v":62918516.327433184},{"$f":"+K2117+K2107+K2122","v":602211.51200869784},{"$f":"+L2117+L2107+L2122","v":11586607.171308365},{"$f":"+M2117+M2107+M2122","v":0},{"$f":"+N2117+N2107+N2122","v":0},null,null,{"$f":"+Q2117+Q2107+Q2122","v":47188887.245574869},{"$f":"+R2117+R2107+R2122","v":15729629.081858296},null,{"$f":"+T2117+T2107+T2122","v":451658.63400652347},{"$f":"+U2117+U2107+U2122","v":150552.87800217446},null,{"$f":"+W2117+W2107+W2122","v":2077472.3235858921},{"$f":"+X2117+X2107+X2122","v":5964371.5575997429},{"$f":"+Y2117+Y2107+Y2122","v":2062349.6587978797},{"$f":"+Z2117+Z2107+Z2122","v":395246.35176084773},{"$f":"+AA2117+AA2107+AA2122","v":1087167.2795639993},395246.35176084773,null,{"$f":"ROUND(SUM(-H2124,J2124:N2124),0)","v":0},{"$f":"ROUND(J2124-Q2124-R2124,0)","v":0},{"$f":"ROUND(K2124-T2124-U2124,0)","v":0},{"$f":"ROUND(L2124-W2124-X2124-Y2124-Z2124-AA2124,0)","v":0}]
[{"$f":"ROW()","v":2125}]
[{"$f":"ROW()","v":2126},165,"Prepayments"]
[{"$f":"ROW()","v":2127},null,null,"S",165,"S","ACCT165S",{"$f":"+'JAM Download'!E1984","v":1824067.01},"DMSC",{"$f":"VLOOKUP($I2127,Func,2)*$H2127","v":0},{"$f":"VLOOKUP($I2127,Func,3)*$H2127","v":0},{"$f":"VLOOKUP($I2127,Func,5)*$H2127","v":0},{"$f":"VLOOKUP($I2127,Func,6)*$H2127","v":0},{"$f":"VLOOKUP($I2127,Func,7)*$H2127","v":1824067.01},null,0.75,{"$f":"+$J2127*$P2127","v":0},{"$f":"+$J2127*(1-$P2127)","v":0},0.75,{"$f":"+$K2127*$S2127","v":0},{"$f":"+$K2127*(1-$S2127)","v":0},"PLNT",{"$f":"+$L2127*VLOOKUP($V2127,DisFac,2)","v":0},{"$f":"+$L2127*VLOOKUP($V2127,DisFac,3)","v":0},{"$f":"+$L2127*VLOOKUP($V2127,DisFac,4)","v":0},{"$f":"+$L2127*VLOOKUP($V2127,DisFac,5)","v":0},{"$f":"+$L2127*VLOOKUP($V2127,DisFac,6)","v":0},0,"UACCT165S",{"$f":"ROUND(SUM(-H2127,J2127:N2127),0)","v":0},{"$f":"ROUND(J2127-Q2127-R2127,0)","v":0},{"$f":"ROUND(K2127-T2127-U2127,0)","v":0},{"$f":"ROUND(L2127-W2127-X2127-Y2127-Z2127-AA2127,0)","v":0}]
[{"$f":"ROW()","v":2128},null,null,"GPS",165,"GPS","ACCT165GPS",{"$f":"+'JAM Download'!E1985","v":4350984.373548192},"GP",{"$f":"VLOOKUP($I2128,Func,2)*$H2128","v":2197450.7039495097},{"$f":"VLOOKUP($I2128,Func,3)*$H2128","v":935458.24400452303},{"$f":"VLOOKUP($I2128,Func,5)*$H2128","v":1189693.8720011523},{"$f":"VLOOKUP($I2128,Func,6)*$H2128","v":28381.553593006247},{"$f":"VLOOKUP($I2128,Func,7)*$H2128","v":0},null,0.75,{"$f":"+$J2128*$P2128","v":1648088.0279621324},{"$f":"+$J2128*(1-$P2128)","v":549362.67598737741},0.75,{"$f":"+$K2128*$S2128","v":701593.6830033923},{"$f":"+$K2128*(1-$S2128)","v":233864.56100113076},"PLNT",{"$f":"+$L2128*VLOOKUP($V2128,DisFac,2)","v":213311.46004003531},{"$f":"+$L2128*VLOOKUP($V2128,DisFac,3)","v":612411.91554206505},{"$f":"+$L2128*VLOOKUP($V2128,DisFac,4)","v":211758.68955592177},{"$f":"+$L2128*VLOOKUP($V2128,DisFac,5)","v":40583.24888972607},{"$f":"+$L2128*VLOOKUP($V2128,DisFac,6)","v":111628.55797340389},40583.24888972607,"UACCT165GPS",0,0,0,0]
[{"$f":"ROW()","v":2129},null,null,"SG",165,"SG","ACCT165SG",{"$f":"+'JAM Download'!E1986","v":2391133.8143599546},"PT",{"$f":"VLOOKUP($I2129,Func,2)*$H2129","v":1697416.8008617572},{"$f":"VLOOKUP($I2129,Func,3)*$H2129","v":693717.01349819743},{"$f":"VLOOKUP($I2129,Func,5)*$H2129","v":0},{"$f":"VLOOKUP($I2129,Func,6)*$H2129","v":0},{"$f":"VLOOKUP($I2129,Func,7)*$H2129","v":0},null,0.75,{"$f":"+$J2129*$P2129","v":1273062.6006463179},{"$f":"+$J2129*(1-$P2129)","v":424354.20021543931},0.75,{"$f":"+$K2129*$S2129","v":520287.7601236481},{"$f":"+$K2129*(1-$S2129)","v":173429.25337454936},"PLNT",{"$f":"+$L2129*VLOOKUP($V2129,DisFac,2)","v":0},{"$f":"+$L2129*VLOOKUP($V2129,DisFac,3)","v":0},{"$f":"+$L2129*VLOOKUP($V2129,DisFac,4)","v":0},{"$f":"+$L2129*VLOOKUP($V2129,DisFac,5)","v":0},{"$f":"+$L2129*VLOOKUP($V2129,DisFac,6)","v":0},0,"UACCT165SG",0,0,0,0]
[{"$f":"ROW()","v":2130},null,null,"SE",165,"SE","ACCT165SE",{"$f":"+'JAM Download'!E1987","v":2592652.7722034571},"P",{"$f":"VLOOKUP($I2130,Func,2)*$H2130","v":2592652.7722034571},{"$f":"VLOOKUP($I2130,Func,3)*$H2130","v":0},{"$f":"VLOOKUP($I2130,Func,5)*$H2130","v":0},{"$f":"VLOOKUP($I2130,Func,6)*$H2130","v":0},{"$f":"VLOOKUP($I2130,Func,7)*$H2130","v":0},null,0.75,{"$f":"+$J2130*$P2130","v":1944489.5791525929},{"$f":"+$J2130*(1-$P2130)","v":648163.19305086427},0.75,{"$f":"+$K2130*$S2130","v":0},{"$f":"+$K2130*(1-$S2130)","v":0},"PLNT",{"$f":"+$L2130*VLOOKUP($V2130,DisFac,2)","v":0},{"$f":"+$L2130*VLOOKUP($V2130,DisFac,3)","v":0},{"$f":"+$L2130*VLOOKUP($V2130,DisFac,4)","v":0},{"$f":"+$L2130*VLOOKUP($V2130,DisFac,5)","v":0},{"$f":"+$L2130*VLOOKUP($V2130,DisFac,6)","v":0},0,"UACCT165SE",0,0,0,0]
[{"$f":"ROW()","v":2131},null,null,"SO",165,"SO","ACCT165SO",{"$f":"+'JAM Download'!E1988","v":8513523.6850553695},"PTD",{"$f":"VLOOKUP($I2131,Func,2)*$H2131","v":4268076.1381452512},{"$f":"VLOOKUP($I2131,Func,3)*$H2131","v":1744319.3860422871},{"$f":"VLOOKUP($I2131,Func,5)*$H2131","v":2501128.1608678321},{"$f":"VLOOKUP($I2131,Func,6)*$H2131","v":0},{"$f":"VLOOKUP($I2131,Func,7)*$H2131","v":0},null,0.75,{"$f":"+$J2131*$P2131","v":3201057.1036089384},{"$f":"+$J2131*(1-$P2131)","v":1067019.0345363128},0.75,{"$f":"+$K2131*$S2131","v":1308239.5395317152},{"$f":"+$K2131*(1-$S2131)","v":436079.84651057178},"PLNT",{"$f":"+$L2131*VLOOKUP($V2131,DisFac,2)","v":448450.91018628771},{"$f":"+$L2131*VLOOKUP($V2131,DisFac,3)","v":1287491.4497431216},{"$f":"+$L2131*VLOOKUP($V2131,DisFac,4)","v":445186.47546355677},{"$f":"+$L2131*VLOOKUP($V2131,DisFac,5)","v":85319.348990900529},{"$f":"+$L2131*VLOOKUP($V2131,DisFac,6)","v":234679.97648396515},85319.348990900529,"UACCT165SO",0,0,0,0]
[{"$f":"ROW()","v":2132},null,null,null,null,null,"ACCT165",{"$f":"+'JAM Download'!E1989","v":19672361.655166972},null,{"$f":"SUM(J2127:J2131)","v":10755596.415159974},{"$f":"SUM(K2127:K2131)","v":3373494.6435450073},{"$f":"SUM(L2127:L2131)","v":3690822.0328689842},{"$f":"SUM(M2127:M2131)","v":28381.553593006247},{"$f":"SUM(N2127:N2131)","v":1824067.01},null,null,{"$f":"SUM(Q2127:Q2131)","v":8066697.3113699816},{"$f":"SUM(R2127:R2131)","v":2688899.1037899936},null,{"$f":"SUM(T2127:T2131)","v":2530120.9826587555},{"$f":"SUM(U2127:U2131)","v":843373.66088625183},null,{"$f":"SUM(W2127:W2131)","v":661762.37022632302},{"$f":"SUM(X2127:X2131)","v":1899903.3652851866},{"$f":"SUM(Y2127:Y2131)","v":656945.16501947853},{"$f":"SUM(Z2127:Z2131)","v":125902.59788062659},{"$f":"SUM(AA2127:AA2131)","v":346308.53445736901},125902.59788062659,"UACCT165",0,0,0,0]
[{"$f":"ROW()","v":2133}]
[{"$f":"ROW()","v":2134},"182M","Misc Regulatory Assets"]
[{"$f":"ROW()","v":2135},null,null,"S",182,"S","ACCT182MS",{"$f":"'JAM Download'!E1992","v":707917.20842105208},"DDS2",{"$f":"VLOOKUP($I2135,Func,2)*$H2135","v":633192.18773935316},{"$f":"VLOOKUP($I2135,Func,3)*$H2135","v":4742.4056398973207},{"$f":"VLOOKUP($I2135,Func,5)*$H2135","v":-12170.545970897017},{"$f":"VLOOKUP($I2135,Func,6)*$H2135","v":102324.42759263091},{"$f":"VLOOKUP($I2135,Func,7)*$H2135","v":-20171.266579932355},null,0.75,{"$f":"+$J2135*$P2135","v":474894.14080451487},{"$f":"+$J2135*(1-$P2135)","v":158298.04693483829},0.75,{"$f":"+$K2135*$S2135","v":3556.8042299229905},{"$f":"+$K2135*(1-$S2135)","v":1185.6014099743302},"PLNT",{"$f":"+$L2135*VLOOKUP($V2135,DisFac,2)","v":-2182.172230718103},{"$f":"+$L2135*VLOOKUP($V2135,DisFac,3)","v":-6264.9623963286122},{"$f":"+$L2135*VLOOKUP($V2135,DisFac,4)","v":-2166.2874178230281},{"$f":"+$L2135*VLOOKUP($V2135,DisFac,5)","v":-415.16587408318441},{"$f":"+$L2135*VLOOKUP($V2135,DisFac,6)","v":-1141.9580519440879},-415.16587408318441,"UACCT182MS",{"$f":"ROUND(SUM(-H2135,J2135:N2135),0)","v":0},{"$f":"ROUND(J2135-Q2135-R2135,0)","v":0},{"$f":"ROUND(K2135-T2135-U2135,0)","v":0},{"$f":"ROUND(L2135-W2135-X2135-Y2135-Z2135-AA2135,0)","v":0}]
[{"$f":"ROW()","v":2136},null,null,"SG",182,"SG","ACCT182MSG",{"$f":"'JAM Download'!E1993","v":0},"DEFSG",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT182MSG",0,0,0,0]
[{"$f":"ROW()","v":2137},null,null,"SGCT",182,"SGCT","ACCT182MSSGCT",{"$f":"'JAM Download'!E1994","v":3326375.8962766393},"P",3326375.8962766393,0,0,0,0,null,0.75,2494781.9222074794,831593.97406915983,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT182MSG",{"$f":"ROUND(SUM(-H2137,J2137:N2137),0)","v":0},{"$f":"ROUND(J2137-Q2137-R2137,0)","v":0},{"$f":"ROUND(K2137-T2137-U2137,0)","v":0},{"$f":"ROUND(L2137-W2137-X2137-Y2137-Z2137-AA2137,0)","v":0}]
[{"$f":"ROW()","v":2138},null,null,"SG-P",182,"SG-P","ACCT182MP",{"$f":"'JAM Download'!E1995","v":-177537.30992610927},"DEFSG",-118195.37533952955,-59341.934586579715,0,0,0,null,0.75,-88646.531504647166,-29548.843834882387,0.75,-44506.450939934788,-14835.483646644929,"PLNT",0,0,0,0,0,0,"UACCT182MSG",{"$f":"ROUND(SUM(-H2138,J2138:N2138),0)","v":0},{"$f":"ROUND(J2138-Q2138-R2138,0)","v":0},{"$f":"ROUND(K2138-T2138-U2138,0)","v":0},{"$f":"ROUND(L2138-W2138-X2138-Y2138-Z2138-AA2138,0)","v":0}]
[{"$f":"ROW()","v":2139},null,null,"SE",182,"SE","ACCT182MSE",{"$f":"'JAM Download'!E1996","v":0},"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT182MSGCT",0,0,0,0]
[{"$f":"ROW()","v":2140},null,null,"SSGCT",182,"SSGCT","ACCT182MSSGCT",{"$f":"'JAM Download'!E1997","v":0},"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT182MSE",0,0,0,0]
[{"$f":"ROW()","v":2141},null,null,"SO",182,"SO","ACCT182MSO",{"$f":"'JAM Download'!E1998","v":3301077.9004483381},"DDSO2",737071.20413593855,52880.819543839476,317284.91726303683,0,2193840.9595055236,null,0.75,552803.40310195391,184267.80103398464,0.75,39660.614657879603,13220.204885959869,"PLNT",56889.011991140724,163326.943616865,56474.896506329707,10823.332849973271,29770.732298728071,10823.332849973271,"UACCT182MSO",0,0,0,0]
[{"$f":"ROW()","v":2142},null,null,null,null,null,"ACCT182M",{"$f":"'JAM Download'!E1999","v":7157833.69521992},null,{"$f":"SUM(J2135:J2141)","v":4578443.9128124015},{"$f":"SUM(K2135:K2141)","v":-1718.7094028429201},{"$f":"SUM(L2135:L2141)","v":305114.37129213981},{"$f":"SUM(M2135:M2141)","v":102324.42759263091},{"$f":"SUM(N2135:N2141)","v":2173669.692925591},null,null,{"$f":"SUM(Q2135:Q2141)","v":3433832.9346093005},{"$f":"SUM(R2135:R2141)","v":1144610.9782031004},null,{"$f":"SUM(T2135:T2141)","v":-1289.0320521321919},{"$f":"SUM(U2135:U2141)","v":-429.67735071073002},null,{"$f":"SUM(W2135:W2141)","v":54706.839760422619},{"$f":"SUM(X2135:X2141)","v":157061.9812205364},{"$f":"SUM(Y2135:Y2141)","v":54308.609088506681},{"$f":"SUM(Z2135:Z2141)","v":10408.166975890086},{"$f":"SUM(AA2135:AA2141)","v":28628.774246783985},10408.166975890086,"UACCT182M",0,0,0,0]
[{"$f":"ROW()","v":2143}]
[{"$f":"ROW()","v":2144},"186M","Misc Deferred Debits"]
[{"$f":"ROW()","v":2145},null,null,"S",186,"S","ACCT186MS",{"$f":"+'JAM Download'!E2002","v":0},"LABOR",{"$f":"VLOOKUP($I2145,Func,2)*$H2145","v":0},{"$f":"VLOOKUP($I2145,Func,3)*$H2145","v":0},{"$f":"VLOOKUP($I2145,Func,5)*$H2145","v":0},{"$f":"VLOOKUP($I2145,Func,6)*$H2145","v":0},{"$f":"VLOOKUP($I2145,Func,7)*$H2145","v":0},null,0.75,{"$f":"+$J2145*$P2145","v":0},{"$f":"+$J2145*(1-$P2145)","v":0},0.75,{"$f":"+$K2145*$S2145","v":0},{"$f":"+$K2145*(1-$S2145)","v":0},"PLNT",{"$f":"+$L2145*VLOOKUP($V2145,DisFac,2)","v":0},{"$f":"+$L2145*VLOOKUP($V2145,DisFac,3)","v":0},{"$f":"+$L2145*VLOOKUP($V2145,DisFac,4)","v":0},{"$f":"+$L2145*VLOOKUP($V2145,DisFac,5)","v":0},{"$f":"+$L2145*VLOOKUP($V2145,DisFac,6)","v":0},0,"UACCT186MS",{"$f":"ROUND(SUM(-H2145,J2145:N2145),0)","v":0},{"$f":"ROUND(J2145-Q2145-R2145,0)","v":0},{"$f":"ROUND(K2145-T2145-U2145,0)","v":0},{"$f":"ROUND(L2145-W2145-X2145-Y2145-Z2145-AA2145,0)","v":0}]
[{"$f":"ROW()","v":2146},null,null,"SG",186,"SG","ACCT186MSG",{"$f":"+'JAM Download'!E2003","v":0},"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT186MDGP",0,0,0,0]
[{"$f":"ROW()","v":2147},null,null,"SG",186,"SG","ACCT186MSG",{"$f":"+'JAM Download'!E2004","v":0},"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT186MDGU",0,0,0,0]
[{"$f":"ROW()","v":2148},null,null,"SG",186,"SG","ACCT186MSG",{"$f":"+'JAM Download'!E2005","v":22797800.929038592},"DEFSG",15177624.572801501,7620176.3562370902,0,0,0,null,0.75,11383218.429601125,3794406.1432003751,0.75,5715132.2671778174,1905044.0890592725,"PLNT",0,0,0,0,0,0,"UACCT186MSG",0,0,0,0]
[{"$f":"ROW()","v":2149},null,null,"SO",186,"SO","ACCT186MSO",{"$f":"+'JAM Download'!E2006","v":3905.9461000893793},"LABOR",1676.1118031150013,238.62185497524763,1418.4514790101543,572.76096298897619,0,null,0.75,1257.0838523362509,419.02795077875032,0.75,178.96639123143572,59.655463743811907,"PLNT",254.32757376034502,730.16816158169013,252.47623230050431,48.386707509756256,133.09280385785846,48.386707509756256,"UACCT186MSO",0,0,0,0]
[{"$f":"ROW()","v":2150},null,null,"SE",186,"SE","ACCT186MSE",{"$f":"+'JAM Download'!E2007","v":5106877.0262028649},"P",5106877.0262028649,0,0,0,0,null,0.75,3830157.7696521487,1276719.2565507162,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT186MSE",0,0,0,0]
[{"$f":"ROW()","v":2151},null,null,"SNPPS",186,"SNPPS","ACCT186MSNPPS",{"$f":"+'JAM Download'!E2008","v":0},"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT186MSNPPS",0,0,0,0]
[{"$f":"ROW()","v":2152},null,null,"EXCTAX",186,"EXCTAX","ACCT186MEXCTAX",{"$f":"+'JAM Download'!E2009","v":0},"GP",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT408EXCTAX",0,0,0,0]
[{"$f":"ROW()","v":2153},null,null,null,null,null,"ACCT186M",{"$f":"+'JAM Download'!E2010","v":27908583.901341546},null,{"$f":"SUM(J2145:J2152)","v":20286177.71080748},{"$f":"SUM(K2145:K2152)","v":7620414.9780920651},{"$f":"SUM(L2145:L2152)","v":1418.4514790101543},{"$f":"SUM(M2145:M2152)","v":572.76096298897619},{"$f":"SUM(N2145:N2152)","v":0},null,null,{"$f":"SUM(Q2145:Q2152)","v":15214633.28310561},{"$f":"SUM(R2145:R2152)","v":5071544.42770187},null,{"$f":"SUM(T2145:T2152)","v":5715311.2335690493},{"$f":"SUM(U2145:U2152)","v":1905103.7445230163},null,{"$f":"SUM(W2145:W2152)","v":254.32757376034502},{"$f":"SUM(X2145:X2152)","v":730.16816158169013},{"$f":"SUM(Y2145:Y2152)","v":252.47623230050431},{"$f":"SUM(Z2145:Z2152)","v":48.386707509756256},{"$f":"SUM(AA2145:AA2152)","v":133.09280385785846},48.386707509756256,"UACCT186M",0,0,0,0]
[{"$f":"ROW()","v":2154}]
[{"$f":"ROW()","v":2155},"Working Capital"]
[{"$f":"ROW()","v":2156},"CWC","Cash Working Capital"]
[{"$f":"ROW()","v":2157},null,null,"S",200,"S","ACCTCWCS",{"$f":"+'JAM Download'!E2014","v":14358949.771708874},"CWC",{"$f":"VLOOKUP($I2157,Func,2)*$H2157","v":11002622.722137148},{"$f":"VLOOKUP($I2157,Func,3)*$H2157","v":1270178.0118280833},{"$f":"VLOOKUP($I2157,Func,5)*$H2157","v":1366674.7545167401},{"$f":"VLOOKUP($I2157,Func,6)*$H2157","v":665296.61329489644},{"$f":"VLOOKUP($I2157,Func,7)*$H2157","v":54177.669932007295},null,0.75,{"$f":"+$J2157*$P2157","v":8251967.0416028611},{"$f":"+$J2157*(1-$P2157)","v":2750655.6805342869},0.75,{"$f":"+$K2157*$S2157","v":952633.50887106243},{"$f":"+$K2157*(1-$S2157)","v":317544.50295702083},"PLNT",{"$f":"+$L2157*VLOOKUP($V2157,DisFac,2)","v":245044.03540000776},{"$f":"+$L2157*VLOOKUP($V2157,DisFac,3)","v":703515.3530115583},{"$f":"+$L2157*VLOOKUP($V2157,DisFac,4)","v":243260.27213944131},{"$f":"+$L2157*VLOOKUP($V2157,DisFac,5)","v":46620.481973705944},{"$f":"+$L2157*VLOOKUP($V2157,DisFac,6)","v":128234.61199202655},46620.481973705944,"UACCTCWCS",{"$f":"ROUND(SUM(-H2157,J2157:N2157),0)","v":0},{"$f":"ROUND(J2157-Q2157-R2157,0)","v":0},{"$f":"ROUND(K2157-T2157-U2157,0)","v":0},{"$f":"ROUND(L2157-W2157-X2157-Y2157-Z2157-AA2157,0)","v":0}]
[{"$f":"ROW()","v":2158},null,null,"SO",200,"SO","ACCTCWCSO",{"$f":"+'JAM Download'!E2015","v":0},"CWC",{"$f":"VLOOKUP($I2158,Func,2)*$H2158","v":0},{"$f":"VLOOKUP($I2158,Func,3)*$H2158","v":0},{"$f":"VLOOKUP($I2158,Func,5)*$H2158","v":0},{"$f":"VLOOKUP($I2158,Func,6)*$H2158","v":0},{"$f":"VLOOKUP($I2158,Func,7)*$H2158","v":0},null,0.75,{"$f":"+$J2158*$P2158","v":0},{"$f":"+$J2158*(1-$P2158)","v":0},0.75,{"$f":"+$K2158*$S2158","v":0},{"$f":"+$K2158*(1-$S2158)","v":0},"PLNT",{"$f":"+$L2158*VLOOKUP($V2158,DisFac,2)","v":0},{"$f":"+$L2158*VLOOKUP($V2158,DisFac,3)","v":0},{"$f":"+$L2158*VLOOKUP($V2158,DisFac,4)","v":0},{"$f":"+$L2158*VLOOKUP($V2158,DisFac,5)","v":0},{"$f":"+$L2158*VLOOKUP($V2158,DisFac,6)","v":0},0,"UACCTCWCSO",{"$f":"ROUND(SUM(-H2158,J2158:N2158),0)","v":0},{"$f":"ROUND(J2158-Q2158-R2158,0)","v":0},{"$f":"ROUND(K2158-T2158-U2158,0)","v":0},{"$f":"ROUND(L2158-W2158-X2158-Y2158-Z2158-AA2158,0)","v":0}]
[{"$f":"ROW()","v":2159},null,null,"SE",200,"SE","ACCTCWCSE",{"$f":"+'JAM Download'!E2016","v":0},"CWC",{"$f":"VLOOKUP($I2159,Func,2)*$H2159","v":0},{"$f":"VLOOKUP($I2159,Func,3)*$H2159","v":0},{"$f":"VLOOKUP($I2159,Func,5)*$H2159","v":0},{"$f":"VLOOKUP($I2159,Func,6)*$H2159","v":0},{"$f":"VLOOKUP($I2159,Func,7)*$H2159","v":0},null,0.75,{"$f":"+$J2159*$P2159","v":0},{"$f":"+$J2159*(1-$P2159)","v":0},0.75,{"$f":"+$K2159*$S2159","v":0},{"$f":"+$K2159*(1-$S2159)","v":0},"PLNT",{"$f":"+$L2159*VLOOKUP($V2159,DisFac,2)","v":0},{"$f":"+$L2159*VLOOKUP($V2159,DisFac,3)","v":0},{"$f":"+$L2159*VLOOKUP($V2159,DisFac,4)","v":0},{"$f":"+$L2159*VLOOKUP($V2159,DisFac,5)","v":0},{"$f":"+$L2159*VLOOKUP($V2159,DisFac,6)","v":0},0,"UACCTCWCSE",{"$f":"ROUND(SUM(-H2159,J2159:N2159),0)","v":0},{"$f":"ROUND(J2159-Q2159-R2159,0)","v":0},{"$f":"ROUND(K2159-T2159-U2159,0)","v":0},{"$f":"ROUND(L2159-W2159-X2159-Y2159-Z2159-AA2159,0)","v":0}]
[{"$f":"ROW()","v":2160},null,null,null,null,null,"ACCTCWC",{"$f":"+'JAM Download'!E2017","v":14358949.771708874},null,{"$f":"SUM(J2157:J2159)","v":11002622.722137148},{"$f":"SUM(K2157:K2159)","v":1270178.0118280833},{"$f":"SUM(L2157:L2159)","v":1366674.7545167401},{"$f":"SUM(M2157:M2159)","v":665296.61329489644},{"$f":"SUM(N2157:N2159)","v":54177.669932007295},null,null,{"$f":"SUM(Q2157:Q2159)","v":8251967.0416028611},{"$f":"SUM(R2157:R2159)","v":2750655.6805342869},null,{"$f":"SUM(T2157:T2159)","v":952633.50887106243},{"$f":"SUM(U2157:U2159)","v":317544.50295702083},null,{"$f":"SUM(W2157:W2159)","v":245044.03540000776},{"$f":"SUM(X2157:X2159)","v":703515.3530115583},{"$f":"SUM(Y2157:Y2159)","v":243260.27213944131},{"$f":"SUM(Z2157:Z2159)","v":46620.481973705944},{"$f":"SUM(AA2157:AA2159)","v":128234.61199202655},46620.481973705944,"UACCTCWC",{"$f":"ROUND(SUM(-H2160,J2160:N2160),0)","v":0},{"$f":"ROUND(J2160-Q2160-R2160,0)","v":0},{"$f":"ROUND(K2160-T2160-U2160,0)","v":0},{"$f":"ROUND(L2160-W2160-X2160-Y2160-Z2160-AA2160,0)","v":0}]
[{"$f":"ROW()","v":2161}]
[{"$f":"ROW()","v":2162},"OWC","Other Working Capital"]
[{"$f":"ROW()","v":2163},131,null,"SNP",200,"SNP","ACCTOWCSNP",{"$f":"+'JAM Download'!E2020","v":0},"GP",{"$f":"VLOOKUP($I2163,Func,2)*$H2163","v":0},{"$f":"VLOOKUP($I2163,Func,3)*$H2163","v":0},{"$f":"VLOOKUP($I2163,Func,5)*$H2163","v":0},{"$f":"VLOOKUP($I2163,Func,6)*$H2163","v":0},{"$f":"VLOOKUP($I2163,Func,7)*$H2163","v":0},null,0.75,{"$f":"+$J2163*$P2163","v":0},{"$f":"+$J2163*(1-$P2163)","v":0},0.75,{"$f":"+$K2163*$S2163","v":0},{"$f":"+$K2163*(1-$S2163)","v":0},"PLNT",{"$f":"+$L2163*VLOOKUP($V2163,DisFac,2)","v":0},{"$f":"+$L2163*VLOOKUP($V2163,DisFac,3)","v":0},{"$f":"+$L2163*VLOOKUP($V2163,DisFac,4)","v":0},{"$f":"+$L2163*VLOOKUP($V2163,DisFac,5)","v":0},{"$f":"+$L2163*VLOOKUP($V2163,DisFac,6)","v":0},0,"UACCTOWCSNP",{"$f":"ROUND(SUM(-H2163,J2163:N2163),0)","v":0},{"$f":"ROUND(J2163-Q2163-R2163,0)","v":0},{"$f":"ROUND(K2163-T2163-U2163,0)","v":0},{"$f":"ROUND(L2163-W2163-X2163-Y2163-Z2163-AA2163,0)","v":0}]
[{"$f":"ROW()","v":2164},135,null,"SG",200,"SG","ACCTOWCSG",{"$f":"+'JAM Download'!E2021","v":0},"GP",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCTOWCSG",0,0,0,0]
[{"$f":"ROW()","v":2165},143,null,"SO",200,"SO","ACCTOWCSO",{"$f":"+'JAM Download'!E2023+'JAM Download'!E2022","v":20262658.208748478},"GP",10233590.544567253,4356455.6981762145,5540438.2621910851,132173.7038139223,0,null,0.75,7675192.9084254401,2558397.6361418134,0.75,3267341.7736321609,1089113.9245440536,"PLNT",993397.54770840053,2852019.7413336816,986166.25131774775,188997.3464975908,519857.37533366372,188997.3464975908,"UACCTOWCSO",0,0,0,0]
[{"$f":"ROW()","v":2166},232,null,"SO",200,"SO","ACCTOWCSO",{"$f":"+'JAM Download'!E2025","v":-1831545.4504788374},"PTD",-918206.81098702794,-375261.80156119593,-538076.83793061378,0,0,null,0.75,-688655.10824027099,-229551.70274675699,0.75,-281446.35117089696,-93815.450390298982,"PLNT",-96476.882510657757,-276982.73882139096,-95774.592743695757,-18355.063222107397,-50487.560632761837,-18355.063222107397,"UACCTOWCSO",0,0,0,0]
[{"$f":"ROW()","v":2167},25330,null,"SE",200,"SE","ACCTOWCSE",{"$f":"+'JAM Download'!E2026+'JAM Download'!E2027","v":-969115.82427114528},"P",-969115.82427114528,0,0,0,0,null,0.75,-726836.86820335896,-242278.95606778632,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCTOWCSE",0,0,0,0]
[{"$f":"ROW()","v":2168},25330,null,"SE",200,"SE","ACCTOWCSE",{"$f":"'JAM Download'!E2029+'JAM Download'!E2030","v":-3721090.0407892624},"P",-3721090.0407892624,0,0,0,0,null,0.75,-2790817.530591947,-930272.5101973156,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCTOWCSE",0,0,0,0]
[{"$f":"ROW()","v":2169},25330,null,"S",200,"S","ACCTOWCS",{"$f":"+'JAM Download'!E2032+'JAM Download'!E2031+'JAM Download'!E2024","v":0},"P",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]
[{"$f":"ROW()","v":2170},2533,null,"SE",200,"SE","ACCTOWCSE",{"$f":"+'JAM Download'!E2033","v":-361649.02304335759},"P",-361649.02304335759,0,0,0,0,null,0.75,-271236.76728251821,-90412.255760839398,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCTOWCDEU",0,{"$f":"ROUND(J2170-Q2170-R2170,0)","v":0},{"$f":"ROUND(K2170-T2170-U2170,0)","v":0},{"$f":"ROUND(L2170-W2170-X2170-Y2170-Z2170-AA2170,0)","v":0}]
[{"$f":"ROW()","v":2171},2533,null,"SSECH",200,"SSECH","ACCTOWCSSECH",{"$f":"+'JAM Download'!E2034","v":0},"P",0,0,0,0,0,null,0,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCTOWCSSECH",0,{"$f":"ROUND(J2171-Q2171-R2171,0)","v":0},{"$f":"ROUND(K2171-T2171-U2171,0)","v":0},{"$f":"ROUND(L2171-W2171-X2171-Y2171-Z2171-AA2171,0)","v":0}]
[{"$f":"ROW()","v":2172},null,null,null,null,null,"ACCTOWC",{"$f":"+'JAM Download'!E2035","v":13379257.870165877},null,{"$f":"SUM(J2163:J2171)","v":4263528.8454764606},{"$f":"SUM(K2163:K2171)","v":3981193.8966150186},{"$f":"SUM(L2163:L2171)","v":5002361.424260471},{"$f":"SUM(M2163:M2171)","v":132173.7038139223},{"$f":"SUM(N2163:N2171)","v":0},null,null,{"$f":"SUM(Q2163:Q2171)","v":3197646.6341073452},{"$f":"SUM(R2163:R2171)","v":1065882.2113691152},null,{"$f":"SUM(T2163:T2171)","v":2985895.4224612638},{"$f":"SUM(U2163:U2171)","v":995298.47415375465},null,{"$f":"SUM(W2163:W2171)","v":896920.66519774275},{"$f":"SUM(X2163:X2171)","v":2575037.0025122906},{"$f":"SUM(Y2163:Y2171)","v":890391.65857405204},{"$f":"SUM(Z2163:Z2171)","v":170642.28327548341},{"$f":"SUM(AA2163:AA2171)","v":469369.81470090186},170642.28327548341,"UACCTOWC",0,0,0,0]
[{"$f":"ROW()","v":2173}]
[{"$f":"ROW()","v":2174},"Total Working Capital",null,null,null,null,null,{"$f":"'JAM Download'!E2037","v":27738207.641874745},null,{"$f":"+J2172+J2160","v":15266151.567613609},{"$f":"+K2172+K2160","v":5251371.9084431017},{"$f":"+L2172+L2160","v":6369036.1787772113},{"$f":"+M2172+M2160","v":797470.3171088188},{"$f":"+N2172+N2160","v":54177.669932007295},null,null,{"$f":"+Q2172+Q2160","v":11449613.675710207},{"$f":"+R2172+R2160","v":3816537.8919034023},null,{"$f":"+T2172+T2160","v":3938528.9313323265},{"$f":"+U2172+U2160","v":1312842.9771107754},null,{"$f":"+W2172+W2160","v":1141964.7005977505},{"$f":"+X2172+X2160","v":3278552.3555238489},{"$f":"+Y2172+Y2160","v":1133651.9307134934},{"$f":"+Z2172+Z2160","v":217262.76524918934},{"$f":"+AA2172+AA2160","v":597604.42669292842},217262.76524918934,null,{"$f":"ROUND(SUM(-H2174,J2174:N2174),0)","v":0},{"$f":"ROUND(J2174-Q2174-R2174,0)","v":0},{"$f":"ROUND(K2174-T2174-U2174,0)","v":0},{"$f":"ROUND(L2174-W2174-X2174-Y2174-Z2174-AA2174,0)","v":0}]
[{"$f":"ROW()","v":2175}]
[{"$f":"ROW()","v":2176},"Miscellaneous Rate DRB"]
[{"$f":"ROW()","v":2177},18221,"Unrec Plant & Reg Study Costs"]
[{"$f":"ROW()","v":2178},null,null,"S",182,"S","ACCT18221S",{"$f":"+'JAM Download'!E2040","v":0},"P",{"$f":"VLOOKUP($I2178,Func,2)*$H2178","v":0},{"$f":"VLOOKUP($I2178,Func,3)*$H2178","v":0},{"$f":"VLOOKUP($I2178,Func,5)*$H2178","v":0},{"$f":"VLOOKUP($I2178,Func,6)*$H2178","v":0},{"$f":"VLOOKUP($I2178,Func,7)*$H2178","v":0},null,0.75,{"$f":"+$J2178*$P2178","v":0},{"$f":"+$J2178*(1-$P2178)","v":0},0.75,{"$f":"+$K2178*$S2178","v":0},{"$f":"+$K2178*(1-$S2178)","v":0},"PLNT",{"$f":"+$L2178*VLOOKUP($V2178,DisFac,2)","v":0},{"$f":"+$L2178*VLOOKUP($V2178,DisFac,3)","v":0},{"$f":"+$L2178*VLOOKUP($V2178,DisFac,4)","v":0},{"$f":"+$L2178*VLOOKUP($V2178,DisFac,5)","v":0},{"$f":"+$L2178*VLOOKUP($V2178,DisFac,6)","v":0},0,"UACCT18221S",{"$f":"ROUND(SUM(-H2178,J2178:N2178),0)","v":0},{"$f":"ROUND(J2178-Q2178-R2178,0)","v":0},{"$f":"ROUND(K2178-T2178-U2178,0)","v":0},{"$f":"ROUND(L2178-W2178-X2178-Y2178-Z2178-AA2178,0)","v":0}]
[{"$f":"ROW()","v":2179}]
[{"$f":"ROW()","v":2180},null,null,null,null,null,"ACCT18221",{"$f":"+'JAM Download'!E2041","v":0},null,{"$f":"SUM(J2178:J2179)","v":0},{"$f":"SUM(K2178:K2179)","v":0},{"$f":"SUM(L2178:L2179)","v":0},{"$f":"SUM(M2178:M2179)","v":0},{"$f":"SUM(N2178:N2179)","v":0},null,null,{"$f":"SUM(Q2178:Q2179)","v":0},{"$f":"SUM(R2178:R2179)","v":0},null,{"$f":"SUM(T2178:T2179)","v":0},{"$f":"SUM(U2178:U2179)","v":0},null,{"$f":"SUM(W2178:W2179)","v":0},{"$f":"SUM(X2178:X2179)","v":0},{"$f":"SUM(Y2178:Y2179)","v":0},{"$f":"SUM(Z2178:Z2179)","v":0},{"$f":"SUM(AA2178:AA2179)","v":0},0,"UACCT18221",{"$f":"ROUND(SUM(-H2180,J2180:N2180),0)","v":0},{"$f":"ROUND(J2180-Q2180-R2180,0)","v":0},{"$f":"ROUND(K2180-T2180-U2180,0)","v":0},{"$f":"ROUND(L2180-W2180-X2180-Y2180-Z2180-AA2180,0)","v":0}]
[{"$f":"ROW()","v":2181}]
[{"$f":"ROW()","v":2182},18222,"Nuclear Plant - Trojan"]
[{"$f":"ROW()","v":2183},null,null,"S",18222,"S","ACCT18222S",{"$f":"+'JAM Download'!E2045","v":0},"P",{"$f":"VLOOKUP($I2183,Func,2)*$H2183","v":0},{"$f":"VLOOKUP($I2183,Func,3)*$H2183","v":0},{"$f":"VLOOKUP($I2183,Func,5)*$H2183","v":0},{"$f":"VLOOKUP($I2183,Func,6)*$H2183","v":0},{"$f":"VLOOKUP($I2183,Func,7)*$H2183","v":0},null,{"$f":"+Demand2","v":0.5},{"$f":"+$J2183*$P2183","v":0},{"$f":"+$J2183*(1-$P2183)","v":0},{"$f":"+Demand2","v":0.5},{"$f":"+$K2183*$S2183","v":0},{"$f":"+$K2183*(1-$S2183)","v":0},"PLNT",{"$f":"+$L2183*VLOOKUP($V2183,DisFac,2)","v":0},{"$f":"+$L2183*VLOOKUP($V2183,DisFac,3)","v":0},{"$f":"+$L2183*VLOOKUP($V2183,DisFac,4)","v":0},{"$f":"+$L2183*VLOOKUP($V2183,DisFac,5)","v":0},{"$f":"+$L2183*VLOOKUP($V2183,DisFac,6)","v":0},0,"UACCT18222S",{"$f":"ROUND(SUM(-H2183,J2183:N2183),0)","v":0},{"$f":"ROUND(J2183-Q2183-R2183,0)","v":0},{"$f":"ROUND(K2183-T2183-U2183,0)","v":0},{"$f":"ROUND(L2183-W2183-X2183-Y2183-Z2183-AA2183,0)","v":0}]
[{"$f":"ROW()","v":2184},null,null,"TROJP",18222,"TROJP","ACCT18222TROJP",{"$f":"+'JAM Download'!E2046","v":13418.503929322644},"P",{"$f":"VLOOKUP($I2184,Func,2)*$H2184","v":13418.503929322644},{"$f":"VLOOKUP($I2184,Func,3)*$H2184","v":0},{"$f":"VLOOKUP($I2184,Func,5)*$H2184","v":0},{"$f":"VLOOKUP($I2184,Func,6)*$H2184","v":0},{"$f":"VLOOKUP($I2184,Func,7)*$H2184","v":0},null,{"$f":"+Demand2","v":0.5},{"$f":"+$J2184*$P2184","v":6709.2519646613218},{"$f":"+$J2184*(1-$P2184)","v":6709.2519646613218},{"$f":"+Demand2","v":0.5},{"$f":"+$K2184*$S2184","v":0},{"$f":"+$K2184*(1-$S2184)","v":0},"PLNT",{"$f":"+$L2184*VLOOKUP($V2184,DisFac,2)","v":0},{"$f":"+$L2184*VLOOKUP($V2184,DisFac,3)","v":0},{"$f":"+$L2184*VLOOKUP($V2184,DisFac,4)","v":0},{"$f":"+$L2184*VLOOKUP($V2184,DisFac,5)","v":0},{"$f":"+$L2184*VLOOKUP($V2184,DisFac,6)","v":0},0,"UACCT18222TROJP",{"$f":"ROUND(SUM(-H2184,J2184:N2184),0)","v":0},{"$f":"ROUND(J2184-Q2184-R2184,0)","v":0},{"$f":"ROUND(K2184-T2184-U2184,0)","v":0},{"$f":"ROUND(L2184-W2184-X2184-Y2184-Z2184-AA2184,0)","v":0}]
[{"$f":"ROW()","v":2185},null,null,"TROJD",18222,"TROJD","ACCT18222TROJD",{"$f":"+'JAM Download'!E2047","v":20738.914775598154},"P",{"$f":"VLOOKUP($I2185,Func,2)*$H2185","v":20738.914775598154},{"$f":"VLOOKUP($I2185,Func,3)*$H2185","v":0},{"$f":"VLOOKUP($I2185,Func,5)*$H2185","v":0},{"$f":"VLOOKUP($I2185,Func,6)*$H2185","v":0},{"$f":"VLOOKUP($I2185,Func,7)*$H2185","v":0},null,{"$f":"+Demand2","v":0.5},{"$f":"+$J2185*$P2185","v":10369.457387799077},{"$f":"+$J2185*(1-$P2185)","v":10369.457387799077},{"$f":"+Demand2","v":0.5},{"$f":"+$K2185*$S2185","v":0},{"$f":"+$K2185*(1-$S2185)","v":0},"PLNT",{"$f":"+$L2185*VLOOKUP($V2185,DisFac,2)","v":0},{"$f":"+$L2185*VLOOKUP($V2185,DisFac,3)","v":0},{"$f":"+$L2185*VLOOKUP($V2185,DisFac,4)","v":0},{"$f":"+$L2185*VLOOKUP($V2185,DisFac,5)","v":0},{"$f":"+$L2185*VLOOKUP($V2185,DisFac,6)","v":0},0,"UACCT18222TROJD",{"$f":"ROUND(SUM(-H2185,J2185:N2185),0)","v":0},{"$f":"ROUND(J2185-Q2185-R2185,0)","v":0},{"$f":"ROUND(K2185-T2185-U2185,0)","v":0},{"$f":"ROUND(L2185-W2185-X2185-Y2185-Z2185-AA2185,0)","v":0}]
[{"$f":"ROW()","v":2186},null,null,null,null,null,"ACCT18222",{"$f":"+'JAM Download'!E2048","v":34157.418704920798},null,{"$f":"SUM(J2183:J2185)","v":34157.418704920798},{"$f":"SUM(K2183:K2185)","v":0},{"$f":"SUM(L2183:L2185)","v":0},{"$f":"SUM(M2183:M2185)","v":0},{"$f":"SUM(N2183:N2185)","v":0},null,null,{"$f":"SUM(Q2183:Q2185)","v":17078.709352460399},{"$f":"SUM(R2183:R2185)","v":17078.709352460399},null,{"$f":"SUM(T2183:T2185)","v":0},{"$f":"SUM(U2183:U2185)","v":0},null,{"$f":"SUM(W2183:W2185)","v":0},{"$f":"SUM(X2183:X2185)","v":0},{"$f":"SUM(Y2183:Y2185)","v":0},{"$f":"SUM(Z2183:Z2185)","v":0},{"$f":"SUM(AA2183:AA2185)","v":0},0,"UACCT18222",{"$f":"ROUND(SUM(-H2186,J2186:N2186),0)","v":0},{"$f":"ROUND(J2186-Q2186-R2186,0)","v":0},{"$f":"ROUND(K2186-T2186-U2186,0)","v":0},{"$f":"ROUND(L2186-W2186-X2186-Y2186-Z2186-AA2186,0)","v":0}]
[{"$f":"ROW()","v":2187}]
[{"$f":"ROW()","v":2188},1869,"Misc Deferred Debits-Trojan"]
[{"$f":"ROW()","v":2189},null,null,"S",1869,"S","ACCT1869S",{"$f":"+'JAM Download'!E2053","v":0},"P",{"$f":"VLOOKUP($I2189,Func,2)*$H2189","v":0},{"$f":"VLOOKUP($I2189,Func,3)*$H2189","v":0},{"$f":"VLOOKUP($I2189,Func,5)*$H2189","v":0},{"$f":"VLOOKUP($I2189,Func,6)*$H2189","v":0},{"$f":"VLOOKUP($I2189,Func,7)*$H2189","v":0},null,0.75,{"$f":"+$J2189*$P2189","v":0},{"$f":"+$J2189*(1-$P2189)","v":0},0.75,{"$f":"+$K2189*$S2189","v":0},{"$f":"+$K2189*(1-$S2189)","v":0},"PLNT",{"$f":"+$L2189*VLOOKUP($V2189,DisFac,2)","v":0},{"$f":"+$L2189*VLOOKUP($V2189,DisFac,3)","v":0},{"$f":"+$L2189*VLOOKUP($V2189,DisFac,4)","v":0},{"$f":"+$L2189*VLOOKUP($V2189,DisFac,5)","v":0},{"$f":"+$L2189*VLOOKUP($V2189,DisFac,6)","v":0},0,"UACCT1869S",{"$f":"ROUND(SUM(-H2189,J2189:N2189),0)","v":0},{"$f":"ROUND(J2189-Q2189-R2189,0)","v":0},{"$f":"ROUND(K2189-T2189-U2189,0)","v":0},{"$f":"ROUND(L2189-W2189-X2189-Y2189-Z2189-AA2189,0)","v":0}]
[{"$f":"ROW()","v":2190},null,null,"SNPPN",1869,"SNPPN","ACCT1869SNPPN",{"$f":"+'JAM Download'!E2054","v":0},"P",{"$f":"VLOOKUP($I2190,Func,2)*$H2190","v":0},{"$f":"VLOOKUP($I2190,Func,3)*$H2190","v":0},{"$f":"VLOOKUP($I2190,Func,5)*$H2190","v":0},{"$f":"VLOOKUP($I2190,Func,6)*$H2190","v":0},{"$f":"VLOOKUP($I2190,Func,7)*$H2190","v":0},null,0.75,{"$f":"+$J2190*$P2190","v":0},{"$f":"+$J2190*(1-$P2190)","v":0},0.75,{"$f":"+$K2190*$S2190","v":0},{"$f":"+$K2190*(1-$S2190)","v":0},"PLNT",{"$f":"+$L2190*VLOOKUP($V2190,DisFac,2)","v":0},{"$f":"+$L2190*VLOOKUP($V2190,DisFac,3)","v":0},{"$f":"+$L2190*VLOOKUP($V2190,DisFac,4)","v":0},{"$f":"+$L2190*VLOOKUP($V2190,DisFac,5)","v":0},{"$f":"+$L2190*VLOOKUP($V2190,DisFac,6)","v":0},0,"UACCT1869SNPPN",{"$f":"ROUND(SUM(-H2190,J2190:N2190),0)","v":0},{"$f":"ROUND(J2190-Q2190-R2190,0)","v":0},{"$f":"ROUND(K2190-T2190-U2190,0)","v":0},{"$f":"ROUND(L2190-W2190-X2190-Y2190-Z2190-AA2190,0)","v":0}]
[{"$f":"ROW()","v":2191},null,null,null,null,null,"ACCT1869",{"$f":"+'JAM Download'!E2055","v":0},null,{"$f":"SUM(J2189:J2190)","v":0},{"$f":"SUM(K2189:K2190)","v":0},{"$f":"SUM(L2189:L2190)","v":0},{"$f":"SUM(M2189:M2190)","v":0},{"$f":"SUM(N2189:N2190)","v":0},null,null,{"$f":"SUM(Q2189:Q2190)","v":0},{"$f":"SUM(R2189:R2190)","v":0},null,{"$f":"SUM(T2189:T2190)","v":0},{"$f":"SUM(U2189:U2190)","v":0},null,{"$f":"SUM(W2189:W2190)","v":0},{"$f":"SUM(X2189:X2190)","v":0},{"$f":"SUM(Y2189:Y2190)","v":0},{"$f":"SUM(Z2189:Z2190)","v":0},{"$f":"SUM(AA2189:AA2190)","v":0},0,"UACCT1869",{"$f":"ROUND(SUM(-H2191,J2191:N2191),0)","v":0},{"$f":"ROUND(J2191-Q2191-R2191,0)","v":0},{"$f":"ROUND(K2191-T2191-U2191,0)","v":0},{"$f":"ROUND(L2191-W2191-X2191-Y2191-Z2191-AA2191,0)","v":0}]
[{"$f":"ROW()","v":2192}]
[{"$f":"ROW()","v":2193},141,"Impact Housing - Notes Receivable"]
[{"$f":"ROW()","v":2194},null,null,"SG",141,"SG","ACCT141SG",0,"P",{"$f":"VLOOKUP($I2194,Func,2)*$H2194","v":0},{"$f":"VLOOKUP($I2194,Func,3)*$H2194","v":0},{"$f":"VLOOKUP($I2194,Func,5)*$H2194","v":0},{"$f":"VLOOKUP($I2194,Func,6)*$H2194","v":0},{"$f":"VLOOKUP($I2194,Func,7)*$H2194","v":0},null,0,{"$f":"+$J2194*$P2194","v":0},{"$f":"+$J2194*(1-$P2194)","v":0},0,{"$f":"+$K2194*$S2194","v":0},{"$f":"+$K2194*(1-$S2194)","v":0},"PLNT",{"$f":"+$L2194*VLOOKUP($V2194,DisFac,2)","v":0},{"$f":"+$L2194*VLOOKUP($V2194,DisFac,3)","v":0},{"$f":"+$L2194*VLOOKUP($V2194,DisFac,4)","v":0},{"$f":"+$L2194*VLOOKUP($V2194,DisFac,5)","v":0},{"$f":"+$L2194*VLOOKUP($V2194,DisFac,6)","v":0},0,"UACCT141DGU",{"$f":"ROUND(SUM(-H2194,J2194:N2194),0)","v":0},{"$f":"ROUND(J2194-Q2194-R2194,0)","v":0},{"$f":"ROUND(K2194-T2194-U2194,0)","v":0},{"$f":"ROUND(L2194-W2194-X2194-Y2194-Z2194-AA2194,0)","v":0}]
[{"$f":"ROW()","v":2195}]
[{"$f":"ROW()","v":2196},null,null,null,null,null,"ACCT141",0,null,{"$f":"SUM(J2194:J2195)","v":0},{"$f":"SUM(K2194:K2195)","v":0},{"$f":"SUM(L2194:L2195)","v":0},{"$f":"SUM(M2194:M2195)","v":0},{"$f":"SUM(N2194:N2195)","v":0},null,null,{"$f":"SUM(Q2194:Q2195)","v":0},{"$f":"SUM(R2194:R2195)","v":0},null,{"$f":"SUM(T2194:T2195)","v":0},{"$f":"SUM(U2194:U2195)","v":0},null,{"$f":"SUM(W2194:W2195)","v":0},{"$f":"SUM(X2194:X2195)","v":0},{"$f":"SUM(Y2194:Y2195)","v":0},{"$f":"SUM(Z2194:Z2195)","v":0},{"$f":"SUM(AA2194:AA2195)","v":0},0,"UACCT141",{"$f":"ROUND(SUM(-H2196,J2196:N2196),0)","v":0},{"$f":"ROUND(J2196-Q2196-R2196,0)","v":0},{"$f":"ROUND(K2196-T2196-U2196,0)","v":0},{"$f":"ROUND(L2196-W2196-X2196-Y2196-Z2196-AA2196,0)","v":0}]
[{"$f":"ROW()","v":2197}]
[{"$f":"ROW()","v":2198},"TOTAL MISCELLANEOUS RATE DRB",null,null,null,null,null,{"$f":"+'JAM Download'!E2057","v":34157.418704920798},null,{"$f":"+J2180+J2196+J2186+J2191","v":34157.418704920798},{"$f":"+K2180+K2196+K2186+K2191","v":0},{"$f":"+L2180+L2196+L2186+L2191","v":0},{"$f":"+M2180+M2196+M2186+M2191","v":0},{"$f":"+N2180+N2196+N2186+N2191","v":0},null,0,{"$f":"+Q2180+Q2196+Q2186+Q2191","v":17078.709352460399},{"$f":"+R2180+R2196+R2186+R2191","v":17078.709352460399},0,{"$f":"+T2180+T2196+T2186+T2191","v":0},{"$f":"+U2180+U2196+U2186+U2191","v":0},null,{"$f":"+W2180+W2196+W2186+W2191","v":0},{"$f":"+X2180+X2196+X2186+X2191","v":0},{"$f":"+Y2180+Y2196+Y2186+Y2191","v":0},{"$f":"+Z2180+Z2196+Z2186+Z2191","v":0},{"$f":"+AA2180+AA2196+AA2186+AA2191","v":0},0,null,{"$f":"ROUND(SUM(-H2198,J2198:N2198),0)","v":0},{"$f":"ROUND(J2198-Q2198-R2198,0)","v":0},{"$f":"ROUND(K2198-T2198-U2198,0)","v":0},{"$f":"ROUND(L2198-W2198-X2198-Y2198-Z2198-AA2198,0)","v":0}]
[{"$f":"ROW()","v":2199}]
[{"$f":"ROW()","v":2200}]
[{"$f":"ROW()","v":2201},"TOTAL RATE DRB ADDITIONS",null,null,null,null,null,{"$f":"'JAM Download'!E2059","v":278179465.2962774},null,{"$f":"+J2198+J2174+J2153+J2142+J2132+J2124+J2091+J2068+J2046+J2042+J2036","v":226195925.2554414},{"$f":"+K2198+K2174+K2153+K2142+K2132+K2124+K2091+K2068+K2046+K2042+K2036","v":17063763.125089571},{"$f":"+L2198+L2174+L2153+L2142+L2132+L2124+L2091+L2068+L2046+L2042+L2036","v":24729805.980725709},{"$f":"+M2198+M2174+M2153+M2142+M2132+M2124+M2091+M2068+M2046+M2042+M2036","v":928749.05925744493},{"$f":"+N2198+N2174+N2153+N2142+N2132+N2124+N2091+N2068+N2046+N2042+N2036","v":9261221.8757632934},null,0,{"$f":"+Q2198+Q2174+Q2153+Q2142+Q2132+Q2124+Q2091+Q2068+Q2046+Q2042+Q2036","v":106633045.16608182},{"$f":"+R2198+R2174+R2153+R2142+R2132+R2124+R2091+R2068+R2046+R2042+R2036","v":119562880.08935954},{"$f":"+S2198+S2174+S2153+S2142+S2132+S2124+S2091+S2068+S2046+S2042+S2036","v":0},{"$f":"+T2198+T2174+T2153+T2142+T2132+T2124+T2091+T2068+T2046+T2042+T2036","v":12797822.343817178},{"$f":"+U2198+U2174+U2153+U2142+U2132+U2124+U2091+U2068+U2046+U2042+U2036","v":4265940.7812723927},null,{"$f":"+W2198+W2174+W2153+W2142+W2132+W2124+W2091+W2068+W2046+W2042+W2036","v":4434040.6758439532},{"$f":"+X2198+X2174+X2153+X2142+X2132+X2124+X2091+X2068+X2046+X2042+X2036","v":12730020.897027178},{"$f":"+Y2198+Y2174+Y2153+Y2142+Y2132+Y2124+Y2091+Y2068+Y2046+Y2042+Y2036","v":4401763.7063575638},{"$f":"+Z2198+Z2174+Z2153+Z2142+Z2132+Z2124+Z2091+Z2068+Z2046+Z2042+Z2036","v":843591.69592281105},{"$f":"+AA2198+AA2174+AA2153+AA2142+AA2132+AA2124+AA2091+AA2068+AA2046+AA2042+AA2036","v":2320389.005574198},843591.69592281105,null,{"$f":"ROUND(SUM(-H2201,J2201:N2201),0)","v":0},{"$f":"ROUND(J2201-Q2201-R2201,0)","v":0},{"$f":"ROUND(K2201-T2201-U2201,0)","v":0},{"$f":"ROUND(L2201-W2201-X2201-Y2201-Z2201-AA2201,0)","v":0}]
[{"$f":"ROW()","v":2202},924]
[{"$f":"ROW()","v":2203}]
[{"$f":"ROW()","v":2204}]
[{"$f":"ROW()","v":2205},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":2206},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":2207},235,"Customer Service Deposits"]
[{"$f":"ROW()","v":2208},null,null,"S",235,"S","ACCT235S",{"$f":"+'JAM Download'!E2061","v":-14610438.07},"CUST",{"$f":"VLOOKUP($I2208,Func,2)*$H2208","v":0},{"$f":"VLOOKUP($I2208,Func,3)*$H2208","v":0},{"$f":"VLOOKUP($I2208,Func,5)*$H2208","v":0},{"$f":"VLOOKUP($I2208,Func,6)*$H2208","v":-14610438.07},{"$f":"VLOOKUP($I2208,Func,7)*$H2208","v":0},null,0.75,{"$f":"+$J2208*$P2208","v":0},{"$f":"+$J2208*(1-$P2208)","v":0},0.75,{"$f":"+$K2208*$S2208","v":0},{"$f":"+$K2208*(1-$S2208)","v":0},"CUST",{"$f":"+$L2208*VLOOKUP($V2208,DisFac,2)","v":0},{"$f":"+$L2208*VLOOKUP($V2208,DisFac,3)","v":0},{"$f":"+$L2208*VLOOKUP($V2208,DisFac,4)","v":0},{"$f":"+$L2208*VLOOKUP($V2208,DisFac,5)","v":0},{"$f":"+$L2208*VLOOKUP($V2208,DisFac,6)","v":0},0,"UACCT235S",{"$f":"ROUND(SUM(-H2208,J2208:N2208),0)","v":0},{"$f":"ROUND(J2208-Q2208-R2208,0)","v":0},{"$f":"ROUND(K2208-T2208-U2208,0)","v":0},{"$f":"ROUND(L2208-W2208-X2208-Y2208-Z2208-AA2208,0)","v":0}]
[{"$f":"ROW()","v":2209},null,null,null,null,null,"ACCT235",{"$f":"+'JAM Download'!E2063","v":-14610438.07},null,{"$f":"SUM(J2208)","v":0},{"$f":"SUM(K2208)","v":0},{"$f":"SUM(L2208)","v":0},{"$f":"SUM(M2208)","v":-14610438.07},{"$f":"SUM(N2208)","v":0},null,null,{"$f":"SUM(Q2208)","v":0},{"$f":"SUM(R2208)","v":0},null,{"$f":"SUM(T2208)","v":0},{"$f":"SUM(U2208)","v":0},null,{"$f":"SUM(W2208)","v":0},{"$f":"SUM(X2208)","v":0},{"$f":"SUM(Y2208)","v":0},{"$f":"SUM(Z2208)","v":0},{"$f":"SUM(AA2208)","v":0},0,"UACCT235",{"$f":"ROUND(SUM(-H2209,J2209:N2209),0)","v":0},{"$f":"ROUND(J2209-Q2209-R2209,0)","v":0},{"$f":"ROUND(K2209-T2209-U2209,0)","v":0},{"$f":"ROUND(L2209-W2209-X2209-Y2209-Z2209-AA2209,0)","v":0}]
[{"$f":"ROW()","v":2210}]
[{"$f":"ROW()","v":2211},2281,"Accum Prov for Property Insurance"]
[{"$f":"ROW()","v":2212},null,null,"SO",228,"SO","ACCT2281SO",{"$f":"+'JAM Download'!E2065","v":0},"PTD",{"$f":"VLOOKUP($I2212,Func,2)*$H2212","v":0},{"$f":"VLOOKUP($I2212,Func,3)*$H2212","v":0},{"$f":"VLOOKUP($I2212,Func,5)*$H2212","v":0},{"$f":"VLOOKUP($I2212,Func,6)*$H2212","v":0},{"$f":"VLOOKUP($I2212,Func,7)*$H2212","v":0},null,0.75,{"$f":"+$J2212*$P2212","v":0},{"$f":"+$J2212*(1-$P2212)","v":0},0.75,{"$f":"+$K2212*$S2212","v":0},{"$f":"+$K2212*(1-$S2212)","v":0},"PLNT",{"$f":"+$L2212*VLOOKUP($V2212,DisFac,2)","v":0},{"$f":"+$L2212*VLOOKUP($V2212,DisFac,3)","v":0},{"$f":"+$L2212*VLOOKUP($V2212,DisFac,4)","v":0},{"$f":"+$L2212*VLOOKUP($V2212,DisFac,5)","v":0},{"$f":"+$L2212*VLOOKUP($V2212,DisFac,6)","v":0},0,"UACCT2281SO",{"$f":"ROUND(SUM(-H2212,J2212:N2212),0)","v":0},{"$f":"ROUND(J2212-Q2212-R2212,0)","v":0},{"$f":"ROUND(K2212-T2212-U2212,0)","v":0},{"$f":"ROUND(L2212-W2212-X2212-Y2212-Z2212-AA2212,0)","v":0}]
[{"$f":"ROW()","v":2213},null,null,null,null,null,"ACCT2281",{"$f":"+H2212","v":0},null,{"$f":"SUM(J2212)","v":0},{"$f":"SUM(K2212)","v":0},{"$f":"SUM(L2212)","v":0},{"$f":"SUM(M2212)","v":0},{"$f":"SUM(N2212)","v":0},null,null,{"$f":"SUM(Q2212)","v":0},{"$f":"SUM(R2212)","v":0},null,{"$f":"SUM(T2212)","v":0},{"$f":"SUM(U2212)","v":0},null,{"$f":"SUM(W2212)","v":0},{"$f":"SUM(X2212)","v":0},{"$f":"SUM(Y2212)","v":0},{"$f":"SUM(Z2212)","v":0},{"$f":"SUM(AA2212)","v":0},0,"UACCT2281",{"$f":"ROUND(SUM(-H2213,J2213:N2213),0)","v":0},{"$f":"ROUND(J2213-Q2213-R2213,0)","v":0},{"$f":"ROUND(K2213-T2213-U2213,0)","v":0},{"$f":"ROUND(L2213-W2213-X2213-Y2213-Z2213-AA2213,0)","v":0}]
[{"$f":"ROW()","v":2214}]
[{"$f":"ROW()","v":2215},2282,"Accum Prov for Injuries & Damages"]
[{"$f":"ROW()","v":2216},null,null,"SO",228,"SO","ACCT228SO",{"$f":"+'JAM Download'!E2066","v":-3337369.7563227387},"PTD",{"$f":"VLOOKUP($I2216,Func,2)*$H2216","v":-1673120.1730410261},{"$f":"VLOOKUP($I2216,Func,3)*$H2216","v":-683787.22837923432},{"$f":"VLOOKUP($I2216,Func,5)*$H2216","v":-980462.35490247887},{"$f":"VLOOKUP($I2216,Func,6)*$H2216","v":0},{"$f":"VLOOKUP($I2216,Func,7)*$H2216","v":0},null,0.75,{"$f":"+$J2216*$P2216","v":-1254840.1297807696},{"$f":"+$J2216*(1-$P2216)","v":-418280.04326025653},0.75,{"$f":"+$K2216*$S2216","v":-512840.42128442577},{"$f":"+$K2216*(1-$S2216)","v":-170946.80709480858},"PLNT",{"$f":"+$L2216*VLOOKUP($V2216,DisFac,2)","v":-175796.3635525362},{"$f":"+$L2216*VLOOKUP($V2216,DisFac,3)","v":-504707.00321647915},{"$f":"+$L2216*VLOOKUP($V2216,DisFac,4)","v":-174516.67888633197},{"$f":"+$L2216*VLOOKUP($V2216,DisFac,5)","v":-33445.871003003449},{"$f":"+$L2216*VLOOKUP($V2216,DisFac,6)","v":-91996.438244127945},-33445.871003003449,"UACCT228SO",{"$f":"ROUND(SUM(-H2216,J2216:N2216),0)","v":0},{"$f":"ROUND(J2216-Q2216-R2216,0)","v":0},{"$f":"ROUND(K2216-T2216-U2216,0)","v":0},{"$f":"ROUND(L2216-W2216-X2216-Y2216-Z2216-AA2216,0)","v":0}]
[{"$f":"ROW()","v":2217},null,null,null,null,null,"ACCT2282",{"$f":"+Acct228SO","v":-3337369.7563227387},null,{"$f":"SUM(J2216)","v":-1673120.1730410261},{"$f":"SUM(K2216)","v":-683787.22837923432},{"$f":"SUM(L2216)","v":-980462.35490247887},{"$f":"SUM(M2216)","v":0},{"$f":"SUM(N2216)","v":0},null,null,{"$f":"SUM(Q2216)","v":-1254840.1297807696},{"$f":"SUM(R2216)","v":-418280.04326025653},null,{"$f":"SUM(T2216)","v":-512840.42128442577},{"$f":"SUM(U2216)","v":-170946.80709480858},null,{"$f":"SUM(W2216)","v":-175796.3635525362},{"$f":"SUM(X2216)","v":-504707.00321647915},{"$f":"SUM(Y2216)","v":-174516.67888633197},{"$f":"SUM(Z2216)","v":-33445.871003003449},{"$f":"SUM(AA2216)","v":-91996.438244127945},-33445.871003003449,"UACCT2282",{"$f":"ROUND(SUM(-H2217,J2217:N2217),0)","v":0},{"$f":"ROUND(J2217-Q2217-R2217,0)","v":0},{"$f":"ROUND(K2217-T2217-U2217,0)","v":0},{"$f":"ROUND(L2217-W2217-X2217-Y2217-Z2217-AA2217,0)","v":0}]
[{"$f":"ROW()","v":2218}]
[{"$f":"ROW()","v":2219},2283,"Accum Prov for Pensions & Benefits"]
[{"$f":"ROW()","v":2220},null,null,"SO",228,"SO","ACCT2283SO",{"$f":"+'JAM Download'!E2067","v":-9934776.3334201183},"PTD",{"$f":"VLOOKUP($I2220,Func,2)*$H2220","v":-4980591.2774887411},{"$f":"VLOOKUP($I2220,Func,3)*$H2220","v":-2035517.0896862452},{"$f":"VLOOKUP($I2220,Func,5)*$H2220","v":-2918667.966245133},{"$f":"VLOOKUP($I2220,Func,6)*$H2220","v":0},{"$f":"VLOOKUP($I2220,Func,7)*$H2220","v":0},null,0.75,{"$f":"+$J2220*$P2220","v":-3735443.4581165556},{"$f":"+$J2220*(1-$P2220)","v":-1245147.8193721853},0.75,{"$f":"+$K2220*$S2220","v":-1526637.817264684},{"$f":"+$K2220*(1-$S2220)","v":-508879.2724215613},"PLNT",{"$f":"+$L2220*VLOOKUP($V2220,DisFac,2)","v":-523315.5687392049},{"$f":"+$L2220*VLOOKUP($V2220,DisFac,3)","v":-1502426.0291707327},{"$f":"+$L2220*VLOOKUP($V2220,DisFac,4)","v":-519506.16736497579},{"$f":"+$L2220*VLOOKUP($V2220,DisFac,5)","v":-99562.611263481507},{"$f":"+$L2220*VLOOKUP($V2220,DisFac,6)","v":-273857.58970673772},-99562.611263481507,"UACCT2283SO",{"$f":"ROUND(SUM(-H2220,J2220:N2220),0)","v":0},{"$f":"ROUND(J2220-Q2220-R2220,0)","v":0},{"$f":"ROUND(K2220-T2220-U2220,0)","v":0},{"$f":"ROUND(L2220-W2220-X2220-Y2220-Z2220-AA2220,0)","v":0}]
[{"$f":"ROW()","v":2221},null,null,null,null,null,"ACCT2283",{"$f":"+H2220","v":-9934776.3334201183},null,{"$f":"SUM(J2220)","v":-4980591.2774887411},{"$f":"SUM(K2220)","v":-2035517.0896862452},{"$f":"SUM(L2220)","v":-2918667.966245133},{"$f":"SUM(M2220)","v":0},{"$f":"SUM(N2220)","v":0},null,null,{"$f":"SUM(Q2220)","v":-3735443.4581165556},{"$f":"SUM(R2220)","v":-1245147.8193721853},null,{"$f":"SUM(T2220)","v":-1526637.817264684},{"$f":"SUM(U2220)","v":-508879.2724215613},null,{"$f":"SUM(W2220)","v":-523315.5687392049},{"$f":"SUM(X2220)","v":-1502426.0291707327},{"$f":"SUM(Y2220)","v":-519506.16736497579},{"$f":"SUM(Z2220)","v":-99562.611263481507},{"$f":"SUM(AA2220)","v":-273857.58970673772},-99562.611263481507,"UACCT2283",{"$f":"ROUND(SUM(-H2221,J2221:N2221),0)","v":0},{"$f":"ROUND(J2221-Q2221-R2221,0)","v":0},{"$f":"ROUND(K2221-T2221-U2221,0)","v":0},{"$f":"ROUND(L2221-W2221-X2221-Y2221-Z2221-AA2221,0)","v":0}]
[{"$f":"ROW()","v":2222}]
[{"$f":"ROW()","v":2223},22844,"Accum Hydro Relicensing Obligation"]
[{"$f":"ROW()","v":2224},null,null,"SG",228,"SG","ACCT22844SG",{"$f":"'JAM Download'!E2075","v":-625160.70368019084},"P",{"$f":"VLOOKUP($I2224,Func,2)*$H2224","v":-625160.70368019084},{"$f":"VLOOKUP($I2224,Func,3)*$H2224","v":0},{"$f":"VLOOKUP($I2224,Func,5)*$H2224","v":0},{"$f":"VLOOKUP($I2224,Func,6)*$H2224","v":0},{"$f":"VLOOKUP($I2224,Func,7)*$H2224","v":0},null,0.75,{"$f":"+$J2224*$P2224","v":-468870.52776014316},{"$f":"+$J2224*(1-$P2224)","v":-156290.17592004771},0.75,{"$f":"+$K2224*$S2224","v":0},{"$f":"+$K2224*(1-$S2224)","v":0},"PLNT",{"$f":"+$L2224*VLOOKUP($V2224,DisFac,2)","v":0},{"$f":"+$L2224*VLOOKUP($V2224,DisFac,3)","v":0},{"$f":"+$L2224*VLOOKUP($V2224,DisFac,4)","v":0},{"$f":"+$L2224*VLOOKUP($V2224,DisFac,5)","v":0},{"$f":"+$L2224*VLOOKUP($V2224,DisFac,6)","v":0},0,"UACCT2283SO",{"$f":"ROUND(SUM(-H2224,J2224:N2224),0)","v":0},{"$f":"ROUND(J2224-Q2224-R2224,0)","v":0},{"$f":"ROUND(K2224-T2224-U2224,0)","v":0},{"$f":"ROUND(L2224-W2224-X2224-Y2224-Z2224-AA2224,0)","v":0}]
[{"$f":"ROW()","v":2225},null,null,null,null,null,"ACCT2284",{"$f":"+H2224","v":-625160.70368019084},null,{"$f":"SUM(J2224)","v":-625160.70368019084},{"$f":"SUM(K2224)","v":0},{"$f":"SUM(L2224)","v":0},{"$f":"SUM(M2224)","v":0},{"$f":"SUM(N2224)","v":0},null,null,{"$f":"SUM(Q2224)","v":-468870.52776014316},{"$f":"SUM(R2224)","v":-156290.17592004771},null,{"$f":"SUM(T2224)","v":0},{"$f":"SUM(U2224)","v":0},null,{"$f":"SUM(W2224)","v":0},{"$f":"SUM(X2224)","v":0},{"$f":"SUM(Y2224)","v":0},{"$f":"SUM(Z2224)","v":0},{"$f":"SUM(AA2224)","v":0},0,"UACCT2283",{"$f":"ROUND(SUM(-H2225,J2225:N2225),0)","v":0},{"$f":"ROUND(J2225-Q2225-R2225,0)","v":0},{"$f":"ROUND(K2225-T2225-U2225,0)","v":0},{"$f":"ROUND(L2225-W2225-X2225-Y2225-Z2225-AA2225,0)","v":0}]
[{"$f":"ROW()","v":2226}]
[{"$f":"ROW()","v":2227},254,"Reg Liabilities - Insurance Provision"]
[{"$f":"ROW()","v":2228},null,null,"SE",254,"SE","ACCT254SE",{"$f":"+'JAM Download'!E2069","v":-9125.8627494468819},"P",{"$f":"VLOOKUP($I2228,Func,2)*$H2228","v":-9125.8627494468819},{"$f":"VLOOKUP($I2228,Func,3)*$H2228","v":0},{"$f":"VLOOKUP($I2228,Func,5)*$H2228","v":0},{"$f":"VLOOKUP($I2228,Func,6)*$H2228","v":0},{"$f":"VLOOKUP($I2228,Func,7)*$H2228","v":0},null,0,{"$f":"+$J2228*$P2228","v":0},{"$f":"+$J2228*(1-$P2228)","v":-9125.8627494468819},0,{"$f":"+$K2228*$S2228","v":0},{"$f":"+$K2228*(1-$S2228)","v":0},"PLNT",{"$f":"+$L2228*VLOOKUP($V2228,DisFac,2)","v":0},{"$f":"+$L2228*VLOOKUP($V2228,DisFac,3)","v":0},{"$f":"+$L2228*VLOOKUP($V2228,DisFac,4)","v":0},{"$f":"+$L2228*VLOOKUP($V2228,DisFac,5)","v":0},{"$f":"+$L2228*VLOOKUP($V2228,DisFac,6)","v":0},0,"UACCT254SE",{"$f":"ROUND(SUM(-H2228,J2228:N2228),0)","v":0},{"$f":"ROUND(J2228-Q2228-R2228,0)","v":0},{"$f":"ROUND(K2228-T2228-U2228,0)","v":0},{"$f":"ROUND(L2228-W2228-X2228-Y2228-Z2228-AA2228,0)","v":0}]
[{"$f":"ROW()","v":2229},null,null,"SO",254,"SO","ACCT254SO",{"$f":"+'JAM Download'!E2070","v":-22872.28346112679},"PTD",{"$f":"VLOOKUP($I2229,Func,2)*$H2229","v":-11466.538518791311},{"$f":"VLOOKUP($I2229,Func,3)*$H2229","v":-4686.2578786657077},{"$f":"VLOOKUP($I2229,Func,5)*$H2229","v":-6719.4870636697751},{"$f":"VLOOKUP($I2229,Func,6)*$H2229","v":0},{"$f":"VLOOKUP($I2229,Func,7)*$H2229","v":0},null,0,{"$f":"+$J2229*$P2229","v":0},{"$f":"+$J2229*(1-$P2229)","v":-11466.538518791311},0,{"$f":"+$K2229*$S2229","v":0},{"$f":"+$K2229*(1-$S2229)","v":-4686.2578786657077},"PLNT",{"$f":"+$L2229*VLOOKUP($V2229,DisFac,2)","v":-1204.8003524306134},{"$f":"+$L2229*VLOOKUP($V2229,DisFac,3)","v":-3458.9519547581122},{"$f":"+$L2229*VLOOKUP($V2229,DisFac,4)","v":-1196.0301793412129},{"$f":"+$L2229*VLOOKUP($V2229,DisFac,5)","v":-229.21746705940919},{"$f":"+$L2229*VLOOKUP($V2229,DisFac,6)","v":-630.48711008042619},-229.21746705940919,"UACCT254SO",{"$f":"ROUND(SUM(-H2229,J2229:N2229),0)","v":0},{"$f":"ROUND(J2229-Q2229-R2229,0)","v":0},{"$f":"ROUND(K2229-T2229-U2229,0)","v":0},{"$f":"ROUND(L2229-W2229-X2229-Y2229-Z2229-AA2229,0)","v":0}]
[{"$f":"ROW()","v":2230},null,null,null,null,null,"ACCT254",{"$f":"SUM(H2228:H2229)","v":-31998.146210573672},null,{"$f":"SUM(J2228:J2229)","v":-20592.401268238194},{"$f":"SUM(K2228:K2229)","v":-4686.2578786657077},-6719.4870636697751,0,0,null,null,{"$f":"SUM(Q2228:Q2229)","v":0},{"$f":"SUM(R2228:R2229)","v":-20592.401268238194},null,{"$f":"SUM(T2228:T2229)","v":0},{"$f":"SUM(U2228:U2229)","v":-4686.2578786657077},null,{"$f":"SUM(W2228:W2229)","v":-1204.8003524306134},{"$f":"SUM(X2228:X2229)","v":-3458.9519547581122},-1196.0301793412129,-229.21746705940919,-630.48711008042619,-229.21746705940919,"UACCT254",{"$f":"ROUND(SUM(-H2230,J2230:N2230),0)","v":0},{"$f":"ROUND(J2230-Q2230-R2230,0)","v":0},{"$f":"ROUND(K2230-T2230-U2230,0)","v":0},{"$f":"ROUND(L2230-W2230-X2230-Y2230-Z2230-AA2230,0)","v":0}]
[{"$f":"ROW()","v":2231}]
[{"$f":"ROW()","v":2232},22842,"Accum Misc Oper Prov-Trojan"]
[{"$f":"ROW()","v":2233},null,null,"TROJD",22842,"TROJD","ACCT22842TROJD",{"$f":"+'JAM Download'!E2078+'JAM Download'!E2079+'JAM Download'!E2080+'JAM Download'!E2081","v":-2214292.5511568803},"P",{"$f":"VLOOKUP($I2233,Func,2)*$H2233","v":-2214292.5511568803},{"$f":"VLOOKUP($I2233,Func,3)*$H2233","v":0},{"$f":"VLOOKUP($I2233,Func,5)*$H2233","v":0},{"$f":"VLOOKUP($I2233,Func,6)*$H2233","v":0},{"$f":"VLOOKUP($I2233,Func,7)*$H2233","v":0},null,0.75,{"$f":"+$J2233*$P2233","v":-1660719.4133676603},{"$f":"+$J2233*(1-$P2233)","v":-553573.13778922008},0.75,{"$f":"+$K2233*$S2233","v":0},{"$f":"+$K2233*(1-$S2233)","v":0},"PLNT",{"$f":"+$L2233*VLOOKUP($V2233,DisFac,2)","v":0},{"$f":"+$L2233*VLOOKUP($V2233,DisFac,3)","v":0},{"$f":"+$L2233*VLOOKUP($V2233,DisFac,4)","v":0},{"$f":"+$L2233*VLOOKUP($V2233,DisFac,5)","v":0},{"$f":"+$L2233*VLOOKUP($V2233,DisFac,6)","v":0},0,"UACCT22842TROJD",{"$f":"ROUND(SUM(-H2233,J2233:N2233),0)","v":0},{"$f":"ROUND(J2233-Q2233-R2233,0)","v":0},{"$f":"ROUND(K2233-T2233-U2233,0)","v":0},{"$f":"ROUND(L2233-W2233-X2233-Y2233-Z2233-AA2233,0)","v":0}]
[{"$f":"ROW()","v":2234},null,null,null,null,null,"ACCT22842",{"$f":"+'JAM Download'!E2082","v":-2214292.5511568803},null,{"$f":"SUM(J2233:J2233)","v":-2214292.5511568803},{"$f":"SUM(K2233:K2233)","v":0},{"$f":"SUM(L2233:L2233)","v":0},{"$f":"SUM(M2233:M2233)","v":0},{"$f":"SUM(N2233:N2233)","v":0},null,null,{"$f":"SUM(Q2233:Q2233)","v":-1660719.4133676603},{"$f":"SUM(R2233:R2233)","v":-553573.13778922008},null,{"$f":"SUM(T2233:T2233)","v":0},{"$f":"SUM(U2233:U2233)","v":0},null,{"$f":"SUM(W2233:W2233)","v":0},{"$f":"SUM(X2233:X2233)","v":0},{"$f":"SUM(Y2233:Y2233)","v":0},{"$f":"SUM(Z2233:Z2233)","v":0},{"$f":"SUM(AA2233:AA2233)","v":0},0,"UACCT22842",{"$f":"ROUND(SUM(-H2234,J2234:N2234),0)","v":0},{"$f":"ROUND(J2234-Q2234-R2234,0)","v":0},{"$f":"ROUND(K2234-T2234-U2234,0)","v":0},{"$f":"ROUND(L2234-W2234-X2234-Y2234-Z2234-AA2234,0)","v":0}]
[{"$f":"ROW()","v":2235}]
[{"$f":"ROW()","v":2236},252,"Customer Advances for Construction"]
[{"$f":"ROW()","v":2237},null,null,"S",252,"S","ACCT252S",{"$f":"+'JAM Download'!E2085","v":-2709015.9050000003},"DPW",{"$f":"VLOOKUP($I2237,Func,2)*$H2237","v":0},{"$f":"VLOOKUP($I2237,Func,3)*$H2237","v":0},{"$f":"VLOOKUP($I2237,Func,5)*$H2237","v":-2709015.9050000003},{"$f":"VLOOKUP($I2237,Func,6)*$H2237","v":0},{"$f":"VLOOKUP($I2237,Func,7)*$H2237","v":0},null,0.75,{"$f":"+$J2237*$P2237","v":0},{"$f":"+$J2237*(1-$P2237)","v":0},0.75,{"$f":"+$K2237*$S2237","v":0},{"$f":"+$K2237*(1-$S2237)","v":0},"PLNT",{"$f":"+$L2237*VLOOKUP($V2237,DisFac,2)","v":-485725.06891644135},{"$f":"+$L2237*VLOOKUP($V2237,DisFac,3)","v":-1394504.6357382298},{"$f":"+$L2237*VLOOKUP($V2237,DisFac,4)","v":-482189.30224799371},{"$f":"+$L2237*VLOOKUP($V2237,DisFac,5)","v":-92410.887629364079},{"$f":"+$L2237*VLOOKUP($V2237,DisFac,6)","v":-254186.01046797092},-92410.887629364079,"UACCT252S",{"$f":"ROUND(SUM(-H2237,J2237:N2237),0)","v":0},{"$f":"ROUND(J2237-Q2237-R2237,0)","v":0},{"$f":"ROUND(K2237-T2237-U2237,0)","v":0},{"$f":"ROUND(L2237-W2237-X2237-Y2237-Z2237-AA2237,0)","v":0}]
[{"$f":"ROW()","v":2238},null,null,"SE",252,"SE","ACCT252SE",{"$f":"+'JAM Download'!E2086","v":0},"DPW",{"$f":"VLOOKUP($I2238,Func,2)*$H2238","v":0},{"$f":"VLOOKUP($I2238,Func,3)*$H2238","v":0},{"$f":"VLOOKUP($I2238,Func,5)*$H2238","v":0},{"$f":"VLOOKUP($I2238,Func,6)*$H2238","v":0},{"$f":"VLOOKUP($I2238,Func,7)*$H2238","v":0},null,0.75,{"$f":"+$J2238*$P2238","v":0},{"$f":"+$J2238*(1-$P2238)","v":0},0.75,{"$f":"+$K2238*$S2238","v":0},{"$f":"+$K2238*(1-$S2238)","v":0},"PLNT",{"$f":"+$L2238*VLOOKUP($V2238,DisFac,2)","v":0},{"$f":"+$L2238*VLOOKUP($V2238,DisFac,3)","v":0},{"$f":"+$L2238*VLOOKUP($V2238,DisFac,4)","v":0},{"$f":"+$L2238*VLOOKUP($V2238,DisFac,5)","v":0},{"$f":"+$L2238*VLOOKUP($V2238,DisFac,6)","v":0},0,"UACCT252SE",0,0,0,0]
[{"$f":"ROW()","v":2239},null,null,"SG",252,"SG","ACCT252SG",{"$f":"+'JAM Download'!E2087","v":-5367859.7442404088},"T",{"$f":"VLOOKUP($I2239,Func,2)*$H2239","v":0},{"$f":"VLOOKUP($I2239,Func,3)*$H2239","v":-5367859.7442404088},{"$f":"VLOOKUP($I2239,Func,5)*$H2239","v":0},{"$f":"VLOOKUP($I2239,Func,6)*$H2239","v":0},{"$f":"VLOOKUP($I2239,Func,7)*$H2239","v":0},null,0.75,{"$f":"+$J2239*$P2239","v":0},{"$f":"+$J2239*(1-$P2239)","v":0},0.75,{"$f":"+$K2239*$S2239","v":-4025894.8081803066},{"$f":"+$K2239*(1-$S2239)","v":-1341964.9360601022},"PLNT",{"$f":"+$L2239*VLOOKUP($V2239,DisFac,2)","v":0},{"$f":"+$L2239*VLOOKUP($V2239,DisFac,3)","v":0},{"$f":"+$L2239*VLOOKUP($V2239,DisFac,4)","v":0},{"$f":"+$L2239*VLOOKUP($V2239,DisFac,5)","v":0},{"$f":"+$L2239*VLOOKUP($V2239,DisFac,6)","v":0},0,"UACCT252SG",0,0,0,0]
[{"$f":"ROW()","v":2240},null,null,"SO",252,"SO","ACCT252SO",{"$f":"+'JAM Download'!E2088","v":0},"DPW",{"$f":"VLOOKUP($I2240,Func,2)*$H2240","v":0},{"$f":"VLOOKUP($I2240,Func,3)*$H2240","v":0},{"$f":"VLOOKUP($I2240,Func,5)*$H2240","v":0},{"$f":"VLOOKUP($I2240,Func,6)*$H2240","v":0},{"$f":"VLOOKUP($I2240,Func,7)*$H2240","v":0},null,0.75,{"$f":"+$J2240*$P2240","v":0},{"$f":"+$J2240*(1-$P2240)","v":0},0.75,{"$f":"+$K2240*$S2240","v":0},{"$f":"+$K2240*(1-$S2240)","v":0},"PLNT",{"$f":"+$L2240*VLOOKUP($V2240,DisFac,2)","v":0},{"$f":"+$L2240*VLOOKUP($V2240,DisFac,3)","v":0},{"$f":"+$L2240*VLOOKUP($V2240,DisFac,4)","v":0},{"$f":"+$L2240*VLOOKUP($V2240,DisFac,5)","v":0},{"$f":"+$L2240*VLOOKUP($V2240,DisFac,6)","v":0},0,"UACCT252SO",0,0,0,0]
[{"$f":"ROW()","v":2241},null,null,"CN",252,"CN","ACCT252CN",{"$f":"+'JAM Download'!E2089","v":0},"CUST",{"$f":"VLOOKUP($I2241,Func,2)*$H2241","v":0},{"$f":"VLOOKUP($I2241,Func,3)*$H2241","v":0},{"$f":"VLOOKUP($I2241,Func,5)*$H2241","v":0},{"$f":"VLOOKUP($I2241,Func,6)*$H2241","v":0},{"$f":"VLOOKUP($I2241,Func,7)*$H2241","v":0},null,0.75,{"$f":"+$J2241*$P2241","v":0},{"$f":"+$J2241*(1-$P2241)","v":0},0.75,{"$f":"+$K2241*$S2241","v":0},{"$f":"+$K2241*(1-$S2241)","v":0},"CUST",{"$f":"+$L2241*VLOOKUP($V2241,DisFac,2)","v":0},{"$f":"+$L2241*VLOOKUP($V2241,DisFac,3)","v":0},{"$f":"+$L2241*VLOOKUP($V2241,DisFac,4)","v":0},{"$f":"+$L2241*VLOOKUP($V2241,DisFac,5)","v":0},{"$f":"+$L2241*VLOOKUP($V2241,DisFac,6)","v":0},0,"UACCT252CN",0,0,0,0]
[{"$f":"ROW()","v":2242},null,null,null,null,null,"ACCT252",{"$f":"+'JAM Download'!E2090","v":-8076875.649240409},null,{"$f":"SUM(J2237:J2241)","v":0},{"$f":"SUM(K2237:K2241)","v":-5367859.7442404088},{"$f":"SUM(L2237:L2241)","v":-2709015.9050000003},{"$f":"SUM(M2237:M2241)","v":0},{"$f":"SUM(N2237:N2241)","v":0},null,null,{"$f":"SUM(Q2237:Q2241)","v":0},{"$f":"SUM(R2237:R2241)","v":0},null,{"$f":"SUM(T2237:T2241)","v":-4025894.8081803066},{"$f":"SUM(U2237:U2241)","v":-1341964.9360601022},null,{"$f":"SUM(W2237:W2241)","v":-485725.06891644135},{"$f":"SUM(X2237:X2241)","v":-1394504.6357382298},{"$f":"SUM(Y2237:Y2241)","v":-482189.30224799371},{"$f":"SUM(Z2237:Z2241)","v":-92410.887629364079},{"$f":"SUM(AA2237:AA2241)","v":-254186.01046797092},-92410.887629364079,"UACCT252",0,0,0,0]
[{"$f":"ROW()","v":2243}]
[{"$f":"ROW()","v":2244},25398,"SO2 Emissions"]
[{"$f":"ROW()","v":2245},null,null,"SE",25398,"SE","ACCT25398SE",{"$f":"+'JAM Download'!E2093","v":-2600623.3596416395},"P",{"$f":"VLOOKUP($I2245,Func,2)*$H2245","v":-2600623.3596416395},{"$f":"VLOOKUP($I2245,Func,3)*$H2245","v":0},{"$f":"VLOOKUP($I2245,Func,5)*$H2245","v":0},{"$f":"VLOOKUP($I2245,Func,6)*$H2245","v":0},{"$f":"VLOOKUP($I2245,Func,7)*$H2245","v":0},null,0,{"$f":"+$J2245*$P2245","v":0},{"$f":"+$J2245*(1-$P2245)","v":-2600623.3596416395},0,{"$f":"+$K2245*$S2245","v":0},{"$f":"+$K2245*(1-$S2245)","v":0},"PLNT",{"$f":"+$L2245*VLOOKUP($V2245,DisFac,2)","v":0},{"$f":"+$L2245*VLOOKUP($V2245,DisFac,3)","v":0},{"$f":"+$L2245*VLOOKUP($V2245,DisFac,4)","v":0},{"$f":"+$L2245*VLOOKUP($V2245,DisFac,5)","v":0},{"$f":"+$L2245*VLOOKUP($V2245,DisFac,6)","v":0},0,"UACCT25398SE",{"$f":"ROUND(SUM(-H2245,J2245:N2245),0)","v":0},{"$f":"ROUND(J2245-Q2245-R2245,0)","v":0},{"$f":"ROUND(K2245-T2245-U2245,0)","v":0},{"$f":"ROUND(L2245-W2245-X2245-Y2245-Z2245-AA2245,0)","v":0}]
[{"$f":"ROW()","v":2246},null,null,null,null,null,"ACCT25398",{"$f":"+'JAM Download'!E2094","v":-2600623.3596416395},null,{"$f":"SUM(J2245)","v":-2600623.3596416395},{"$f":"SUM(K2245)","v":0},{"$f":"SUM(L2245)","v":0},{"$f":"SUM(M2245)","v":0},{"$f":"SUM(N2245)","v":0},null,null,{"$f":"SUM(Q2245)","v":0},{"$f":"SUM(R2245)","v":-2600623.3596416395},null,{"$f":"SUM(T2245)","v":0},{"$f":"SUM(U2245)","v":0},null,{"$f":"SUM(W2245)","v":0},{"$f":"SUM(X2245)","v":0},{"$f":"SUM(Y2245)","v":0},{"$f":"SUM(Z2245)","v":0},{"$f":"SUM(AA2245)","v":0},0]
[{"$f":"ROW()","v":2247}]
[{"$f":"ROW()","v":2248},25399,"Other Deferred Credits"]
[{"$f":"ROW()","v":2249},null,null,"S",25399,"S","ACCT25399S",{"$f":"'JAM Download'!E2097","v":-759682.7},"P",{"$f":"VLOOKUP($I2249,Func,2)*$H2249","v":-759682.7},{"$f":"VLOOKUP($I2249,Func,3)*$H2249","v":0},{"$f":"VLOOKUP($I2249,Func,5)*$H2249","v":0},{"$f":"VLOOKUP($I2249,Func,6)*$H2249","v":0},{"$f":"VLOOKUP($I2249,Func,7)*$H2249","v":0},null,0.75,{"$f":"+$J2249*$P2249","v":-569762.02499999991},{"$f":"+$J2249*(1-$P2249)","v":-189920.67499999999},0.75,{"$f":"+$K2249*$S2249","v":0},{"$f":"+$K2249*(1-$S2249)","v":0},"PLNT",{"$f":"+$L2249*VLOOKUP($V2249,DisFac,2)","v":0},{"$f":"+$L2249*VLOOKUP($V2249,DisFac,3)","v":0},{"$f":"+$L2249*VLOOKUP($V2249,DisFac,4)","v":0},{"$f":"+$L2249*VLOOKUP($V2249,DisFac,5)","v":0},{"$f":"+$L2249*VLOOKUP($V2249,DisFac,6)","v":0},0,"UACCT25399S",{"$f":"ROUND(SUM(-H2249,J2249:N2249),0)","v":0},{"$f":"ROUND(J2249-Q2249-R2249,0)","v":0},{"$f":"ROUND(K2249-T2249-U2249,0)","v":0},{"$f":"ROUND(L2249-W2249-X2249-Y2249-Z2249-AA2249,0)","v":0}]
[{"$f":"ROW()","v":2250},null,null,"SO",25399,"SO","ACCT25399SO",{"$f":"'JAM Download'!E2098","v":-811696.19613667775},"LABOR",{"$f":"VLOOKUP($I2250,Func,2)*$H2250","v":-348313.45339279069},{"$f":"VLOOKUP($I2250,Func,3)*$H2250","v":-49588.101585440294},{"$f":"VLOOKUP($I2250,Func,5)*$H2250","v":-294768.96004546521},{"$f":"VLOOKUP($I2250,Func,6)*$H2250","v":-119025.68111298156},{"$f":"VLOOKUP($I2250,Func,7)*$H2250","v":0},null,0.75,{"$f":"+$J2250*$P2250","v":-261235.09004459303},{"$f":"+$J2250*(1-$P2250)","v":-87078.363348197672},0.75,{"$f":"+$K2250*$S2250","v":-37191.076189080224},{"$f":"+$K2250*(1-$S2250)","v":-12397.025396360074},"PLNT",{"$f":"+$L2250*VLOOKUP($V2250,DisFac,2)","v":-52851.913186722806},{"$f":"+$L2250*VLOOKUP($V2250,DisFac,3)","v":-151736.53299578477},{"$f":"+$L2250*VLOOKUP($V2250,DisFac,4)","v":-52467.185189409058},{"$f":"+$L2250*VLOOKUP($V2250,DisFac,5)","v":-10055.260728853487},{"$f":"+$L2250*VLOOKUP($V2250,DisFac,6)","v":-27658.067944695038},-10055.260728853487,"UACCT165GPS",{"$f":"ROUND(SUM(-H2250,J2250:N2250),0)","v":0},{"$f":"ROUND(J2250-Q2250-R2250,0)","v":0},{"$f":"ROUND(K2250-T2250-U2250,0)","v":0},{"$f":"ROUND(L2250-W2250-X2250-Y2250-Z2250-AA2250,0)","v":0}]
[{"$f":"ROW()","v":2251},null,null,"SG",25399,"SG","ACCT25399SG",{"$f":"'JAM Download'!E2099","v":-3260854.9263544017},"P",{"$f":"VLOOKUP($I2251,Func,2)*$H2251","v":-3260854.9263544017},{"$f":"VLOOKUP($I2251,Func,3)*$H2251","v":0},{"$f":"VLOOKUP($I2251,Func,5)*$H2251","v":0},{"$f":"VLOOKUP($I2251,Func,6)*$H2251","v":0},{"$f":"VLOOKUP($I2251,Func,7)*$H2251","v":0},null,0.75,{"$f":"+$J2251*$P2251","v":-2445641.1947658015},{"$f":"+$J2251*(1-$P2251)","v":-815213.73158860044},0.75,{"$f":"+$K2251*$S2251","v":0},{"$f":"+$K2251*(1-$S2251)","v":0},"PLNT",{"$f":"+$L2251*VLOOKUP($V2251,DisFac,2)","v":0},{"$f":"+$L2251*VLOOKUP($V2251,DisFac,3)","v":0},{"$f":"+$L2251*VLOOKUP($V2251,DisFac,4)","v":0},{"$f":"+$L2251*VLOOKUP($V2251,DisFac,5)","v":0},{"$f":"+$L2251*VLOOKUP($V2251,DisFac,6)","v":0},0,"UACCT25399SG",{"$f":"ROUND(SUM(-H2251,J2251:N2251),0)","v":0},{"$f":"ROUND(J2251-Q2251-R2251,0)","v":0},{"$f":"ROUND(K2251-T2251-U2251,0)","v":0},{"$f":"ROUND(L2251-W2251-X2251-Y2251-Z2251-AA2251,0)","v":0}]
[{"$f":"ROW()","v":2252},null,null,"SE",25399,"SE","ACCT25399SE",{"$f":"'JAM Download'!E2100","v":-328219.38902842312},"P",{"$f":"VLOOKUP($I2252,Func,2)*$H2252","v":-328219.38902842312},{"$f":"VLOOKUP($I2252,Func,3)*$H2252","v":0},{"$f":"VLOOKUP($I2252,Func,5)*$H2252","v":0},{"$f":"VLOOKUP($I2252,Func,6)*$H2252","v":0},{"$f":"VLOOKUP($I2252,Func,7)*$H2252","v":0},null,0.75,{"$f":"+$J2252*$P2252","v":-246164.54177131734},{"$f":"+$J2252*(1-$P2252)","v":-82054.847257105779},0.75,{"$f":"+$K2252*$S2252","v":0},{"$f":"+$K2252*(1-$S2252)","v":0},"PLNT",{"$f":"+$L2252*VLOOKUP($V2252,DisFac,2)","v":0},{"$f":"+$L2252*VLOOKUP($V2252,DisFac,3)","v":0},{"$f":"+$L2252*VLOOKUP($V2252,DisFac,4)","v":0},{"$f":"+$L2252*VLOOKUP($V2252,DisFac,5)","v":0},{"$f":"+$L2252*VLOOKUP($V2252,DisFac,6)","v":0},0,"UACCT25399SE",{"$f":"ROUND(SUM(-H2252,J2252:N2252),0)","v":0},{"$f":"ROUND(J2252-Q2252-R2252,0)","v":0},{"$f":"ROUND(K2252-T2252-U2252,0)","v":0},{"$f":"ROUND(L2252-W2252-X2252-Y2252-Z2252-AA2252,0)","v":0}]
[{"$f":"ROW()","v":2253},null,null,null,25399,null,"ACCT25399",{"$f":"'JAM Download'!E2101","v":-5160453.211519503},null,{"$f":"SUM(J2249:J2252)","v":-4697070.468775616},{"$f":"SUM(K2249:K2252)","v":-49588.101585440294},{"$f":"SUM(L2249:L2252)","v":-294768.96004546521},{"$f":"SUM(M2249:M2252)","v":-119025.68111298156},{"$f":"SUM(N2249:N2252)","v":0},null,null,{"$f":"SUM(Q2249:Q2252)","v":-3522802.8515817118},{"$f":"SUM(R2249:R2252)","v":-1174267.617193904},null,{"$f":"SUM(T2249:T2252)","v":-37191.076189080224},{"$f":"SUM(U2249:U2252)","v":-12397.025396360074},null,{"$f":"SUM(W2249:W2252)","v":-52851.913186722806},{"$f":"SUM(X2249:X2252)","v":-151736.53299578477},{"$f":"SUM(Y2249:Y2252)","v":-52467.185189409058},{"$f":"SUM(Z2249:Z2252)","v":-10055.260728853487},{"$f":"SUM(AA2249:AA2252)","v":-27658.067944695038},-10055.260728853487,"UACCT25399",{"$f":"ROUND(SUM(-H2253,J2253:N2253),0)","v":0},{"$f":"ROUND(J2253-Q2253-R2253,0)","v":0},{"$f":"ROUND(K2253-T2253-U2253,0)","v":0},{"$f":"ROUND(L2253-W2253-X2253-Y2253-Z2253-AA2253,0)","v":0}]
[{"$f":"ROW()","v":2254}]
[{"$f":"ROW()","v":2255},190,"Accumulated Deferred Income Taxes"]
[{"$f":"ROW()","v":2256},null,null,"S",190,"S","ACCT190S",{"$f":"+'JAM Download'!E2104","v":1395260.9208540963},"GP",{"$f":"VLOOKUP($I2256,Func,2)*$H2256","v":704672.0533780643},{"$f":"VLOOKUP($I2256,Func,3)*$H2256","v":299980.00886542373},{"$f":"VLOOKUP($I2256,Func,5)*$H2256","v":381507.54516020959},{"$f":"VLOOKUP($I2256,Func,6)*$H2256","v":9101.3134503984838},{"$f":"VLOOKUP($I2256,Func,7)*$H2256","v":0},null,0.75,{"$f":"+$J2256*$P2256","v":528504.04003354826},{"$f":"+$J2256*(1-$P2256)","v":176168.01334451608},0.75,{"$f":"+$K2256*$S2256","v":224985.0066490678},{"$f":"+$K2256*(1-$S2256)","v":74995.002216355933},"PLNT",{"$f":"+$L2256*VLOOKUP($V2256,DisFac,2)","v":68404.094019184122},{"$f":"+$L2256*VLOOKUP($V2256,DisFac,3)","v":196386.45875540707},{"$f":"+$L2256*VLOOKUP($V2256,DisFac,4)","v":67906.156129838739},{"$f":"+$L2256*VLOOKUP($V2256,DisFac,5)","v":13014.117348105663},{"$f":"+$L2256*VLOOKUP($V2256,DisFac,6)","v":35796.718907673938},13014.117348105663,"UACCT190S",{"$f":"ROUND(SUM(-H2256,J2256:N2256),0)","v":0},{"$f":"ROUND(J2256-Q2256-R2256,0)","v":0},{"$f":"ROUND(K2256-T2256-U2256,0)","v":0},{"$f":"ROUND(L2256-W2256-X2256-Y2256-Z2256-AA2256,0)","v":0}]
[{"$f":"ROW()","v":2257},null,null,"CN",190,"CN","ACCT190CN",{"$f":"+'JAM Download'!E2105","v":27199.919081834436},"CUST",0,0,0,27199.919081834436,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT190DGU",0,0,0,0]
[{"$f":"ROW()","v":2258},null,null,"IBT",190,"SO","ACCT190SO",{"$f":"+'JAM Download'!E2106","v":0},"LABOR",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"DISom",0,0,0,0,0,0,"UACCT190SO",0,0,0,0]
[{"$f":"ROW()","v":2259},null,null,"SO",190,"SO","ACCT190DGP",{"$f":"+'JAM Download'!E2107","v":28953504.709697228},"LABOR",12424470.215899499,1768825.9962687208,10514518.256423898,4245690.2411051104,0,null,0.75,9318352.6619246248,3106117.5539748748,0.75,1326619.4972015405,442206.49906718021,"PLNT",1885247.3679827577,5412498.4737353818,1871523.9774639972,358674.88384911709,986573.55339264276,358674.88384911709,"UACCT190DGP",0,0,0,0]
[{"$f":"ROW()","v":2260},null,null,"DGP",190,"IBT","ACCT190IBT",{"$f":"+'JAM Download'!E2108","v":0},"IBT",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT190IBT",{"$f":"ROUND(SUM(-H2260,J2260:N2260),0)","v":0},{"$f":"ROUND(J2260-Q2260-R2260,0)","v":0},{"$f":"ROUND(K2260-T2260-U2260,0)","v":0},{"$f":"ROUND(L2260-W2260-X2260-Y2260-Z2260-AA2260,0)","v":0}]
[{"$f":"ROW()","v":2261},null,null,"BADDEBT",190,"BADDEBT","ACCT190BADDEBT",{"$f":"+'JAM Download'!E2109","v":1158533.9568621605},"CUST",0,0,0,1158533.9568621605,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT190BADDEBT",0,0,0,0]
[{"$f":"ROW()","v":2262},null,null,"TROJD",190,"TROJP","ACCT190TROJP",{"$f":"+'JAM Download'!E2110","v":808684.46044019086},"P",808684.46044019086,0,0,0,0,null,0.75,606513.34533014311,202171.11511004771,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT18222TROJP",0,0,0,0]
[{"$f":"ROW()","v":2263},null,null,"SG",190,"SG","ACCT190SG",{"$f":"+'JAM Download'!E2111","v":16371299.611776736},"P",16371299.611776736,0,0,0,0,null,0.75,12278474.708832551,4092824.9029441839,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT190SG",0,0,0,0]
[{"$f":"ROW()","v":2264},null,null,"SE",190,"SE","ACCT190SE",{"$f":"+'JAM Download'!E2112","v":-6523376.4275999125},"P",-6523376.4275999125,0,0,0,0,null,0.75,-4892532.3206999339,-1630844.1068999781,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT190SE",0,0,0,0]
[{"$f":"ROW()","v":2265},null,null,"SNP",190,"SNP","ACCT190SNP",{"$f":"+'JAM Download'!E2113","v":0},"PTD",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT190SNP",0,{"$f":"ROUND(J2265-Q2265-R2265,0)","v":0},{"$f":"ROUND(K2265-T2265-U2265,0)","v":0},{"$f":"ROUND(L2265-W2265-X2265-Y2265-Z2265-AA2265,0)","v":0}]
[{"$f":"ROW()","v":2266},null,null,"SNPD",190,"SNPD","ACCT190SNPD",{"$f":"+'JAM Download'!E2114","v":591473.87891350838},"DPW",0,0,591473.87891350838,0,0,null,0.75,0,0,0.75,0,0,"PLNT",106050.94273063661,304469.62845091149,105278.95995177588,20176.561554731925,55497.786225452372,20176.561554731925,"UACCT190SNPD",0,0,0,0]
[{"$f":"ROW()","v":2267},null,null,"SSGCT",190,"SSGCT","ACCT190SSGCT",{"$f":"+'JAM Download'!E2115","v":0},"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT154SNPPT",0,{"$f":"ROUND(J2267-Q2267-R2267,0)","v":0},{"$f":"ROUND(K2267-T2267-U2267,0)","v":0},{"$f":"ROUND(L2267-W2267-X2267-Y2267-Z2267-AA2267,0)","v":0}]
[{"$f":"ROW()","v":2268},null,null,null,null,null,"ACCT190",{"$f":"+'JAM Download'!E2116","v":42782581.03002584}," ",{"$f":"SUM(J2256:J2267)","v":23785749.913894579},{"$f":"SUM(K2256:K2267)","v":2068806.0051341446},{"$f":"SUM(L2256:L2267)","v":11487499.680497617},{"$f":"SUM(M2256:M2267)","v":5440525.4304995034},{"$f":"SUM(N2256:N2267)","v":0},null,null,{"$f":"SUM(Q2256:Q2267)","v":17839312.435420934},{"$f":"SUM(R2256:R2267)","v":5946437.4784736447},null,{"$f":"SUM(T2256:T2267)","v":1551604.5038506084},{"$f":"SUM(U2256:U2267)","v":517201.50128353614},null,{"$f":"SUM(W2256:W2267)","v":2059702.4047325784},{"$f":"SUM(X2256:X2267)","v":5913354.5609417008},{"$f":"SUM(Y2256:Y2267)","v":2044709.0935456117},{"$f":"SUM(Z2256:Z2267)","v":391865.56275195465},{"$f":"SUM(AA2256:AA2267)","v":1077868.058525769},391865.56275195465,"UACCT190",0,0,0,0]
[{"$f":"ROW()","v":2269}]
[{"$f":"ROW()","v":2270},281,"Accumulated Deferred Income Taxes"]
[{"$f":"ROW()","v":2271},null,null,"S",281,"S","ACCT281S",{"$f":"+'JAM Download'!E2119","v":0},"P",{"$f":"VLOOKUP($I2271,Func,2)*$H2271","v":0},{"$f":"VLOOKUP($I2271,Func,3)*$H2271","v":0},{"$f":"VLOOKUP($I2271,Func,5)*$H2271","v":0},{"$f":"VLOOKUP($I2271,Func,6)*$H2271","v":0},{"$f":"VLOOKUP($I2271,Func,7)*$H2271","v":0},null,0.75,{"$f":"+$J2271*$P2271","v":0},{"$f":"+$J2271*(1-$P2271)","v":0},0.75,{"$f":"+$K2271*$S2271","v":0},{"$f":"+$K2271*(1-$S2271)","v":0},"PLNT",{"$f":"+$L2271*VLOOKUP($V2271,DisFac,2)","v":0},{"$f":"+$L2271*VLOOKUP($V2271,DisFac,3)","v":0},{"$f":"+$L2271*VLOOKUP($V2271,DisFac,4)","v":0},{"$f":"+$L2271*VLOOKUP($V2271,DisFac,5)","v":0},{"$f":"+$L2271*VLOOKUP($V2271,DisFac,6)","v":0},0,"UACCT281S",{"$f":"ROUND(SUM(-H2271,J2271:N2271),0)","v":0},{"$f":"ROUND(J2271-Q2271-R2271,0)","v":0},{"$f":"ROUND(K2271-T2271-U2271,0)","v":0},{"$f":"ROUND(L2271-W2271-X2271-Y2271-Z2271-AA2271,0)","v":0}]
[{"$f":"ROW()","v":2272},null,null,"DGP",281,"DGP","ACCT281DGP",{"$f":"+'JAM Download'!E2120","v":-2426187.8420076626},"PT",{"$f":"VLOOKUP($I2272,Func,2)*$H2272","v":-1722300.9353714017},{"$f":"VLOOKUP($I2272,Func,3)*$H2272","v":-703886.90663626103},{"$f":"VLOOKUP($I2272,Func,5)*$H2272","v":0},{"$f":"VLOOKUP($I2272,Func,6)*$H2272","v":0},{"$f":"VLOOKUP($I2272,Func,7)*$H2272","v":0},null,0.75,{"$f":"+$J2272*$P2272","v":-1291725.7015285513},{"$f":"+$J2272*(1-$P2272)","v":-430575.23384285043},0.75,{"$f":"+$K2272*$S2272","v":-527915.1799771958},{"$f":"+$K2272*(1-$S2272)","v":-175971.72665906526},"PLNT",{"$f":"+$L2272*VLOOKUP($V2272,DisFac,2)","v":0},{"$f":"+$L2272*VLOOKUP($V2272,DisFac,3)","v":0},{"$f":"+$L2272*VLOOKUP($V2272,DisFac,4)","v":0},{"$f":"+$L2272*VLOOKUP($V2272,DisFac,5)","v":0},{"$f":"+$L2272*VLOOKUP($V2272,DisFac,6)","v":0},0,"UACCT281DGP",{"$f":"ROUND(SUM(-H2272,J2272:N2272),0)","v":0},{"$f":"ROUND(J2272-Q2272-R2272,0)","v":0},{"$f":"ROUND(K2272-T2272-U2272,0)","v":0},{"$f":"ROUND(L2272-W2272-X2272-Y2272-Z2272-AA2272,0)","v":0}]
[{"$f":"ROW()","v":2273},null,null,"SNPT",281,"SNPT","ACCT281SNPT",{"$f":"+'JAM Download'!E2121","v":0},"T",{"$f":"VLOOKUP($I2273,Func,2)*$H2273","v":0},{"$f":"VLOOKUP($I2273,Func,3)*$H2273","v":0},{"$f":"VLOOKUP($I2273,Func,5)*$H2273","v":0},{"$f":"VLOOKUP($I2273,Func,6)*$H2273","v":0},{"$f":"VLOOKUP($I2273,Func,7)*$H2273","v":0},null,0.75,{"$f":"+$J2273*$P2273","v":0},{"$f":"+$J2273*(1-$P2273)","v":0},0.75,{"$f":"+$K2273*$S2273","v":0},{"$f":"+$K2273*(1-$S2273)","v":0},"PLNT",{"$f":"+$L2273*VLOOKUP($V2273,DisFac,2)","v":0},{"$f":"+$L2273*VLOOKUP($V2273,DisFac,3)","v":0},{"$f":"+$L2273*VLOOKUP($V2273,DisFac,4)","v":0},{"$f":"+$L2273*VLOOKUP($V2273,DisFac,5)","v":0},{"$f":"+$L2273*VLOOKUP($V2273,DisFac,6)","v":0},0,"UACCT281SNPT",{"$f":"ROUND(SUM(-H2273,J2273:N2273),0)","v":0},{"$f":"ROUND(J2273-Q2273-R2273,0)","v":0},{"$f":"ROUND(K2273-T2273-U2273,0)","v":0},{"$f":"ROUND(L2273-W2273-X2273-Y2273-Z2273-AA2273,0)","v":0}]
[{"$f":"ROW()","v":2274},null,null,null,null,null,"ACCT281",{"$f":"+'JAM Download'!E2122","v":-2426187.8420076626},null,{"$f":"SUM(J2271:J2273)","v":-1722300.9353714017},{"$f":"SUM(K2271:K2273)","v":-703886.90663626103},{"$f":"SUM(L2271:L2273)","v":0},{"$f":"SUM(M2271:M2273)","v":0},{"$f":"SUM(N2271:N2273)","v":0},null,null,{"$f":"SUM(Q2271:Q2273)","v":-1291725.7015285513},{"$f":"SUM(R2271:R2273)","v":-430575.23384285043},null,{"$f":"SUM(T2271:T2273)","v":-527915.1799771958},{"$f":"SUM(U2271:U2273)","v":-175971.72665906526},null,{"$f":"SUM(W2271:W2273)","v":0},{"$f":"SUM(X2271:X2273)","v":0},{"$f":"SUM(Y2271:Y2273)","v":0},{"$f":"SUM(Z2271:Z2273)","v":0},{"$f":"SUM(AA2271:AA2273)","v":0},0,"UACCT281",{"$f":"ROUND(SUM(-H2274,J2274:N2274),0)","v":0},{"$f":"ROUND(J2274-Q2274-R2274,0)","v":0},{"$f":"ROUND(K2274-T2274-U2274,0)","v":0},{"$f":"ROUND(L2274-W2274-X2274-Y2274-Z2274-AA2274,0)","v":0}]
[{"$f":"ROW()","v":2275}]
[{"$f":"ROW()","v":2276},282,"Accumulated Deferred Income Taxes "]
[{"$f":"ROW()","v":2277},null,null,"S",282,"S","ACCT282S",{"$f":"+'JAM Download'!E2125","v":-1116483071.8548808},"GP",{"$f":"VLOOKUP($I2277,Func,2)*$H2277","v":-563876194.80105782},{"$f":"VLOOKUP($I2277,Func,3)*$H2277","v":-240042988.94009218},{"$f":"VLOOKUP($I2277,Func,5)*$H2277","v":-305281047.8598842},{"$f":"VLOOKUP($I2277,Func,6)*$H2277","v":-7282840.2538464256},{"$f":"VLOOKUP($I2277,Func,7)*$H2277","v":0},null,0.75,{"$f":"+$J2277*$P2277","v":-422907146.10079336},{"$f":"+$J2277*(1-$P2277)","v":-140969048.70026445},0.75,{"$f":"+$K2277*$S2277","v":-180032241.70506912},{"$f":"+$K2277*(1-$S2277)","v":-60010747.235023044},"PLNT",{"$f":"+$L2277*VLOOKUP($V2277,DisFac,2)","v":-54736724.777784452},{"$f":"+$L2277*VLOOKUP($V2277,DisFac,3)","v":-157147780.36477894},{"$f":"+$L2277*VLOOKUP($V2277,DisFac,4)","v":-54338276.562128164},{"$f":"+$L2277*VLOOKUP($V2277,DisFac,5)","v":-10413852.704624217},{"$f":"+$L2277*VLOOKUP($V2277,DisFac,6)","v":-28644413.450568371},-10413852.704624217,"UACCT282S",{"$f":"ROUND(SUM(-H2277,J2277:N2277),0)","v":0},{"$f":"ROUND(J2277-Q2277-R2277,0)","v":0},{"$f":"ROUND(K2277-T2277-U2277,0)","v":0},{"$f":"ROUND(L2277-W2277-X2277-Y2277-Z2277-AA2277,0)","v":0}]
[{"$f":"ROW()","v":2278},null,null,"DITBAL",282,"DITBAL","ACCT282DITBAL",{"$f":"+'JAM Download'!E2126","v":0},"ACCMDIT",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT282DITBAL",0,0,0,0]
[{"$f":"ROW()","v":2279},null,null,"SSGCH",282,"SSGCH","ACCT282SNP",{"$f":"+'JAM Download'!E2127","v":0},"PT",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]
[{"$f":"ROW()","v":2280},null,null,"SSGCT",282,"SSGCT","ACCT282SO",{"$f":"+'JAM Download'!E2128","v":0},"PT",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"DISom",0,0,0,0,0,0,"UACCT282SO",0,0,0,0]
[{"$f":"ROW()","v":2281},null,null,"IBT",282,"IBT","ACCT282GPS",{"$f":"+'JAM Download'!E2129","v":0},"PT",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]
[{"$f":"ROW()","v":2282},null,null,"SO",282,"SO","ACCT282CIAC",{"$f":"+'JAM Download'!E2130","v":5351172.4749509115},"LABOR",2296284.4637216306,326913.54912348994,1943288.0836115119,784686.37849427876,0,null,0.75,1722213.3477912229,574071.11593040766,0.75,245185.16184261744,81728.387280872485,"PLNT",348430.48968245194,1000335.301158416,345894.13940833823,66290.115312595648,182338.03804970975,66290.115312595648,"UACCT282CIAC",{"$f":"ROUND(SUM(-H2282,J2282:N2282),0)","v":0},{"$f":"ROUND(J2282-Q2282-R2282,0)","v":0},{"$f":"ROUND(K2282-T2282-U2282,0)","v":0},{"$f":"ROUND(L2282-W2282-X2282-Y2282-Z2282-AA2282,0)","v":0}]
[{"$f":"ROW()","v":2283},null,null,"CN",282,"CN","ACCT282SNPD",{"$f":"+'JAM Download'!E2131","v":557.69203275259008},"CUST",0,0,0,557.69203275259008,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT282SNPD",0,0,0,0]
[{"$f":"ROW()","v":2284},null,null,"SE",282,"SE","ACCT282SCHMDEXP",{"$f":"+'JAM Download'!E2132","v":-2891022.1473497385},"P",-2891022.1473497385,0,0,0,0,null,0.75,-2168266.6105123041,-722755.53683743463,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT282SCHMDEXP",0,0,0,0]
[{"$f":"ROW()","v":2285},null,null,"SG",282,"SG","ACCT282TAXDEPR",{"$f":"+'JAM Download'!E2133","v":-30678268.937847435},"P",-30678268.937847435,0,0,0,0,null,0.75,-23008701.703385577,-7669567.2344618589,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT282TAXDEPR",0,0,0,0]
[{"$f":"ROW()","v":2286},null,null,null,null,null,"ACCT282",{"$f":"+'JAM Download'!E2134","v":-1144700632.7730942},null,{"$f":"SUM(J2277:J2285)","v":-595149201.42253327},{"$f":"SUM(K2277:K2285)","v":-239716075.39096868},{"$f":"SUM(L2277:L2285)","v":-303337759.77627271},{"$f":"SUM(M2277:M2285)","v":-6497596.1833193945},{"$f":"SUM(N2277:N2285)","v":0},null,null,{"$f":"SUM(Q2277:Q2285)","v":-446361901.06690007},{"$f":"SUM(R2277:R2285)","v":-148787300.35563332},null,{"$f":"SUM(T2277:T2285)","v":-179787056.54322651},{"$f":"SUM(U2277:U2285)","v":-59929018.84774217},null,{"$f":"SUM(W2277:W2285)","v":-54388294.288102001},{"$f":"SUM(X2277:X2285)","v":-156147445.06362051},{"$f":"SUM(Y2277:Y2285)","v":-53992382.422719829},{"$f":"SUM(Z2277:Z2285)","v":-10347562.589311622},{"$f":"SUM(AA2277:AA2285)","v":-28462075.412518661},-10347562.589311622,"UACCT282",0,0,0,0]
[{"$f":"ROW()","v":2287}]
[{"$f":"ROW()","v":2288},283,"Accumulated Deferred Income Taxes "]
[{"$f":"ROW()","v":2289},null,null,"S",283,"S","ACCT283S",{"$f":"+'JAM Download'!E2137","v":-2090200},"GP",{"$f":"VLOOKUP($I2289,Func,2)*$H2289","v":-1055648.8065825023},{"$f":"VLOOKUP($I2289,Func,3)*$H2289","v":-449391.36842353846},{"$f":"VLOOKUP($I2289,Func,5)*$H2289","v":-571525.41074950516},{"$f":"VLOOKUP($I2289,Func,6)*$H2289","v":-13634.414244453868},{"$f":"VLOOKUP($I2289,Func,7)*$H2289","v":0},null,0.75,{"$f":"+$J2289*$P2289","v":-791736.6049368768},{"$f":"+$J2289*(1-$P2289)","v":-263912.20164562558},0.75,{"$f":"+$K2289*$S2289","v":-337043.52631765383},{"$f":"+$K2289*(1-$S2289)","v":-112347.84210588461},"PLNT",{"$f":"+$L2289*VLOOKUP($V2289,DisFac,2)","v":-102474.19330814184},{"$f":"+$L2289*VLOOKUP($V2289,DisFac,3)","v":-294200.86949706584},{"$f":"+$L2289*VLOOKUP($V2289,DisFac,4)","v":-101728.24696882017},{"$f":"+$L2289*VLOOKUP($V2289,DisFac,5)","v":-19496.072508329795},{"$f":"+$L2289*VLOOKUP($V2289,DisFac,6)","v":-53626.028467147407},-19496.072508329795,"UACCT283S",{"$f":"ROUND(SUM(-H2289,J2289:N2289),0)","v":0},{"$f":"ROUND(J2289-Q2289-R2289,0)","v":0},{"$f":"ROUND(K2289-T2289-U2289,0)","v":0},{"$f":"ROUND(L2289-W2289-X2289-Y2289-Z2289-AA2289,0)","v":0}]
[{"$f":"ROW()","v":2290},null,null,"SG",283,"SG","ACCT283SG",{"$f":"+'JAM Download'!E2138","v":-2914000.5857389006},"P",-2914000.5857389006,0,0,0,0,null,0.75,-2185500.4393041753,-728500.14643472515,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT283SG",0,0,0,0]
[{"$f":"ROW()","v":2291},null,null,"SE",283,"SE","ACCT283SE",{"$f":"+'JAM Download'!E2139","v":-2412467.7274453677},"P",-2412467.7274453677,0,0,0,0,null,0.75,-1809350.7955840258,-603116.93186134193,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT283SE",0,0,0,0]
[{"$f":"ROW()","v":2292},null,null,"SO",283,"SO","ACCT283SO",{"$f":"+'JAM Download'!E2140","v":-684644.16090214206},"LABOR",-293793.13733888627,-41826.245290149462,-248629.7807860398,-100394.9974870665,0,null,0.75,-220344.8530041647,-73448.284334721568,0.75,-31369.683967612094,-10456.561322537365,"DISom",-24897.565735704022,-203988.49320693841,-1601.993813693827,-18141.728029703583,0,-18141.728029703583,"UACCT283SO",0,0,0,0]
[{"$f":"ROW()","v":2293},null,null,"GPS",283,"GPS","ACCT283GPS",{"$f":"+'JAM Download'!E2141","v":-2742077.4969314891},"GP",-1384877.4457910543,-589544.52141873166,-749768.90620071965,-17886.623520983208,0,null,0.75,-1038658.0843432907,-346219.36144776357,0.75,-442158.39106404874,-147386.13035468291,"PLNT",-134433.15447634825,-385954.25501176057,-133454.56741722836,-25576.376281521283,-70350.553013861034,-25576.376281521283,"UACCT283GPS",0,0,0,0]
[{"$f":"ROW()","v":2294},null,null,"SNP",283,"SNP","ACCT283SNP",{"$f":"+'JAM Download'!E2142","v":-2057718.9753151299},"PTD",-1031594.1533078714,-421602.05720340431,-604522.7648038544,0,0,null,0.75,-773695.61498090357,-257898.53832696786,0.75,-316201.54290255322,-105400.51430085108,"PLNT",-108390.60082812981,-311186.72886797483,-107601.58684036907,-20621.689663974663,-56722.158603405929,-20621.689663974663,"UACCT283SNP",0,0,0,0]
[{"$f":"ROW()","v":2295},null,null,"TROJP",283,"TROJP","ACCT283TROJP",{"$f":"+'JAM Download'!E2143","v":0},"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT283TROJP",0,{"$f":"ROUND(J2295-Q2295-R2295,0)","v":0},{"$f":"ROUND(K2295-T2295-U2295,0)","v":0},{"$f":"ROUND(L2295-W2295-X2295-Y2295-Z2295-AA2295,0)","v":0}]
[{"$f":"ROW()","v":2296},null,null,"SSGCT",283,"SSGCT","ACCT283SSGCT",{"$f":"+'JAM Download'!E2144","v":0},"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT283SGCT",0,{"$f":"ROUND(J2296-Q2296-R2296,0)","v":0},{"$f":"ROUND(K2296-T2296-U2296,0)","v":0},{"$f":"ROUND(L2296-W2296-X2296-Y2296-Z2296-AA2296,0)","v":0}]
[{"$f":"ROW()","v":2297},null,null,"SGCT",283,"SGCT","ACCT283SGCT",{"$f":"+'JAM Download'!E2145","v":-1151741.4082413206},"P",-1151741.4082413206,0,0,0,0,null,0.75,-863806.05618099053,-287935.35206033016,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT283SGCT",0,0,0,0]
[{"$f":"ROW()","v":2298},null,null,"SSGCH",283,"SSGCH","ACCT283SSGCH",{"$f":"+'JAM Download'!E2146","v":0},"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT283SSGCH",0,{"$f":"ROUND(J2298-Q2298-R2298,0)","v":0},{"$f":"ROUND(K2298-T2298-U2298,0)","v":0},{"$f":"ROUND(L2298-W2298-X2298-Y2298-Z2298-AA2298,0)","v":0}]
[{"$f":"ROW()","v":2299},null,null,null,null,null,"ACCT283",{"$f":"+'JAM Download'!E2147","v":-14052850.354574351}," ",{"$f":"SUM(J2289:J2298)","v":-10244123.264445903},{"$f":"SUM(K2289:K2298)","v":-1502364.192335824},{"$f":"SUM(L2289:L2298)","v":-2174446.8625401189},{"$f":"SUM(M2289:M2298)","v":-131916.03525250359},{"$f":"SUM(N2289:N2298)","v":0},null,null,{"$f":"SUM(Q2289:Q2298)","v":-7683092.4483344276},{"$f":"SUM(R2289:R2298)","v":-2561030.8161114757},null,{"$f":"SUM(T2289:T2298)","v":-1126773.1442518679},{"$f":"SUM(U2289:U2298)","v":-375591.048083956},null,{"$f":"SUM(W2289:W2298)","v":-370195.51434832392},{"$f":"SUM(X2289:X2298)","v":-1195330.3465837396},{"$f":"SUM(Y2289:Y2298)","v":-344386.39504011138},{"$f":"SUM(Z2289:Z2298)","v":-83835.866483529331},{"$f":"SUM(AA2289:AA2298)","v":-180698.74008441437},-83835.866483529331,"UACCT283",0,0,0,0]
[{"$f":"ROW()","v":2300}]
[{"$f":"ROW()","v":2301},"TOTAL ACCUMULATED DEF INCOME TAX",null,null,null,null,null,{"$f":"+'JAM Download'!E2149","v":-1118397089.9396505},null,{"$f":"+J2299+J2286+J2274+J2268","v":-583329875.70845604},{"$f":"+K2299+K2286+K2274+K2268","v":-239853520.48480663},{"$f":"+L2299+L2286+L2274+L2268","v":-294024706.95831525},{"$f":"+M2299+M2286+M2274+M2268","v":-1188986.7880723942},{"$f":"+N2299+N2286+N2274+N2268","v":0},null,null,{"$f":"+Q2299+Q2286+Q2274+Q2268","v":-437497406.78134215},{"$f":"+R2299+R2286+R2274+R2268","v":-145832468.92711401},null,{"$f":"+T2299+T2286+T2274+T2268","v":-179890140.36360496},{"$f":"+U2299+U2286+U2274+U2268","v":-59963380.121201657},null,{"$f":"+W2299+W2286+W2274+W2268","v":-52698787.397717744},{"$f":"+X2299+X2286+X2274+X2268","v":-151429420.84926257},{"$f":"+Y2299+Y2286+Y2274+Y2268","v":-52292059.72421433},{"$f":"+Z2299+Z2286+Z2274+Z2268","v":-10039532.893043198},{"$f":"+AA2299+AA2286+AA2274+AA2268","v":-27564906.094077304},-10039532.893043198,null,{"$f":"ROUND(SUM(-H2301,J2301:N2301),0)","v":0},{"$f":"ROUND(J2301-Q2301-R2301,0)","v":0},{"$f":"ROUND(K2301-T2301-U2301,0)","v":0},{"$f":"ROUND(L2301-W2301-X2301-Y2301-Z2301-AA2301,0)","v":0}]
[{"$f":"ROW()","v":2302}]
[{"$f":"ROW()","v":2303},255,"Accumulated Investment Tax Credit"]
[{"$f":"ROW()","v":2304},null,null,"S",255,"S","ACCT255S",{"$f":"+'JAM Download'!E2151","v":0},"PTD",{"$f":"VLOOKUP($I2304,Func,2)*$H2304","v":0},{"$f":"VLOOKUP($I2304,Func,3)*$H2304","v":0},{"$f":"VLOOKUP($I2304,Func,5)*$H2304","v":0},{"$f":"VLOOKUP($I2304,Func,6)*$H2304","v":0},{"$f":"VLOOKUP($I2304,Func,7)*$H2304","v":0},null,0.75,{"$f":"+$J2304*$P2304","v":0},{"$f":"+$J2304*(1-$P2304)","v":0},0.75,{"$f":"+$K2304*$S2304","v":0},{"$f":"+$K2304*(1-$S2304)","v":0},"PLNT",{"$f":"+$L2304*VLOOKUP($V2304,DisFac,2)","v":0},{"$f":"+$L2304*VLOOKUP($V2304,DisFac,3)","v":0},{"$f":"+$L2304*VLOOKUP($V2304,DisFac,4)","v":0},{"$f":"+$L2304*VLOOKUP($V2304,DisFac,5)","v":0},{"$f":"+$L2304*VLOOKUP($V2304,DisFac,6)","v":0},0,"UACCT255S",{"$f":"ROUND(SUM(-H2304,J2304:N2304),0)","v":0},{"$f":"ROUND(J2304-Q2304-R2304,0)","v":0},{"$f":"ROUND(K2304-T2304-U2304,0)","v":0},{"$f":"ROUND(L2304-W2304-X2304-Y2304-Z2304-AA2304,0)","v":0}]
[{"$f":"ROW()","v":2305},null,null,"ITC84",255,"ITC84","ACCT255ITC84",{"$f":"+'JAM Download'!E2152","v":0},"PTD",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]
[{"$f":"ROW()","v":2306},null,null,"ITC85",255,"ITC85","ACCT255ITC85",{"$f":"+'JAM Download'!E2153","v":0},"PTD",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]
[{"$f":"ROW()","v":2307},null,null,"ITC86",255,"ITC86","ACCT255ITC86",{"$f":"+'JAM Download'!E2154","v":0},"PTD",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]
[{"$f":"ROW()","v":2308},null,null,"ITC88",255,"ITC88","ACCT255ITC88",{"$f":"+'JAM Download'!E2155","v":0},"PTD",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]
[{"$f":"ROW()","v":2309},null,null,"ITC89",255,"ITC89","ACCT255ITC89",{"$f":"+'JAM Download'!E2156","v":0},"PTD",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]
[{"$f":"ROW()","v":2310},null,null,"ITC90",255,"ITC90","ACCT255ITC90",{"$f":"+'JAM Download'!E2157","v":-141518.98089000001},"PTD",-70947.566222377238,-28995.550020340313,-41575.864647282484,0,0,null,0.75,-53210.674666782928,-17736.891555594309,0.75,-21746.662515255237,-7248.8875050850784,"PLNT",-7454.5297736308121,-21401.770243744879,-7400.265582652667,-1418.2502763909285,-3901.0487708631917,-1418.2502763909285,"UACCT255ITC89",0,0,0,0]
[{"$f":"ROW()","v":2311},null,null,"DGU",255,"DGU","ACCT255DGU",{"$f":"+'JAM Download'!E2158","v":0},"PTD",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]
[{"$f":"ROW()","v":2312},null,null,null,null,null,"ACCT255",{"$f":"+'JAM Download'!E2159","v":-141518.98089000001},null,{"$f":"SUM(J2304:J2311)","v":-70947.566222377238},{"$f":"SUM(K2304:K2311)","v":-28995.550020340313},{"$f":"SUM(L2304:L2311)","v":-41575.864647282484},{"$f":"SUM(M2304:M2311)","v":0},{"$f":"SUM(N2304:N2311)","v":0},null,null,{"$f":"SUM(Q2304:Q2311)","v":-53210.674666782928},{"$f":"SUM(R2304:R2311)","v":-17736.891555594309},null,{"$f":"SUM(T2304:T2311)","v":-21746.662515255237},{"$f":"SUM(U2304:U2311)","v":-7248.8875050850784},null,{"$f":"SUM(W2304:W2311)","v":-7454.5297736308121},{"$f":"SUM(X2304:X2311)","v":-21401.770243744879},{"$f":"SUM(Y2304:Y2311)","v":-7400.265582652667},{"$f":"SUM(Z2304:Z2311)","v":-1418.2502763909285},{"$f":"SUM(AA2304:AA2311)","v":-3901.0487708631917},-1418.2502763909285,"UACCT255",0,0,0,0]
[{"$f":"ROW()","v":2313}]
[{"$f":"ROW()","v":2314},"TOTAL RATE DRB DEDUCTIONS",null,null,null,null,null,{"$f":"+'JAM Download'!E2161","v":-1165130596.7017326},null,{"$f":"+J2312+J2299+J2286+J2268+J2246+J2242+J2209+J2230+J2217+J2213+J2234+J2253+J2221+J2225+J2274","v":-600212274.20973074},{"$f":"+K2312+K2299+K2286+K2268+K2246+K2242+K2209+K2230+K2217+K2213+K2234+K2253+K2221+K2225+K2274","v":-248023954.45659694},-300975917.49621922,-15918450.539185377,{"$f":"+N2312+N2299+N2286+N2268+N2246+N2242+N2209+N2230+N2217+N2213+N2234+N2253+N2221+N2225+N2274","v":0},null,{"$f":"+P2312+P2301+P2242+P2209+P2217+P2213+P2234+P2253","v":0},{"$f":"+Q2312+Q2299+Q2286+Q2268+Q2246+Q2242+Q2209+Q2230+Q2217+Q2213+Q2234+Q2253+Q2221+Q2225+Q2274","v":-448193293.83661574},-152018980.37311509,{"$f":"+S2312+S2301+S2242+S2209+S2217+S2213+S2234+S2253","v":0},{"$f":"+T2312+T2299+T2286+T2268+T2246+T2242+T2209+T2230+T2217+T2213+T2234+T2253+T2221+T2225+T2274","v":-186014451.14903873},-62009503.307558239,null,{"$f":"+W2312+W2299+W2286+W2268+W2246+W2242+W2209+W2230+W2217+W2213+W2234+W2253+W2221+W2225+W2274","v":-53945135.642238714},-155007655.77258226,-53529335.353665039,-10276654.991411351,-28217135.736321785,-10276654.991411351,null,{"$f":"ROUND(SUM(-H2314,J2314:N2314),0)","v":0},{"$f":"ROUND(J2314-Q2314-R2314,0)","v":0},{"$f":"ROUND(K2314-T2314-U2314,0)","v":0},{"$f":"ROUND(L2314-W2314-X2314-Y2314-Z2314-AA2314,0)","v":0}]
[{"$f":"ROW()","v":2315}]
[{"$f":"ROW()","v":2316}]
[{"$f":"ROW()","v":2317}]
[{"$f":"ROW()","v":2318}]
[{"$f":"ROW()","v":2319},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":2320},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":2321},"108SP","Steam Prod Plant Accumulated Depr"]
[]
[{"$f":"ROW()","v":2323},null,null,"SG",108,"SG","ACCT108SPSG",{"$f":"+'JAM Download'!E2167","v":-340216061.78451675},"P",{"$f":"VLOOKUP($I2323,Func,2)*$H2323","v":-340216061.78451675},{"$f":"VLOOKUP($I2323,Func,3)*$H2323","v":0},{"$f":"VLOOKUP($I2323,Func,5)*$H2323","v":0},{"$f":"VLOOKUP($I2323,Func,6)*$H2323","v":0},{"$f":"VLOOKUP($I2323,Func,7)*$H2323","v":0},null,0.75,{"$f":"+$J2323*$P2323","v":-255162046.33838755},{"$f":"+$J2323*(1-$P2323)","v":-85054015.446129188},null,{"$f":"+$K2323*$S2323","v":0},{"$f":"+$K2323*(1-$S2323)","v":0},null,null,null,null,null,null,null,"UACCT108SPDGP",{"$f":"ROUND(SUM(-H2323,J2323:N2323),0)","v":0},{"$f":"ROUND(J2323-Q2323-R2323,0)","v":0},{"$f":"ROUND(K2323-T2323-U2323,0)","v":0},{"$f":"ROUND(L2323-W2323-X2323-Y2323-Z2323-AA2323,0)","v":0}]
[{"$f":"ROW()","v":2324},null,null,"SG",108,"SG","ACCT108SPSG",{"$f":"+'JAM Download'!E2168","v":-389244803.67768955},"P",{"$f":"VLOOKUP($I2324,Func,2)*$H2324","v":-389244803.67768955},{"$f":"VLOOKUP($I2324,Func,3)*$H2324","v":0},{"$f":"VLOOKUP($I2324,Func,5)*$H2324","v":0},{"$f":"VLOOKUP($I2324,Func,6)*$H2324","v":0},{"$f":"VLOOKUP($I2324,Func,7)*$H2324","v":0},null,0.75,{"$f":"+$J2324*$P2324","v":-291933602.75826716},{"$f":"+$J2324*(1-$P2324)","v":-97311200.919422388},null,{"$f":"+$K2324*$S2324","v":0},{"$f":"+$K2324*(1-$S2324)","v":0},null,null,null,null,null,null,null,"UACCT108SPDGU",{"$f":"ROUND(SUM(-H2324,J2324:N2324),0)","v":0},{"$f":"ROUND(J2324-Q2324-R2324,0)","v":0},{"$f":"ROUND(K2324-T2324-U2324,0)","v":0},{"$f":"ROUND(L2324-W2324-X2324-Y2324-Z2324-AA2324,0)","v":0}]
[{"$f":"ROW()","v":2325},null,null,"SG",108,"SG","ACCT108SPSG",{"$f":"+'JAM Download'!E2169","v":-242622964.326206},"P",{"$f":"VLOOKUP($I2325,Func,2)*$H2325","v":-242622964.326206},{"$f":"VLOOKUP($I2325,Func,3)*$H2325","v":0},{"$f":"VLOOKUP($I2325,Func,5)*$H2325","v":0},{"$f":"VLOOKUP($I2325,Func,6)*$H2325","v":0},{"$f":"VLOOKUP($I2325,Func,7)*$H2325","v":0},null,0.75,{"$f":"+$J2325*$P2325","v":-181967223.24465451},{"$f":"+$J2325*(1-$P2325)","v":-60655741.0815515},null,{"$f":"+$K2325*$S2325","v":0},{"$f":"+$K2325*(1-$S2325)","v":0},null,null,null,null,null,null,null,"UACCT108SPSGP",{"$f":"ROUND(SUM(-H2325,J2325:N2325),0)","v":0},{"$f":"ROUND(J2325-Q2325-R2325,0)","v":0},{"$f":"ROUND(K2325-T2325-U2325,0)","v":0},{"$f":"ROUND(L2325-W2325-X2325-Y2325-Z2325-AA2325,0)","v":0}]
[{"$f":"ROW()","v":2326},null,null,"SSGCH",108,"SSGCH","ACCT108SSGCH",{"$f":"+'JAM Download'!E2171","v":-66242324.322715804},"P",{"$f":"VLOOKUP($I2326,Func,2)*$H2326","v":-66242324.322715804},{"$f":"VLOOKUP($I2326,Func,3)*$H2326","v":0},{"$f":"VLOOKUP($I2326,Func,5)*$H2326","v":0},{"$f":"VLOOKUP($I2326,Func,6)*$H2326","v":0},{"$f":"VLOOKUP($I2326,Func,7)*$H2326","v":0},null,0.75,{"$f":"+$J2326*$P2326","v":-49681743.242036849},{"$f":"+$J2326*(1-$P2326)","v":-16560581.080678951},null,null,null,null,null,null,null,null,null,null,"UACCT108SSGCH",{"$f":"ROUND(SUM(-H2326,J2326:N2326),0)","v":0},{"$f":"ROUND(J2326-Q2326-R2326,0)","v":0},{"$f":"ROUND(K2326-T2326-U2326,0)","v":0},{"$f":"ROUND(L2326-W2326-X2326-Y2326-Z2326-AA2326,0)","v":0}]
[{"$f":"ROW()","v":2327},null,null,null,null,null,"ACCT108SP",{"$f":"+'JAM Download'!E2172","v":-1038326154.1111281},null,{"$f":"SUM(J2323:J2326)","v":-1038326154.1111281},{"$f":"SUM(K2323:K2326)","v":0},{"$f":"SUM(L2323:L2326)","v":0},{"$f":"SUM(M2323:M2326)","v":0},{"$f":"SUM(N2323:N2326)","v":0},null,null,{"$f":"SUM(Q2323:Q2326)","v":-778744615.58334601},{"$f":"SUM(R2323:R2326)","v":-259581538.52778202},null,{"$f":"SUM(T2323:T2325)","v":0},{"$f":"SUM(U2323:U2325)","v":0},null,{"$f":"SUM(W2323:W2325)","v":0},{"$f":"SUM(X2323:X2325)","v":0},{"$f":"SUM(Y2323:Y2325)","v":0},{"$f":"SUM(Z2323:Z2325)","v":0},{"$f":"SUM(AA2323:AA2325)","v":0},0,"UACCT108SP",{"$f":"ROUND(SUM(-H2327,J2327:N2327),0)","v":0},{"$f":"ROUND(J2327-Q2327-R2327,0)","v":0},{"$f":"ROUND(K2327-T2327-U2327,0)","v":0},{"$f":"ROUND(L2327-W2327-X2327-Y2327-Z2327-AA2327,0)","v":0}]
[{"$f":"ROW()","v":2328}]
[{"$f":"ROW()","v":2329},"108NP","Nuclear Prod Plant Accumulated Depr"]
[{"$f":"ROW()","v":2330},null,null,"SG",108,"SG","ACCT108NPSG",{"$f":"+'JAM Download'!E2175","v":0},"P",{"$f":"VLOOKUP($I2330,Func,2)*$H2330","v":0},{"$f":"VLOOKUP($I2330,Func,3)*$H2330","v":0},{"$f":"VLOOKUP($I2330,Func,5)*$H2330","v":0},{"$f":"VLOOKUP($I2330,Func,6)*$H2330","v":0},{"$f":"VLOOKUP($I2330,Func,7)*$H2330","v":0},null,0.75,{"$f":"+$J2330*$P2330","v":0},{"$f":"+$J2330*(1-$P2330)","v":0},null,{"$f":"+$K2330*$S2330","v":0},{"$f":"+$K2330*(1-$S2330)","v":0},null,null,null,null,null,null,null,"UACCT108NPDGP",{"$f":"ROUND(SUM(-H2330,J2330:N2330),0)","v":0},{"$f":"ROUND(J2330-Q2330-R2330,0)","v":0},{"$f":"ROUND(K2330-T2330-U2330,0)","v":0},{"$f":"ROUND(L2330-W2330-X2330-Y2330-Z2330-AA2330,0)","v":0}]
[{"$f":"ROW()","v":2331},null,null,"SG",108,"SG","ACCT108NPSG",{"$f":"+'JAM Download'!E2176","v":0},"P",{"$f":"VLOOKUP($I2331,Func,2)*$H2331","v":0},{"$f":"VLOOKUP($I2331,Func,3)*$H2331","v":0},{"$f":"VLOOKUP($I2331,Func,5)*$H2331","v":0},{"$f":"VLOOKUP($I2331,Func,6)*$H2331","v":0},{"$f":"VLOOKUP($I2331,Func,7)*$H2331","v":0},null,0.75,{"$f":"+$J2331*$P2331","v":0},{"$f":"+$J2331*(1-$P2331)","v":0},null,{"$f":"+$K2331*$S2331","v":0},{"$f":"+$K2331*(1-$S2331)","v":0},null,null,null,null,null,null,null,"UACCT108NPDGU",{"$f":"ROUND(SUM(-H2331,J2331:N2331),0)","v":0},{"$f":"ROUND(J2331-Q2331-R2331,0)","v":0},{"$f":"ROUND(K2331-T2331-U2331,0)","v":0},{"$f":"ROUND(L2331-W2331-X2331-Y2331-Z2331-AA2331,0)","v":0}]
[{"$f":"ROW()","v":2332},null,null,"SG",108,"SG","ACCT108NPSG",{"$f":"+'JAM Download'!E2177","v":0},"P",{"$f":"VLOOKUP($I2332,Func,2)*$H2332","v":0},{"$f":"VLOOKUP($I2332,Func,3)*$H2332","v":0},{"$f":"VLOOKUP($I2332,Func,5)*$H2332","v":0},{"$f":"VLOOKUP($I2332,Func,6)*$H2332","v":0},{"$f":"VLOOKUP($I2332,Func,7)*$H2332","v":0},null,0.75,{"$f":"+$J2332*$P2332","v":0},{"$f":"+$J2332*(1-$P2332)","v":0},null,{"$f":"+$K2332*$S2332","v":0},{"$f":"+$K2332*(1-$S2332)","v":0},null,null,null,null,null,null,null,"UACCT108NPSG",{"$f":"ROUND(SUM(-H2332,J2332:N2332),0)","v":0},{"$f":"ROUND(J2332-Q2332-R2332,0)","v":0},{"$f":"ROUND(K2332-T2332-U2332,0)","v":0},{"$f":"ROUND(L2332-W2332-X2332-Y2332-Z2332-AA2332,0)","v":0}]
[{"$f":"ROW()","v":2333},null,null,null,null,null,"ACCT108NP",{"$f":"+'JAM Download'!E2178","v":0},null,{"$f":"SUM(J2330:J2332)","v":0},{"$f":"SUM(K2330:K2332)","v":0},{"$f":"SUM(L2330:L2332)","v":0},{"$f":"SUM(M2330:M2332)","v":0},{"$f":"SUM(N2330:N2332)","v":0},null,null,{"$f":"SUM(Q2330:Q2332)","v":0},{"$f":"SUM(R2330:R2332)","v":0},null,{"$f":"SUM(T2330:T2332)","v":0},{"$f":"SUM(U2330:U2332)","v":0},null,{"$f":"SUM(W2330:W2332)","v":0},{"$f":"SUM(X2330:X2332)","v":0},{"$f":"SUM(Y2330:Y2332)","v":0},{"$f":"SUM(Z2330:Z2332)","v":0},{"$f":"SUM(AA2330:AA2332)","v":0},0,"UACCT108NP",{"$f":"ROUND(SUM(-H2333,J2333:N2333),0)","v":0},{"$f":"ROUND(J2333-Q2333-R2333,0)","v":0},{"$f":"ROUND(K2333-T2333-U2333,0)","v":0},{"$f":"ROUND(L2333-W2333-X2333-Y2333-Z2333-AA2333,0)","v":0}]
[{"$f":"ROW()","v":2334}]
[{"$f":"ROW()","v":2335}]
[{"$f":"ROW()","v":2336},"108HP","Hydraulic Prod Plant Accum Depr"]
[{"$f":"ROW()","v":2337},null,null,"SG",108,"SG","ACCT108HPSG",{"$f":"+'JAM Download'!E2183+'JAM Download'!E2184","v":-75399764.251850292},"P",{"$f":"VLOOKUP($I2337,Func,2)*$H2337","v":-75399764.251850292},{"$f":"VLOOKUP($I2337,Func,3)*$H2337","v":0},{"$f":"VLOOKUP($I2337,Func,5)*$H2337","v":0},{"$f":"VLOOKUP($I2337,Func,6)*$H2337","v":0},{"$f":"VLOOKUP($I2337,Func,7)*$H2337","v":0},null,0.75,{"$f":"+$J2337*$P2337","v":-56549823.188887715},{"$f":"+$J2337*(1-$P2337)","v":-18849941.062962573},null,{"$f":"+$K2337*$S2337","v":0},{"$f":"+$K2337*(1-$S2337)","v":0},null,null,null,null,null,null,null,"UACCT108HPDGP",{"$f":"ROUND(SUM(-H2337,J2337:N2337),0)","v":0},{"$f":"ROUND(J2337-Q2337-R2337,0)","v":0},{"$f":"ROUND(K2337-T2337-U2337,0)","v":0},{"$f":"ROUND(L2337-W2337-X2337-Y2337-Z2337-AA2337,0)","v":0}]
[{"$f":"ROW()","v":2338},null,null,"SG",108,"SG","ACCT108HPSG",{"$f":"+'JAM Download'!E2185","v":-26038848.279624306},"P",{"$f":"VLOOKUP($I2338,Func,2)*$H2338","v":-26038848.279624306},{"$f":"VLOOKUP($I2338,Func,3)*$H2338","v":0},{"$f":"VLOOKUP($I2338,Func,5)*$H2338","v":0},{"$f":"VLOOKUP($I2338,Func,6)*$H2338","v":0},{"$f":"VLOOKUP($I2338,Func,7)*$H2338","v":0},null,0.75,{"$f":"+$J2338*$P2338","v":-19529136.209718227},{"$f":"+$J2338*(1-$P2338)","v":-6509712.0699060764},null,{"$f":"+$K2338*$S2338","v":0},{"$f":"+$K2338*(1-$S2338)","v":0},null,null,null,null,null,null,null,"UACCT108HPDGU",{"$f":"ROUND(SUM(-H2338,J2338:N2338),0)","v":0},{"$f":"ROUND(J2338-Q2338-R2338,0)","v":0},{"$f":"ROUND(K2338-T2338-U2338,0)","v":0},{"$f":"ROUND(L2338-W2338-X2338-Y2338-Z2338-AA2338,0)","v":0}]
[{"$f":"ROW()","v":2339},null,null,"SG",108,"SG","ACCT108HPSG",{"$f":"'JAM Download'!E2186","v":-6504830.0374868251},"P",{"$f":"VLOOKUP($I2339,Func,2)*$H2339","v":-6504830.0374868251},{"$f":"VLOOKUP($I2339,Func,3)*$H2339","v":0},{"$f":"VLOOKUP($I2339,Func,5)*$H2339","v":0},{"$f":"VLOOKUP($I2339,Func,6)*$H2339","v":0},{"$f":"VLOOKUP($I2339,Func,7)*$H2339","v":0},null,0.75,{"$f":"+$J2339*$P2339","v":-4878622.5281151189},{"$f":"+$J2339*(1-$P2339)","v":-1626207.5093717063},null,{"$f":"+$K2339*$S2339","v":0},{"$f":"+$K2339*(1-$S2339)","v":0},null,null,null,null,null,null,null,"UACCT108NPSG",{"$f":"ROUND(SUM(-H2339,J2339:N2339),0)","v":0},{"$f":"ROUND(J2339-Q2339-R2339,0)","v":0},{"$f":"ROUND(K2339-T2339-U2339,0)","v":0},{"$f":"ROUND(L2339-W2339-X2339-Y2339-Z2339-AA2339,0)","v":0}]
[{"$f":"ROW()","v":2340},null,null,null,null,null,"ACCT108HP",{"$f":"+'JAM Download'!E2187","v":-107943442.56896141},null,{"$f":"SUM(J2337:J2339)","v":-107943442.56896141},{"$f":"SUM(K2337:K2339)","v":0},{"$f":"SUM(L2337:L2339)","v":0},{"$f":"SUM(M2337:M2339)","v":0},{"$f":"SUM(N2337:N2339)","v":0},null,null,{"$f":"SUM(Q2337:Q2339)","v":-80957581.926721066},{"$f":"SUM(R2337:R2339)","v":-26985860.642240353},null,{"$f":"SUM(T2337:T2339)","v":0},{"$f":"SUM(U2337:U2339)","v":0},null,{"$f":"SUM(W2337:W2339)","v":0},{"$f":"SUM(X2337:X2339)","v":0},{"$f":"SUM(Y2337:Y2339)","v":0},{"$f":"SUM(Z2337:Z2339)","v":0},{"$f":"SUM(AA2337:AA2339)","v":0},0,"UACCT108HP",{"$f":"ROUND(SUM(-H2340,J2340:N2340),0)","v":0},{"$f":"ROUND(J2340-Q2340-R2340,0)","v":0},{"$f":"ROUND(K2340-T2340-U2340,0)","v":0},{"$f":"ROUND(L2340-W2340-X2340-Y2340-Z2340-AA2340,0)","v":0}]
[{"$f":"ROW()","v":2341}]
[{"$f":"ROW()","v":2342},"108OP","Other Production Plant - Accum Depr"]
[{"$f":"ROW()","v":2343},null,null,"S",108,"S","ACCT108OPS",{"$f":"+'JAM Download'!E2190","v":0},"P",{"$f":"VLOOKUP($I2343,Func,2)*$H2343","v":0},{"$f":"VLOOKUP($I2343,Func,3)*$H2343","v":0},{"$f":"VLOOKUP($I2343,Func,5)*$H2343","v":0},{"$f":"VLOOKUP($I2343,Func,6)*$H2343","v":0},{"$f":"VLOOKUP($I2343,Func,7)*$H2343","v":0},null,0.75,{"$f":"+$J2343*$P2343","v":0},{"$f":"+$J2343*(1-$P2343)","v":0},null,{"$f":"+$K2343*$S2343","v":0},{"$f":"+$K2343*(1-$S2343)","v":0},null,null,null,null,null,null,null,"UACCT108OPS",{"$f":"ROUND(SUM(-H2343,J2343:N2343),0)","v":0},{"$f":"ROUND(J2343-Q2343-R2343,0)","v":0},{"$f":"ROUND(K2343-T2343-U2343,0)","v":0},{"$f":"ROUND(L2343-W2343-X2343-Y2343-Z2343-AA2343,0)","v":0}]
[{"$f":"ROW()","v":2344},null,null,"SG",108,"SG","ACCT108OPSG",{"$f":"+'JAM Download'!E2191","v":-593314.76945430948},"P",{"$f":"VLOOKUP($I2344,Func,2)*$H2344","v":-593314.76945430948},{"$f":"VLOOKUP($I2344,Func,3)*$H2344","v":0},{"$f":"VLOOKUP($I2344,Func,5)*$H2344","v":0},{"$f":"VLOOKUP($I2344,Func,6)*$H2344","v":0},{"$f":"VLOOKUP($I2344,Func,7)*$H2344","v":0},null,0.75,{"$f":"+$J2344*$P2344","v":-444986.07709073211},{"$f":"+$J2344*(1-$P2344)","v":-148328.69236357737},null,{"$f":"+$K2344*$S2344","v":0},{"$f":"+$K2344*(1-$S2344)","v":0},null,null,null,null,null,null,null,"UACCT108OPDGU",0,0,0,0]
[{"$f":"ROW()","v":2345},null,null,"SG",108,"SG","ACCT108OPSG",{"$f":"+'JAM Download'!E2192","v":-64488274.955830947},"P",{"$f":"VLOOKUP($I2345,Func,2)*$H2345","v":-64488274.955830947},{"$f":"VLOOKUP($I2345,Func,3)*$H2345","v":0},{"$f":"VLOOKUP($I2345,Func,5)*$H2345","v":0},{"$f":"VLOOKUP($I2345,Func,6)*$H2345","v":0},{"$f":"VLOOKUP($I2345,Func,7)*$H2345","v":0},null,0.75,{"$f":"+$J2345*$P2345","v":-48366206.216873214},{"$f":"+$J2345*(1-$P2345)","v":-16122068.738957737},null,{"$f":"+$K2345*$S2345","v":0},{"$f":"+$K2345*(1-$S2345)","v":0},null,null,null,null,null,null,null,"UACCT108OPDGP",0,0,0,0]
[{"$f":"ROW()","v":2346},null,null,"SG",108,"SG","ACCT108OPSG",{"$f":"+'JAM Download'!E2193","v":-68434348.121213228},"P",{"$f":"VLOOKUP($I2346,Func,2)*$H2346","v":-68434348.121213228},{"$f":"VLOOKUP($I2346,Func,3)*$H2346","v":0},{"$f":"VLOOKUP($I2346,Func,5)*$H2346","v":0},{"$f":"VLOOKUP($I2346,Func,6)*$H2346","v":0},{"$f":"VLOOKUP($I2346,Func,7)*$H2346","v":0},null,0.75,{"$f":"+$J2346*$P2346","v":-51325761.090909921},{"$f":"+$J2346*(1-$P2346)","v":-17108587.030303307},null,{"$f":"+$K2346*$S2346","v":0},{"$f":"+$K2346*(1-$S2346)","v":0},null,null,null,null,null,null,null,"UACCT108NPSGU",0,0,0,0]
[{"$f":"ROW()","v":2347},null,null,"SSGCT",108,"SSGCT","ACCT108OPSSGCT",{"$f":"+'JAM Download'!E2194","v":-8350574.4137215428},"P",{"$f":"VLOOKUP($I2347,Func,2)*$H2347","v":-8350574.4137215428},{"$f":"VLOOKUP($I2347,Func,3)*$H2347","v":0},{"$f":"VLOOKUP($I2347,Func,5)*$H2347","v":0},{"$f":"VLOOKUP($I2347,Func,6)*$H2347","v":0},{"$f":"VLOOKUP($I2347,Func,7)*$H2347","v":0},null,0.75,{"$f":"+$J2347*$P2347","v":-6262930.8102911571},{"$f":"+$J2347*(1-$P2347)","v":-2087643.6034303857},null,null,null,null,null,null,null,null,null,null,"UACCT108OPSSGCT",0,0,0,0]
[{"$f":"ROW()","v":2348},null,null,null,null,null,"ACCT108OP",{"$f":"+'JAM Download'!E2195","v":-141866512.26022002},null,{"$f":"SUM(J2343:J2347)","v":-141866512.26022002},{"$f":"SUM(K2343:K2347)","v":0},{"$f":"SUM(L2343:L2347)","v":0},{"$f":"SUM(M2343:M2347)","v":0},{"$f":"SUM(N2343:N2347)","v":0},null,null,{"$f":"SUM(Q2343:Q2347)","v":-106399884.19516502},{"$f":"SUM(R2343:R2347)","v":-35466628.065055005},null,{"$f":"SUM(T2343:T2346)","v":0},{"$f":"SUM(U2343:U2346)","v":0},null,{"$f":"SUM(W2343:W2346)","v":0},{"$f":"SUM(X2343:X2346)","v":0},{"$f":"SUM(Y2343:Y2346)","v":0},{"$f":"SUM(Z2343:Z2346)","v":0},{"$f":"SUM(AA2343:AA2346)","v":0},0,"UACCT108OP",0,0,0,0]
[{"$f":"ROW()","v":2349}]
[{"$f":"ROW()","v":2350},"108EP","Experimental Plant - Accum Depr"]
[{"$f":"ROW()","v":2351},null,null,"DGP",108,"SG","ACCT108EPSG",{"$f":"+'JAM Download'!E2198","v":0},"P",{"$f":"VLOOKUP($I2351,Func,2)*$H2351","v":0},{"$f":"VLOOKUP($I2351,Func,3)*$H2351","v":0},{"$f":"VLOOKUP($I2351,Func,5)*$H2351","v":0},{"$f":"VLOOKUP($I2351,Func,6)*$H2351","v":0},{"$f":"VLOOKUP($I2351,Func,7)*$H2351","v":0},null,0.75,{"$f":"+$J2351*$P2351","v":0},{"$f":"+$J2351*(1-$P2351)","v":0},null,{"$f":"+$K2351*$S2351","v":0},{"$f":"+$K2351*(1-$S2351)","v":0},null,null,null,null,null,null,null,"UACCT108EPDGP",{"$f":"ROUND(SUM(-H2351,J2351:N2351),0)","v":0},{"$f":"ROUND(J2351-Q2351-R2351,0)","v":0},{"$f":"ROUND(K2351-T2351-U2351,0)","v":0},{"$f":"ROUND(L2351-W2351-X2351-Y2351-Z2351-AA2351,0)","v":0}]
[{"$f":"ROW()","v":2352},null,null,null,108,"SG","ACCT108EPSG",{"$f":"+'JAM Download'!E2199","v":0},"P",{"$f":"VLOOKUP($I2352,Func,2)*$H2352","v":0},{"$f":"VLOOKUP($I2352,Func,3)*$H2352","v":0},{"$f":"VLOOKUP($I2352,Func,5)*$H2352","v":0},{"$f":"VLOOKUP($I2352,Func,6)*$H2352","v":0},{"$f":"VLOOKUP($I2352,Func,7)*$H2352","v":0},null,0.75,{"$f":"+$J2352*$P2352","v":0},{"$f":"+$J2352*(1-$P2352)","v":0},null,{"$f":"+$K2352*$S2352","v":0},{"$f":"+$K2352*(1-$S2352)","v":0},null,null,null,null,null,null,null,"UACCT108EPSG",{"$f":"ROUND(SUM(-H2352,J2352:N2352),0)","v":0},{"$f":"ROUND(J2352-Q2352-R2352,0)","v":0},{"$f":"ROUND(K2352-T2352-U2352,0)","v":0},{"$f":"ROUND(L2352-W2352-X2352-Y2352-Z2352-AA2352,0)","v":0}]
[{"$f":"ROW()","v":2353},null,null,null,null,null,"ACCT108EP",{"$f":"+'JAM Download'!E2200","v":0},null,{"$f":"SUM(J2351:J2352)","v":0},{"$f":"SUM(K2351:K2352)","v":0},{"$f":"SUM(L2351:L2352)","v":0},{"$f":"SUM(M2351:M2352)","v":0},{"$f":"SUM(N2351:N2352)","v":0},null,null,{"$f":"SUM(Q2351:Q2352)","v":0},{"$f":"SUM(R2351:R2352)","v":0},null,{"$f":"SUM(T2351:T2352)","v":0},{"$f":"SUM(U2351:U2352)","v":0},null,{"$f":"SUM(W2351:W2352)","v":0},{"$f":"SUM(X2351:X2352)","v":0},{"$f":"SUM(Y2351:Y2352)","v":0},{"$f":"SUM(Z2351:Z2352)","v":0},{"$f":"SUM(AA2351:AA2352)","v":0},0,"UACCT108EP",{"$f":"ROUND(SUM(-H2353,J2353:N2353),0)","v":0},{"$f":"ROUND(J2353-Q2353-R2353,0)","v":0},{"$f":"ROUND(K2353-T2353-U2353,0)","v":0},{"$f":"ROUND(L2353-W2353-X2353-Y2353-Z2353-AA2353,0)","v":0}]
[{"$f":"ROW()","v":2354}]
[{"$f":"ROW()","v":2355},null,"Post-Merger Hydro Depr (Step 1 Adj)"]
[{"$f":"ROW()","v":2356},null,null,"DGP",108,"DGP",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-H2356,J2356:N2356),0)","v":0},{"$f":"ROUND(J2356-Q2356-R2356,0)","v":0},{"$f":"ROUND(K2356-T2356-U2356,0)","v":0},{"$f":"ROUND(L2356-W2356-X2356-Y2356-Z2356-AA2356,0)","v":0}]
[{"$f":"ROW()","v":2357},null,null,"DGU",108,"DGU",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-H2357,J2357:N2357),0)","v":0},{"$f":"ROUND(J2357-Q2357-R2357,0)","v":0},{"$f":"ROUND(K2357-T2357-U2357,0)","v":0},{"$f":"ROUND(L2357-W2357-X2357-Y2357-Z2357-AA2357,0)","v":0}]
[{"$f":"ROW()","v":2358},null,null,"SG",108,"SG",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-H2358,J2358:N2358),0)","v":0},{"$f":"ROUND(J2358-Q2358-R2358,0)","v":0},{"$f":"ROUND(K2358-T2358-U2358,0)","v":0},{"$f":"ROUND(L2358-W2358-X2358-Y2358-Z2358-AA2358,0)","v":0}]
[{"$f":"ROW()","v":2359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(-H2359,J2359:N2359),0)","v":0},{"$f":"ROUND(J2359-Q2359-R2359,0)","v":0},{"$f":"ROUND(K2359-T2359-U2359,0)","v":0},{"$f":"ROUND(L2359-W2359-X2359-Y2359-Z2359-AA2359,0)","v":0}]
[{"$f":"ROW()","v":2360}]
[{"$f":"ROW()","v":2361},"TOTAL PRODUCTION PLANT DEPRECIATION",null,null,null,null,null,{"$f":"+'JAM Download'!E2202","v":-1288136108.9403093},null,{"$f":"+J2348+J2340+J2333+J2327+J2353+J2359","v":-1288136108.9403095},{"$f":"+K2348+K2340+K2333+K2327+K2353+K2359","v":0},{"$f":"+L2348+L2340+L2333+L2327+L2353+L2359","v":0},{"$f":"+M2348+M2340+M2333+M2327+M2353+M2359","v":0},{"$f":"+N2348+N2340+N2333+N2327+N2353+N2359","v":0},null,null,{"$f":"+Q2348+Q2340+Q2333+Q2327+Q2353+Q2359","v":-966102081.70523214},{"$f":"+R2348+R2340+R2333+R2327+R2353+R2359","v":-322034027.23507738},{"$f":"+S2348+S2340+S2333+S2327+S2353+S2359","v":0},{"$f":"+T2348+T2340+T2333+T2327+T2353+T2359","v":0},{"$f":"+U2348+U2340+U2333+U2327+U2353+U2359","v":0},null,{"$f":"+W2348+W2340+W2333+W2327+W2353+W2359","v":0},{"$f":"+X2348+X2340+X2333+X2327+X2353+X2359","v":0},{"$f":"+Y2348+Y2340+Y2333+Y2327+Y2353+Y2359","v":0},{"$f":"+Z2348+Z2340+Z2333+Z2327+Z2353+Z2359","v":0},{"$f":"+AA2348+AA2340+AA2333+AA2327+AA2353+AA2359","v":0},0,null,{"$f":"ROUND(SUM(-H2361,J2361:N2361),0)","v":0},{"$f":"ROUND(J2361-Q2361-R2361,0)","v":0},{"$f":"ROUND(K2361-T2361-U2361,0)","v":0},{"$f":"ROUND(L2361-W2361-X2361-Y2361-Z2361-AA2361,0)","v":0}]
[{"$f":"ROW()","v":2362}]
[{"$f":"ROW()","v":2363}]
[{"$f":"ROW()","v":2364}]
[{"$f":"ROW()","v":2365},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":2366},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":2367},"108TP","Transmission Plant Accumulated Depr"]
[{"$f":"ROW()","v":2368},null,null,"SG",108,"SG","ACCT108TPSG",{"$f":"+'JAM Download'!E2215","v":-160231202.18902192},"T",{"$f":"VLOOKUP($I2368,Func,2)*$H2368","v":0},{"$f":"VLOOKUP($I2368,Func,3)*$H2368","v":-160231202.18902192},{"$f":"VLOOKUP($I2368,Func,5)*$H2368","v":0},{"$f":"VLOOKUP($I2368,Func,6)*$H2368","v":0},{"$f":"VLOOKUP($I2368,Func,7)*$H2368","v":0},null,null,null,null,0.75,{"$f":"+$K2368*$S2368","v":-120173401.64176643},{"$f":"+$K2368*(1-$S2368)","v":-40057800.547255479},null,null,null,null,null,null,null,"UACCT108TPDGP",{"$f":"ROUND(SUM(-H2368,J2368:N2368),0)","v":0},{"$f":"ROUND(J2368-Q2368-R2368,0)","v":0},{"$f":"ROUND(K2368-T2368-U2368,0)","v":0},{"$f":"ROUND(L2368-W2368-X2368-Y2368-Z2368-AA2368,0)","v":0}]
[{"$f":"ROW()","v":2369},null,null,"SG",108,"SG","ACCT108TPSG",{"$f":"+'JAM Download'!E2216","v":-163783278.98305935},"T",{"$f":"VLOOKUP($I2369,Func,2)*$H2369","v":0},{"$f":"VLOOKUP($I2369,Func,3)*$H2369","v":-163783278.98305935},{"$f":"VLOOKUP($I2369,Func,5)*$H2369","v":0},{"$f":"VLOOKUP($I2369,Func,6)*$H2369","v":0},{"$f":"VLOOKUP($I2369,Func,7)*$H2369","v":0},null,null,null,null,0.75,{"$f":"+$K2369*$S2369","v":-122837459.23729451},{"$f":"+$K2369*(1-$S2369)","v":-40945819.745764837},null,null,null,null,null,null,null,"UACCT108TPDGU",{"$f":"ROUND(SUM(-H2369,J2369:N2369),0)","v":0},{"$f":"ROUND(J2369-Q2369-R2369,0)","v":0},{"$f":"ROUND(K2369-T2369-U2369,0)","v":0},{"$f":"ROUND(L2369-W2369-X2369-Y2369-Z2369-AA2369,0)","v":0}]
[{"$f":"ROW()","v":2370},null,null,"SG",108,"SG","ACCT108TPSG",{"$f":"+'JAM Download'!E2217","v":-161331315.46220458},"T",{"$f":"VLOOKUP($I2370,Func,2)*$H2370","v":0},{"$f":"VLOOKUP($I2370,Func,3)*$H2370","v":-161331315.46220458},{"$f":"VLOOKUP($I2370,Func,5)*$H2370","v":0},{"$f":"VLOOKUP($I2370,Func,6)*$H2370","v":0},{"$f":"VLOOKUP($I2370,Func,7)*$H2370","v":0},null,null,null,null,0.75,{"$f":"+$K2370*$S2370","v":-120998486.59665343},{"$f":"+$K2370*(1-$S2370)","v":-40332828.865551144},null,null,null,null,null,null,null,"UACCT108TPSGU",{"$f":"ROUND(SUM(-H2370,J2370:N2370),0)","v":0},{"$f":"ROUND(J2370-Q2370-R2370,0)","v":0},{"$f":"ROUND(K2370-T2370-U2370,0)","v":0},{"$f":"ROUND(L2370-W2370-X2370-Y2370-Z2370-AA2370,0)","v":0}]
[{"$f":"ROW()","v":2371},"TOTAL TRANS PLANT ACCUM DEPR",null,null,null,null,"ACCT108TP",{"$f":"+'JAM Download'!E2218","v":-485345796.63428581},null,{"$f":"SUM(J2368:J2370)","v":0},{"$f":"SUM(K2368:K2370)","v":-485345796.63428581},{"$f":"SUM(L2368:L2370)","v":0},{"$f":"SUM(M2368:M2370)","v":0},{"$f":"SUM(N2368:N2370)","v":0},null,null,{"$f":"SUM(Q2368:Q2370)","v":0},{"$f":"SUM(R2368:R2370)","v":0},null,{"$f":"SUM(T2368:T2370)","v":-364009347.47571433},{"$f":"SUM(U2368:U2370)","v":-121336449.15857145},null,{"$f":"SUM(W2368:W2370)","v":0},{"$f":"SUM(X2368:X2370)","v":0},{"$f":"SUM(Y2368:Y2370)","v":0},{"$f":"SUM(Z2368:Z2370)","v":0},{"$f":"SUM(AA2368:AA2370)","v":0},0,"UACCT108TP",{"$f":"ROUND(SUM(-H2371,J2371:N2371),0)","v":0},{"$f":"ROUND(J2371-Q2371-R2371,0)","v":0},{"$f":"ROUND(K2371-T2371-U2371,0)","v":0},{"$f":"ROUND(L2371-W2371-X2371-Y2371-Z2371-AA2371,0)","v":0}]
[{"$f":"ROW()","v":2372}]
[{"$f":"ROW()","v":2373}]
[{"$f":"ROW()","v":2374}]
[{"$f":"ROW()","v":2375}]
[{"$f":"ROW()","v":2376},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":2377},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":2378},108360,"Land and Land Rights"]
[{"$f":"ROW()","v":2379},null,null,"S",108,"S","ACCT108360S",{"$f":"+'JAM Download'!E2220","v":-2101066.605},"DPW",{"$f":"VLOOKUP($I2379,Func,2)*$H2379","v":0},{"$f":"VLOOKUP($I2379,Func,3)*$H2379","v":0},{"$f":"VLOOKUP($I2379,Func,5)*$H2379","v":-2101066.605},{"$f":"VLOOKUP($I2379,Func,6)*$H2379","v":0},{"$f":"VLOOKUP($I2379,Func,7)*$H2379","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L2379*VLOOKUP($V2379,DisFac,2)","v":-542774.49132157722},{"$f":"+$L2379*VLOOKUP($V2379,DisFac,3)","v":-1558292.113678423},{"$f":"+$L2379*VLOOKUP($V2379,DisFac,4)","v":0},{"$f":"+$L2379*VLOOKUP($V2379,DisFac,5)","v":0},{"$f":"+$L2379*VLOOKUP($V2379,DisFac,6)","v":0},0,"UACCT108360S",{"$f":"ROUND(SUM(-H2379,J2379:N2379),0)","v":0},{"$f":"ROUND(J2379-Q2379-R2379,0)","v":0},{"$f":"ROUND(K2379-T2379-U2379,0)","v":0},{"$f":"ROUND(L2379-W2379-X2379-Y2379-Z2379-AA2379,0)","v":0}]
[{"$f":"ROW()","v":2380},null,null,null,null,null,"ACCT108360",{"$f":"+'JAM Download'!E2221","v":-2101066.605},null,{"$f":"SUM(J2379)","v":0},{"$f":"SUM(K2379)","v":0},{"$f":"SUM(L2379)","v":-2101066.605},{"$f":"SUM(M2379)","v":0},{"$f":"SUM(N2379)","v":0},null,null,{"$f":"SUM(Q2379)","v":0},{"$f":"SUM(R2379)","v":0},null,{"$f":"SUM(T2379)","v":0},{"$f":"SUM(U2379)","v":0},null,{"$f":"SUM(W2379)","v":-542774.49132157722},{"$f":"SUM(X2379)","v":-1558292.113678423},{"$f":"SUM(Y2379)","v":0},{"$f":"SUM(Z2379)","v":0},{"$f":"SUM(AA2379)","v":0},0,"UACCT108360",{"$f":"ROUND(SUM(-H2380,J2380:N2380),0)","v":0},{"$f":"ROUND(J2380-Q2380-R2380,0)","v":0},{"$f":"ROUND(K2380-T2380-U2380,0)","v":0},{"$f":"ROUND(L2380-W2380-X2380-Y2380-Z2380-AA2380,0)","v":0}]
[{"$f":"ROW()","v":2381}]
[{"$f":"ROW()","v":2382},108361,"Structures and Improvements"]
[{"$f":"ROW()","v":2383},null,null,"S",108,"S","ACCT108361S",{"$f":"+'JAM Download'!E2224","v":-6879531.9649999999},"DPW",{"$f":"VLOOKUP($I2383,Func,2)*$H2383","v":0},{"$f":"VLOOKUP($I2383,Func,3)*$H2383","v":0},{"$f":"VLOOKUP($I2383,Func,5)*$H2383","v":-6879531.9649999999},{"$f":"VLOOKUP($I2383,Func,6)*$H2383","v":0},{"$f":"VLOOKUP($I2383,Func,7)*$H2383","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L2383*VLOOKUP($V2383,DisFac,2)","v":-1777208.9918269895},{"$f":"+$L2383*VLOOKUP($V2383,DisFac,3)","v":-5102322.9731730111},{"$f":"+$L2383*VLOOKUP($V2383,DisFac,4)","v":0},{"$f":"+$L2383*VLOOKUP($V2383,DisFac,5)","v":0},{"$f":"+$L2383*VLOOKUP($V2383,DisFac,6)","v":0},0,"UACCT108361S",{"$f":"ROUND(SUM(-H2383,J2383:N2383),0)","v":0},{"$f":"ROUND(J2383-Q2383-R2383,0)","v":0},{"$f":"ROUND(K2383-T2383-U2383,0)","v":0},{"$f":"ROUND(L2383-W2383-X2383-Y2383-Z2383-AA2383,0)","v":0}]
[{"$f":"ROW()","v":2384},null,null,null,null,null,"ACCT108361",{"$f":"+'JAM Download'!E2225","v":-6879531.9649999999},null,{"$f":"SUM(J2383)","v":0},{"$f":"SUM(K2383)","v":0},{"$f":"SUM(L2383)","v":-6879531.9649999999},{"$f":"SUM(M2383)","v":0},{"$f":"SUM(N2383)","v":0},null,null,{"$f":"SUM(Q2383)","v":0},{"$f":"SUM(R2383)","v":0},null,{"$f":"SUM(T2383)","v":0},{"$f":"SUM(U2383)","v":0},null,{"$f":"SUM(W2383)","v":-1777208.9918269895},{"$f":"SUM(X2383)","v":-5102322.9731730111},{"$f":"SUM(Y2383)","v":0},{"$f":"SUM(Z2383)","v":0},{"$f":"SUM(AA2383)","v":0},0,"UACCT108361",{"$f":"ROUND(SUM(-H2384,J2384:N2384),0)","v":0},{"$f":"ROUND(J2384-Q2384-R2384,0)","v":0},{"$f":"ROUND(K2384-T2384-U2384,0)","v":0},{"$f":"ROUND(L2384-W2384-X2384-Y2384-Z2384-AA2384,0)","v":0}]
[{"$f":"ROW()","v":2385}]
[{"$f":"ROW()","v":2386},108362,"Station Equipment"]
[{"$f":"ROW()","v":2387},null,null,"S",108,"S","ACCT108362S",{"$f":"+'JAM Download'!E2228+'JAM Download'!E2232","v":-86976183.219999909},"DPW",{"$f":"VLOOKUP($I2387,Func,2)*$H2387","v":0},{"$f":"VLOOKUP($I2387,Func,3)*$H2387","v":0},{"$f":"VLOOKUP($I2387,Func,5)*$H2387","v":-86976183.219999909},{"$f":"VLOOKUP($I2387,Func,6)*$H2387","v":0},{"$f":"VLOOKUP($I2387,Func,7)*$H2387","v":0},null,null,null,null,null,null,null,"SUBS",{"$f":"+$L2387*VLOOKUP($V2387,DisFac,2)","v":-86976183.219999909},{"$f":"+$L2387*VLOOKUP($V2387,DisFac,3)","v":0},{"$f":"+$L2387*VLOOKUP($V2387,DisFac,4)","v":0},{"$f":"+$L2387*VLOOKUP($V2387,DisFac,5)","v":0},{"$f":"+$L2387*VLOOKUP($V2387,DisFac,6)","v":0},0,"UACCT108362S",{"$f":"ROUND(SUM(-H2387,J2387:N2387),0)","v":0},{"$f":"ROUND(J2387-Q2387-R2387,0)","v":0},{"$f":"ROUND(K2387-T2387-U2387,0)","v":0},{"$f":"ROUND(L2387-W2387-X2387-Y2387-Z2387-AA2387,0)","v":0}]
[{"$f":"ROW()","v":2388},null,null,null,null,null,"ACCT108362",{"$f":"+'JAM Download'!E2229+'JAM Download'!E2233","v":-86976183.219999909},null,{"$f":"SUM(J2387)","v":0},{"$f":"SUM(K2387)","v":0},{"$f":"SUM(L2387)","v":-86976183.219999909},{"$f":"SUM(M2387)","v":0},{"$f":"SUM(N2387)","v":0},null,null,{"$f":"SUM(Q2387)","v":0},{"$f":"SUM(R2387)","v":0},null,{"$f":"SUM(T2387)","v":0},{"$f":"SUM(U2387)","v":0},null,{"$f":"SUM(W2387)","v":-86976183.219999909},{"$f":"SUM(X2387)","v":0},{"$f":"SUM(Y2387)","v":0},{"$f":"SUM(Z2387)","v":0},{"$f":"SUM(AA2387)","v":0},0,"UACCT108362",{"$f":"ROUND(SUM(-H2388,J2388:N2388),0)","v":0},{"$f":"ROUND(J2388-Q2388-R2388,0)","v":0},{"$f":"ROUND(K2388-T2388-U2388,0)","v":0},{"$f":"ROUND(L2388-W2388-X2388-Y2388-Z2388-AA2388,0)","v":0}]
[{"$f":"ROW()","v":2389}]
[{"$f":"ROW()","v":2390},108364,"Poles, Towers & Fixtures"]
[{"$f":"ROW()","v":2391},null,null,"S",108,"S","ACCT108364S",{"$f":"+'JAM Download'!E2236","v":-139388420.82305738},"DPW",{"$f":"VLOOKUP($I2391,Func,2)*$H2391","v":0},{"$f":"VLOOKUP($I2391,Func,3)*$H2391","v":0},{"$f":"VLOOKUP($I2391,Func,5)*$H2391","v":-139388420.82305738},{"$f":"VLOOKUP($I2391,Func,6)*$H2391","v":0},{"$f":"VLOOKUP($I2391,Func,7)*$H2391","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L2391*VLOOKUP($V2391,DisFac,2)","v":0},{"$f":"+$L2391*VLOOKUP($V2391,DisFac,3)","v":-139388420.82305738},{"$f":"+$L2391*VLOOKUP($V2391,DisFac,4)","v":0},{"$f":"+$L2391*VLOOKUP($V2391,DisFac,5)","v":0},{"$f":"+$L2391*VLOOKUP($V2391,DisFac,6)","v":0},0,"UACCT108364S",{"$f":"ROUND(SUM(-H2391,J2391:N2391),0)","v":0},{"$f":"ROUND(J2391-Q2391-R2391,0)","v":0},{"$f":"ROUND(K2391-T2391-U2391,0)","v":0},{"$f":"ROUND(L2391-W2391-X2391-Y2391-Z2391-AA2391,0)","v":0}]
[{"$f":"ROW()","v":2392},null,null,null,null,null,"ACCT108364",{"$f":"+'JAM Download'!E2237","v":-139388420.82305738},null,{"$f":"SUM(J2391)","v":0},{"$f":"SUM(K2391)","v":0},{"$f":"SUM(L2391)","v":-139388420.82305738},{"$f":"SUM(M2391)","v":0},{"$f":"SUM(N2391)","v":0},null,null,{"$f":"SUM(Q2391)","v":0},{"$f":"SUM(R2391)","v":0},null,{"$f":"SUM(T2391)","v":0},{"$f":"SUM(U2391)","v":0},null,{"$f":"SUM(W2391)","v":0},{"$f":"SUM(X2391)","v":-139388420.82305738},{"$f":"SUM(Y2391)","v":0},{"$f":"SUM(Z2391)","v":0},{"$f":"SUM(AA2391)","v":0},0,"UACCT108364",{"$f":"ROUND(SUM(-H2392,J2392:N2392),0)","v":0},{"$f":"ROUND(J2392-Q2392-R2392,0)","v":0},{"$f":"ROUND(K2392-T2392-U2392,0)","v":0},{"$f":"ROUND(L2392-W2392-X2392-Y2392-Z2392-AA2392,0)","v":0}]
[{"$f":"ROW()","v":2393}]
[{"$f":"ROW()","v":2394},108365,"Overhead Conductors"]
[{"$f":"ROW()","v":2395},null,null,"S",108,"S","ACCT108365S",{"$f":"+'JAM Download'!E2240","v":-53951866.869999997},"DPW",{"$f":"VLOOKUP($I2395,Func,2)*$H2395","v":0},{"$f":"VLOOKUP($I2395,Func,3)*$H2395","v":0},{"$f":"VLOOKUP($I2395,Func,5)*$H2395","v":-53951866.869999997},{"$f":"VLOOKUP($I2395,Func,6)*$H2395","v":0},{"$f":"VLOOKUP($I2395,Func,7)*$H2395","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L2395*VLOOKUP($V2395,DisFac,2)","v":0},{"$f":"+$L2395*VLOOKUP($V2395,DisFac,3)","v":-53951866.869999997},{"$f":"+$L2395*VLOOKUP($V2395,DisFac,4)","v":0},{"$f":"+$L2395*VLOOKUP($V2395,DisFac,5)","v":0},{"$f":"+$L2395*VLOOKUP($V2395,DisFac,6)","v":0},0,"UACCT108365S",{"$f":"ROUND(SUM(-H2395,J2395:N2395),0)","v":0},{"$f":"ROUND(J2395-Q2395-R2395,0)","v":0},{"$f":"ROUND(K2395-T2395-U2395,0)","v":0},{"$f":"ROUND(L2395-W2395-X2395-Y2395-Z2395-AA2395,0)","v":0}]
[{"$f":"ROW()","v":2396},null,null,null,null,null,"ACCT108365",{"$f":"+'JAM Download'!E2241","v":-53951866.869999997},null,{"$f":"SUM(J2395)","v":0},{"$f":"SUM(K2395)","v":0},{"$f":"SUM(L2395)","v":-53951866.869999997},{"$f":"SUM(M2395)","v":0},{"$f":"SUM(N2395)","v":0},null,null,{"$f":"SUM(Q2395)","v":0},{"$f":"SUM(R2395)","v":0},null,{"$f":"SUM(T2395)","v":0},{"$f":"SUM(U2395)","v":0},null,{"$f":"SUM(W2395)","v":0},{"$f":"SUM(X2395)","v":-53951866.869999997},{"$f":"SUM(Y2395)","v":0},{"$f":"SUM(Z2395)","v":0},{"$f":"SUM(AA2395)","v":0},0,"UACCT108365",{"$f":"ROUND(SUM(-H2396,J2396:N2396),0)","v":0},{"$f":"ROUND(J2396-Q2396-R2396,0)","v":0},{"$f":"ROUND(K2396-T2396-U2396,0)","v":0},{"$f":"ROUND(L2396-W2396-X2396-Y2396-Z2396-AA2396,0)","v":0}]
[{"$f":"ROW()","v":2397}]
[{"$f":"ROW()","v":2398},108366,"Underground Conduit"]
[{"$f":"ROW()","v":2399},null,null,"S",108,"S","ACCT108366S",{"$f":"+'JAM Download'!E2244","v":-59296972.530000001},"DPW",{"$f":"VLOOKUP($I2399,Func,2)*$H2399","v":0},{"$f":"VLOOKUP($I2399,Func,3)*$H2399","v":0},{"$f":"VLOOKUP($I2399,Func,5)*$H2399","v":-59296972.530000001},{"$f":"VLOOKUP($I2399,Func,6)*$H2399","v":0},{"$f":"VLOOKUP($I2399,Func,7)*$H2399","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L2399*VLOOKUP($V2399,DisFac,2)","v":0},{"$f":"+$L2399*VLOOKUP($V2399,DisFac,3)","v":-59296972.530000001},{"$f":"+$L2399*VLOOKUP($V2399,DisFac,4)","v":0},{"$f":"+$L2399*VLOOKUP($V2399,DisFac,5)","v":0},{"$f":"+$L2399*VLOOKUP($V2399,DisFac,6)","v":0},0,"UACCT108366S",{"$f":"ROUND(SUM(-H2399,J2399:N2399),0)","v":0},{"$f":"ROUND(J2399-Q2399-R2399,0)","v":0},{"$f":"ROUND(K2399-T2399-U2399,0)","v":0},{"$f":"ROUND(L2399-W2399-X2399-Y2399-Z2399-AA2399,0)","v":0}]
[{"$f":"ROW()","v":2400},null,null,null,null,null,"ACCT108366",{"$f":"+'JAM Download'!E2245","v":-59296972.530000001},null,{"$f":"SUM(J2399)","v":0},{"$f":"SUM(K2399)","v":0},{"$f":"SUM(L2399)","v":-59296972.530000001},{"$f":"SUM(M2399)","v":0},{"$f":"SUM(N2399)","v":0},null,null,{"$f":"SUM(Q2399)","v":0},{"$f":"SUM(R2399)","v":0},null,{"$f":"SUM(T2399)","v":0},{"$f":"SUM(U2399)","v":0},null,{"$f":"SUM(W2399)","v":0},{"$f":"SUM(X2399)","v":-59296972.530000001},{"$f":"SUM(Y2399)","v":0},{"$f":"SUM(Z2399)","v":0},{"$f":"SUM(AA2399)","v":0},0,"UACCT108366",{"$f":"ROUND(SUM(-H2400,J2400:N2400),0)","v":0},{"$f":"ROUND(J2400-Q2400-R2400,0)","v":0},{"$f":"ROUND(K2400-T2400-U2400,0)","v":0},{"$f":"ROUND(L2400-W2400-X2400-Y2400-Z2400-AA2400,0)","v":0}]
[{"$f":"ROW()","v":2401}]
[{"$f":"ROW()","v":2402},108367,"Underground Conductors "]
[{"$f":"ROW()","v":2403},null,null,"S",108,"S","ACCT108367S",{"$f":"+'JAM Download'!E2248","v":-167343973.79499999},"DPW",{"$f":"VLOOKUP($I2403,Func,2)*$H2403","v":0},{"$f":"VLOOKUP($I2403,Func,3)*$H2403","v":0},{"$f":"VLOOKUP($I2403,Func,5)*$H2403","v":-167343973.79499999},{"$f":"VLOOKUP($I2403,Func,6)*$H2403","v":0},{"$f":"VLOOKUP($I2403,Func,7)*$H2403","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L2403*VLOOKUP($V2403,DisFac,2)","v":0},{"$f":"+$L2403*VLOOKUP($V2403,DisFac,3)","v":-167343973.79499999},{"$f":"+$L2403*VLOOKUP($V2403,DisFac,4)","v":0},{"$f":"+$L2403*VLOOKUP($V2403,DisFac,5)","v":0},{"$f":"+$L2403*VLOOKUP($V2403,DisFac,6)","v":0},0,"UACCT108367S",{"$f":"ROUND(SUM(-H2403,J2403:N2403),0)","v":0},{"$f":"ROUND(J2403-Q2403-R2403,0)","v":0},{"$f":"ROUND(K2403-T2403-U2403,0)","v":0},{"$f":"ROUND(L2403-W2403-X2403-Y2403-Z2403-AA2403,0)","v":0}]
[{"$f":"ROW()","v":2404},null,null,null,null,null,"ACCT108367",{"$f":"+'JAM Download'!E2249","v":-167343973.79499999},null,{"$f":"SUM(J2403)","v":0},{"$f":"SUM(K2403)","v":0},{"$f":"SUM(L2403)","v":-167343973.79499999},{"$f":"SUM(M2403)","v":0},{"$f":"SUM(N2403)","v":0},null,null,{"$f":"SUM(Q2403)","v":0},{"$f":"SUM(R2403)","v":0},null,{"$f":"SUM(T2403)","v":0},{"$f":"SUM(U2403)","v":0},null,{"$f":"SUM(W2403)","v":0},{"$f":"SUM(X2403)","v":-167343973.79499999},{"$f":"SUM(Y2403)","v":0},{"$f":"SUM(Z2403)","v":0},{"$f":"SUM(AA2403)","v":0},0,"UACCT108367",{"$f":"ROUND(SUM(-H2404,J2404:N2404),0)","v":0},{"$f":"ROUND(J2404-Q2404-R2404,0)","v":0},{"$f":"ROUND(K2404-T2404-U2404,0)","v":0},{"$f":"ROUND(L2404-W2404-X2404-Y2404-Z2404-AA2404,0)","v":0}]
[{"$f":"ROW()","v":2405}]
[{"$f":"ROW()","v":2406},108368,"Line Transformers"]
[{"$f":"ROW()","v":2407},null,null,"S",108,"S","ACCT108368S",{"$f":"+'JAM Download'!E2252","v":-89844415.129999906},"DPW",{"$f":"VLOOKUP($I2407,Func,2)*$H2407","v":0},{"$f":"VLOOKUP($I2407,Func,3)*$H2407","v":0},{"$f":"VLOOKUP($I2407,Func,5)*$H2407","v":-89844415.129999906},{"$f":"VLOOKUP($I2407,Func,6)*$H2407","v":0},{"$f":"VLOOKUP($I2407,Func,7)*$H2407","v":0},null,null,null,null,null,null,null,"XFMR",{"$f":"+$L2407*VLOOKUP($V2407,DisFac,2)","v":0},{"$f":"+$L2407*VLOOKUP($V2407,DisFac,3)","v":0},{"$f":"+$L2407*VLOOKUP($V2407,DisFac,4)","v":-89844415.129999906},{"$f":"+$L2407*VLOOKUP($V2407,DisFac,5)","v":0},{"$f":"+$L2407*VLOOKUP($V2407,DisFac,6)","v":0},0,"UACCT108368S",{"$f":"ROUND(SUM(-H2407,J2407:N2407),0)","v":0},{"$f":"ROUND(J2407-Q2407-R2407,0)","v":0},{"$f":"ROUND(K2407-T2407-U2407,0)","v":0},{"$f":"ROUND(L2407-W2407-X2407-Y2407-Z2407-AA2407,0)","v":0}]
[{"$f":"ROW()","v":2408},null,null,null,null,null,"ACCT108368",{"$f":"+'JAM Download'!E2253","v":-89844415.129999906},null,{"$f":"SUM(J2407)","v":0},{"$f":"SUM(K2407)","v":0},{"$f":"SUM(L2407)","v":-89844415.129999906},{"$f":"SUM(M2407)","v":0},{"$f":"SUM(N2407)","v":0},null,null,{"$f":"SUM(Q2407)","v":0},{"$f":"SUM(R2407)","v":0},null,{"$f":"SUM(T2407)","v":0},{"$f":"SUM(U2407)","v":0},null,{"$f":"SUM(W2407)","v":0},{"$f":"SUM(X2407)","v":0},{"$f":"SUM(Y2407)","v":-89844415.129999906},{"$f":"SUM(Z2407)","v":0},{"$f":"SUM(AA2407)","v":0},0,"UACCT108368",{"$f":"ROUND(SUM(-H2408,J2408:N2408),0)","v":0},{"$f":"ROUND(J2408-Q2408-R2408,0)","v":0},{"$f":"ROUND(K2408-T2408-U2408,0)","v":0},{"$f":"ROUND(L2408-W2408-X2408-Y2408-Z2408-AA2408,0)","v":0}]
[{"$f":"ROW()","v":2409}]
[{"$f":"ROW()","v":2410},108369,"Services"]
[{"$f":"ROW()","v":2411},null,null,"S",108,"S","ACCT108369S",{"$f":"+'JAM Download'!E2256","v":-54693382.489999898},"DPW",{"$f":"VLOOKUP($I2411,Func,2)*$H2411","v":0},{"$f":"VLOOKUP($I2411,Func,3)*$H2411","v":0},{"$f":"VLOOKUP($I2411,Func,5)*$H2411","v":-54693382.489999898},{"$f":"VLOOKUP($I2411,Func,6)*$H2411","v":0},{"$f":"VLOOKUP($I2411,Func,7)*$H2411","v":0},null,null,null,null,null,null,null,"SERV",{"$f":"+$L2411*VLOOKUP($V2411,DisFac,2)","v":0},{"$f":"+$L2411*VLOOKUP($V2411,DisFac,3)","v":0},{"$f":"+$L2411*VLOOKUP($V2411,DisFac,4)","v":0},{"$f":"+$L2411*VLOOKUP($V2411,DisFac,5)","v":0},{"$f":"+$L2411*VLOOKUP($V2411,DisFac,6)","v":-54693382.489999898},0,"UACCT108369S",{"$f":"ROUND(SUM(-H2411,J2411:N2411),0)","v":0},{"$f":"ROUND(J2411-Q2411-R2411,0)","v":0},{"$f":"ROUND(K2411-T2411-U2411,0)","v":0},{"$f":"ROUND(L2411-W2411-X2411-Y2411-Z2411-AA2411,0)","v":0}]
[{"$f":"ROW()","v":2412},null,null,null,null,null,"ACCT108369",{"$f":"+'JAM Download'!E2257","v":-54693382.489999898},null,{"$f":"SUM(J2411)","v":0},{"$f":"SUM(K2411)","v":0},{"$f":"SUM(L2411)","v":-54693382.489999898},{"$f":"SUM(M2411)","v":0},{"$f":"SUM(N2411)","v":0},null,null,{"$f":"SUM(Q2411)","v":0},{"$f":"SUM(R2411)","v":0},null,{"$f":"SUM(T2411)","v":0},{"$f":"SUM(U2411)","v":0},null,{"$f":"SUM(W2411)","v":0},{"$f":"SUM(X2411)","v":0},{"$f":"SUM(Y2411)","v":0},{"$f":"SUM(Z2411)","v":0},{"$f":"SUM(AA2411)","v":-54693382.489999898},0,"UACCT108369",{"$f":"ROUND(SUM(-H2412,J2412:N2412),0)","v":0},{"$f":"ROUND(J2412-Q2412-R2412,0)","v":0},{"$f":"ROUND(K2412-T2412-U2412,0)","v":0},{"$f":"ROUND(L2412-W2412-X2412-Y2412-Z2412-AA2412,0)","v":0}]
[{"$f":"ROW()","v":2413}]
[{"$f":"ROW()","v":2414},108370,"Meters"]
[{"$f":"ROW()","v":2415},null,null,"S",108,"S","ACCT108370S",{"$f":"+'JAM Download'!E2260","v":-24951323.458500002},"DPW",{"$f":"VLOOKUP($I2415,Func,2)*$H2415","v":0},{"$f":"VLOOKUP($I2415,Func,3)*$H2415","v":0},{"$f":"VLOOKUP($I2415,Func,5)*$H2415","v":-24951323.458500002},{"$f":"VLOOKUP($I2415,Func,6)*$H2415","v":0},{"$f":"VLOOKUP($I2415,Func,7)*$H2415","v":0},null,null,null,null,null,null,null,"METR",{"$f":"+$L2415*VLOOKUP($V2415,DisFac,2)","v":0},{"$f":"+$L2415*VLOOKUP($V2415,DisFac,3)","v":0},{"$f":"+$L2415*VLOOKUP($V2415,DisFac,4)","v":0},{"$f":"+$L2415*VLOOKUP($V2415,DisFac,5)","v":-24951323.458500002},{"$f":"+$L2415*VLOOKUP($V2415,DisFac,6)","v":0},-24951323.458500002,"UACCT108370S",{"$f":"ROUND(SUM(-H2415,J2415:N2415),0)","v":0},{"$f":"ROUND(J2415-Q2415-R2415,0)","v":0},{"$f":"ROUND(K2415-T2415-U2415,0)","v":0},{"$f":"ROUND(L2415-W2415-X2415-Y2415-Z2415-AA2415,0)","v":0}]
[{"$f":"ROW()","v":2416},null,null,null,null,null,"ACCT108370",{"$f":"+'JAM Download'!E2261","v":-24951323.458500002},null,{"$f":"SUM(J2415)","v":0},{"$f":"SUM(K2415)","v":0},{"$f":"SUM(L2415)","v":-24951323.458500002},{"$f":"SUM(M2415)","v":0},{"$f":"SUM(N2415)","v":0},null,null,{"$f":"SUM(Q2415)","v":0},{"$f":"SUM(R2415)","v":0},null,{"$f":"SUM(T2415)","v":0},{"$f":"SUM(U2415)","v":0},null,{"$f":"SUM(W2415)","v":0},{"$f":"SUM(X2415)","v":0},{"$f":"SUM(Y2415)","v":0},{"$f":"SUM(Z2415)","v":-24951323.458500002},{"$f":"SUM(AA2415)","v":0},-24951323.458500002,"UACCT108370",{"$f":"ROUND(SUM(-H2416,J2416:N2416),0)","v":0},{"$f":"ROUND(J2416-Q2416-R2416,0)","v":0},{"$f":"ROUND(K2416-T2416-U2416,0)","v":0},{"$f":"ROUND(L2416-W2416-X2416-Y2416-Z2416-AA2416,0)","v":0}]
[{"$f":"ROW()","v":2417}]
[{"$f":"ROW()","v":2418},108371,"Installations on Customers' Premises"]
[{"$f":"ROW()","v":2419},null,null,"S",108,"S","ACCT108371S",{"$f":"+'JAM Download'!E2266","v":-3676604.2},"DPW",{"$f":"VLOOKUP($I2419,Func,2)*$H2419","v":0},{"$f":"VLOOKUP($I2419,Func,3)*$H2419","v":0},{"$f":"VLOOKUP($I2419,Func,5)*$H2419","v":-3676604.2},{"$f":"VLOOKUP($I2419,Func,6)*$H2419","v":0},{"$f":"VLOOKUP($I2419,Func,7)*$H2419","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L2419*VLOOKUP($V2419,DisFac,2)","v":0},{"$f":"+$L2419*VLOOKUP($V2419,DisFac,3)","v":-3676604.2},{"$f":"+$L2419*VLOOKUP($V2419,DisFac,4)","v":0},{"$f":"+$L2419*VLOOKUP($V2419,DisFac,5)","v":0},{"$f":"+$L2419*VLOOKUP($V2419,DisFac,6)","v":0},0,"UACCT108371S",{"$f":"ROUND(SUM(-H2419,J2419:N2419),0)","v":0},{"$f":"ROUND(J2419-Q2419-R2419,0)","v":0},{"$f":"ROUND(K2419-T2419-U2419,0)","v":0},{"$f":"ROUND(L2419-W2419-X2419-Y2419-Z2419-AA2419,0)","v":0}]
[{"$f":"ROW()","v":2420},null,null,null,null,null,"ACCT108371",{"$f":"+'JAM Download'!E2267","v":-3676604.2},null,{"$f":"SUM(J2419)","v":0},{"$f":"SUM(K2419)","v":0},{"$f":"SUM(L2419)","v":-3676604.2},{"$f":"SUM(M2419)","v":0},{"$f":"SUM(N2419)","v":0},null,null,{"$f":"SUM(Q2419)","v":0},{"$f":"SUM(R2419)","v":0},null,{"$f":"SUM(T2419)","v":0},{"$f":"SUM(U2419)","v":0},null,{"$f":"SUM(W2419)","v":0},{"$f":"SUM(X2419)","v":-3676604.2},{"$f":"SUM(Y2419)","v":0},{"$f":"SUM(Z2419)","v":0},{"$f":"SUM(AA2419)","v":0},0,"UACCT108371",{"$f":"ROUND(SUM(-H2420,J2420:N2420),0)","v":0},{"$f":"ROUND(J2420-Q2420-R2420,0)","v":0},{"$f":"ROUND(K2420-T2420-U2420,0)","v":0},{"$f":"ROUND(L2420-W2420-X2420-Y2420-Z2420-AA2420,0)","v":0}]
[{"$f":"ROW()","v":2421}]
[{"$f":"ROW()","v":2422},108372,"Leased Property"]
[{"$f":"ROW()","v":2423},null,null,"S",108,"S","ACCT108372S",{"$f":"'JAM Download'!E2270","v":0},"DPW",{"$f":"VLOOKUP($I2423,Func,2)*$H2423","v":0},{"$f":"VLOOKUP($I2423,Func,3)*$H2423","v":0},{"$f":"VLOOKUP($I2423,Func,5)*$H2423","v":0},{"$f":"VLOOKUP($I2423,Func,6)*$H2423","v":0},{"$f":"VLOOKUP($I2423,Func,7)*$H2423","v":0},null,null,null,null,null,null,null,"PLNT2",{"$f":"+$L2423*VLOOKUP($V2423,DisFac,2)","v":0},{"$f":"+$L2423*VLOOKUP($V2423,DisFac,3)","v":0},{"$f":"+$L2423*VLOOKUP($V2423,DisFac,4)","v":0},{"$f":"+$L2423*VLOOKUP($V2423,DisFac,5)","v":0},{"$f":"+$L2423*VLOOKUP($V2423,DisFac,6)","v":0},0,"UACCT108372S",{"$f":"ROUND(SUM(-H2423,J2423:N2423),0)","v":0},{"$f":"ROUND(J2423-Q2423-R2423,0)","v":0},{"$f":"ROUND(K2423-T2423-U2423,0)","v":0},{"$f":"ROUND(L2423-W2423-X2423-Y2423-Z2423-AA2423,0)","v":0}]
[{"$f":"ROW()","v":2424},null,null,null,null,null,"ACCT108372",{"$f":"+'JAM Download'!E2271","v":0},null,{"$f":"SUM(J2423)","v":0},{"$f":"SUM(K2423)","v":0},{"$f":"SUM(L2423)","v":0},{"$f":"SUM(M2423)","v":0},{"$f":"SUM(N2423)","v":0},null,null,{"$f":"SUM(Q2423)","v":0},{"$f":"SUM(R2423)","v":0},null,{"$f":"SUM(T2423)","v":0},{"$f":"SUM(U2423)","v":0},null,{"$f":"SUM(W2423)","v":0},{"$f":"SUM(X2423)","v":0},{"$f":"SUM(Y2423)","v":0},{"$f":"SUM(Z2423)","v":0},{"$f":"SUM(AA2423)","v":0},0,"UACCT108372",{"$f":"ROUND(SUM(-H2424,J2424:N2424),0)","v":0},{"$f":"ROUND(J2424-Q2424-R2424,0)","v":0},{"$f":"ROUND(K2424-T2424-U2424,0)","v":0},{"$f":"ROUND(L2424-W2424-X2424-Y2424-Z2424-AA2424,0)","v":0}]
[{"$f":"ROW()","v":2425}]
[{"$f":"ROW()","v":2426},108373,"Street Lights"]
[{"$f":"ROW()","v":2427},null,null,"S",108,"S","ACCT108373S",{"$f":"+'JAM Download'!E2274","v":-13312830.4599999},"DPW",{"$f":"VLOOKUP($I2427,Func,2)*$H2427","v":0},{"$f":"VLOOKUP($I2427,Func,3)*$H2427","v":0},{"$f":"VLOOKUP($I2427,Func,5)*$H2427","v":-13312830.4599999},{"$f":"VLOOKUP($I2427,Func,6)*$H2427","v":0},{"$f":"VLOOKUP($I2427,Func,7)*$H2427","v":0},null,null,null,null,null,null,null,"PC",{"$f":"+$L2427*VLOOKUP($V2427,DisFac,2)","v":0},{"$f":"+$L2427*VLOOKUP($V2427,DisFac,3)","v":-13312830.4599999},{"$f":"+$L2427*VLOOKUP($V2427,DisFac,4)","v":0},{"$f":"+$L2427*VLOOKUP($V2427,DisFac,5)","v":0},{"$f":"+$L2427*VLOOKUP($V2427,DisFac,6)","v":0},0,"UACCT108373S",{"$f":"ROUND(SUM(-H2427,J2427:N2427),0)","v":0},{"$f":"ROUND(J2427-Q2427-R2427,0)","v":0},{"$f":"ROUND(K2427-T2427-U2427,0)","v":0},{"$f":"ROUND(L2427-W2427-X2427-Y2427-Z2427-AA2427,0)","v":0}]
[{"$f":"ROW()","v":2428},null,null,null,null,null,"ACCT108373",{"$f":"+'JAM Download'!E2275","v":-13312830.4599999},null,{"$f":"SUM(J2427)","v":0},{"$f":"SUM(K2427)","v":0},{"$f":"SUM(L2427)","v":-13312830.4599999},{"$f":"SUM(M2427)","v":0},{"$f":"SUM(N2427)","v":0},null,null,{"$f":"SUM(Q2427)","v":0},{"$f":"SUM(R2427)","v":0},null,{"$f":"SUM(T2427)","v":0},{"$f":"SUM(U2427)","v":0},null,{"$f":"SUM(W2427)","v":0},{"$f":"SUM(X2427)","v":-13312830.4599999},{"$f":"SUM(Y2427)","v":0},{"$f":"SUM(Z2427)","v":0},{"$f":"SUM(AA2427)","v":0},0,"UACCT108373",{"$f":"ROUND(SUM(-H2428,J2428:N2428),0)","v":0},{"$f":"ROUND(J2428-Q2428-R2428,0)","v":0},{"$f":"ROUND(K2428-T2428-U2428,0)","v":0},{"$f":"ROUND(L2428-W2428-X2428-Y2428-Z2428-AA2428,0)","v":0}]
[{"$f":"ROW()","v":2429}]
[{"$f":"ROW()","v":2430},"108D00","Unclassified Dist Plant - Acct 300"]
[{"$f":"ROW()","v":2431},null,null,"S",108,"S","ACCT108D00S",{"$f":"'JAM Download'!E2278","v":0},"DPW",{"$f":"VLOOKUP($I2431,Func,2)*$H2431","v":0},{"$f":"VLOOKUP($I2431,Func,3)*$H2431","v":0},{"$f":"VLOOKUP($I2431,Func,5)*$H2431","v":0},{"$f":"VLOOKUP($I2431,Func,6)*$H2431","v":0},{"$f":"VLOOKUP($I2431,Func,7)*$H2431","v":0},null,null,null,null,null,null,null,"PLNT",{"$f":"+$L2431*VLOOKUP($V2431,DisFac,2)","v":0},{"$f":"+$L2431*VLOOKUP($V2431,DisFac,3)","v":0},{"$f":"+$L2431*VLOOKUP($V2431,DisFac,4)","v":0},{"$f":"+$L2431*VLOOKUP($V2431,DisFac,5)","v":0},{"$f":"+$L2431*VLOOKUP($V2431,DisFac,6)","v":0},0,"UACCT108D00S",{"$f":"ROUND(SUM(-H2431,J2431:N2431),0)","v":0},{"$f":"ROUND(J2431-Q2431-R2431,0)","v":0},{"$f":"ROUND(K2431-T2431-U2431,0)","v":0},{"$f":"ROUND(L2431-W2431-X2431-Y2431-Z2431-AA2431,0)","v":0}]
[{"$f":"ROW()","v":2432},null,null,null,null,null,"ACCT108D00",{"$f":"+Acct108D00S","v":0},null,{"$f":"SUM(J2431)","v":0},{"$f":"SUM(K2431)","v":0},{"$f":"SUM(L2431)","v":0},{"$f":"SUM(M2431)","v":0},{"$f":"SUM(N2431)","v":0},null,null,{"$f":"SUM(Q2431)","v":0},{"$f":"SUM(R2431)","v":0},null,{"$f":"SUM(T2431)","v":0},{"$f":"SUM(U2431)","v":0},null,{"$f":"SUM(W2431)","v":0},{"$f":"SUM(X2431)","v":0},{"$f":"SUM(Y2431)","v":0},{"$f":"SUM(Z2431)","v":0},{"$f":"SUM(AA2431)","v":0},0,"UACCT108D00",{"$f":"ROUND(SUM(-H2432,J2432:N2432),0)","v":0},{"$f":"ROUND(J2432-Q2432-R2432,0)","v":0},{"$f":"ROUND(K2432-T2432-U2432,0)","v":0},{"$f":"ROUND(L2432-W2432-X2432-Y2432-Z2432-AA2432,0)","v":0}]
[{"$f":"ROW()","v":2433}]
[{"$f":"ROW()","v":2434},"108DS","Unclassified Dist Sub Plant - Acct 300"]
[{"$f":"ROW()","v":2435},null,null,"S",108,"S","ACCT108DSS",{"$f":"+'JAM Download'!E2282","v":0},"DPW",{"$f":"VLOOKUP($I2435,Func,2)*$H2435","v":0},{"$f":"VLOOKUP($I2435,Func,3)*$H2435","v":0},{"$f":"VLOOKUP($I2435,Func,5)*$H2435","v":0},{"$f":"VLOOKUP($I2435,Func,6)*$H2435","v":0},{"$f":"VLOOKUP($I2435,Func,7)*$H2435","v":0},null,null,null,null,null,null,null,"PLNT",{"$f":"+$L2435*VLOOKUP($V2435,DisFac,2)","v":0},{"$f":"+$L2435*VLOOKUP($V2435,DisFac,3)","v":0},{"$f":"+$L2435*VLOOKUP($V2435,DisFac,4)","v":0},{"$f":"+$L2435*VLOOKUP($V2435,DisFac,5)","v":0},{"$f":"+$L2435*VLOOKUP($V2435,DisFac,6)","v":0},0,"UACCT108DSS",{"$f":"ROUND(SUM(-H2435,J2435:N2435),0)","v":0},{"$f":"ROUND(J2435-Q2435-R2435,0)","v":0},{"$f":"ROUND(K2435-T2435-U2435,0)","v":0},{"$f":"ROUND(L2435-W2435-X2435-Y2435-Z2435-AA2435,0)","v":0}]
[{"$f":"ROW()","v":2436},null,null,null,null,null,"ACCT108DS",{"$f":"+Acct108DSS","v":0},null,{"$f":"SUM(J2435)","v":0},{"$f":"SUM(K2435)","v":0},{"$f":"SUM(L2435)","v":0},{"$f":"SUM(M2435)","v":0},{"$f":"SUM(N2435)","v":0},null,null,{"$f":"SUM(Q2435)","v":0},{"$f":"SUM(R2435)","v":0},null,{"$f":"SUM(T2435)","v":0},{"$f":"SUM(U2435)","v":0},null,{"$f":"SUM(W2435)","v":0},{"$f":"SUM(X2435)","v":0},{"$f":"SUM(Y2435)","v":0},{"$f":"SUM(Z2435)","v":0},{"$f":"SUM(AA2435)","v":0},0,"UACCT108DS",{"$f":"ROUND(SUM(-H2436,J2436:N2436),0)","v":0},{"$f":"ROUND(J2436-Q2436-R2436,0)","v":0},{"$f":"ROUND(K2436-T2436-U2436,0)","v":0},{"$f":"ROUND(L2436-W2436-X2436-Y2436-Z2436-AA2436,0)","v":0}]
[{"$f":"ROW()","v":2437}]
[{"$f":"ROW()","v":2438},"108D","Unclassified Dist Sub Plant - Acct 300"]
[{"$f":"ROW()","v":2439},null,null,"S",108,"S","ACCT108D_S",{"$f":"+'JAM Download'!E2286","v":3523413.5},"DPW",{"$f":"VLOOKUP($I2439,Func,2)*$H2439","v":0},{"$f":"VLOOKUP($I2439,Func,3)*$H2439","v":0},{"$f":"VLOOKUP($I2439,Func,5)*$H2439","v":3523413.5},{"$f":"VLOOKUP($I2439,Func,6)*$H2439","v":0},{"$f":"VLOOKUP($I2439,Func,7)*$H2439","v":0},null,null,null,null,null,null,null,"PLNT",{"$f":"+$L2439*VLOOKUP($V2439,DisFac,2)","v":631746.11191831285},{"$f":"+$L2439*VLOOKUP($V2439,DisFac,3)","v":1813727.4315385243},{"$f":"+$L2439*VLOOKUP($V2439,DisFac,4)","v":627147.40580165072},{"$f":"+$L2439*VLOOKUP($V2439,DisFac,5)","v":120191.90009897131},{"$f":"+$L2439*VLOOKUP($V2439,DisFac,6)","v":330600.65064254025},120191.90009897131,"UACCT108D_S",{"$f":"ROUND(SUM(-H2439,J2439:N2439),0)","v":0},{"$f":"ROUND(J2439-Q2439-R2439,0)","v":0},{"$f":"ROUND(K2439-T2439-U2439,0)","v":0},{"$f":"ROUND(L2439-W2439-X2439-Y2439-Z2439-AA2439,0)","v":0}]
[{"$f":"ROW()","v":2440},null,null,null,null,null,"ACCT108D",{"$f":"+Acct108D_S","v":3523413.5},null,{"$f":"SUM(J2439)","v":0},{"$f":"SUM(K2439)","v":0},{"$f":"SUM(L2439)","v":3523413.5},{"$f":"SUM(M2439)","v":0},{"$f":"SUM(N2439)","v":0},null,null,{"$f":"SUM(Q2439)","v":0},{"$f":"SUM(R2439)","v":0},null,{"$f":"SUM(T2439)","v":0},{"$f":"SUM(U2439)","v":0},null,{"$f":"SUM(W2439)","v":631746.11191831285},{"$f":"SUM(X2439)","v":1813727.4315385243},{"$f":"SUM(Y2439)","v":627147.40580165072},{"$f":"SUM(Z2439)","v":120191.90009897131},{"$f":"SUM(AA2439)","v":330600.65064254025},120191.90009897131,"UACCT108D",{"$f":"ROUND(SUM(-H2440,J2440:N2440),0)","v":0},{"$f":"ROUND(J2440-Q2440-R2440,0)","v":0},{"$f":"ROUND(K2440-T2440-U2440,0)","v":0},{"$f":"ROUND(L2440-W2440-X2440-Y2440-Z2440-AA2440,0)","v":0}]
[{"$f":"ROW()","v":2441}]
[{"$f":"ROW()","v":2442}]
[{"$f":"ROW()","v":2443},"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,null,null,{"$f":"+'JAM Download'!E2290","v":-698893158.04655695},null,{"$f":"+J2428+J2424+J2420+J2416+J2412+J2408+J2404+J2400+J2396+J2392+J2388+J2384+J2380+J2436+J2432+J2440","v":0},{"$f":"+K2428+K2424+K2420+K2416+K2412+K2408+K2404+K2400+K2396+K2392+K2388+K2384+K2380+K2436+K2432+K2440","v":0},{"$f":"+L2428+L2424+L2420+L2416+L2412+L2408+L2404+L2400+L2396+L2392+L2388+L2384+L2380+L2436+L2432+L2440","v":-698893158.04655707},{"$f":"+M2428+M2424+M2420+M2416+M2412+M2408+M2404+M2400+M2396+M2392+M2388+M2384+M2380+M2436+M2432+M2440","v":0},{"$f":"+N2428+N2424+N2420+N2416+N2412+N2408+N2404+N2400+N2396+N2392+N2388+N2384+N2380+N2436+N2432+N2440","v":0},null,null,{"$f":"+Q2428+Q2424+Q2420+Q2416+Q2412+Q2408+Q2404+Q2400+Q2396+Q2392+Q2388+Q2384+Q2380+Q2436+Q2432+Q2440","v":0},{"$f":"+R2428+R2424+R2420+R2416+R2412+R2408+R2404+R2400+R2396+R2392+R2388+R2384+R2380+R2436+R2432+R2440","v":0},null,{"$f":"+T2428+T2424+T2420+T2416+T2412+T2408+T2404+T2400+T2396+T2392+T2388+T2384+T2380+T2436+T2432+T2440","v":0},{"$f":"+U2428+U2424+U2420+U2416+U2412+U2408+U2404+U2400+U2396+U2392+U2388+U2384+U2380+U2436+U2432+U2440","v":0},null,{"$f":"+W2428+W2424+W2420+W2416+W2412+W2408+W2404+W2400+W2396+W2392+W2388+W2384+W2380+W2436+W2432+W2440","v":-88664420.591230169},{"$f":"+X2428+X2424+X2420+X2416+X2412+X2408+X2404+X2400+X2396+X2392+X2388+X2384+X2380+X2436+X2432+X2440","v":-441817556.33337021},{"$f":"+Y2428+Y2424+Y2420+Y2416+Y2412+Y2408+Y2404+Y2400+Y2396+Y2392+Y2388+Y2384+Y2380+Y2436+Y2432+Y2440","v":-89217267.724198252},{"$f":"+Z2428+Z2424+Z2420+Z2416+Z2412+Z2408+Z2404+Z2400+Z2396+Z2392+Z2388+Z2384+Z2380+Z2436+Z2432+Z2440","v":-24831131.55840103},{"$f":"+AA2428+AA2424+AA2420+AA2416+AA2412+AA2408+AA2404+AA2400+AA2396+AA2392+AA2388+AA2384+AA2380+AA2436+AA2432+AA2440","v":-54362781.839357361},-24831131.55840103,null,{"$f":"ROUND(SUM(-H2443,J2443:N2443),0)","v":0},{"$f":"ROUND(J2443-Q2443-R2443,0)","v":0},{"$f":"ROUND(K2443-T2443-U2443,0)","v":0},{"$f":"ROUND(L2443-W2443-X2443-Y2443-Z2443-AA2443,0)","v":0}]
[{"$f":"ROW()","v":2444}]
[{"$f":"ROW()","v":2445}]
[{"$f":"ROW()","v":2446}]
[{"$f":"ROW()","v":2447},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":2448},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":2449},"108GP","General Plant Accumulated Depr"]
[{"$f":"ROW()","v":2450},null,null,"S",108,"S","ACCT108GPS",{"$f":"+'JAM Download'!E2297","v":-53784333.684977233},"G-SITUS",{"$f":"VLOOKUP($I2450,Func,2)*$H2450","v":0},{"$f":"VLOOKUP($I2450,Func,3)*$H2450","v":-13594786.274015483},{"$f":"VLOOKUP($I2450,Func,5)*$H2450","v":-40189547.410961747},{"$f":"VLOOKUP($I2450,Func,6)*$H2450","v":0},{"$f":"VLOOKUP($I2450,Func,7)*$H2450","v":0},null,0.75,{"$f":"+$J2450*$P2450","v":0},{"$f":"+$J2450*(1-$P2450)","v":0},0.75,{"$f":"+$K2450*$S2450","v":-10196089.705511611},{"$f":"+$K2450*(1-$S2450)","v":-3398696.5685038706},"PLNT",{"$f":"+$L2450*VLOOKUP($V2450,DisFac,2)","v":-7205963.8519951692},{"$f":"+$L2450*VLOOKUP($V2450,DisFac,3)","v":-20688143.64262934},{"$f":"+$L2450*VLOOKUP($V2450,DisFac,4)","v":-7153509.0613483507},{"$f":"+$L2450*VLOOKUP($V2450,DisFac,5)","v":-1370959.743283377},{"$f":"+$L2450*VLOOKUP($V2450,DisFac,6)","v":-3770971.1117055016},-1370959.743283377,"UACCT108GPS",{"$f":"ROUND(SUM(-H2450,J2450:N2450),0)","v":0},{"$f":"ROUND(J2450-Q2450-R2450,0)","v":0},{"$f":"ROUND(K2450-T2450-U2450,0)","v":0},{"$f":"ROUND(L2450-W2450-X2450-Y2450-Z2450-AA2450,0)","v":0}]
[{"$f":"ROW()","v":2451},null,null,"SG",108,"SG","ACCT108GPSG",{"$f":"+'JAM Download'!E2298","v":-1986615.6894317379},"PT",-1410257.6894048164,-576358.00002692151,0,0,0,null,0.75,-1057693.2670536123,-352564.42235120409,0.75,-432268.50002019113,-144089.50000673038,"PLNT",0,0,0,0,0,0,"UACCT108GPDGP",0,0,0,0]
[{"$f":"ROW()","v":2452},null,null,"SG",108,"SG","ACCT108GPSG",{"$f":"+'JAM Download'!E2299","v":-3508620.1168226241},"PT",-2490697.38312844,-1017922.7336941843,0,0,0,null,0.75,-1868023.03734633,-622674.34578211,0.75,-763442.0502706382,-254480.68342354608,"PLNT",0,0,0,0,0,0,"UACCT108GPDGU",0,0,0,0]
[{"$f":"ROW()","v":2453},null,null,"SG",108,"SG","ACCT108GPSG",{"$f":"+'JAM Download'!E2300","v":-19917466.474311605},"G-SG",-9783002.905242499,-10134463.569069104,0,0,0,null,0.75,-7337252.1789318742,-2445750.7263106247,0.75,-7600847.6768018287,-2533615.8922672761,"PLNT",0,0,0,0,0,0,"UACCT108GPSG",0,0,0,0]
[{"$f":"ROW()","v":2454},null,null,"CN",108,"CN","ACCT108GPCN",{"$f":"+'JAM Download'!E2301","v":-3376308.0984437559},"CUST",0,0,0,-3376308.0984437559,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT108GPCN",0,0,0,0]
[{"$f":"ROW()","v":2455},null,null,"SO",108,"SO","ACCT108GPSO",{"$f":"+'JAM Download'!E2302","v":-30180597.163993414},"PTD",-15130407.966883665,-6183644.1246882128,-8866545.0724215414,0,0,null,0.75,-11347805.975162748,-3782601.9917209162,0.75,-4637733.0935161598,-1545911.0311720532,"PLNT",-1589766.678151964,-4564180.7357619768,-1578194.1973579256,-302458.65254461794,-831944.80860505602,-302458.65254461794,"UACCT108GPSO",0,0,0,0]
[{"$f":"ROW()","v":2456},null,null,"SE",108,"SE","ACCT108GPSE",{"$f":"+'JAM Download'!E2303","v":-139079.6144840972},"P",-139079.6144840972,0,0,0,0,null,0,0,-139079.6144840972,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT108GPSE",0,0,0,0]
[{"$f":"ROW()","v":2457},null,null,"DEU",108,"DEU","ACCT108GPDEU",0,"P",0,0,0,0,0,null,0,0,0,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT108GPDEU",0,0,0,0]
[{"$f":"ROW()","v":2458},null,null,"SSGCT",108,"SSGCT","ACCT108SSGCT",{"$f":"+'JAM Download'!E2304","v":-15349.477358930066},"P",-15349.477358930066,0,0,0,0,null,0.75,-11512.108019197549,-3837.3693397325164,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT108GPSSGCT",0,{"$f":"ROUND(J2458-Q2458-R2458,0)","v":0},{"$f":"ROUND(K2458-T2458-U2458,0)","v":0},{"$f":"ROUND(L2458-W2458-X2458-Y2458-Z2458-AA2458,0)","v":0}]
[{"$f":"ROW()","v":2459},null,null,"SSGCH",108,"SSGCH","ACCT108GPSSGCH",{"$f":"+'JAM Download'!E2305","v":-864675.23029489268},"P",-864675.23029489268,0,0,0,0,null,0.75,-648506.42272116954,-216168.80757372317,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT108GPSSGCH",0,0,0,0]
[{"$f":"ROW()","v":2460},null,null,null,null,null,"ACCT108GP",{"$f":"+'JAM Download'!E2306","v":-113773045.55011831},null,{"$f":"SUM(J2450:J2459)","v":-29833470.266797341},{"$f":"SUM(K2450:K2459)","v":-31507174.701493904},{"$f":"SUM(L2450:L2459)","v":-49056092.48338329},{"$f":"SUM(M2450:M2459)","v":-3376308.0984437559},{"$f":"SUM(N2450:N2459)","v":0},null,null,{"$f":"SUM(Q2450:Q2459)","v":-22270792.989234935},{"$f":"SUM(R2450:R2459)","v":-7562677.2775624078},null,{"$f":"SUM(T2450:T2459)","v":-23630381.026120428},{"$f":"SUM(U2450:U2459)","v":-7876793.675373476},null,{"$f":"SUM(W2450:W2459)","v":-8795730.5301471334},{"$f":"SUM(X2450:X2459)","v":-25252324.378391318},{"$f":"SUM(Y2450:Y2459)","v":-8731703.2587062754},{"$f":"SUM(Z2450:Z2459)","v":-1673418.3958279949},{"$f":"SUM(AA2450:AA2459)","v":-4602915.9203105578},-1673418.3958279949,"UACCT108GP",0,0,0,0]
[{"$f":"ROW()","v":2461}]
[{"$f":"ROW()","v":2462}]
[{"$f":"ROW()","v":2463},"108MP","Mining Plant Accumulated Depr."]
[{"$f":"ROW()","v":2464},null,null,"S",108,"S","ACCT108MPS",{"$f":"+'JAM Download'!E2310","v":0},"P",{"$f":"VLOOKUP($I2464,Func,2)*$H2464","v":0},{"$f":"VLOOKUP($I2464,Func,3)*$H2464","v":0},{"$f":"VLOOKUP($I2464,Func,5)*$H2464","v":0},{"$f":"VLOOKUP($I2464,Func,6)*$H2464","v":0},{"$f":"VLOOKUP($I2464,Func,7)*$H2464","v":0},null,0,{"$f":"+$J2464*$P2464","v":0},{"$f":"+$J2464*(1-$P2464)","v":0},0,{"$f":"+$K2464*$S2464","v":0},{"$f":"+$K2464*(1-$S2464)","v":0},null,null,null,null,null,null,null,"UACCT108MPS",{"$f":"ROUND(SUM(-H2464,J2464:N2464),0)","v":0},{"$f":"ROUND(J2464-Q2464-R2464,0)","v":0},{"$f":"ROUND(K2464-T2464-U2464,0)","v":0},{"$f":"ROUND(L2464-W2464-X2464-Y2464-Z2464-AA2464,0)","v":0}]
[{"$f":"ROW()","v":2465},null,null,"DEU",108,"DEU","ACCT108MPDEU",0,"P",{"$f":"VLOOKUP($I2465,Func,2)*$H2465","v":0},{"$f":"VLOOKUP($I2465,Func,3)*$H2465","v":0},{"$f":"VLOOKUP($I2465,Func,5)*$H2465","v":0},{"$f":"VLOOKUP($I2465,Func,6)*$H2465","v":0},{"$f":"VLOOKUP($I2465,Func,7)*$H2465","v":0},null,0,{"$f":"+$J2465*$P2465","v":0},{"$f":"+$J2465*(1-$P2465)","v":0},0,{"$f":"+$K2465*$S2465","v":0},{"$f":"+$K2465*(1-$S2465)","v":0},null,null,null,null,null,null,null,"UACCT108MPDEU",{"$f":"ROUND(SUM(-H2465,J2465:N2465),0)","v":0},{"$f":"ROUND(J2465-Q2465-R2465,0)","v":0},{"$f":"ROUND(K2465-T2465-U2465,0)","v":0},{"$f":"ROUND(L2465-W2465-X2465-Y2465-Z2465-AA2465,0)","v":0}]
[{"$f":"ROW()","v":2466},null,null,"SE",108,"SE","ACCT108MPSE",{"$f":"+'JAM Download'!E2311","v":-67196565.270035356},"P",{"$f":"VLOOKUP($I2466,Func,2)*$H2466","v":-67196565.270035356},{"$f":"VLOOKUP($I2466,Func,3)*$H2466","v":0},{"$f":"VLOOKUP($I2466,Func,5)*$H2466","v":0},{"$f":"VLOOKUP($I2466,Func,6)*$H2466","v":0},{"$f":"VLOOKUP($I2466,Func,7)*$H2466","v":0},null,0,{"$f":"+$J2466*$P2466","v":0},{"$f":"+$J2466*(1-$P2466)","v":-67196565.270035356},0,{"$f":"+$K2466*$S2466","v":0},{"$f":"+$K2466*(1-$S2466)","v":0},null,null,null,null,null,null,null,"UACCT108MPSEU",{"$f":"ROUND(SUM(-H2466,J2466:N2466),0)","v":0},{"$f":"ROUND(J2466-Q2466-R2466,0)","v":0},{"$f":"ROUND(K2466-T2466-U2466,0)","v":0},{"$f":"ROUND(L2466-W2466-X2466-Y2466-Z2466-AA2466,0)","v":0}]
[{"$f":"ROW()","v":2467},null,null,null,null,null,null,{"$f":"+'JAM Download'!E2312","v":-67196565.270035356},null,{"$f":"SUM(J2464:J2466)","v":-67196565.270035356},{"$f":"SUM(K2464:K2466)","v":0},{"$f":"SUM(L2464:L2466)","v":0},{"$f":"SUM(M2464:M2466)","v":0},{"$f":"SUM(N2464:N2466)","v":0},null,null,{"$f":"SUM(Q2464:Q2466)","v":0},{"$f":"SUM(R2464:R2466)","v":-67196565.270035356},null,{"$f":"SUM(T2464:T2466)","v":0},{"$f":"SUM(U2464:U2466)","v":0}]
[{"$f":"ROW()","v":2468}]
[{"$f":"ROW()","v":2469},"108MP","Less Centralia Situs Depreciation"]
[{"$f":"ROW()","v":2470},null,null,"S",108,"S","ACCT108MPS",{"$f":"+'JAM Download'!E2314","v":0},"P",{"$f":"VLOOKUP($I2470,Func,2)*$H2470","v":0},{"$f":"VLOOKUP($I2470,Func,3)*$H2470","v":0},{"$f":"VLOOKUP($I2470,Func,5)*$H2470","v":0},{"$f":"VLOOKUP($I2470,Func,6)*$H2470","v":0},{"$f":"VLOOKUP($I2470,Func,7)*$H2470","v":0},null,0,{"$f":"+$J2470*$P2470","v":0},{"$f":"+$J2470*(1-$P2470)","v":0},0,{"$f":"+$K2470*$S2470","v":0},{"$f":"+$K2470*(1-$S2470)","v":0},null,null,null,null,null,null,null,"UACCT108MPS",{"$f":"ROUND(SUM(-H2470,J2470:N2470),0)","v":0},{"$f":"ROUND(J2470-Q2470-R2470,0)","v":0},{"$f":"ROUND(K2470-T2470-U2470,0)","v":0},{"$f":"ROUND(L2470-W2470-X2470-Y2470-Z2470-AA2470,0)","v":0}]
[{"$f":"ROW()","v":2471},null,null,null,null,null,"ACCT108MP",{"$f":"+'JAM Download'!E2315","v":-67196565.270035356},null,{"$f":"+J2467+J2470","v":-67196565.270035356},{"$f":"+K2467+K2470","v":0},{"$f":"+L2467+L2470","v":0},{"$f":"+M2467+M2470","v":0},{"$f":"+N2467+N2470","v":0},null,null,{"$f":"+Q2467+Q2470","v":0},{"$f":"+R2467+R2470","v":-67196565.270035356},null,{"$f":"+T2467+T2470","v":0},{"$f":"+U2467+U2470","v":0},null,{"$f":"SUM(W2464:W2470)","v":0},{"$f":"SUM(X2464:X2470)","v":0},{"$f":"SUM(Y2464:Y2470)","v":0},{"$f":"SUM(Z2464:Z2470)","v":0},{"$f":"SUM(AA2464:AA2470)","v":0},0,"UACCT108MP",{"$f":"ROUND(SUM(-H2471,J2471:N2471),0)","v":0},{"$f":"ROUND(J2471-Q2471-R2471,0)","v":0},{"$f":"ROUND(K2471-T2471-U2471,0)","v":0},{"$f":"ROUND(L2471-W2471-X2471-Y2471-Z2471-AA2471,0)","v":0}]
[{"$f":"ROW()","v":2472}]
[{"$f":"ROW()","v":2473},1081390,"Accum Depr - Capital Lease"]
[{"$f":"ROW()","v":2474},null,null,"SO",108,"SO","ACCT1081390SO",{"$f":"+'JAM Download'!E2319","v":0},"PTD",{"$f":"VLOOKUP($I2474,Func,2)*$H2474","v":0},{"$f":"VLOOKUP($I2474,Func,3)*$H2474","v":0},{"$f":"VLOOKUP($I2474,Func,5)*$H2474","v":0},{"$f":"VLOOKUP($I2474,Func,6)*$H2474","v":0},{"$f":"VLOOKUP($I2474,Func,7)*$H2474","v":0},null,0,{"$f":"+$J2474*$P2474","v":0},{"$f":"+$J2474*(1-$P2474)","v":0},0,{"$f":"+$K2474*$S2474","v":0},{"$f":"+$K2474*(1-$S2474)","v":0},"PLNT",{"$f":"+$L2474*VLOOKUP($V2474,DisFac,2)","v":0},{"$f":"+$L2474*VLOOKUP($V2474,DisFac,3)","v":0},{"$f":"+$L2474*VLOOKUP($V2474,DisFac,4)","v":0},{"$f":"+$L2474*VLOOKUP($V2474,DisFac,5)","v":0},{"$f":"+$L2474*VLOOKUP($V2474,DisFac,6)","v":0},0,"UACCT1081390SO",{"$f":"ROUND(SUM(-H2474,J2474:N2474),0)","v":0},{"$f":"ROUND(J2474-Q2474-R2474,0)","v":0},{"$f":"ROUND(K2474-T2474-U2474,0)","v":0},{"$f":"ROUND(L2474-W2474-X2474-Y2474-Z2474-AA2474,0)","v":0}]
[{"$f":"ROW()","v":2475}]
[{"$f":"ROW()","v":2476}]
[{"$f":"ROW()","v":2477},null,"Remove Capital Leases",null,null,null,"ACCT1081390RCL",{"$f":"+'JAM Download'!E2322","v":0},"P",{"$f":"VLOOKUP($I2477,Func,2)*$H2477","v":0},{"$f":"VLOOKUP($I2477,Func,3)*$H2477","v":0},{"$f":"VLOOKUP($I2477,Func,5)*$H2477","v":0},{"$f":"VLOOKUP($I2477,Func,6)*$H2477","v":0},{"$f":"VLOOKUP($I2477,Func,7)*$H2477","v":0},null,0,{"$f":"+$J2477*$P2477","v":0},{"$f":"+$J2477*(1-$P2477)","v":0},0,{"$f":"+$K2477*$S2477","v":0},{"$f":"+$K2477*(1-$S2477)","v":0},null,null,null,null,null,null,null,"UACCT1081390RCL",{"$f":"ROUND(SUM(-H2477,J2477:N2477),0)","v":0},{"$f":"ROUND(J2477-Q2477-R2477,0)","v":0},{"$f":"ROUND(K2477-T2477-U2477,0)","v":0},{"$f":"ROUND(L2477-W2477-X2477-Y2477-Z2477-AA2477,0)","v":0}]
[{"$f":"ROW()","v":2478},null,null,null,null,null,"ACCT1081390",{"$f":"+'JAM Download'!E2323","v":0},null,{"$f":"SUM(J2477)","v":0},{"$f":"SUM(K2477)","v":0},{"$f":"SUM(L2477)","v":0},{"$f":"SUM(M2477)","v":0},{"$f":"SUM(N2477)","v":0},null,null,{"$f":"SUM(Q2477)","v":0},{"$f":"SUM(R2477)","v":0},null,{"$f":"SUM(T2477)","v":0},{"$f":"SUM(U2477)","v":0},null,{"$f":"SUM(W2477)","v":0},{"$f":"SUM(X2477)","v":0},{"$f":"SUM(Y2477)","v":0},{"$f":"SUM(Z2477)","v":0},{"$f":"SUM(AA2477)","v":0},0,"UACCT1081390",{"$f":"ROUND(SUM(-H2478,J2478:N2478),0)","v":0},{"$f":"ROUND(J2478-Q2478-R2478,0)","v":0},{"$f":"ROUND(K2478-T2478-U2478,0)","v":0},{"$f":"ROUND(L2478-W2478-X2478-Y2478-Z2478-AA2478,0)","v":0}]
[{"$f":"ROW()","v":2479}]
[{"$f":"ROW()","v":2480},1081399,"Accum Depr - Capital Lease"]
[{"$f":"ROW()","v":2481},null,null,"S",108,"S","ACCT1081399S",{"$f":"+'JAM Download'!E2326","v":0},"P",{"$f":"VLOOKUP($I2481,Func,2)*$H2481","v":0},{"$f":"VLOOKUP($I2481,Func,3)*$H2481","v":0},{"$f":"VLOOKUP($I2481,Func,5)*$H2481","v":0},{"$f":"VLOOKUP($I2481,Func,6)*$H2481","v":0},{"$f":"VLOOKUP($I2481,Func,7)*$H2481","v":0},null,0,{"$f":"+$J2481*$P2481","v":0},{"$f":"+$J2481*(1-$P2481)","v":0},0,{"$f":"+$K2481*$S2481","v":0},{"$f":"+$K2481*(1-$S2481)","v":0},"PLNT",{"$f":"+$L2481*VLOOKUP($V2481,DisFac,2)","v":0},{"$f":"+$L2481*VLOOKUP($V2481,DisFac,3)","v":0},{"$f":"+$L2481*VLOOKUP($V2481,DisFac,4)","v":0},{"$f":"+$L2481*VLOOKUP($V2481,DisFac,5)","v":0},{"$f":"+$L2481*VLOOKUP($V2481,DisFac,6)","v":0},0,"UACCT1081399S",{"$f":"ROUND(SUM(-H2481,J2481:N2481),0)","v":0},{"$f":"ROUND(J2481-Q2481-R2481,0)","v":0},{"$f":"ROUND(K2481-T2481-U2481,0)","v":0},{"$f":"ROUND(L2481-W2481-X2481-Y2481-Z2481-AA2481,0)","v":0}]
[{"$f":"ROW()","v":2482},null,null,"SE",108,"SE","ACCT1081399SE",{"$f":"+'JAM Download'!E2327","v":0},"P",{"$f":"VLOOKUP($I2482,Func,2)*$H2482","v":0},{"$f":"VLOOKUP($I2482,Func,3)*$H2482","v":0},{"$f":"VLOOKUP($I2482,Func,5)*$H2482","v":0},{"$f":"VLOOKUP($I2482,Func,6)*$H2482","v":0},{"$f":"VLOOKUP($I2482,Func,7)*$H2482","v":0},null,0,{"$f":"+$J2482*$P2482","v":0},{"$f":"+$J2482*(1-$P2482)","v":0},0,{"$f":"+$K2482*$S2482","v":0},{"$f":"+$K2482*(1-$S2482)","v":0},"PLNT",{"$f":"+$L2482*VLOOKUP($V2482,DisFac,2)","v":0},{"$f":"+$L2482*VLOOKUP($V2482,DisFac,3)","v":0},{"$f":"+$L2482*VLOOKUP($V2482,DisFac,4)","v":0},{"$f":"+$L2482*VLOOKUP($V2482,DisFac,5)","v":0},{"$f":"+$L2482*VLOOKUP($V2482,DisFac,6)","v":0},0,"UACCT1081399SEP",{"$f":"ROUND(SUM(-H2482,J2482:N2482),0)","v":0},{"$f":"ROUND(J2482-Q2482-R2482,0)","v":0},{"$f":"ROUND(K2482-T2482-U2482,0)","v":0},{"$f":"ROUND(L2482-W2482-X2482-Y2482-Z2482-AA2482,0)","v":0}]
[{"$f":"ROW()","v":2483}]
[{"$f":"ROW()","v":2484}]
[{"$f":"ROW()","v":2485},null,"Remove Capital Leases",null,null,null,"ACCT1081399RCL",{"$f":"+'JAM Download'!E2330","v":0},"P",{"$f":"VLOOKUP($I2485,Func,2)*$H2485","v":0},{"$f":"VLOOKUP($I2485,Func,3)*$H2485","v":0},{"$f":"VLOOKUP($I2485,Func,5)*$H2485","v":0},{"$f":"VLOOKUP($I2485,Func,6)*$H2485","v":0},{"$f":"VLOOKUP($I2485,Func,7)*$H2485","v":0},null,0,{"$f":"+$J2485*$P2485","v":0},{"$f":"+$J2485*(1-$P2485)","v":0},0,{"$f":"+$K2485*$S2485","v":0},{"$f":"+$K2485*(1-$S2485)","v":0},null,null,null,null,null,null,null,"UACCT1081399RCL",{"$f":"ROUND(SUM(-H2485,J2485:N2485),0)","v":0},{"$f":"ROUND(J2485-Q2485-R2485,0)","v":0},{"$f":"ROUND(K2485-T2485-U2485,0)","v":0},{"$f":"ROUND(L2485-W2485-X2485-Y2485-Z2485-AA2485,0)","v":0}]
[{"$f":"ROW()","v":2486},null,null,null,null,null,"ACCT1081399",{"$f":"+'JAM Download'!E2331","v":0},null,{"$f":"SUM(J2485)","v":0},{"$f":"SUM(K2485)","v":0},{"$f":"SUM(L2485)","v":0},{"$f":"SUM(M2485)","v":0},{"$f":"SUM(N2485)","v":0},null,null,{"$f":"SUM(Q2485)","v":0},{"$f":"SUM(R2485)","v":0},null,{"$f":"SUM(T2485)","v":0},{"$f":"SUM(U2485)","v":0},null,{"$f":"SUM(W2485)","v":0},{"$f":"SUM(X2485)","v":0},{"$f":"SUM(Y2485)","v":0},{"$f":"SUM(Z2485)","v":0},{"$f":"SUM(AA2485)","v":0},0,"UACCT1081399",{"$f":"ROUND(SUM(-H2486,J2486:N2486),0)","v":0},{"$f":"ROUND(J2486-Q2486-R2486,0)","v":0},{"$f":"ROUND(K2486-T2486-U2486,0)","v":0},{"$f":"ROUND(L2486-W2486-X2486-Y2486-Z2486-AA2486,0)","v":0}]
[{"$f":"ROW()","v":2487}]
[{"$f":"ROW()","v":2488}]
[{"$f":"ROW()","v":2489},"TOTAL GENERAL PLANT ACCUM DEPR",null,null,null,null,null,{"$f":"+'JAM Download'!E2333","v":-180969610.82015365},null,{"$f":"+J2460+J2467","v":-97030035.53683269},{"$f":"+K2460+K2471+K2478+K2486","v":-31507174.701493904},{"$f":"+L2460+L2471+L2478+L2486","v":-49056092.48338329},{"$f":"+M2460+M2471+M2478+M2486","v":-3376308.0984437559},{"$f":"+N2460+N2471+N2478+N2486","v":0},null,null,{"$f":"+Q2460+Q2467","v":-22270792.989234935},{"$f":"+R2460+R2467","v":-74759242.547597766},null,{"$f":"+T2460+T2467","v":-23630381.026120428},-7876793.675373476,null,-8795730.5301471334,-25252324.378391318,-8731703.2587062754,-1673418.3958279949,-4602915.9203105578,-1673418.3958279949,null,{"$f":"ROUND(SUM(-H2489,J2489:N2489),0)","v":0},{"$f":"ROUND(J2489-Q2489-R2489,0)","v":0},{"$f":"ROUND(K2489-T2489-U2489,0)","v":0},{"$f":"ROUND(L2489-W2489-X2489-Y2489-Z2489-AA2489,0)","v":0}]
[{"$f":"ROW()","v":2490}]
[{"$f":"ROW()","v":2491}]
[{"$f":"ROW()","v":2492},"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,null,{"$f":"'JAM Download'!E2352","v":-2653344674.4413061},null,{"$f":"+J2489+J2443+J2371+J2361","v":-1385166144.4771423},{"$f":"+K2489+K2443+K2371+K2361","v":-516852971.33577973},{"$f":"+L2489+L2443+L2371+L2361","v":-747949250.52994037},{"$f":"+M2489+M2443+M2371+M2361","v":-3376308.0984437559},{"$f":"+N2489+N2443+N2371+N2361","v":0},null,null,{"$f":"+Q2489+Q2443+Q2371+Q2361","v":-988372874.69446707},{"$f":"+R2489+R2443+R2371+R2361","v":-396793269.78267515},null,{"$f":"+T2489+T2443+T2371+T2361","v":-387639728.50183475},{"$f":"+U2489+U2443+U2371+U2361","v":-129213242.83394493},null,{"$f":"+W2489+W2443+W2371+W2361","v":-97460151.121377304},{"$f":"+X2489+X2443+X2371+X2361","v":-467069880.71176153},{"$f":"+Y2489+Y2443+Y2371+Y2361","v":-97948970.982904524},{"$f":"+Z2489+Z2443+Z2371+Z2361","v":-26504549.954229023},{"$f":"+AA2489+AA2443+AA2371+AA2361","v":-58965697.759667918},-26504549.954229023,null,{"$f":"ROUND(SUM(-H2492,J2492:N2492),0)","v":0},{"$f":"ROUND(J2492-Q2492-R2492,0)","v":0},{"$f":"ROUND(K2492-T2492-U2492,0)","v":0},{"$f":"ROUND(L2492-W2492-X2492-Y2492-Z2492-AA2492,0)","v":0}]
[{"$f":"ROW()","v":2493}]
[{"$f":"ROW()","v":2494}]
[{"$f":"ROW()","v":2495}]
[{"$f":"ROW()","v":2496}]
[{"$f":"ROW()","v":2497}]
[{"$f":"ROW()","v":2498}]
[{"$f":"ROW()","v":2499},"FERC",null,"DESCRIPTION &","FERC",null,"RANGE","UTAH","FUNC","GEN","TRN","DIS","RETAIL","MISC",null,"D / E","GEN","GEN","D / E","TRN","TRN","DIS","DIS","DIS","DIS","DIS","DIS","DIS","Unbundled ACCT:","Function","Generation","Transmission","Distribution"]
[{"$f":"ROW()","v":2500},"ACCT",null,"CONSENSUS FACTOR","ACCT","FACTOR","NAME","ADJ Total","FACTOR","TOTAL","TOTAL","TOTAL","TOTAL","TOTAL",null,"SPLIT","DEMAND","ENERGY","SPLIT","DEMAND","ENERGY","SPLIT","SUBS","P & C","XFMR","METER","SERVICE","METER","TOTAL","Check","Check","Check","Check"]
[{"$f":"ROW()","v":2501}]
[{"$f":"ROW()","v":2502},"111SP","Accum Prov for Amort-Steam"]
[{"$f":"ROW()","v":2503},null,null,"SG",111,"SG","ACCT111CLSSG",{"$f":"+'JAM Download'!E2354","v":0},"P",{"$f":"VLOOKUP($I2503,Func,2)*$H2503","v":0},{"$f":"VLOOKUP($I2503,Func,3)*$H2503","v":0},{"$f":"VLOOKUP($I2503,Func,5)*$H2503","v":0},{"$f":"VLOOKUP($I2503,Func,6)*$H2503","v":0},{"$f":"VLOOKUP($I2503,Func,7)*$H2503","v":0},null,0.75,{"$f":"+$J2503*$P2503","v":0},{"$f":"+$J2503*(1-$P2503)","v":0},0.75,{"$f":"+$K2503*$S2503","v":0},{"$f":"+$K2503*(1-$S2503)","v":0},"PLNT",{"$f":"+$L2503*VLOOKUP($V2503,DisFac,2)","v":0},{"$f":"+$L2503*VLOOKUP($V2503,DisFac,3)","v":0},{"$f":"+$L2503*VLOOKUP($V2503,DisFac,4)","v":0},{"$f":"+$L2503*VLOOKUP($V2503,DisFac,5)","v":0},{"$f":"+$L2503*VLOOKUP($V2503,DisFac,6)","v":0},0,"UACCT111CLSDGP",{"$f":"ROUND(SUM(-H2503,J2503:N2503),0)","v":0},{"$f":"ROUND(J2503-Q2503-R2503,0)","v":0},{"$f":"ROUND(K2503-T2503-U2503,0)","v":0},{"$f":"ROUND(L2503-W2503-X2503-Y2503-Z2503-AA2503,0)","v":0}]
[{"$f":"ROW()","v":2504},null,null,"SG",111,"SG","ACCT111CLSSG",{"$f":"+'JAM Download'!E2355","v":0},"P",{"$f":"VLOOKUP($I2504,Func,2)*$H2504","v":0},{"$f":"VLOOKUP($I2504,Func,3)*$H2504","v":0},{"$f":"VLOOKUP($I2504,Func,5)*$H2504","v":0},{"$f":"VLOOKUP($I2504,Func,6)*$H2504","v":0},{"$f":"VLOOKUP($I2504,Func,7)*$H2504","v":0},null,0.75,{"$f":"+$J2504*$P2504","v":0},{"$f":"+$J2504*(1-$P2504)","v":0},0.75,{"$f":"+$K2504*$S2504","v":0},{"$f":"+$K2504*(1-$S2504)","v":0},"PLNT",{"$f":"+$L2504*VLOOKUP($V2504,DisFac,2)","v":0},{"$f":"+$L2504*VLOOKUP($V2504,DisFac,3)","v":0},{"$f":"+$L2504*VLOOKUP($V2504,DisFac,4)","v":0},{"$f":"+$L2504*VLOOKUP($V2504,DisFac,5)","v":0},{"$f":"+$L2504*VLOOKUP($V2504,DisFac,6)","v":0},0,"UACCT111CLSSGP",{"$f":"ROUND(SUM(-H2504,J2504:N2504),0)","v":0},{"$f":"ROUND(J2504-Q2504-R2504,0)","v":0},{"$f":"ROUND(K2504-T2504-U2504,0)","v":0},{"$f":"ROUND(L2504-W2504-X2504-Y2504-Z2504-AA2504,0)","v":0}]
[{"$f":"ROW()","v":2505},null,null,null,null,null,"ACCT111CLS",{"$f":"+'JAM Download'!E2356","v":0},null,{"$f":"SUM(J2503:J2504)","v":0},{"$f":"SUM(K2503:K2504)","v":0},{"$f":"SUM(L2503:L2504)","v":0},{"$f":"SUM(M2503:M2504)","v":0},{"$f":"SUM(N2503:N2504)","v":0},null,null,{"$f":"SUM(Q2503:Q2504)","v":0},{"$f":"SUM(R2503:R2504)","v":0},null,{"$f":"SUM(T2503:T2504)","v":0},{"$f":"SUM(U2503:U2504)","v":0},null,{"$f":"SUM(W2503:W2504)","v":0},{"$f":"SUM(X2503:X2504)","v":0},{"$f":"SUM(Y2503:Y2504)","v":0},{"$f":"SUM(Z2503:Z2504)","v":0},{"$f":"SUM(AA2503:AA2504)","v":0},0,"UACCT111CLS",{"$f":"ROUND(SUM(-H2505,J2505:N2505),0)","v":0},{"$f":"ROUND(J2505-Q2505-R2505,0)","v":0},{"$f":"ROUND(K2505-T2505-U2505,0)","v":0},{"$f":"ROUND(L2505-W2505-X2505-Y2505-Z2505-AA2505,0)","v":0}]
[{"$f":"ROW()","v":2506}]
[{"$f":"ROW()","v":2507}]
[{"$f":"ROW()","v":2508},"111GP","Accum Prov for Amort-General"]
[{"$f":"ROW()","v":2509},null,null,"S",111,"S","ACCT111CLGS",{"$f":"+'JAM Download'!E2360","v":-11386.485000000001},"G-SITUS",{"$f":"VLOOKUP($I2509,Func,2)*$H2509","v":0},{"$f":"VLOOKUP($I2509,Func,3)*$H2509","v":-2878.1025882732142},{"$f":"VLOOKUP($I2509,Func,5)*$H2509","v":-8508.3824117267868},{"$f":"VLOOKUP($I2509,Func,6)*$H2509","v":0},{"$f":"VLOOKUP($I2509,Func,7)*$H2509","v":0},null,0.75,{"$f":"+$J2509*$P2509","v":0},{"$f":"+$J2509*(1-$P2509)","v":0},0.75,{"$f":"+$K2509*$S2509","v":-2158.5769412049108},{"$f":"+$K2509*(1-$S2509)","v":-719.52564706830356},"PLNT",{"$f":"+$L2509*VLOOKUP($V2509,DisFac,2)","v":-1525.5483091390083},{"$f":"+$L2509*VLOOKUP($V2509,DisFac,3)","v":-4379.8113897698295},{"$f":"+$L2509*VLOOKUP($V2509,DisFac,4)","v":-1514.4432968434862},{"$f":"+$L2509*VLOOKUP($V2509,DisFac,5)","v":-290.24088397064679},{"$f":"+$L2509*VLOOKUP($V2509,DisFac,6)","v":-798.33853200381429},-290.24088397064679,"UACCT111CLGS",{"$f":"ROUND(SUM(-H2509,J2509:N2509),0)","v":0},{"$f":"ROUND(J2509-Q2509-R2509,0)","v":0},{"$f":"ROUND(K2509-T2509-U2509,0)","v":0},{"$f":"ROUND(L2509-W2509-X2509-Y2509-Z2509-AA2509,0)","v":0}]
[{"$f":"ROW()","v":2510},null,null,"CN",111,"CN","ACCT111CLGCN",{"$f":"+'JAM Download'!E2361","v":-1249663.3149424274},"CUST",{"$f":"VLOOKUP($I2510,Func,2)*$H2510","v":0},{"$f":"VLOOKUP($I2510,Func,3)*$H2510","v":0},{"$f":"VLOOKUP($I2510,Func,5)*$H2510","v":0},{"$f":"VLOOKUP($I2510,Func,6)*$H2510","v":-1249663.3149424274},{"$f":"VLOOKUP($I2510,Func,7)*$H2510","v":0},null,0.75,{"$f":"+$J2510*$P2510","v":0},{"$f":"+$J2510*(1-$P2510)","v":0},0.75,{"$f":"+$K2510*$S2510","v":0},{"$f":"+$K2510*(1-$S2510)","v":0},"CUST",{"$f":"+$L2510*VLOOKUP($V2510,DisFac,2)","v":0},{"$f":"+$L2510*VLOOKUP($V2510,DisFac,3)","v":0},{"$f":"+$L2510*VLOOKUP($V2510,DisFac,4)","v":0},{"$f":"+$L2510*VLOOKUP($V2510,DisFac,5)","v":0},{"$f":"+$L2510*VLOOKUP($V2510,DisFac,6)","v":0},0,"UACCT111GPCN",0,0,0,0]
[{"$f":"ROW()","v":2511},null,null,"SG",111,"SG","ACCT111CLGSG",{"$f":"+'JAM Download'!E2362","v":0},"I-SG",{"$f":"VLOOKUP($I2511,Func,2)*$H2511","v":0},{"$f":"VLOOKUP($I2511,Func,3)*$H2511","v":0},{"$f":"VLOOKUP($I2511,Func,5)*$H2511","v":0},{"$f":"VLOOKUP($I2511,Func,6)*$H2511","v":0},{"$f":"VLOOKUP($I2511,Func,7)*$H2511","v":0},null,0.75,{"$f":"+$J2511*$P2511","v":0},{"$f":"+$J2511*(1-$P2511)","v":0},0.75,{"$f":"+$K2511*$S2511","v":0},{"$f":"+$K2511*(1-$S2511)","v":0},"PLNT",{"$f":"+$L2511*VLOOKUP($V2511,DisFac,2)","v":0},{"$f":"+$L2511*VLOOKUP($V2511,DisFac,3)","v":0},{"$f":"+$L2511*VLOOKUP($V2511,DisFac,4)","v":0},{"$f":"+$L2511*VLOOKUP($V2511,DisFac,5)","v":0},{"$f":"+$L2511*VLOOKUP($V2511,DisFac,6)","v":0},0,"UACCT111CLGSGP",0,0,0,0]
[{"$f":"ROW()","v":2512},null,null,"SO",111,"SO","ACCT111CLGSO",{"$f":"+'JAM Download'!E2363","v":-4317564.5346546667},"PTD",{"$f":"VLOOKUP($I2512,Func,2)*$H2512","v":-2164520.220647268},{"$f":"VLOOKUP($I2512,Func,3)*$H2512","v":-884617.43889983662},{"$f":"VLOOKUP($I2512,Func,5)*$H2512","v":-1268426.8751075626},{"$f":"VLOOKUP($I2512,Func,6)*$H2512","v":0},{"$f":"VLOOKUP($I2512,Func,7)*$H2512","v":0},null,0.75,{"$f":"+$J2512*$P2512","v":-1623390.165485451},{"$f":"+$J2512*(1-$P2512)","v":-541130.055161817},0.75,{"$f":"+$K2512*$S2512","v":-663463.07917487749},{"$f":"+$K2512*(1-$S2512)","v":-221154.35972495915},"PLNT",{"$f":"+$L2512*VLOOKUP($V2512,DisFac,2)","v":-227428.2444004651},{"$f":"+$L2512*VLOOKUP($V2512,DisFac,3)","v":-652940.85360213218},{"$f":"+$L2512*VLOOKUP($V2512,DisFac,4)","v":-225772.71278911838},{"$f":"+$L2512*VLOOKUP($V2512,DisFac,5)","v":-43269.016326292251},{"$f":"+$L2512*VLOOKUP($V2512,DisFac,6)","v":-119016.04798955454},-43269.016326292251,"UACCT111CLGSO",0,0,0,0]
[{"$f":"ROW()","v":2513},null,null,"SE",111,"SE","ACCT111CLGSE",{"$f":"+'JAM Download'!E2364","v":0},"P",{"$f":"VLOOKUP($I2513,Func,2)*$H2513","v":0},{"$f":"VLOOKUP($I2513,Func,3)*$H2513","v":0},{"$f":"VLOOKUP($I2513,Func,5)*$H2513","v":0},{"$f":"VLOOKUP($I2513,Func,6)*$H2513","v":0},{"$f":"VLOOKUP($I2513,Func,7)*$H2513","v":0},null,0.75,{"$f":"+$J2513*$P2513","v":0},{"$f":"+$J2513*(1-$P2513)","v":0},0.75,{"$f":"+$K2513*$S2513","v":0},{"$f":"+$K2513*(1-$S2513)","v":0},"PLNT",{"$f":"+$L2513*VLOOKUP($V2513,DisFac,2)","v":0},{"$f":"+$L2513*VLOOKUP($V2513,DisFac,3)","v":0},{"$f":"+$L2513*VLOOKUP($V2513,DisFac,4)","v":0},{"$f":"+$L2513*VLOOKUP($V2513,DisFac,5)","v":0},{"$f":"+$L2513*VLOOKUP($V2513,DisFac,6)","v":0},0,"UACCT1081399SE",0,0,0,0]
[{"$f":"ROW()","v":2514},null,null,null,null,null,"ACCT111CLG",{"$f":"+'JAM Download'!E2365","v":-5578614.334597094},null,{"$f":"SUM(J2509:J2513)","v":-2164520.220647268},{"$f":"SUM(K2509:K2513)","v":-887495.54148810985},{"$f":"SUM(L2509:L2513)","v":-1276935.2575192894},{"$f":"SUM(M2509:M2513)","v":-1249663.3149424274},{"$f":"SUM(N2509:N2513)","v":0},null,null,{"$f":"SUM(Q2509:Q2513)","v":-1623390.165485451},{"$f":"SUM(R2509:R2513)","v":-541130.055161817},null,{"$f":"SUM(T2509:T2513)","v":-665621.65611608245},{"$f":"SUM(U2509:U2513)","v":-221873.88537202746},null,{"$f":"SUM(W2509:W2513)","v":-228953.79270960411},{"$f":"SUM(X2509:X2513)","v":-657320.66499190195},{"$f":"SUM(Y2509:Y2513)","v":-227287.15608596188},{"$f":"SUM(Z2509:Z2513)","v":-43559.257210262898},{"$f":"SUM(AA2509:AA2513)","v":-119814.38652155836},-43559.257210262898,"UACCT111CLG",0,0,0,0]
[{"$f":"ROW()","v":2515}]
[{"$f":"ROW()","v":2516}]
[{"$f":"ROW()","v":2517},"111HP","Accum Prov for Amort-Hydro"]
[{"$f":"ROW()","v":2518},null,null,"SG",111,"SG","ACCT111CLHSG",{"$f":"+'JAM Download'!E2369+'JAM Download'!E2370","v":0},"P",{"$f":"VLOOKUP($I2518,Func,2)*$H2518","v":0},{"$f":"VLOOKUP($I2518,Func,3)*$H2518","v":0},{"$f":"VLOOKUP($I2518,Func,5)*$H2518","v":0},{"$f":"VLOOKUP($I2518,Func,6)*$H2518","v":0},{"$f":"VLOOKUP($I2518,Func,7)*$H2518","v":0},null,0.75,{"$f":"+$J2518*$P2518","v":0},{"$f":"+$J2518*(1-$P2518)","v":0},0.75,{"$f":"+$K2518*$S2518","v":0},{"$f":"+$K2518*(1-$S2518)","v":0},"PLNT",{"$f":"+$L2518*VLOOKUP($V2518,DisFac,2)","v":0},{"$f":"+$L2518*VLOOKUP($V2518,DisFac,3)","v":0},{"$f":"+$L2518*VLOOKUP($V2518,DisFac,4)","v":0},{"$f":"+$L2518*VLOOKUP($V2518,DisFac,5)","v":0},{"$f":"+$L2518*VLOOKUP($V2518,DisFac,6)","v":0},0,"UACCT111CLHSG",{"$f":"ROUND(SUM(-H2518,J2518:N2518),0)","v":0},{"$f":"ROUND(J2518-Q2518-R2518,0)","v":0},{"$f":"ROUND(K2518-T2518-U2518,0)","v":0},{"$f":"ROUND(L2518-W2518-X2518-Y2518-Z2518-AA2518,0)","v":0}]
[{"$f":"ROW()","v":2519},null,null,"SG",111,"SG","ACCT111CLHSG",{"$f":"+'JAM Download'!E2371+'JAM Download'!E2372","v":-203477.91223971109},"P",{"$f":"VLOOKUP($I2519,Func,2)*$H2519","v":-203477.91223971109},{"$f":"VLOOKUP($I2519,Func,3)*$H2519","v":0},{"$f":"VLOOKUP($I2519,Func,5)*$H2519","v":0},{"$f":"VLOOKUP($I2519,Func,6)*$H2519","v":0},{"$f":"VLOOKUP($I2519,Func,7)*$H2519","v":0},null,0.75,{"$f":"+$J2519*$P2519","v":-152608.43417978333},{"$f":"+$J2519*(1-$P2519)","v":-50869.478059927773},0.75,{"$f":"+$K2519*$S2519","v":0},{"$f":"+$K2519*(1-$S2519)","v":0},"PLNT",{"$f":"+$L2519*VLOOKUP($V2519,DisFac,2)","v":0},{"$f":"+$L2519*VLOOKUP($V2519,DisFac,3)","v":0},{"$f":"+$L2519*VLOOKUP($V2519,DisFac,4)","v":0},{"$f":"+$L2519*VLOOKUP($V2519,DisFac,5)","v":0},{"$f":"+$L2519*VLOOKUP($V2519,DisFac,6)","v":0},0,"UACCT111CLHSG",{"$f":"ROUND(SUM(-H2519,J2519:N2519),0)","v":0},{"$f":"ROUND(J2519-Q2519-R2519,0)","v":0},{"$f":"ROUND(K2519-T2519-U2519,0)","v":0},{"$f":"ROUND(L2519-W2519-X2519-Y2519-Z2519-AA2519,0)","v":0}]
[{"$f":"ROW()","v":2520},null,null,null,null,null,"ACCT111CLH",{"$f":"+'JAM Download'!E2373","v":-203477.91223971109},null,{"$f":"SUM(J2518:J2519)","v":-203477.91223971109},{"$f":"SUM(K2518:K2519)","v":0},{"$f":"SUM(L2518:L2519)","v":0},{"$f":"SUM(M2518:M2519)","v":0},{"$f":"SUM(N2518:N2519)","v":0},null,null,{"$f":"SUM(Q2518:Q2519)","v":-152608.43417978333},{"$f":"SUM(R2518:R2519)","v":-50869.478059927773},null,{"$f":"SUM(T2518:T2519)","v":0},{"$f":"SUM(U2518:U2519)","v":0},null,{"$f":"SUM(W2518:W2519)","v":0},{"$f":"SUM(X2518:X2519)","v":0},{"$f":"SUM(Y2518:Y2519)","v":0},{"$f":"SUM(Z2518:Z2519)","v":0},{"$f":"SUM(AA2518:AA2519)","v":0},0,"UACCT111CLH",{"$f":"ROUND(SUM(-H2520,J2520:N2520),0)","v":0},{"$f":"ROUND(J2520-Q2520-R2520,0)","v":0},{"$f":"ROUND(K2520-T2520-U2520,0)","v":0},{"$f":"ROUND(L2520-W2520-X2520-Y2520-Z2520-AA2520,0)","v":0}]
[{"$f":"ROW()","v":2521}]
[{"$f":"ROW()","v":2522}]
[{"$f":"ROW()","v":2523},"111IP","Accum Prov for Amort-Intangible Plant"]
[{"$f":"ROW()","v":2524},null,null,"S",111,"S","ACCT111IPS",{"$f":"+'JAM Download'!E2377","v":-22619.154999999999},"I-SITUS",{"$f":"VLOOKUP($I2524,Func,2)*$H2524","v":-2083.8238646613759},{"$f":"VLOOKUP($I2524,Func,3)*$H2524","v":-9079.8713092074177},{"$f":"VLOOKUP($I2524,Func,5)*$H2524","v":-11455.459826131204},{"$f":"VLOOKUP($I2524,Func,6)*$H2524","v":0},{"$f":"VLOOKUP($I2524,Func,7)*$H2524","v":0},null,0.75,{"$f":"+$J2524*$P2524","v":-1562.867898496032},{"$f":"+$J2524*(1-$P2524)","v":-520.95596616534397},0.75,{"$f":"+$K2524*$S2524","v":-6809.9034819055632},{"$f":"+$K2524*(1-$S2524)","v":-2269.9678273018544},"PLNT",{"$f":"+$L2524*VLOOKUP($V2524,DisFac,2)","v":-2053.9576763825253},{"$f":"+$L2524*VLOOKUP($V2524,DisFac,3)","v":-5896.8615882131626},{"$f":"+$L2524*VLOOKUP($V2524,DisFac,4)","v":-2039.0061831298578},{"$f":"+$L2524*VLOOKUP($V2524,DisFac,5)","v":-390.77260815687424},{"$f":"+$L2524*VLOOKUP($V2524,DisFac,6)","v":-1074.861770248782},-390.77260815687424,"UACCT111IPS",{"$f":"ROUND(SUM(-H2524,J2524:N2524),0)","v":0},{"$f":"ROUND(J2524-Q2524-R2524,0)","v":0},{"$f":"ROUND(K2524-T2524-U2524,0)","v":0},{"$f":"ROUND(L2524-W2524-X2524-Y2524-Z2524-AA2524,0)","v":0}]
[{"$f":"ROW()","v":2525},null,null,"SG",111,"SG","ACCT111IPSG",{"$f":"+'JAM Download'!E2378","v":0},"P",0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT111IPSGP",0,0,0,0]
[{"$f":"ROW()","v":2526},null,null,"SG",111,"SG","ACCT111IPSG",{"$f":"+'JAM Download'!E2379","v":-142126.98930091399},"P",-142126.98930091399,0,0,0,0,null,0.75,-106595.24197568549,-35531.747325228498,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT111IPSGU",0,0,0,0]
[{"$f":"ROW()","v":2527},null,null,"SE",111,"SE","ACCT111IPSE",{"$f":"+'JAM Download'!E2380","v":-476415.86186783481},"P",-476415.86186783481,0,0,0,0,null,0,0,-476415.86186783481,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT111IPSE",0,0,0,0]
[{"$f":"ROW()","v":2528},null,null,"SG",111,"SG","ACCT111IPSG",{"$f":"+'JAM Download'!E2381+'JAM Download'!E2382+'JAM Download'!E2383","v":-27271114.568154961},"I-SG",-24854774.799791731,-2416339.7683632257,0,0,0,null,0.75,-18641081.0998438,-6213693.6999479327,0.75,-1812254.8262724192,-604084.94209080643,"PLNT",0,0,0,0,0,0,"UACCT111IPSG",0,0,0,0]
[{"$f":"ROW()","v":2529},null,null,"CN",111,"CN","ACCT111IPCN",{"$f":"+'JAM Download'!E2384","v":-44527080.438040644},"CUST",0,0,0,-44527080.438040644,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT111IPCN",0,0,0,0]
[{"$f":"ROW()","v":2530},null,null,"SSGCT",111,"SSGCT","ACCT111IPSSGCT",{"$f":"+'JAM Download'!E2385","v":0},"P",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]
[{"$f":"ROW()","v":2531},null,null,"SSGCH",111,"SSGCH","ACCT111IPSSGCH",{"$f":"+'JAM Download'!E2386","v":-38879.023737369898},"P",-38879.023737369898,0,0,0,0,null,0.75,-29159.267803027426,-9719.7559343424746,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT111IPSSGCH",0,0,0,0]
[{"$f":"ROW()","v":2532},null,null,"SO",111,"SO","ACCT111IPSO",{"$f":"+'JAM Download'!E2387","v":-107005312.96301743},"PTD",-53644864.313224636,-21924111.415648151,-31436337.234144665,0,0,null,0.75,-40233648.234918475,-13411216.078306159,0.75,-16443083.561736114,-5481027.8539120378,"PLNT",-5636518.0585882934,-16182303.663383273,-5595487.8257404836,-1072367.209901389,-2949660.476531222,-1072367.209901389,"UACCT111IPSO",0,0,0,0]
[{"$f":"ROW()","v":2533},null,null,null,null,null,"ACCT111IP",{"$f":"+'JAM Download'!E2388","v":-179483548.99911916},null,{"$f":"SUM(J2524:J2532)","v":-79159144.811787143},{"$f":"SUM(K2524:K2532)","v":-24349531.055320583},{"$f":"SUM(L2524:L2532)","v":-31447792.693970796},{"$f":"SUM(M2524:M2532)","v":-44527080.438040644},{"$f":"SUM(N2524:N2532)","v":0},null,null,{"$f":"SUM(Q2524:Q2532)","v":-59012046.712439485},{"$f":"SUM(R2524:R2532)","v":-20147098.099347662},null,{"$f":"SUM(T2524:T2532)","v":-18262148.291490439},{"$f":"SUM(U2524:U2532)","v":-6087382.7638301458},null,{"$f":"SUM(W2524:W2532)","v":-5638572.0162646761},{"$f":"SUM(X2524:X2532)","v":-16188200.524971487},{"$f":"SUM(Y2524:Y2532)","v":-5597526.8319236133},{"$f":"SUM(Z2524:Z2532)","v":-1072757.9825095457},{"$f":"SUM(AA2524:AA2532)","v":-2950735.338301471},-1072757.9825095457,"UACCT111IPSIP",0,0,0,0]
[{"$f":"ROW()","v":2534},"111IP","Less Non-Utility Plant"]
[{"$f":"ROW()","v":2535},null,null,"OTH",111,"OTH","ACCT111IPOTH",{"$f":"+'JAM Download'!E2390","v":0},"NUTIL",{"$f":"VLOOKUP($I2535,Func,2)*$H2535","v":0},{"$f":"VLOOKUP($I2535,Func,3)*$H2535","v":0},{"$f":"VLOOKUP($I2535,Func,5)*$H2535","v":0},{"$f":"VLOOKUP($I2535,Func,6)*$H2535","v":0},{"$f":"VLOOKUP($I2535,Func,7)*$H2535","v":0},null,0.75,{"$f":"+$J2535*$P2535","v":0},{"$f":"+$J2535*(1-$P2535)","v":0},0.75,{"$f":"+$K2535*$S2535","v":0},{"$f":"+$K2535*(1-$S2535)","v":0},null,null,null,null,null,null,null,"UACCT111IPS",{"$f":"ROUND(SUM(-H2535,J2535:N2535),0)","v":0},{"$f":"ROUND(J2535-Q2535-R2535,0)","v":0},{"$f":"ROUND(K2535-T2535-U2535,0)","v":0},{"$f":"ROUND(L2535-W2535-X2535-Y2535-Z2535-AA2535,0)","v":0}]
[{"$f":"ROW()","v":2536},null,null,null,null,null,"ACCT111IP",{"$f":"+'JAM Download'!E2391","v":-179483548.99911916},null,{"$f":"SUM(J2533:J2535)","v":-79159144.811787143},{"$f":"SUM(K2533:K2535)","v":-24349531.055320583},{"$f":"SUM(L2533:L2535)","v":-31447792.693970796},{"$f":"SUM(M2533:M2535)","v":-44527080.438040644},{"$f":"SUM(N2533:N2535)","v":0},null,null,{"$f":"SUM(Q2533:Q2535)","v":-59012046.712439485},{"$f":"SUM(R2533:R2535)","v":-20147098.099347662},null,{"$f":"SUM(T2533:T2535)","v":-18262148.291490439},{"$f":"SUM(U2533:U2535)","v":-6087382.7638301458},null,{"$f":"SUM(W2533:W2535)","v":-5638572.0162646761},{"$f":"SUM(X2533:X2535)","v":-16188200.524971487},{"$f":"SUM(Y2533:Y2535)","v":-5597526.8319236133},{"$f":"SUM(Z2533:Z2535)","v":-1072757.9825095457},{"$f":"SUM(AA2533:AA2535)","v":-2950735.338301471},-1072757.9825095457,"UACCT111IP",{"$f":"ROUND(SUM(-H2536,J2536:N2536),0)","v":0},{"$f":"ROUND(J2536-Q2536-R2536,0)","v":0},{"$f":"ROUND(K2536-T2536-U2536,0)","v":0},{"$f":"ROUND(L2536-W2536-X2536-Y2536-Z2536-AA2536,0)","v":0}]
[{"$f":"ROW()","v":2537}]
[{"$f":"ROW()","v":2538},111390,"Accum-Prov for Amort-Mining"]
[{"$f":"ROW()","v":2539},null,null,"S",111,"S","ACCT111390",{"$f":"+'JAM Download'!E2394","v":-3216801.0449999999},"G-SITUS",{"$f":"VLOOKUP($I2539,Func,2)*$H2539","v":0},{"$f":"VLOOKUP($I2539,Func,3)*$H2539","v":-813094.06841307739},{"$f":"VLOOKUP($I2539,Func,5)*$H2539","v":-2403706.9765869225},{"$f":"VLOOKUP($I2539,Func,6)*$H2539","v":0},{"$f":"VLOOKUP($I2539,Func,7)*$H2539","v":0},null,0.75,{"$f":"+$J2539*$P2539","v":0},{"$f":"+$J2539*(1-$P2539)","v":0},0.75,{"$f":"+$K2539*$S2539","v":-609820.55130980804},{"$f":"+$K2539*(1-$S2539)","v":-203273.51710326935},"PLNT",{"$f":"+$L2539*VLOOKUP($V2539,DisFac,2)","v":-430983.34517073043},{"$f":"+$L2539*VLOOKUP($V2539,DisFac,3)","v":-1237342.5034604173},{"$f":"+$L2539*VLOOKUP($V2539,DisFac,4)","v":-427846.06310721627},{"$f":"+$L2539*VLOOKUP($V2539,DisFac,5)","v":-81996.083853665128},{"$f":"+$L2539*VLOOKUP($V2539,DisFac,6)","v":-225538.98099489312},-81996.083853665128,"UACCT111390S",{"$f":"ROUND(SUM(-H2539,J2539:N2539),0)","v":0},{"$f":"ROUND(J2539-Q2539-R2539,0)","v":0},{"$f":"ROUND(K2539-T2539-U2539,0)","v":0},{"$f":"ROUND(L2539-W2539-X2539-Y2539-Z2539-AA2539,0)","v":0}]
[{"$f":"ROW()","v":2540},null,null,"SG",111,"SG","ACCT111390",{"$f":"+'JAM Download'!E2395","v":-644307.67976453912},"P",{"$f":"VLOOKUP($I2540,Func,2)*$H2540","v":-644307.67976453912},{"$f":"VLOOKUP($I2540,Func,3)*$H2540","v":0},{"$f":"VLOOKUP($I2540,Func,5)*$H2540","v":0},{"$f":"VLOOKUP($I2540,Func,6)*$H2540","v":0},{"$f":"VLOOKUP($I2540,Func,7)*$H2540","v":0},null,0.75,{"$f":"+$J2540*$P2540","v":-483230.75982340437},{"$f":"+$J2540*(1-$P2540)","v":-161076.91994113478},0.75,{"$f":"+$K2540*$S2540","v":0},{"$f":"+$K2540*(1-$S2540)","v":0},"PLNT",{"$f":"+$L2540*VLOOKUP($V2540,DisFac,2)","v":0},{"$f":"+$L2540*VLOOKUP($V2540,DisFac,3)","v":0},{"$f":"+$L2540*VLOOKUP($V2540,DisFac,4)","v":0},{"$f":"+$L2540*VLOOKUP($V2540,DisFac,5)","v":0},{"$f":"+$L2540*VLOOKUP($V2540,DisFac,6)","v":0},0,"UACCT111390SG",{"$f":"ROUND(SUM(-H2540,J2540:N2540),0)","v":0},{"$f":"ROUND(J2540-Q2540-R2540,0)","v":0},{"$f":"ROUND(K2540-T2540-U2540,0)","v":0},{"$f":"ROUND(L2540-W2540-X2540-Y2540-Z2540-AA2540,0)","v":0}]
[{"$f":"ROW()","v":2541},null,null,"SO",111,"SO","ACCT111390",{"$f":"+'JAM Download'!E2396","v":668256.55376882304},"PTD",{"$f":"VLOOKUP($I2541,Func,2)*$H2541","v":335016.37592276727},{"$f":"VLOOKUP($I2541,Func,3)*$H2541","v":136917.79158786553},{"$f":"VLOOKUP($I2541,Func,5)*$H2541","v":196322.38625819032},{"$f":"VLOOKUP($I2541,Func,6)*$H2541","v":0},{"$f":"VLOOKUP($I2541,Func,7)*$H2541","v":0},null,0.75,{"$f":"+$J2541*$P2541","v":251262.28194207547},{"$f":"+$J2541*(1-$P2541)","v":83754.093980691818},0.75,{"$f":"+$K2541*$S2541","v":102688.34369089914},{"$f":"+$K2541*(1-$S2541)","v":34229.447896966383},"PLNT",{"$f":"+$L2541*VLOOKUP($V2541,DisFac,2)","v":35200.496393947789},{"$f":"+$L2541*VLOOKUP($V2541,DisFac,3)","v":101059.75281685831},{"$f":"+$L2541*VLOOKUP($V2541,DisFac,4)","v":34944.259378756906},{"$f":"+$L2541*VLOOKUP($V2541,DisFac,5)","v":6697.0171500835959},{"$f":"+$L2541*VLOOKUP($V2541,DisFac,6)","v":18420.860518543686},6697.0171500835959,"UACCT111390SO",{"$f":"ROUND(SUM(-H2541,J2541:N2541),0)","v":0},{"$f":"ROUND(J2541-Q2541-R2541,0)","v":0},{"$f":"ROUND(K2541-T2541-U2541,0)","v":0},{"$f":"ROUND(L2541-W2541-X2541-Y2541-Z2541-AA2541,0)","v":0}]
[{"$f":"ROW()","v":2542},null,null,null,null,null,"ACCT111390",{"$f":"+'JAM Download'!E2397","v":-3192852.170995716},null,{"$f":"SUM(J2539:J2541)","v":-309291.30384177185},{"$f":"SUM(K2539:K2541)","v":-676176.27682521183},{"$f":"SUM(L2539:L2541)","v":-2207384.590328732},{"$f":"SUM(M2539:M2541)","v":0},{"$f":"SUM(N2539:N2541)","v":0},null,null,{"$f":"SUM(Q2539:Q2541)","v":-231968.4778813289},{"$f":"SUM(R2539:R2541)","v":-77322.825960442962},null,{"$f":"SUM(T2539:T2541)","v":-507132.2076189089},{"$f":"SUM(U2539:U2541)","v":-169044.06920630296},null,{"$f":"SUM(W2539:W2541)","v":-395782.84877678263},{"$f":"SUM(X2539:X2541)","v":-1136282.750643559},{"$f":"SUM(Y2539:Y2541)","v":-392901.80372845934},{"$f":"SUM(Z2539:Z2541)","v":-75299.066703581528},{"$f":"SUM(AA2539:AA2541)","v":-207118.12047634943},-75299.066703581528,"UACCT111390"]
[{"$f":"ROW()","v":2543}]
[{"$f":"ROW()","v":2544},null,"Remove Capital Lease Amort",null,null,null,null,{"$f":"+'JAM Download'!E2399","v":3192852.170995716},null,{"$f":"-J2542","v":309291.30384177185},{"$f":"-K2542","v":676176.27682521183},{"$f":"-L2542","v":2207384.590328732},{"$f":"-M2542","v":0},{"$f":"-N2542","v":0},null,null,{"$f":"-Q2542","v":231968.4778813289},{"$f":"-R2542","v":77322.825960442962},null,{"$f":"-T2542","v":507132.2076189089},{"$f":"-U2542","v":169044.06920630296},null,{"$f":"-W2542","v":395782.84877678263},{"$f":"-X2542","v":1136282.750643559},{"$f":"-Y2542","v":392901.80372845934},{"$f":"-Z2542","v":75299.066703581528},{"$f":"-AA2542","v":207118.12047634943},75299.066703581528]
[{"$f":"ROW()","v":2545},null,null,null,null,null,null,null,null,{"$f":"+J2542+J2544","v":0},{"$f":"+K2542+K2544","v":0},{"$f":"+L2542+L2544","v":0},{"$f":"+M2542+M2544","v":0},{"$f":"+N2542+N2544","v":0},null,null,{"$f":"+Q2542+Q2544","v":0},{"$f":"+R2542+R2544","v":0},null,{"$f":"+T2542+T2544","v":0},{"$f":"+U2542+U2544","v":0},null,{"$f":"+W2542+W2544","v":0},{"$f":"+X2542+X2544","v":0},{"$f":"+Y2542+Y2544","v":0},{"$f":"+Z2542+Z2544","v":0},{"$f":"+AA2542+AA2544","v":0},0,"UACCT111391"]
[{"$f":"ROW()","v":2546},"TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,null,null,{"$f":"+'JAM Download'!E2401","v":-185265641.24595594},null,{"$f":"+J2536+J2520+J2514+J2505+J2542+J2544","v":-81527142.944674134},{"$f":"+K2536+K2520+K2514+K2505+K2542+K2544","v":-25237026.596808694},-32724727.951490089,-45776743.752983071,0,null,null,{"$f":"+Q2536+Q2520+Q2514+Q2505+Q2542+Q2544","v":-60788045.312104717},-20739097.63256941,null,-18927769.947606523,-6309256.6492021736,null,-5867525.80897428,-16845521.189963389,-5824813.9880095748,-1116317.2397198086,-3070549.7248230292,-1116317.2397198086,null,{"$f":"ROUND(SUM(-H2546,J2546:N2546),0)","v":0},{"$f":"ROUND(J2546-Q2546-R2546,0)","v":0},{"$f":"ROUND(K2546-T2546-U2546,0)","v":0},{"$f":"ROUND(L2546-W2546-X2546-Y2546-Z2546-AA2546,0)","v":0}]

{"sheet":"Func Allocation Options","index":20,"n_rows":2303,"n_cols":12,"rows_kept":2303,"cut":false,"hidden":false,"merged":[]}
[null,"Functionalization Factors",null,null,null,null,null,"Distribution Functionalization Factors"]
[]
[null,"FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["FERC","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"FACTOR","FACTOR","FACTOR","FACTOR","FACTOR"]
["Accounts","Rolled-In","MSP","Option-2","Option-3","Option-4",null,"Rolled-In","MSP","Option-2","Option-3","Option-4"]
[]
["ACCT440S","NONE","NONE","NONE","NONE","NONE",null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT440"]
[]
[]
["ACCT442S","NONE","NONE","NONE","NONE","NONE",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","NONE","NONE","NONE","NONE","NONE",null,"DRB","DRB","DRB","DRB","DRB"]
["ACCT444"]
[" "]
[]
["ACCT445S","NONE","NONE","NONE","NONE","NONE",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"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
[]
["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"]
[]
[]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["ACCT500SG","P","P","P","P","P"]
["ACCT500SSGCH","P","P","P","P","P"]
["ACCT500"]
[]
[]
["ACCT501SE","P","P","P","P","P"]
["ACCT501SENNPC","P","P","P","P","P"]
["ACCT501SSECT","P","P","P","P","P"]
["ACCT501SSECHNNPC","P","P","P","P","P"]
["ACCT501SSECH","P","P","P","P","P"]
["ACCT501","P","P","P","P","P"]
[]
[]
["ACCT502SG","P","P","P","P","P"]
["ACCT502SSGCH","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"]
["ACCT505SSGCH","P","P","P","P","P"]
["ACCT505"]
[]
[]
["ACCT506SG","P","P","P","P","P"]
["ACCT506SE","P","P","P","P","P"]
["ACCT506SSGCH","P","P","P","P","P"]
["ACCT506",null,null,null,null,null,null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["ACCT507SG","P","P","P","P","P"]
["ACCT507SSGCH","P","P","P","P","P"]
["ACCT507"]
[]
[]
["ACCT510SG","P","P","P","P","P"]
["ACCT510SSGCH","P","P","P","P","P"]
["ACCT510"]
[]
[]
["ACCT511SG","P","P","P","P","P"]
["ACCT511SSGCH","P","P","P","P","P"]
["ACCT511"]
[]
[]
["ACCT512SG","P","P","P","P","P"]
["ACCT512SSGCH","P","P","P","P","P"]
["ACCT512"]
[]
[]
["ACCT513SG","P","P","P","P","P"]
["ACCT513SSGCH","P","P","P","P","P"]
["ACCT513"]
[]
[]
["ACCT514SG","P","P","P","P","P"]
["ACCT514SSGCH","P","P","P","P","P"]
["ACCT514"]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["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"]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
[]
["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"]
[]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
[]
["ACCT546SG","P","P","P","P","P"]
["ACCT546"]
[" "]
[]
["ACCT547SE","P","P","P","P","P"]
["ACCT547SSECT","P","P","P","P","P"]
["ACCT547"]
[]
[]
["ACCT548SNPPO","P","P","P","P","P"]
["ACCT548SSGCT","P","P","P","P","P"]
["ACCT548"]
[]
[]
["ACCT549SG","P","P","P","P","P"]
["ACCT549SSGCT","P","P","P","P","P"]
["ACCT549"]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
[]
["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"]
["ACCT552SSGCT","P","P","P","P","P"]
["ACCT552"]
[]
[]
[]
["ACCT553SG","P","P","P","P","P"]
["ACCT553SSGCT","P","P","P","P","P"]
["ACCT553"]
[]
[]
["ACCT554SNPPO","P","P","P","P","P"]
["ACCT554SSGCT","P","P","P","P","P"]
["ACCT554"]
[]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["ACCT555S","DMSC","DMSC","DMSC","DMSC","DMSC"]
["ACCT555SG","P","P","P","P","P"]
["ACCT555SE","P","P","P","P","P"]
["ACCT555SSGCG","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"]
["ACCT557SSGCT","P","P","P","P","P"]
["ACCT557TROJP","P","P","P","P","P"]
["ACCT557"]
[]
["Embedded 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"]
["SG","P","P","P","P","P"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["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"]
[]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["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"]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["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"]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
[]
["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"]
[]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
[]
["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"]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
[]
["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"]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
[]
["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"]
[]
[]
["ACCT924SO","PTD","PTD","PTD","PTD","PTD",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT924SG","P","P","P","P","P",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"]
[]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["ACCT403GP","P","P","P","P","P"]
["ACCT403SG","P","P","P","P","P"]
["ACCT403SG","P","P","P","P","P"]
["ACCT403SSGCH","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"]
["ACCT403SSGCT","P","P","P","P","P"]
["ACCT403SSGCH","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","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"]
["ACCT403DGU","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT403SSGCT","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT403SSGCH","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"]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
[]
["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"]
[]
[]
["ACCT404CLSSGP","P","P","P","P","P",null,"DRB","DRB","DRB","DRB","DRB"]
["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"]
["ACCT404IPSG","I-SG","I-SG","I-SG","I-SG","I-SG",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"]
["ACCT404IPSGP","I-SG","I-SG","I-SG","I-SG","I-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT404IPSGCT","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"]
["ACCT404IPSGCH","I-SG","I-SG","I-SG","I-SG","I-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT404IP"]
[]
[]
["ACCT404MPSE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT404M","P","P","P","P","P"]
[]
[]
["ACCT404330DGP","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT404330DGU","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"]
["ACCT406SG","P","P","P","P","P"]
["ACCT406SG","P","P","P","P","P"]
["ACCT406SO","P","P","P","P","P"]
["ACCT406"]
[]
[]
["ACCT407S","DPW","DPW","DPW","DPW","DPW",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"]
[]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["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"]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["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"]
[]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["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"]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["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","CUST","CUST","CUST","CUST","CUST",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"]
[]
[]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["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"]
[]
[]
[]
[]
[]
[]
[]
[]
["ACCTITCITC90"]
["ACCT40910FITPMI","P","P","P","P","P"]
[]
[]
[]
[]
[]
[]
["ACCTFIT","FIT","FIT","FIT","FIT","FIT",null,"DRB","DRB","DRB","DRB","DRB"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
[]
["ACCT310SG","P","P","P","P","P"]
["ACCT310SG","P","P","P","P","P"]
["ACCT310SG","P","P","P","P","P"]
["ACCT310S","P","P","P","P","P"]
["ACCT310SSGCH","P","P","P","P","P"]
["ACCT310"]
[]
[]
["ACCT311SG","P","P","P","P","P"]
["ACCT311SG","P","P","P","P","P"]
["ACCT311SG","P","P","P","P","P"]
["ACCT311SSGCH","P","P","P","P","P"]
["ACCT311"]
[]
[]
["ACCT312SG","P","P","P","P","P"]
["ACCT312SG","P","P","P","P","P"]
["ACCT312SG","P","P","P","P","P"]
["ACCT312SSGCH","P","P","P","P","P"]
["ACCT312"]
[]
[]
["ACCT314SG","P","P","P","P","P"]
["ACCT314SG","P","P","P","P","P"]
["ACCT314SG","P","P","P","P","P"]
["ACCT314SSGCH","P","P","P","P","P"]
["ACCT314"]
[]
[]
["ACCT315SG","P","P","P","P","P"]
["ACCT315SG","P","P","P","P","P"]
["ACCT315SG","P","P","P","P","P"]
["ACCT315SSGCH","P","P","P","P","P"]
["ACCT315"]
[]
[]
["ACCT316SG","P","P","P","P","P"]
["ACCT316SG","P","P","P","P","P"]
["ACCT316SG","P","P","P","P","P"]
["ACCT316SSGCH","P","P","P","P","P"]
["ACCT316"]
[]
[]
[]
["ACCTS00SG","P","P","P","P","P"]
["ACCTS00"]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["ACCT320SG","P","P","P","P","P"]
["ACCT320SG","P","P","P","P","P"]
["ACCT320"]
[]
[]
["ACCT321SG","P","P","P","P","P"]
["ACCT321SG","P","P","P","P","P"]
["ACCT321"]
[]
[]
["ACCT322SG","P","P","P","P","P"]
["ACCT322SG","P","P","P","P","P"]
["ACCT322"]
[]
[]
["ACCT323SG","P","P","P","P","P"]
["ACCT323SG","P","P","P","P","P"]
["ACCT323"]
[]
[]
["ACCT324SG","P","P","P","P","P"]
["ACCT324SG","P","P","P","P","P"]
["ACCT324"]
[]
[]
["ACCT325SG","P","P","P","P","P"]
["ACCT325SG","P","P","P","P","P"]
["ACCT325"]
[]
[]
[]
["ACCTN00SGP","P","P","P","P","P"]
["ACCTN00"]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
[]
["ACCT330DGP","P","P","P","P","P"]
["ACCT330DGU","P","P","P","P","P"]
["ACCT330SG","P","P","P","P","P"]
["ACCT330"]
[]
[]
["ACCT331DGP","P","P","P","P","P"]
["ACCT331DGU","P","P","P","P","P"]
["ACCT331SG","P","P","P","P","P"]
["ACCT331"]
[]
[]
["ACCT332DGP","P","P","P","P","P"]
["ACCT332DGU","P","P","P","P","P"]
["ACCT332SG","P","P","P","P","P"]
["ACCT332"]
[]
[]
["ACCT333DGP","P","P","P","P","P"]
["ACCT333DGU","P","P","P","P","P"]
["ACCT333SG","P","P","P","P","P"]
["ACCT333"]
[]
[]
["ACCT334DGP","P","P","P","P","P"]
["ACCT334DGU","P","P","P","P","P"]
["ACCT334SG","P","P","P","P","P"]
["ACCT334"]
[]
[]
["ACCT335DGP","P","P","P","P","P"]
["ACCT335DGU","P","P","P","P","P"]
["ACCT335SG","P","P","P","P","P"]
["ACCT335"]
[]
[]
["ACCT336DGP","P","P","P","P","P"]
["ACCT336DGU","P","P","P","P","P"]
["ACCT336SG","P","P","P","P","P"]
["ACCT336"]
[]
[]
[]
["ACCTH00DGP","P","P","P","P","P"]
["ACCTH00DGU","P","P","P","P","P"]
["ACCTH00SG","P","P","P","P","P"]
["ACCTH00"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
[]
["ACCT340SG","P","P","P","P","P"]
["ACCT340SG","P","P","P","P","P"]
["ACCT340SSGCT","P","P","P","P","P"]
["ACCT340"]
[]
[]
["ACCT341SG","P","P","P","P","P"]
["ACCT341SSGCT","P","P","P","P","P"]
["ACCT341"]
[]
[]
["ACCT342SG","P","P","P","P","P"]
["ACCT342SSGCT","P","P","P","P","P"]
["ACCT342"]
[]
[]
["ACCT343S","P","P","P","P","P"]
["ACCT343DGU","P","P","P","P","P"]
["ACCT343SG","P","P","P","P","P"]
["ACCT343SSGCT","P","P","P","P","P"]
["ACCT343"]
[]
[]
["ACCT344S","P","P","P","P","P"]
["ACCT344SG","P","P","P","P","P"]
["ACCT344SSGCT","P","P","P","P","P"]
["ACCT344"]
[]
[]
["ACCT345SG","P","P","P","P","P"]
["ACCT345SSGCT","P","P","P","P","P"]
["ACCT345"]
[]
[]
["ACCT346SG","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"]
[]
[]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["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"]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
[]
["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"]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
[]
[]
["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"]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["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","PT","PT","PT","PT","PT",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"]
["ACCT390DGU","G-DGU","G-DGU","G-DGU","G-DGU","G-DGU",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT390"]
[]
[]
["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"]
["ACCT391SSGCH","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT391SSGCT","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","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT392SSGCH","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT392SSGCT","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"]
["ACCT393SSGCT","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"]
["ACCT394SSGCH","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT394SSGCT","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"]
["ACCT395SSGCH","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT395SSGCT","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"]
["ACCT396SGU","PT","PT","PT","PT","PT",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT396SE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT396SSGCT","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT396SSGCH","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT396"]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["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"]
["ACCT397SSGCH","G-SG","G-SG","G-SG","G-SG","G-SG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT397SSGCT","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"]
["ACCT398SSGCT","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"]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["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"]
["ACCT303SSGCH","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT303SSGCT","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"]
[]
[]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["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"]
["ACCT151SSECH","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"]
["ACCT154SNPPS","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154SNPPH","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154SNPD","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154SNPT","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"]
["ACCT154SSGCT","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154SNPPO","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154SSGCH","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT154"]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["ACCT163SO","MSS","MSS","MSS","MSS","MSS",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
[]
["ACCT163"]
[]
[]
["ACCT25318SNPP","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"]
["ACCT182MP","DEFSG","DEFSG","DEFSG","DEFSG","DEFSG",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT182MSE","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT182MSSGCT","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"]
["ACCT186MDGP","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT186MDGU","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"]
["ACCT186MSNPPS","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","GP","GP","GP","GP","GP",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"]
["ACCTOWCSSECH","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"]
["ACCT1869SNPPN","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"]
[]
[]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["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"]
[]
[]
["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"]
[]
[]
["ACCT254S","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT254SO","PTD","PTD","PTD","PTD","PTD",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"]
[]
[]
["ACCT282SSGCH","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"]
["ACCT283SSGCT","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT283SGCT","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT283SSGCH","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"]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
[]
["ACCT108SPDGP","P","P","P","P","P"]
["ACCT108SPDGU","P","P","P","P","P"]
["ACCT108SPSG","P","P","P","P","P"]
["ACCT108SSGCH","P","P","P","P","P"]
["ACCT108SP"]
[]
[]
["ACCT108NPDGP","P","P","P","P","P"]
["ACCT108NPDGU","P","P","P","P","P"]
["ACCT108NPSG","P","P","P","P","P"]
["ACCT108NP"]
[]
[]
[]
["ACCT108HPDGP","P","P","P","P","P"]
["ACCT108HPDGU","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"]
["ACCT108OPSSCCT","P","P","P","P","P"]
["ACCT108OP"]
[]
[]
["ACCT108EPDGP","P","P","P","P","P"]
["ACCT108EPSG","P","P","P","P","P"]
["ACCT108EP"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["ACCT108TPDGP","T","T","T","T","T"]
["ACCT108TPDGU","T","T","T","T","T"]
["ACCT108TPSG","T","T","T","T","T"]
["ACCT108TP"]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["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"]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
["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"]
["ACCT108GPDEU","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT108SSGCT","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT108GPSSGCH","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"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["RANGE","FUNC","FUNC","FUNC","FUNC","FUNC",null,"DIS","DIS","DIS","DIS","DIS"]
["NAME","FACTOR","FACTOR","FACTOR","FACTOR","FACTOR",null,"SPLIT","SPLIT","SPLIT","SPLIT","SPLIT"]
[]
[]
["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","P","P","P","P","P",null,"PLNT","PLNT","PLNT","PLNT","PLNT"]
["ACCT111IPSG","P","P","P","P","P",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":78,"n_cols":9,"rows_kept":78,"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$7","v":"Monthly Wgt Factors"}]
[{"$f":"Inputs!C6","v":"12 Months Ended Dec 2010"}]
[]
["A","B","C","D","E","F","G","H","I"]
[]
["FACTOR NAME","GEN","TRN","DIS","Distribution","Retail","Misc","TOT","Description"]
["ACCMDIT",{"$f":"+LinkCos","v":0.66650734793712574},{"$f":"'JAM Download'!J4","v":0.24069716018628001},{"$f":"SUM(E11:G11)","v":9.2795491876594263E-2},{"$f":"'JAM Download'!L4","v":9.2557828169417725E-2},{"$f":"'JAM Download'!M4","v":2.3766370717653602E-4},{"$f":"'JAM Download'!N4","v":0},{"$f":"SUM(B11:G11,-D11)","v":1},"Deferred Income Tax - Balance"]
["BOOKDEPR",{"$f":"+'JAM Download'!I5","v":0.51974496753337573},{"$f":"'JAM Download'!J5","v":0.15093978352398185},0.32931524894264247,{"$f":"'JAM Download'!L5","v":0.32557157689672078},{"$f":"'JAM Download'!M5","v":3.7436720459216623E-3},{"$f":"'JAM Download'!N5","v":0},{"$f":"SUM(B12:G12,-D12)","v":0.99999999999999978},"Book Depreciation"]
["COM-EQ",{"$f":"+'JAM Download'!I6","v":0},{"$f":"'JAM Download'!J6","v":0},0,{"$f":"'JAM Download'!L6","v":0},{"$f":"'JAM Download'!M6","v":0},{"$f":"'JAM Download'!N6","v":0},{"$f":"G13+F13+E13+C13+B13","v":0},"Communication Equipment Acct 397"]
["CUST",{"$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",{"$f":"+'JAM Download'!I8","v":0.76625539451467228},{"$f":"'JAM Download'!J8","v":8.8458977294473676E-2},0.14528562819085405,{"$f":"'JAM Download'!L8","v":9.5179297667679685E-2},{"$f":"'JAM Download'!M8","v":4.6333236334994074E-2},{"$f":"'JAM Download'!N8","v":3.7730941881802789E-3},{"$f":"SUM(B15:G15,-D15)","v":0.99999999999999978},"Cash Working Capital"]
["DDS2",{"$f":"+'JAM Download'!I9","v":0.89444384203010596},{"$f":"'JAM Download'!J9","v":6.6990964246720951E-3},9.8857061545221753E-2,{"$f":"'JAM Download'!L9","v":-1.7192047072908941E-2},{"$f":"'JAM Download'!M9","v":0.14454293012717781},{"$f":"'JAM Download'!N9","v":-2.8493821509047106E-2},1,"Deferred Debits - Situs"]
["DDS6",{"$f":"+'JAM Download'!I10","v":0},{"$f":"'JAM Download'!J10","v":0},0,{"$f":"'JAM Download'!L10","v":0},{"$f":"'JAM Download'!M10","v":0},{"$f":"'JAM Download'!N10","v":0},0,"Deferred Debits - Situs"]
["DDSO2",{"$f":"+'JAM Download'!I11","v":0.22328197830043112},{"$f":"'JAM Download'!J11","v":1.6019258296405981E-2},0.76069876340316289,{"$f":"'JAM Download'!L11","v":9.611554977843588E-2},{"$f":"'JAM Download'!M11","v":0},{"$f":"'JAM Download'!N11","v":0.66458321362472705},1,"Deferred Debits - System Overhead"]
["DDSO6",{"$f":"+'JAM Download'!I12","v":0},{"$f":"'JAM Download'!J12","v":0},1,{"$f":"'JAM Download'!L12","v":0},{"$f":"'JAM Download'!M12","v":0},{"$f":"'JAM Download'!N12","v":1},1,"Deferred Debits - System Overhead"]
["DEFSG",{"$f":"+'JAM Download'!I13","v":0.66574950014012413},{"$f":"'JAM Download'!J13","v":0.33425049985987582},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":0.8557119233334104},{"$f":"'JAM Download'!J14","v":0.12374154507282849},2.0546531593761148E-2,{"$f":"'JAM Download'!L14","v":2.0312632187064226E-2},{"$f":"'JAM Download'!M14","v":2.3389940669692096E-4},{"$f":"'JAM Download'!N14","v":0},0.99999999999999978,"Deferred Income Tax - Expense"]
["DMSC",{"$f":"+'JAM Download'!I15","v":0},{"$f":"'JAM Download'!J15","v":0},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},{"$f":"'JAM Download'!J16","v":0},1,{"$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},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":0.53982674964608257},{"$f":"'JAM Download'!J18","v":0.46017325035391743},0,{"$f":"'JAM Download'!L18","v":0},{"$f":"'JAM Download'!M18","v":0},{"$f":"'JAM Download'!N18","v":0},1,"FERC Fees"]
["FIT",{"$f":"+'JAM Download'!I19","v":0.81410997043195887},{"$f":"'JAM Download'!J19","v":6.8857402580253163E-2},0.11703262698778708,{"$f":"'JAM Download'!L19","v":0.10621362137472495},{"$f":"'JAM Download'!M19","v":4.226705090335253E-3},{"$f":"'JAM Download'!N19","v":6.5923005227268676E-3},{"$f":"SUM(B26:G26,-D26)","v":0.99999999999999911},"Federal Income Taxes"]
["G",{"$f":"+'JAM Download'!I20","v":0.2323600953390676},{"$f":"'JAM Download'!J20","v":0.29281154918881841},0.47482835547211394,{"$f":"'JAM Download'!L20","v":0.44796038040972297},{"$f":"'JAM Download'!M20","v":2.6867975062390959E-2},{"$f":"'JAM Download'!N20","v":0},1,"General Plant"]
["G-DGP",{"$f":"+'JAM Download'!I21","v":0.6855986064245424},{"$f":"'JAM Download'!J21","v":0.31440139357545754},{"$f":"SUM(E28:G28)","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":0.6855986064245424},{"$f":"'JAM Download'!J22","v":0.31440139357545754},0,{"$f":"'JAM Download'!L22","v":0},{"$f":"'JAM Download'!M22","v":0},{"$f":"'JAM Download'!N22","v":0},1,"General Plant - DGU Factor"]
["GP",{"$f":"+'JAM Download'!I23","v":0.50504679293010346},{"$f":"'JAM Download'!J23","v":0.21499921941610298},0.27995398765379342,{"$f":"'JAM Download'!L23","v":0.2734309686869702},{"$f":"'JAM Download'!M23","v":6.5230189668232076E-3},{"$f":"'JAM Download'!N23","v":0},0.99999999999999989,"Total Plant"]
["G-SG",{"$f":"+'JAM Download'!I24","v":0.4911770740450373},{"$f":"'JAM Download'!J24","v":0.50882292595496259},0,{"$f":"'JAM Download'!L24","v":0},{"$f":"'JAM Download'!M24","v":0},{"$f":"'JAM Download'!N24","v":0},0.99999999999999989,"General Plant - SG Factor"]
["G-SITUS",{"$f":"+'JAM Download'!I25","v":0},{"$f":"'JAM Download'!J25","v":0.2527647986427079},0.74723520135729204,{"$f":"'JAM Download'!L25","v":0.74723520135729204},{"$f":"'JAM Download'!M25","v":0},{"$f":"'JAM Download'!N25","v":0},1,"General Plant - SITUS Factor"]
["I",{"$f":"+'JAM Download'!I26","v":0.52032571068857525},{"$f":"'JAM Download'!J26","v":0.13232004862763808},0.34735424068378651,{"$f":"'JAM Download'!L26","v":0.16634551665847275},{"$f":"'JAM Download'!M26","v":0.18100872402531373},{"$f":"'JAM Download'!N26","v":0},0.99999999999999989,"Intangible Plant"]
["IBT",{"$f":"+'JAM Download'!I27","v":0.79227725422029815},{"$f":"'JAM Download'!J27","v":7.6944679413228634E-2},0.13077806636647227,{"$f":"'JAM Download'!L27","v":0.11868837248792741},{"$f":"'JAM Download'!M27","v":4.7231300624658553E-3},{"$f":"'JAM Download'!N27","v":7.3665638160790095E-3},{"$f":"SUM(B34:G34,-D34)","v":0.999999999999999},"Income Before Taxes"]
["I-DGP",{"$f":"+'JAM Download'!I28","v":1},{"$f":"'JAM Download'!J28","v":0},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},{"$f":"'JAM Download'!J29","v":0},0,{"$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",{"$f":"+'JAM Download'!I30","v":0.91139563576235938},{"$f":"'JAM Download'!J30","v":8.8604364237640482E-2},0,{"$f":"'JAM Download'!L30","v":0},{"$f":"'JAM Download'!M30","v":0},{"$f":"'JAM Download'!N30","v":0},0.99999999999999989,"Intangible Plant - SG Factor"]
["I-SITUS",{"$f":"+'JAM Download'!I31","v":9.2126512447585948E-2},{"$f":"'JAM Download'!J31","v":0.40142398375215244},0.50644950380026155,{"$f":"'JAM Download'!L31","v":0.50644950380026155},{"$f":"'JAM Download'!M31","v":0},{"$f":"'JAM Download'!N31","v":0},0.99999999999999989,"Intangible Plant - SITUS Factor"]
["LABOR",{"$f":"+'JAM Download'!I32","v":0.42911800628192154},{"$f":"'JAM Download'!J32","v":6.1091947728051668E-2},0.50979004599002686,{"$f":"'JAM Download'!L32","v":0.3631518312497185},{"$f":"'JAM Download'!M32","v":0.1466382147403083},{"$f":"'JAM Download'!N32","v":0},1,"Direct Labor Expense"]
["MSS",{"$f":"+'JAM Download'!I33","v":0.83771466952498774},{"$f":"'JAM Download'!J33","v":8.0180119814196888E-3},0.1542673184935926,{"$f":"'JAM Download'!L33","v":0.1542673184935926},{"$f":"'JAM Download'!M33","v":0},{"$f":"'JAM Download'!N33","v":0},1,"Materials & Supplies"]
["NONE",{"$f":"+'JAM Download'!I34","v":0},{"$f":"'JAM Download'!J34","v":0},0,{"$f":"'JAM Download'!L34","v":0},{"$f":"'JAM Download'!M34","v":0},{"$f":"'JAM Download'!N34","v":0},{"$f":"SUM(B41:G41,-D41)","v":0},"Not Functionalized"]
["NUTIL",{"$f":"+'JAM Download'!I35","v":0},{"$f":"'JAM Download'!J35","v":0},0,{"$f":"'JAM Download'!L35","v":0},{"$f":"'JAM Download'!M35","v":0},{"$f":"'JAM Download'!N35","v":0},{"$f":"SUM(B42:G42,-D42)","v":0},"Non-Utility"]
["OTHDGP",{"$f":"+'JAM Download'!I36","v":0.68340686553123631},{"$f":"'JAM Download'!J36","v":0.31659313446876369},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":0.68340686553123631},{"$f":"'JAM Download'!J37","v":0.31659313446876369},0,{"$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},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":0.68340686553123631},{"$f":"'JAM Download'!J39","v":0.31659313446876369},0,{"$f":"'JAM Download'!L39","v":0},{"$f":"'JAM Download'!M39","v":0},{"$f":"'JAM Download'!N39","v":0},1,"Other Revenues - SG Factor"]
["OTHSGR",{"$f":"+'JAM Download'!I40","v":0.68340686553123631},{"$f":"'JAM Download'!J40","v":0.31659313446876369},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},{"$f":"'JAM Download'!J41","v":0},1,{"$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},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},{"$f":"'JAM Download'!J43","v":0},0,{"$f":"'JAM Download'!L43","v":0},{"$f":"'JAM Download'!M43","v":0},{"$f":"'JAM Download'!N43","v":0},1,"Production"]
["PT",{"$f":"+'JAM Download'!I44","v":0.70987946833753945},{"$f":"'JAM Download'!J44","v":0.2901205316624606},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":0.50132897916727803},{"$f":"'JAM Download'!J45","v":0.20488806404617907},0.29378295678654304,{"$f":"'JAM Download'!L45","v":0.29378295678654304},{"$f":"'JAM Download'!M45","v":0},{"$f":"'JAM Download'!N45","v":0},{"$f":"SUM(B52:G52,-D52)","v":1.0000000000000002},"Prod, Trans, Dist Plant"]
["REVREQ",{"$f":"+'JAM Download'!I46","v":0.66620172094313601},{"$f":"'JAM Download'!J46","v":0.1452326464701848},0.18856563258667947,{"$f":"'JAM Download'!L46","v":0.1601455910831748},{"$f":"'JAM Download'!M46","v":2.6243884184167718E-2},{"$f":"'JAM Download'!N46","v":2.1761573193369568E-3},{"$f":"SUM(B53:G53,-D53)","v":1.0000000000000004},"Revenue Requirement"]
["SCHMA",{"$f":"+'JAM Download'!I47","v":0.50857871375018493},{"$f":"'JAM Download'!J47","v":0.16619636578252911},0.32522492046728546,{"$f":"'JAM Download'!L47","v":0.31173645557641066},{"$f":"'JAM Download'!M47","v":1.1915414392442548E-2},{"$f":"'JAM Download'!N47","v":1.5730504984322585E-3},0.99999999999999933,"Schedule M Additions"]
["SCHMAF",{"$f":"+'JAM Download'!I48","v":1},{"$f":"'JAM Download'!J48","v":0},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":0.43898528203951998},{"$f":"'JAM Download'!J49","v":7.5001281348963889E-2},0.48601343661151614,{"$f":"'JAM Download'!L49","v":0.35337945735409804},{"$f":"'JAM Download'!M49","v":0.1326339792574181},{"$f":"'JAM Download'!N49","v":0},1,"Schedule M Additions - Permanent"]
["SCHMAP-SO",{"$f":"+'JAM Download'!I50","v":0.43604112976585901},{"$f":"'JAM Download'!J50","v":7.5756810224820489E-2},0.48820206000932043,{"$f":"'JAM Download'!L50","v":0.35514942055276266},{"$f":"'JAM Download'!M50","v":0.13305263945655776},{"$f":"'JAM Download'!N50","v":0},1,"Schedule M Additions - Permanent SO"]
["SCHMAT",{"$f":"+'JAM Download'!I51","v":0.50960696576565756},{"$f":"'JAM Download'!J51","v":0.16754378502979178},0.32284924920455016,{"$f":"'JAM Download'!L51","v":0.3111211748026983},{"$f":"'JAM Download'!M51","v":1.013178187747418E-2},{"$f":"'JAM Download'!N51","v":1.5962925243777227E-3},0.99999999999999944,"Schedule M Additions - Temporary"]
["SCHMAT-GPS",{"$f":"+'JAM Download'!I52","v":0},{"$f":"'JAM Download'!J52","v":0},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":0.99857856914329268},{"$f":"'JAM Download'!J53","v":1.5211196105773643E-4},1.2693188956496488E-3,{"$f":"'JAM Download'!L53","v":9.0420651603711013E-4},{"$f":"'JAM Download'!M53","v":3.6511237961253857E-4},{"$f":"'JAM Download'!N53","v":0},1,"Schedule M Additions - Temporary-SE"]
["SCHMAT-SITUS",{"$f":"+'JAM Download'!I54","v":0.81467201499388697},{"$f":"'JAM Download'!J54","v":1.549821589872505E-2},0.1698297691073882,{"$f":"'JAM Download'!L54","v":0.11680157298516253},{"$f":"'JAM Download'!M54","v":2.3562641275558377E-2},{"$f":"'JAM Download'!N54","v":2.9465554846667304E-2},1.0000000000000002,"Schedule M Additions - Temporary-SITUS"]
["SCHMAT-SNP",{"$f":"+'JAM Download'!I55","v":0.50387714340694745},{"$f":"'JAM Download'!J55","v":0.2192586299303253},0.27686422666272725,{"$f":"'JAM Download'!L55","v":0.2766840379229753},{"$f":"'JAM Download'!M55","v":1.8018873975193917E-4},{"$f":"'JAM Download'!N55","v":0},1,"Schedule M Additions - Temporary-SNP"]
["SCHMAT-SO",{"$f":"+'JAM Download'!I56","v":0.42657506292493658},{"$f":"'JAM Download'!J56","v":6.1858231036687493E-2},0.51156670603837584,{"$f":"'JAM Download'!L56","v":0.36781649030604324},{"$f":"'JAM Download'!M56","v":0.1437502157323326},{"$f":"'JAM Download'!N56","v":0},1,"Schedule M Additions - Temporary-SO"]
["SCHMD",{"$f":"+'JAM Download'!I57","v":0.61431004843945891},{"$f":"'JAM Download'!J57","v":0.15347066352476915},0.23221928803577191,{"$f":"'JAM Download'!L57","v":0.21668183455320297},{"$f":"'JAM Download'!M57","v":6.2145099709114268E-3},{"$f":"'JAM Download'!N57","v":9.3229435116575238E-3},1,"Schedule M Deductions"]
["SCHMDF",{"$f":"+'JAM Download'!I58","v":1},{"$f":"'JAM Download'!J58","v":0},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":0.45005320926638814},{"$f":"'JAM Download'!J59","v":6.1516549742485764E-2},0.48843024099112625,{"$f":"'JAM Download'!L59","v":0.34921196895538881},{"$f":"'JAM Download'!M59","v":0.13921827203573744},{"$f":"'JAM Download'!N59","v":0},1,"Schedule M Deductions - Permanent"]
["SCHMDP-SO",{"$f":"+'JAM Download'!I60","v":0.42911800628192154},{"$f":"'JAM Download'!J60","v":6.1091947728051668E-2},0.50979004599002686,{"$f":"'JAM Download'!L60","v":0.3631518312497185},{"$f":"'JAM Download'!M60","v":0.1466382147403083},{"$f":"'JAM Download'!N60","v":0},1,"Schedule M Deductions - Permanent SO"]
["SCHMDT",{"$f":"+'JAM Download'!I61","v":0.61640317184370019},{"$f":"'JAM Download'!J61","v":0.15464243395845667},0.22895439419784305,{"$f":"'JAM Download'!L61","v":0.21499300425864104},{"$f":"'JAM Download'!M61","v":4.5196442433620022E-3},{"$f":"'JAM Download'!N61","v":9.4417456958399999E-3},0.99999999999999989,"Schedule M Deductions - Temporary"]
["SCHMDT-GPS",{"$f":"+'JAM Download'!I62","v":0.50390599523411239},{"$f":"'JAM Download'!J62","v":0.21915356275118467},0.2769404420147028,{"$f":"'JAM Download'!L62","v":0.27660379423502013},{"$f":"'JAM Download'!M62","v":3.3664777968268558E-4},{"$f":"'JAM Download'!N62","v":0},1,"Schedule M Deductions - Temporary-GPS"]
["SCHMDT-SG",{"$f":"+'JAM Download'!I63","v":0.98979364666529157},{"$f":"'JAM Download'!J63","v":9.1616572373758049E-3},1.0446960973326423E-3,{"$f":"'JAM Download'!L63","v":1.0203543384794185E-3},{"$f":"'JAM Download'!M63","v":2.4341758853223721E-5},{"$f":"'JAM Download'!N63","v":0},1,"Schedule M Deductions - Temporary-SG"]
["SCHMDT-SITUS",{"$f":"+'JAM Download'!I64","v":0.85297625672056399},{"$f":"'JAM Download'!J64","v":1.2345606339431232E-2},0.1346781369400048,{"$f":"'JAM Download'!L64","v":0.10859621428345666},{"$f":"'JAM Download'!M64","v":2.1494621633170063E-2},{"$f":"'JAM Download'!N64","v":4.5873010233780567E-3},1,"Schedule M Deductions - Temporary-SITUS"]
["SCHMDT-SNP",{"$f":"+'JAM Download'!I65","v":0.50384391570480436},{"$f":"'JAM Download'!J65","v":0.2193796323511954},0.27677645194400013,{"$f":"'JAM Download'!L65","v":0.27677645194400013},{"$f":"'JAM Download'!M65","v":0},{"$f":"'JAM Download'!N65","v":0},0.99999999999999978,"Schedule M Deductions - Temporary-SNP"]
["SCHMDT-SO",{"$f":"+'JAM Download'!I66","v":0.34567702938622691},{"$f":"'JAM Download'!J66","v":9.1920768701336378E-2},0.56240220191243662,{"$f":"'JAM Download'!L66","v":0.13826338947674435},{"$f":"'JAM Download'!M66","v":1.2823156057375853E-2},{"$f":"'JAM Download'!N66","v":0.41131565637831641},{"$f":"SUM(B73:G73,-D73)","v":1},"Schedule M Deductions - Temporary-SO"]
["SIT",{"$f":"+'JAM Download'!I67","v":0.79438843062756936},{"$f":"'JAM Download'!J67","v":7.6162657245976609E-2},0.12944891212645404,{"$f":"'JAM Download'!L67","v":0.11748209105315589},{"$f":"'JAM Download'!M67","v":4.6751268420244995E-3},{"$f":"'JAM Download'!N67","v":7.2916942312736439E-3},{"$f":"SUM(B74:G74,-D74)","v":1},"State Income Taxes"]
["T",{"$f":"+'JAM Download'!I68","v":0},{"$f":"'JAM Download'!J68","v":1},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":0.57257399437245315},{"$f":"'JAM Download'!J69","v":0.17545459019840789},0.25197141542913898,{"$f":"'JAM Download'!L69","v":0.24741913806752291},{"$f":"'JAM Download'!M69","v":4.5522773616160596E-3},{"$f":"'JAM Download'!N69","v":0},1,"Tax Depreciation"]
["TD",{"$f":"+'JAM Download'!I70","v":0},{"$f":"'JAM Download'!J70","v":0.44215850474318114},0.55784149525681881,{"$f":"'JAM Download'!L70","v":0.55784149525681881},{"$f":"'JAM Download'!M70","v":0},{"$f":"'JAM Download'!N70","v":0},{"$f":"SUM(B77:G77,-D77)","v":1},"Transmission / Distribution"]
["WSF",{"$f":"+'JAM Download'!I71","v":0},{"$f":"'JAM Download'!J71","v":0},0,{"$f":"'JAM Download'!L71","v":0},{"$f":"'JAM Download'!M71","v":0},{"$f":"'JAM Download'!N71","v":0},0,"Wholesale Sales Firm"]

{"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$7","v":"Monthly Wgt Factors"}]
[{"$f":"Inputs!C6","v":"12 Months Ended Dec 2010"}]
["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":0.17929945262408539},{"$f":"(+Acct364+Acct365+Acct366+Acct367+Acct371+Acct373)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct368+Acct369+Acct370+Acct371+Acct373)","v":0.51476428512819294},{"$f":"(+Acct368)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct368+Acct369+Acct370+Acct371+Acct373)","v":0.17799426771840737},{"$f":"(+Acct370)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct368+Acct369+Acct370+Acct371+Acct373)","v":3.4112345910853582E-2},{"$f":"(+Acct369)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct368+Acct369+Acct370+Acct371+Acct373)","v":9.3829648618460548E-2},0.99999999999999978,"Distribution Plant "]
["PLNT2",{"$f":"(+Acct362)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct371+Acct373)","v":0.25833283439464177},{"$f":"(+Acct364+Acct365+Acct366+Acct367+Acct371+Acct373)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct371+Acct373)","v":0.74166716560535828},{"$f":"(0)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct371+Acct373)","v":0},{"$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":0.10013911309011612},{"$f":"(+Acct583+Acct584+Acct585+Acct593+Acct594+Acct596+(Acct580+Acct581+Acct587+Acct588+Acct589+Acct590+Acct591+Acct598)*(Acct583+Acct584+Acct585+Acct593+Acct594+Acct596)/(Acct582+Acct583+Acct584+Acct585+Acct586+Acct592+Acct593+Acct594+Acct595+Acct596+Acct597))/(+Acct580+Acct581+Acct582+Acct583+Acct584+Acct585+Acct586+Acct587+Acct588+Acct589+Acct590+Acct591+Acct592+Acct593+Acct594+Acct595+Acct596+Acct597+Acct598)","v":0.82045076242287407},{"$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":6.4432901345492259E-3},{"$f":"(+Acct586+Acct597+(Acct580+Acct581+Acct587+Acct588+Acct589+Acct590+Acct591+Acct598)*(Acct586+Acct597)/(Acct582+Acct583+Acct584+Acct585+Acct586+Acct592+Acct593+Acct594+Acct595+Acct596+Acct597))/(+Acct580+Acct581+Acct582+Acct583+Acct584+Acct585+Acct586+Acct587+Acct588+Acct589+Acct590+Acct591+Acct592+Acct593+Acct594+Acct595+Acct596+Acct597+Acct598)","v":7.2966834352460708E-2},0,1.0000000000000002,"Dist. Cust. Acctg, Service, Sales O & M"]
["INTN",{"$f":"+'Func Study'!W2020/'Func Study'!$L2020","v":0.17929945262408539},{"$f":"+'Func Study'!X2020/'Func Study'!$L2020","v":0.51476428512819294},{"$f":"+'Func Study'!Y2020/'Func Study'!$L2020","v":0.17799426771840737},{"$f":"+'Func Study'!Z2020/'Func Study'!$L2020","v":3.4112345910853582E-2},{"$f":"+'Func Study'!AA2020/'Func Study'!$L2020","v":9.3829648618460534E-2},0.99999999999999978,"Distribution Related Intangible Plant"]
["GENL",{"$f":"+'Func Study'!W1983/'Func Study'!$L1983","v":0.17929945262408542},{"$f":"+'Func Study'!X1983/'Func Study'!$L1983","v":0.51476428512819294},{"$f":"+'Func Study'!Y1983/'Func Study'!$L1983","v":0.17799426771840737},{"$f":"+'Func Study'!Z1983/'Func Study'!$L1983","v":3.4112345910853575E-2},{"$f":"+'Func Study'!AA1983/'Func Study'!$L1983","v":9.3829648618460548E-2},0.99999999999999978,"Distribution Related General Plant"]
["ZERO",0,0,0,0,0,0,"-"]
["DRB",{"$f":"+'Func Study'!T64/'Func Study'!$I64","v":0.20839589912340681},{"$f":"+'Func Study'!U64/'Func Study'!$I64","v":0.46991542163869904},{"$f":"+'Func Study'!V64/'Func Study'!$I64","v":0.1931704255735601},{"$f":"+'Func Study'!W64/'Func Study'!$I64","v":3.1710955113989428E-2},{"$f":"+'Func Study'!X64/'Func Study'!$I64","v":9.6807298550344853E-2},1.0000000000000002,"Distribution Rate Base"]

{"sheet":"COS Allocation Options","index":23,"n_rows":1310,"n_cols":13,"rows_kept":1310,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"COS ALLOCATION OPTIONS"]
[]
[null,null,null,"Bundled3","Rolled-In","MSP","Description","Mo Wgt Fac","Description","Option-1","Description","Option-2","Description"]
[null,null,null,null,"Option",null,"(Undefined)",null,"(Undefined)","(Undefined)","(Undefined)","(Undefined)"]
[null,null,null,null,"C","C",null,"C","C","C","C","C"]
[]
["FERC",null,null,"COS","COS","COS",null,"COS",null,"COS",null,"COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor",null,"Factor",null,"Factor",null,"Factor"]
["440","Residential Sales",null,"A","A","A",{"$f":"VLOOKUP(+F9,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H9,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L9,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["442","Commercial & Industrial Sales",null,"A","A","A",{"$f":"VLOOKUP(+F11,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H11,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L11,FactSum,2,FALSE)","v":"Direct Assignment"}]
[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":"VLOOKUP(+F12,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H12,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L12,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"Interruptible Energy","F31","F30","F30",{"$f":"VLOOKUP(+F13,FactSum,2,FALSE)","v":"MWH @ Input"},"F30",{"$f":"VLOOKUP(+H13,FactSum,2,FALSE)","v":"MWH @ Input"},"F30","F30","F30",{"$f":"VLOOKUP(+L13,FactSum,2,FALSE)","v":"MWH @ Input"}]
[]
[]
["444","Public Street & Highway Lighting",null,"A","A","A",{"$f":"VLOOKUP(+F16,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H16,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L16,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["445","Other Sales to Public Authority",null,"A","A","A",{"$f":"VLOOKUP(+F18,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H18,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L18,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["448","Interdepartmental",null,"A","A","A",{"$f":"VLOOKUP(+F20,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H20,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L20,FactSum,2,FALSE)","v":"Direct Assignment"}]
[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":"VLOOKUP(+F21,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H21,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L21,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
[]
["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":"VLOOKUP(+F26,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},{"$f":"VLOOKUP(+H26,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},{"$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":"VLOOKUP(+L26,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[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":"VLOOKUP(+F27,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F85",{"$f":"VLOOKUP(+H27,FactSum,2,FALSE)","v":"Firm Sales - Utah Share"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L27,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"Energy","F31","F30","F30",{"$f":"VLOOKUP(+F28,FactSum,2,FALSE)","v":"MWH @ Input"},"F86",{"$f":"VLOOKUP(+H28,FactSum,2,FALSE)","v":"Non Firm Sales - Utah Share"},"F30","F30","F30",{"$f":"VLOOKUP(+L28,FactSum,2,FALSE)","v":"MWH @ Input"}]
[]
[]
["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":"VLOOKUP(+F31,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},{"$f":"VLOOKUP(+H31,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},{"$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":"VLOOKUP(+L31,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F33,FactSum,2,FALSE)","v":"Revenue Requirement Before Rev Credits"},{"$f":"IF(Function=\"gen\",\"F140G\",IF(Function=\"TRN\",\"F140T\",IF(Function=\"DIS\",\"F140D\",IF(Function=\"RETAIL\",\"F140R\",IF(Function=\"MISC\",\"F140M\",\"ERR\")))))","v":"F140D"},{"$f":"VLOOKUP(+H33,FactSum,2,FALSE)","v":"Revenue Requirement Before Rev Credits"},{"$f":"IF(Function=\"gen\",\"F140G\",IF(Function=\"TRN\",\"F140T\",IF(Function=\"DIS\",\"F140D\",IF(Function=\"RETAIL\",\"F140R\",IF(Function=\"MISC\",\"F140M\",\"ERR\")))))","v":"F140D"},{"$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":"VLOOKUP(+L33,FactSum,2,FALSE)","v":"Revenue Requirement Before Rev Credits"}]
[]
["AGA Revenue Credit",null,null,null,"A","A","A","A","A","A","A","A"]
[]
["Total Sales from Electricity"]
[]
["Other Electric Operating Revenues"]
["450","Forfeited Discounts & Interest",null,"A","A","A",{"$f":"VLOOKUP(+F40,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H40,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L40,FactSum,2,FALSE)","v":"Direct Assignment"}]
[null,null,"Customers","F41","F40","F40",{"$f":"VLOOKUP(+F41,FactSum,2,FALSE)","v":"Average Customers"},"F40",{"$f":"VLOOKUP(+H41,FactSum,2,FALSE)","v":"Average Customers"},"F40","F40","F40",{"$f":"VLOOKUP(+L41,FactSum,2,FALSE)","v":"Average Customers"}]
[]
[]
["451","Misc Electric Revenue",null,"A","A","A",{"$f":"VLOOKUP(+F44,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H44,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L44,FactSum,2,FALSE)","v":"Direct Assignment"}]
[null,null,"Demand",{"$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"},{"$f":"VLOOKUP(+F45,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H45,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L45,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"Customer","F43","F40","F40",{"$f":"VLOOKUP(+F46,FactSum,2,FALSE)","v":"Average Customers"},"F40",{"$f":"VLOOKUP(+H46,FactSum,2,FALSE)","v":"Average Customers"},"F40","F40","F40",{"$f":"VLOOKUP(+L46,FactSum,2,FALSE)","v":"Average Customers"}]
[]
[]
["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":"VLOOKUP(+F49,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H49,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L49,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["454","Rent of Electric Property",null,"A","A","A",{"$f":"VLOOKUP(+F51,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H51,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L51,FactSum,2,FALSE)","v":"Direct Assignment"}]
[null,null,"Demand",{"$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"},{"$f":"VLOOKUP(+F52,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H52,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L52,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"System Overhead","F43",{"$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","F102D","F102D","F102D","F102D",{"$f":"VLOOKUP(+L53,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"}]
[]
[]
["456","Other Electric Revenue",null,"A","A","A",{"$f":"VLOOKUP(+F56,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H56,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L56,FactSum,2,FALSE)","v":"Direct Assignment"}]
[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":"VLOOKUP(+F57,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H57,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L57,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"Energy","F30","F30","F30",{"$f":"VLOOKUP(+F58,FactSum,2,FALSE)","v":"MWH @ Input"},"F30",{"$f":"VLOOKUP(+H58,FactSum,2,FALSE)","v":"MWH @ Input"},"F30","F30","F30",{"$f":"VLOOKUP(+L58,FactSum,2,FALSE)","v":"MWH @ Input"}]
[null,null,"Customer","F40","F40","F40",{"$f":"VLOOKUP(+F59,FactSum,2,FALSE)","v":"Average Customers"},"F40",{"$f":"VLOOKUP(+H59,FactSum,2,FALSE)","v":"Average Customers"},"F40","F40","F40",{"$f":"VLOOKUP(+L59,FactSum,2,FALSE)","v":"Average Customers"}]
[]
[]
["Total Other Electric Operating Revenues"]
[]
["Total Electric Operating Revenues"]
[]
["Miscellaneous Revenues"]
["41160","Gain on Sale of Utility Plant - CR",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+F67,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10",{"$f":"VLOOKUP(+H67,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F10","F10",{"$f":"VLOOKUP(+L67,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
["41170","Loss on Sale of Utility Plant ",null,"F10","F10","F10","Coincident Peak, System ","F10","Coincident Peak, System ","F10","F10","F10","Coincident Peak, System "]
["4118","Gain from Emission Allowances",null,"F10","F30","F30","F30","F30","F30","F30","F30","F30","MWH @ Input"]
[41181,"Gain from Disposition of NOx Credits",null,"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"Coincident Peak, System ",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"Coincident Peak, System ",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10","Coincident Peak, System "]
["4194","Impact Housing Interest Income",null,"F10","F10","F10","Coincident Peak, System ","F10","Coincident Peak, System ","F10","F10","F10","Coincident Peak, System "]
["421","(Gain)/Loss on Sale of Utility Plant",null,"F10",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F102D","F102D","F102D","F102D","F102D","F102D","F102D","SGDP - System Gross Distribution Plant"]
[]
["Total Miscellaneous Revenues"]
[]
["Miscellaneous Expenses"]
["4311","Interest on Customer Deposits",null,"F80","F80","F80",{"$f":"VLOOKUP(+F77,FactSum,2,FALSE)","v":"Uncollectables"},"F80",{"$f":"VLOOKUP(+H77,FactSum,2,FALSE)","v":"Uncollectables"},"F80","F80","F80",{"$f":"VLOOKUP(+L77,FactSum,2,FALSE)","v":"Uncollectables"}]
[]
["DFA","Divergence Fairness Adjustment"]
[null,"Production ",null,"F105","F105","F105","F106","F105","F102G","F105","F105","F105",{"$f":"VLOOKUP(+L80,FactSum,2,FALSE)","v":"STP - System Prod & Trans Plant"}]
[null,"Transmission",null,"F105","F105","F105","F106","F105","F102T","F105","F105","F105",{"$f":"VLOOKUP(+L81,FactSum,2,FALSE)","v":"STP - System Prod & Trans Plant"}]
[null,"Distribution",null,"F105","F105","F105","F106","F105","F102D","F105","F105","F105",{"$f":"VLOOKUP(+L82,FactSum,2,FALSE)","v":"STP - System Prod & Trans Plant"}]
[null,null,"Total DFA"]
[]
["Net Miscellaneous Revenues And Expense"]
[]
[]
[]
[]
["A",null,"B","C","C","C",null,"C",null,"C","C","C"]
[]
["FERC",null,null,"COS","COS","COS",null,"COS",null,"COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor",null,"Factor",null,"Factor","Factor","Factor"]
["500","Operation Suprvn & Engineering",null,{"$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"},{"$f":"VLOOKUP(+F94,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H94,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L94,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla",{"$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\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H95,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F10","F10"]
[]
[]
["501","Fuel Related",null,"F31","F30","F30",{"$f":"VLOOKUP(+F98,FactSum,2,FALSE)","v":"MWH @ Input"},"F90",{"$f":"VLOOKUP(+H98,FactSum,2,FALSE)","v":"Coal (Non-Seasonal) - Utah Share"},"F30","F30","F30",{"$f":"VLOOKUP(+L98,FactSum,2,FALSE)","v":"MWH @ Input"}]
[null,null,"SE - Non NPC",null,"F30","F30",{"$f":"VLOOKUP(+F99,FactSum,2,FALSE)","v":"MWH @ Input"},"F30",{"$f":"VLOOKUP(+H99,FactSum,2,FALSE)","v":"MWH @ Input"},"F30","F30","F30"]
[null,null,"SSECT - Simple Cycle Combustion Turbine",null,"F30","F32",{"$f":"VLOOKUP(+F100,FactSum,2,FALSE)","v":"Seasonal System Energy Combustion Turbine"},"F93",{"$f":"VLOOKUP(+H100,FactSum,2,FALSE)","v":"Seasonal CT Gas - Utah Share"},"F30","F30","F30"]
[null,null,"SSECH - Non NPC Cholla",null,"F30","F33",{"$f":"VLOOKUP(+F101,FactSum,2,FALSE)","v":"Seasonal System Energy Cholla"},"F33",{"$f":"VLOOKUP(+H101,FactSum,2,FALSE)","v":"Seasonal System Energy Cholla"},"F30","F30","F30"]
[null,null,"SSECH - Cholla",null,"F30","F33",{"$f":"VLOOKUP(+F102,FactSum,2,FALSE)","v":"Seasonal System Energy Cholla"},"F91",{"$f":"VLOOKUP(+H102,FactSum,2,FALSE)","v":"Seasonal Cholla Coal - Utah Share"},"F30","F30","F30"]
[]
[]
["502","Steam Expenses",null,{"$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"},{"$f":"VLOOKUP(+F105,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H105,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L105,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,"F10","F10","F10"]
[]
[]
["503","Steam From Other Sources",null,"F30","F30","F30",{"$f":"VLOOKUP(+F109,FactSum,2,FALSE)","v":"MWH @ Input"},"F94",{"$f":"VLOOKUP(+H109,FactSum,2,FALSE)","v":"Other Generation - Utah Share"},"F30","F30","F30",{"$f":"VLOOKUP(+L109,FactSum,2,FALSE)","v":"MWH @ Input"}]
[null,null,"SE - Non NPC","F30","F30","F30",{"$f":"VLOOKUP(+F110,FactSum,2,FALSE)","v":"MWH @ Input"},"F30",{"$f":"VLOOKUP(+H110,FactSum,2,FALSE)","v":"MWH @ Input"},"F30","F30","F30",{"$f":"VLOOKUP(+L110,FactSum,2,FALSE)","v":"MWH @ Input"}]
[]
[]
["505","Electric Expenses",null,{"$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"},{"$f":"VLOOKUP(+F113,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H113,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L113,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},{"$f":"VLOOKUP(+F114,FactSum,2,FALSE)","v":"Seasonal System Generation Cholla"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H114,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","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":"VLOOKUP(+F117,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H117,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L117,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SE",null,"F30","F30",null,"F30",null,"F30","F30","F30"]
[null,null,"SSGCH - Cholla",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},{"$f":"VLOOKUP(+F119,FactSum,2,FALSE)","v":"Seasonal System Generation Cholla"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H119,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$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"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+F122,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H122,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L122,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},{"$f":"VLOOKUP(+F123,FactSum,2,FALSE)","v":"Seasonal System Generation Cholla"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H123,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F10","F10"]
[]
[]
["510","Maint Supervision & Engineering",null,{"$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"},{"$f":"VLOOKUP(+F126,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H126,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L126,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},{"$f":"VLOOKUP(+F127,FactSum,2,FALSE)","v":"Seasonal System Generation Cholla"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H127,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","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"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+F130,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H130,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L130,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H131,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","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"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+F134,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H134,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L134,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H135,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","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"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+F138,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H138,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L138,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H139,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","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"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+F142,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H142,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L142,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H143,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","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":"VLOOKUP(+F151,FactSum,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H152,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L152,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["518","Nuclear Fuel Expense",null,"F31","F30","F30",{"$f":"VLOOKUP(+F154,FactSum,2,FALSE)","v":"MWH @ Input"},"F30",{"$f":"VLOOKUP(+H154,FactSum,2,FALSE)","v":"MWH @ Input"},"F30","F30","F30",{"$f":"VLOOKUP(+L154,FactSum,2,FALSE)","v":"MWH @ Input"}]
[]
["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":"VLOOKUP(+F156,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H156,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L156,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F158,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H158,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L158,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F160,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H160,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L160,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F162,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H162,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L162,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F164,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H164,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L164,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F166,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H166,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L166,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F168,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H168,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L168,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F170,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H170,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L170,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F172,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H172,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L172,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["Total Nuclear Power Generation"]
[]
[]
[]
[]
[]
["A",null,"B","C","C","C",null,"C",null,"C","C","C"]
[]
["FERC",null,null,"COS","COS","COS",null,"COS",null,"COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor",null,"Factor",null,"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":"VLOOKUP(+F184,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H184,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L184,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F186,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H186,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L186,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F188,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H188,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L188,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F190,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H190,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L190,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F192,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H192,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L192,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F194,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H194,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L194,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F196,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H196,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L196,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F198,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H198,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L198,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F200,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H200,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L200,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F202,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H202,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L202,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F204,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H204,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L204,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F212,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H212,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L212,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["547","Fuel",null,"F30","F30","F30",{"$f":"VLOOKUP(+F214,FactSum,2,FALSE)","v":"MWH @ Input"},"F92",{"$f":"VLOOKUP(+H214,FactSum,2,FALSE)","v":"Gas (Non-Seasonal) - Utah Share"},"F30","F30","F30",{"$f":"VLOOKUP(+L214,FactSum,2,FALSE)","v":"MWH @ Input"}]
[null,null,"SSECT - Simple Cycle Combustion Turbine","F30","F30","F32",null,"F93",{"$f":"VLOOKUP(+H215,FactSum,2,FALSE)","v":"Seasonal CT Gas - Utah Share"},"F30","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"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+F218,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H218,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L218,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCT - Simple Cycle Combustion Turbine",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H219,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","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"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+F222,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H222,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L222,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
[550,"Maint Supervision & Engineering",null,"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+F224,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H224,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10"]
[null,null,"SSGCT - Simle Cycle Combustion Turbine","F11",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H225,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","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":"VLOOKUP(+F228,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H228,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L228,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F230,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H230,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L230,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+F232,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H232,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L232,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCT - 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"},{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H233,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F10","F10"]
[]
[]
["554","Maintenance of Misc. Other",null,{"$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"},{"$f":"VLOOKUP(+F236,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H236,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L236,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCT - Simple Cycle Combustion Turbine",{"$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(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H237,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","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"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+F246,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H246,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L246,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,"Demand",null,"F31",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+F247,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F87",{"$f":"VLOOKUP(+H247,FactSum,2,FALSE)","v":"Firm Purchases (Non-Seasonal) - Utah Share"},"F10","F10","F10"]
[null,"Energy",null,"F31","F30","F30",{"$f":"VLOOKUP(+F248,FactSum,2,FALSE)","v":"MWH @ Input"},"F89",{"$f":"VLOOKUP(+H248,FactSum,2,FALSE)","v":"Non firm Purchases - Utah Share"},"F30","F30","F30",{"$f":"VLOOKUP(+L248,FactSum,2,FALSE)","v":"MWH @ Input"}]
[null,null,"SSGC - Seasonal Contracts",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F17\",IF(Classification=\"ENERGY\",\"F34\",\"F18\"))","v":"F18"},null,"F88",{"$f":"VLOOKUP(+H249,FactSum,2,FALSE)","v":"Seasonal Purchases - Utah Share"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$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"},{"$f":"VLOOKUP(+F253,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H253,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L253,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["557","Other Expenses",null,"F31",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+F255,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H255,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L255,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCT - Simple Cycle  Combustion Turbine","F31",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},{"$f":"VLOOKUP(+F256,FactSum,2,FALSE)","v":"Seasonal System Generation Combustion Turbine"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10","F10"]
[]
[]
[null,null,"Embedded Cost Differentials"]
[null,null,"Company Owned Hydro",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10"]
[null,null,"Company Owned Hydro","F10","F10","F10",null,"F10",null,"F10","F10","F10"]
[null,null,"Mid-C Contract","F10","F10","F10",null,"F10",null,"F10","F10","F10"]
[null,null,"Mid-C Contract","F10","F10","F10",null,"F10",null,"F10","F10","F10"]
[null,null,"Existing QF Contracts","F10","F10","F10",null,"F10",null,"F10","F10","F10"]
[null,null,"Existing QF Contracts","F10","F10","F10",null,"F10",null,"F10","F10","F10"]
[]
[]
["Total Other Power Supply"]
[]
["TOTAL PRODUCTION EXPENSE"]
[]
[]
[]
[]
["A",null,"B","C","C","C",null,"C",null,"C","C","C"]
[]
["FERC",null,null,"COS","COS","COS",null,"COS",null,"COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor",null,"Factor",null,"Factor","Factor","Factor"]
["560","Operation Supervision & Eng",null,"F106","F106","F106",{"$f":"VLOOKUP(+F279,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106",{"$f":"VLOOKUP(+H279,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106","F106","F106",{"$f":"VLOOKUP(+L279,FactSum,2,FALSE)","v":"STP - System Transmission Plant"}]
[]
["561","Load Dispatching",null,"F106","F106","F106",{"$f":"VLOOKUP(+F281,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106",{"$f":"VLOOKUP(+H281,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106","F106","F106",{"$f":"VLOOKUP(+L281,FactSum,2,FALSE)","v":"STP - System Transmission Plant"}]
[]
["562","Station Expense",null,"F106","F106","F106",{"$f":"VLOOKUP(+F283,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F10",{"$f":"VLOOKUP(+H283,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F106","F106","F106",{"$f":"VLOOKUP(+L283,FactSum,2,FALSE)","v":"STP - System Transmission Plant"}]
[]
["563","Overhead Line Expense",null,"F106","F106","F106",{"$f":"VLOOKUP(+F285,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106",{"$f":"VLOOKUP(+H285,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106","F106","F106",{"$f":"VLOOKUP(+L285,FactSum,2,FALSE)","v":"STP - System Transmission Plant"}]
[]
["564","Underground Line Expense",null,"F106","F106","F106",{"$f":"VLOOKUP(+F287,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106",{"$f":"VLOOKUP(+H287,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106","F106","F106",{"$f":"VLOOKUP(+L287,FactSum,2,FALSE)","v":"STP - System Transmission Plant"}]
[]
["565","Transm of Electricity by Others",null,{"$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"},{"$f":"VLOOKUP(+F289,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F95",{"$f":"VLOOKUP(+H289,FactSum,2,FALSE)","v":"Firm Wheeling - Utah Share"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L289,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,"Energy",null,"F30","F30","F30",{"$f":"VLOOKUP(+F290,FactSum,2,FALSE)","v":"MWH @ Input"},"F96",{"$f":"VLOOKUP(+H290,FactSum,2,FALSE)","v":"Non-Firm Wheeling - Utah Share"},"F30","F30","F30",{"$f":"VLOOKUP(+L290,FactSum,2,FALSE)","v":"MWH @ Input"}]
[]
[]
["566","Misc. Transmission Expense",null,"F106","F106","F106",{"$f":"VLOOKUP(+F293,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106",{"$f":"VLOOKUP(+H293,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106","F106","F106",{"$f":"VLOOKUP(+L293,FactSum,2,FALSE)","v":"STP - System Transmission Plant"}]
[]
["567","Rents - Transmission",null,"F106","F106","F106",{"$f":"VLOOKUP(+F295,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106",{"$f":"VLOOKUP(+H295,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106","F106","F106",{"$f":"VLOOKUP(+L295,FactSum,2,FALSE)","v":"STP - System Transmission Plant"}]
[]
["568","Maint Supervision & Engineering",null,"F106","F106","F106",{"$f":"VLOOKUP(+F297,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106",{"$f":"VLOOKUP(+H297,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106","F106","F106",{"$f":"VLOOKUP(+L297,FactSum,2,FALSE)","v":"STP - System Transmission Plant"}]
[]
["569","Maintenance of Structures",null,"F106","F106","F106",{"$f":"VLOOKUP(+F299,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106",{"$f":"VLOOKUP(+H299,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106","F106","F106",{"$f":"VLOOKUP(+L299,FactSum,2,FALSE)","v":"STP - System Transmission Plant"}]
[]
["570","Maint of Station Equipment",null,"F106","F106","F106",{"$f":"VLOOKUP(+F301,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106",{"$f":"VLOOKUP(+H301,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106","F106","F106",{"$f":"VLOOKUP(+L301,FactSum,2,FALSE)","v":"STP - System Transmission Plant"}]
[]
["571","Maintenance of Overhead Lines",null,"F106","F106","F106",{"$f":"VLOOKUP(+F303,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106",{"$f":"VLOOKUP(+H303,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106","F106","F106",{"$f":"VLOOKUP(+L303,FactSum,2,FALSE)","v":"STP - System Transmission Plant"}]
[]
["572","Maint of Underground Lines",null,"F106","F106","F106",{"$f":"VLOOKUP(+F305,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106",{"$f":"VLOOKUP(+H305,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106","F106","F106",{"$f":"VLOOKUP(+L305,FactSum,2,FALSE)","v":"STP - System Transmission Plant"}]
[]
["573","Maint of Misc Transmission Plant",null,"F106","F106","F106",{"$f":"VLOOKUP(+F307,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106",{"$f":"VLOOKUP(+H307,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106","F106","F106",{"$f":"VLOOKUP(+L307,FactSum,2,FALSE)","v":"STP - System Transmission Plant"}]
[]
[]
["TOTAL TRANSMISSION EXPENSE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["A",null,"B","C","C","C",null,"C",null,"C","C","C"]
[]
["FERC",null,null,"COS","COS","COS",null,"COS",null,"COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor",null,"Factor",null,"Factor","Factor","Factor"]
["580","Operation Supervision & Eng",null,"F131","F131","F131",{"$f":"VLOOKUP(+F329,FactSum,2,FALSE)","v":"Account 581 thru 587 & 591 thru 597"},"F131",{"$f":"VLOOKUP(+H329,FactSum,2,FALSE)","v":"Account 581 thru 587 & 591 thru 597"},"F131","F131","F131",{"$f":"VLOOKUP(+L329,FactSum,2,FALSE)","v":"Account 581 thru 587 & 591 thru 597"}]
[]
["581","Load Dispatching",null,"F20","F20","F20",{"$f":"VLOOKUP(+F331,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20",{"$f":"VLOOKUP(+H331,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20","F20","F20",{"$f":"VLOOKUP(+L331,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"}]
[]
["582","Station Expense",null,"F120","F120","F120",{"$f":"VLOOKUP(+F333,FactSum,2,FALSE)","v":"Account 362"},"F120",{"$f":"VLOOKUP(+H333,FactSum,2,FALSE)","v":"Account 362"},"F120","F120","F120",{"$f":"VLOOKUP(+L333,FactSum,2,FALSE)","v":"Account 362"}]
[]
["583","Overhead Line Expenses",null,"F132","F132","F132",{"$f":"VLOOKUP(+F335,FactSum,2,FALSE)","v":"Account 364 + 365"},"F132",{"$f":"VLOOKUP(+H335,FactSum,2,FALSE)","v":"Account 364 + 365"},"F132","F132","F132",{"$f":"VLOOKUP(+L335,FactSum,2,FALSE)","v":"Account 364 + 365"}]
[]
["584","Underground Line Expense",null,"F133","F133","F133",{"$f":"VLOOKUP(+F337,FactSum,2,FALSE)","v":"Account 366 + 367"},"F133",{"$f":"VLOOKUP(+H337,FactSum,2,FALSE)","v":"Account 366 + 367"},"F133","F133","F133",{"$f":"VLOOKUP(+L337,FactSum,2,FALSE)","v":"Account 366 + 367"}]
[]
["585","Street Lighting & Signal Systems",null,"F130","F130","F130",{"$f":"VLOOKUP(+F339,FactSum,2,FALSE)","v":"Account 373"},"F130",{"$f":"VLOOKUP(+H339,FactSum,2,FALSE)","v":"Account 373"},"F130","F130","F130",{"$f":"VLOOKUP(+L339,FactSum,2,FALSE)","v":"Account 373"}]
[]
["586","Meter Expenses",null,"F127","F127","F127",{"$f":"VLOOKUP(+F341,FactSum,2,FALSE)","v":"Account 370"},"F127",{"$f":"VLOOKUP(+H341,FactSum,2,FALSE)","v":"Account 370"},"F127","F127","F127",{"$f":"VLOOKUP(+L341,FactSum,2,FALSE)","v":"Account 370"}]
[]
["587","Customer Installation Expenses",null,"F20","F20","F20",{"$f":"VLOOKUP(+F343,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20",{"$f":"VLOOKUP(+H343,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20","F20","F20",{"$f":"VLOOKUP(+L343,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"}]
[]
["588","Misc. Distribution Expenses",null,"F131","F131","F131",{"$f":"VLOOKUP(+F345,FactSum,2,FALSE)","v":"Account 581 thru 587 & 591 thru 597"},"F131",{"$f":"VLOOKUP(+H345,FactSum,2,FALSE)","v":"Account 581 thru 587 & 591 thru 597"},"F131","F131","F131",{"$f":"VLOOKUP(+L345,FactSum,2,FALSE)","v":"Account 581 thru 587 & 591 thru 597"}]
[]
["589","Rents",null,"F131","F131","F131",{"$f":"VLOOKUP(+F347,FactSum,2,FALSE)","v":"Account 581 thru 587 & 591 thru 597"},"F131",{"$f":"VLOOKUP(+H347,FactSum,2,FALSE)","v":"Account 581 thru 587 & 591 thru 597"},"F131","F131","F131",{"$f":"VLOOKUP(+L347,FactSum,2,FALSE)","v":"Account 581 thru 587 & 591 thru 597"}]
[]
["590","Maint Supervision & Engineering",null,"F131","F131","F131",{"$f":"VLOOKUP(+F349,FactSum,2,FALSE)","v":"Account 581 thru 587 & 591 thru 597"},"F131",{"$f":"VLOOKUP(+H349,FactSum,2,FALSE)","v":"Account 581 thru 587 & 591 thru 597"},"F131","F131","F131",{"$f":"VLOOKUP(+L349,FactSum,2,FALSE)","v":"Account 581 thru 587 & 591 thru 597"}]
[]
["591","Maintenance of Structures",null,"F119","F119","F119",{"$f":"VLOOKUP(+F351,FactSum,2,FALSE)","v":"Account 361"},"F119",{"$f":"VLOOKUP(+H351,FactSum,2,FALSE)","v":"Account 361"},"F119","F119","F119",{"$f":"VLOOKUP(+L351,FactSum,2,FALSE)","v":"Account 361"}]
[]
["592","Maint of Station Equipment",null,"F120","F120","F120",{"$f":"VLOOKUP(+F353,FactSum,2,FALSE)","v":"Account 362"},"F120",{"$f":"VLOOKUP(+H353,FactSum,2,FALSE)","v":"Account 362"},"F120","F120","F120",{"$f":"VLOOKUP(+L353,FactSum,2,FALSE)","v":"Account 362"}]
[]
["593","Maintenance of Overhead Lines",null,"F134","F134","F134",{"$f":"VLOOKUP(+F355,FactSum,2,FALSE)","v":"Account 364 + 365 + 369  (OH)"},"F134",{"$f":"VLOOKUP(+H355,FactSum,2,FALSE)","v":"Account 364 + 365 + 369  (OH)"},"F134","F134","F134",{"$f":"VLOOKUP(+L355,FactSum,2,FALSE)","v":"Account 364 + 365 + 369  (OH)"}]
[]
["594","Maint of Underground Lines",null,"F135","F135","F135",{"$f":"VLOOKUP(+F357,FactSum,2,FALSE)","v":"Account 366 + 367 + 369  (UG)"},"F135",{"$f":"VLOOKUP(+H357,FactSum,2,FALSE)","v":"Account 366 + 367 + 369  (UG)"},"F135","F135","F135",{"$f":"VLOOKUP(+L357,FactSum,2,FALSE)","v":"Account 366 + 367 + 369  (UG)"}]
[]
["595","Maint of Line Transformers",null,"F125","F125","F125",{"$f":"VLOOKUP(+F359,FactSum,2,FALSE)","v":"Account 368"},"F125",{"$f":"VLOOKUP(+H359,FactSum,2,FALSE)","v":"Account 368"},"F125","F125","F125",{"$f":"VLOOKUP(+L359,FactSum,2,FALSE)","v":"Account 368"}]
[]
["596","Maint of Street Lighting & Signals",null,"F130","F130","F130",{"$f":"VLOOKUP(+F361,FactSum,2,FALSE)","v":"Account 373"},"F130",{"$f":"VLOOKUP(+H361,FactSum,2,FALSE)","v":"Account 373"},"F130","F130","F130",{"$f":"VLOOKUP(+L361,FactSum,2,FALSE)","v":"Account 373"}]
[]
["597","Maintenance of Meters",null,"F127","F127","F127",{"$f":"VLOOKUP(+F363,FactSum,2,FALSE)","v":"Account 370"},"F127",{"$f":"VLOOKUP(+H363,FactSum,2,FALSE)","v":"Account 370"},"F127","F127","F127",{"$f":"VLOOKUP(+L363,FactSum,2,FALSE)","v":"Account 370"}]
[]
["598","Maint of Misc. Distribution Plant",null,"F131","F131","F131",{"$f":"VLOOKUP(+F365,FactSum,2,FALSE)","v":"Account 581 thru 587 & 591 thru 597"},"F131",{"$f":"VLOOKUP(+H365,FactSum,2,FALSE)","v":"Account 581 thru 587 & 591 thru 597"},"F131","F131","F131",{"$f":"VLOOKUP(+L365,FactSum,2,FALSE)","v":"Account 581 thru 587 & 591 thru 597"}]
[]
["TOTAL DISTRIBUTION EXPENSE"]
[]
[]
[]
[]
[]
["901","Supervision",null,"F136","F136","F136",{"$f":"VLOOKUP(+F373,FactSum,2,FALSE)","v":"Account 902 + 903 + 904"},"F136",{"$f":"VLOOKUP(+H373,FactSum,2,FALSE)","v":"Account 902 + 903 + 904"},"F136","F136","F136",{"$f":"VLOOKUP(+L373,FactSum,2,FALSE)","v":"Account 902 + 903 + 904"}]
[]
["902","Meter Reading Expense",null,"F47","F47","F47",{"$f":"VLOOKUP(+F375,FactSum,2,FALSE)","v":"Wtd Customers Acct 902 - irrigation"},"F47",{"$f":"VLOOKUP(+H375,FactSum,2,FALSE)","v":"Wtd Customers Acct 902 - irrigation"},"F47","F47","F47",{"$f":"VLOOKUP(+L375,FactSum,2,FALSE)","v":"Wtd Customers Acct 902 - irrigation"}]
[]
["903","Customer Receipts & Collections",null,"F48","F48","F48",{"$f":"VLOOKUP(+F377,FactSum,2,FALSE)","v":"Wtd Customers Acct 903 - irrigation"},"F48",{"$f":"VLOOKUP(+H377,FactSum,2,FALSE)","v":"Wtd Customers Acct 903 - irrigation"},"F48","F48","F48",{"$f":"VLOOKUP(+L377,FactSum,2,FALSE)","v":"Wtd Customers Acct 903 - irrigation"}]
[]
["904","Uncollectible Accounts",null,"F80","F80","F80",{"$f":"VLOOKUP(+F379,FactSum,2,FALSE)","v":"Uncollectables"},"F80",{"$f":"VLOOKUP(+H379,FactSum,2,FALSE)","v":"Uncollectables"},"F80","F80","F80",{"$f":"VLOOKUP(+L379,FactSum,2,FALSE)","v":"Uncollectables"}]
[]
["905","Misc. Customer Accounts Exp",null,"F136","F136","F136",{"$f":"VLOOKUP(+F381,FactSum,2,FALSE)","v":"Account 902 + 903 + 904"},"F136",{"$f":"VLOOKUP(+H381,FactSum,2,FALSE)","v":"Account 902 + 903 + 904"},"F136","F136","F136",{"$f":"VLOOKUP(+L381,FactSum,2,FALSE)","v":"Account 902 + 903 + 904"}]
[]
["TOTAL CUSTOMER ACCOUNTS EXPENSE"]
[]
[]
[]
["A",null,"B","C","C","C",null,"C",null,"C","C","C"]
[]
["FERC",null,null,"COS","COS","COS",null,"COS",null,"COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor",null,"Factor",null,"Factor","Factor","Factor"]
["907","Supervision",null,"F40","F40","F40",{"$f":"VLOOKUP(+F391,FactSum,2,FALSE)","v":"Average Customers"},"F40",{"$f":"VLOOKUP(+H391,FactSum,2,FALSE)","v":"Average Customers"},"F40","F40","F40",{"$f":"VLOOKUP(+L391,FactSum,2,FALSE)","v":"Average Customers"}]
[]
["908","Customer Assistance",null,"F11","F40","F40","F92","F40","F94","F40","F40","F40",{"$f":"VLOOKUP(+L393,FactSum,2,FALSE)","v":"Average Customers"}]
[]
["909","Informational & Instructional Adv",null,"F40","F40","F40",{"$f":"VLOOKUP(+F395,FactSum,2,FALSE)","v":"Average Customers"},"F40",{"$f":"VLOOKUP(+H395,FactSum,2,FALSE)","v":"Average Customers"},"F40","F40","F40",{"$f":"VLOOKUP(+L395,FactSum,2,FALSE)","v":"Average Customers"}]
[]
["910","Misc. Customer Service",null,"F40","F40","F40",{"$f":"VLOOKUP(+F397,FactSum,2,FALSE)","v":"Average Customers"},"F40",{"$f":"VLOOKUP(+H397,FactSum,2,FALSE)","v":"Average Customers"},"F40","F40","F40",{"$f":"VLOOKUP(+L397,FactSum,2,FALSE)","v":"Average Customers"}]
[]
["TOTAL CUSTOMER SERVICE EXPENSE"]
[]
[]
[]
[]
[]
["911","Supervision",null,"F40","F40","F40",{"$f":"VLOOKUP(+F405,FactSum,2,FALSE)","v":"Average Customers"},"F40",{"$f":"VLOOKUP(+H405,FactSum,2,FALSE)","v":"Average Customers"},"F40","F40","F40",{"$f":"VLOOKUP(+L405,FactSum,2,FALSE)","v":"Average Customers"}]
[]
["912","Demonstration & Selling Expense",null,"F40","F40","F40",{"$f":"VLOOKUP(+F407,FactSum,2,FALSE)","v":"Average Customers"},"F40",{"$f":"VLOOKUP(+H407,FactSum,2,FALSE)","v":"Average Customers"},"F40","F40","F40",{"$f":"VLOOKUP(+L407,FactSum,2,FALSE)","v":"Average Customers"}]
[]
["913","Advertising Expense",null,"F40","F40","F40",{"$f":"VLOOKUP(+F409,FactSum,2,FALSE)","v":"Average Customers"},"F40",{"$f":"VLOOKUP(+H409,FactSum,2,FALSE)","v":"Average Customers"},"F40","F40","F40",{"$f":"VLOOKUP(+L409,FactSum,2,FALSE)","v":"Average Customers"}]
[]
["916","Misc. Sales Expense",null,"F40","F40","F40",{"$f":"VLOOKUP(+F411,FactSum,2,FALSE)","v":"Average Customers"},"F40",{"$f":"VLOOKUP(+H411,FactSum,2,FALSE)","v":"Average Customers"},"F40","F40","F40",{"$f":"VLOOKUP(+L411,FactSum,2,FALSE)","v":"Average Customers"}]
[]
["TOTAL SALES EXPENSE"]
[]
[]
[]
[]
[]
["920","Administrative & General Salaries",null,{"$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"},{"$f":"VLOOKUP(+F419,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H419,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"},{"$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"},{"$f":"VLOOKUP(+L419,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"}]
[null,null,null,"F42","F42","F42","F42","F42","F42","F42","F42","F42"]
[]
[]
["921","Office Supplies & expenses",null,{"$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"},{"$f":"VLOOKUP(+F423,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H423,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"},{"$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"},{"$f":"VLOOKUP(+L423,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"}]
[null,null,null,"F42","F42","F42","F42","F42","F42","F42","F42","F42"]
[]
[]
["923","Outside Services",null,{"$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"},{"$f":"VLOOKUP(+F427,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H427,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"},{"$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"},{"$f":"VLOOKUP(+L427,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"}]
[null,null,null,"F42","F42","F42","F42","F42","F42","F42","F42","F42"]
[]
[]
["924","Property Insurance",null,{"$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"},{"$f":"VLOOKUP(+F431,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H431,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"},{"$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"},{"$f":"VLOOKUP(+L431,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"}]
[null,null,"SG",null,"F10","F10","F10","F10","F10","F10","F10","F10"]
[]
["925","Injuries & Damages",null,{"$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"},{"$f":"VLOOKUP(+F434,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H434,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"},{"$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"},{"$f":"VLOOKUP(+L434,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"}]
[]
["926","Employee Pensions & Benefits",null,{"$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"},{"$f":"VLOOKUP(+F436,FactSum,2,FALSE)","v":"Distribution O & M Exp "},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"VLOOKUP(+H436,FactSum,2,FALSE)","v":"Distribution O & M Exp "},{"$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"},{"$f":"VLOOKUP(+L436,FactSum,2,FALSE)","v":"Distribution O & M Exp "}]
[]
["927","Franchise Requirements",null,"F102","F102","F102",null,"F102",{"$f":"VLOOKUP(+H438,FactSum,2)","v":"Coincident Peak, System "},"F102","F102","F102",{"$f":"VLOOKUP(+L438,FactSum,2)","v":"Coincident Peak, System "}]
[]
["928","Regulatory Commission Expense",null,"F141","F102","F102",{"$f":"VLOOKUP(+F438,FactSum,2)","v":"Coincident Peak, System "},"F102","F102","F102","F102","F102",{"$f":"VLOOKUP(+L440,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"Regulatory Fees","F142","F103","F103",{"$f":"VLOOKUP(+F439,FactSum,2)","v":{"$error":"#N/A"}},"F103","F103","F103","F103","F103",{"$f":"VLOOKUP(+L441,FactSum,2)","v":"Coincident Peak, System "}]
[]
["929","Duplicate Charges",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\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F102D","F102D","F102D","F102D","F102D","F102D","F102D",{"$f":"VLOOKUP(+L443,FactSum,2)","v":"Coincident Peak, System "}]
[]
["930","Misc General Expenses",null,{"$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,null,null,null,null,null,null,null,{"$f":"VLOOKUP(+L445,FactSum,2)","v":{"$error":"#N/A"}}]
[null,"Situs",null,null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F102D","F102D","F102D","F102D","F102D","F102D","F102D"]
[null,"Customer",null,null,"F42","F42","F42","F42","F42","F42","F42","F42"]
[null,"Labor",null,null,{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},"F138D",{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},"F138D",{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},"F138D",{"$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":"VLOOKUP(+F450,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H450,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$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":"VLOOKUP(+L450,FactSum,2)","v":"Coincident Peak, System "}]
[]
["935","Maintenance of General Plant",null,"F109","F108","F108",{"$f":"VLOOKUP(+F452,FactSum,2)","v":"SGP - System General Plant"},"F108",{"$f":"VLOOKUP(+H452,FactSum,2)","v":"SGP - System General Plant"},"F108","F108","F108",{"$f":"VLOOKUP(+L452,FactSum,2)","v":"SGP - System General Plant"}]
[]
[]
[]
["TOTAL ADMINISTRATIVE & GEN EXPENSE"]
[]
[]
["TOTAL O & M EXPENSE"]
[]
["A",null,"B","C","C","C",null,"C",null,"C","C","C"]
[]
["FERC",null,null,"COS","COS","COS",null,"COS",null,"COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor",null,"Factor",null,"Factor","Factor","Factor"]
["403SP","Steam Depreciation",null,{"$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"},{"$f":"VLOOKUP(+F465,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H465,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L465,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla","F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H466,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F10","F10"]
[null,null,"Total 403SP"]
[]
["403NP","Nuclear Depreciation",null,{"$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"},{"$f":"VLOOKUP(+F469,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H469,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L469,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["403HP","Hydro Depreciation",null,{"$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"},{"$f":"VLOOKUP(+F471,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H471,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L471,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["403OP","Other Production Depreciation",null,"F10","F10","F10","F12","F10","F10","F10","F10","F10",{"$f":"VLOOKUP(+L473,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSCCT - Simple Cycle Combustion Turbine","F10","F10",{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10","F10","F10"]
[null,null,"SSGCH - Cholla","F10","F10",{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10","F10","F10"]
[null,null,"Total 403OP"]
["403TP","Transmission Depreciation"]
[null,null,null,"F106","F106","F106",{"$f":"VLOOKUP(+F478,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106",{"$f":"VLOOKUP(+H478,FactSum,2,FALSE)","v":"STP - System Transmission Plant"},"F106","F106","F106",{"$f":"VLOOKUP(+L478,FactSum,2,FALSE)","v":"STP - System Transmission Plant"}]
[]
["403","Distribution Depreciation"]
[null,null,"Land Rights","F118","F118","F118",{"$f":"VLOOKUP(+F481,FactSum,2,FALSE)","v":"Account 360"},"F118",{"$f":"VLOOKUP(+H481,FactSum,2,FALSE)","v":"Account 360"},"F118","F118","F118",{"$f":"VLOOKUP(+L481,FactSum,2,FALSE)","v":"Account 360"}]
[null,null,"Structures","F119","F119","F119","Account 361","F119","Account 361","F119","F119","F119","Account 361"]
[null,null,"Station Equip","F120","F120","F120","Account 362","F120","Account 362","F120","F120","F120","Account 362"]
[null,null,"Poles & Towers","F121","F121","F121","Account 364","F121","Account 364","F121","F121","F121","Account 364"]
[null,null,"OH Conductors","F122","F122","F122","Account 365","F122","Account 365","F122","F122","F122","Account 365"]
[null,null,"UG Conduit","F123","F123","F123","Account 366","F123","Account 366","F123","F123","F123","Account 366"]
[null,null,"UG Conductor","F124","F124","F124","Account 367","F124","Account 367","F124","F124","F124","Account 367"]
[null,null,"Line Transformer","F125","F125","F125","Account 368","F125","Account 368","F125","F125","F125","Account 368"]
[null,null,"Services","F126","F126","F126","Account 369","F126","Account 369","F126","F126","F126","Account 369"]
[null,null,"Meters","F127","F127","F127","Account 370","F127","Account 370","F127","F127","F127","Account 370"]
[null,null,"Inst Cust Premises","F128","F128","F128","Account 371","F128","Account 371","F128","F128","F128","Account 371"]
[null,null,"Leased Property","F129","F129","F129","Account 372","F129","Account 372","F129","F129","F129","Account 372"]
[null,null,"Street Lighting","F130","F130","F130","Account 373","F130","Account 373","F130","F130","F130","Account 373"]
[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"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"VLOOKUP(+H497,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$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":"VLOOKUP(+L497,FactSum,2)","v":"STP - System Trans & Dist Plant"}]
[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":"VLOOKUP(+F498,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"Coincident Peak, System ",{"$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"},{"$f":"VLOOKUP(+L498,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"System Overheads",{"$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"},{"$f":"VLOOKUP(+F499,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$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":"VLOOKUP(+L499,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"Customer - System","F42","F42","F42",{"$f":"VLOOKUP(+F500,FactSum,2)","v":"Depreciation Expense"},"F42","Depreciation Expense","F42","F42","F42",{"$f":"VLOOKUP(+L500,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"Energy","F30","F30","F30",{"$f":"VLOOKUP(+F501,FactSum,2)","v":"Depreciation Expense"},"F30","Depreciation Expense","F30","F30","F30",{"$f":"VLOOKUP(+L501,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"SSGCT - Simple Cycle Combustion Turbine","F14",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"F105D","F105D"]
[null,null,"SSGCH - Cholla","F30",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"Coincident Peak, System ","F105D","F105D","F105D"]
[null,"Total General Expense"]
[]
["403GV0","General Vehicles",null,{"$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"},{"$f":"VLOOKUP(+F506,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"VLOOKUP(+H506,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"},{"$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"},{"$f":"VLOOKUP(+L506,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"}]
[]
["403MP","Mining Depreciation",null,"F31","F30","F30",{"$f":"VLOOKUP(+F508,FactSum,2,FALSE)","v":"MWH @ Input"},"F30",{"$f":"VLOOKUP(+H508,FactSum,2,FALSE)","v":"MWH @ Input"},"F30","F30","F30",{"$f":"VLOOKUP(+L508,FactSum,2,FALSE)","v":"MWH @ Input"}]
[]
["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":"VLOOKUP(+F510,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H510,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L510,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
[]
["TOTAL DEPRECIATION EXPENSE"]
[]
[]
[]
[]
["404CLG","Amort of LT Plant - Cap. Lease Gen"]
[null,"Division",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":"VLOOKUP(+F519,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H519,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L519,FactSum,2)","v":"Coincident Peak, System "}]
[null,"System Overheads",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$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":"VLOOKUP(+F520,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H520,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$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":"VLOOKUP(+L520,FactSum,2)","v":"Coincident Peak, System "}]
[null,"Customer - System",null,"F42","F42","F42",{"$f":"VLOOKUP(+F521,FactSum,2)","v":"Depreciation Expense"},"F42",{"$f":"VLOOKUP(+H521,FactSum,2)","v":"Depreciation Expense"},"F42","F42","F42",{"$f":"VLOOKUP(+L521,FactSum,2)","v":"Depreciation Expense"}]
[null,"Total Amort. Cap. Lease General"]
[]
["404CLS","Amort of LT Plant - Cap Lease Steam",null,{"$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"},{"$f":"VLOOKUP(+F524,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H524,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L524,FactSum,2)","v":"Coincident Peak, System "}]
[]
["404IP","Amort of LT Plant - Intangible Plant"]
[null,null,"Situs",{"$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"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"VLOOKUP(+H527,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$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"},{"$f":"VLOOKUP(+L527,FactSum,2)","v":"STP - System Trans & Dist Plant"}]
[null,null,"System Generation",{"$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"},{"$f":"VLOOKUP(+F528,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$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":"VLOOKUP(+L528,FactSum,2)","v":"Coincident Peak, System "}]
[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":"VLOOKUP(+F529,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"Coincident Peak, System ",{"$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"},{"$f":"VLOOKUP(+L529,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"Customer - System","F42","F42","F42",{"$f":"VLOOKUP(+F530,FactSum,2)","v":"Depreciation Expense"},"F42","Depreciation Expense","F42","F42","F42",{"$f":"VLOOKUP(+L530,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"Energy","F30","F30","F30",{"$f":"VLOOKUP(+F531,FactSum,2)","v":"Depreciation Expense"},"F30","Depreciation Expense","F30","F30","F30",{"$f":"VLOOKUP(+L531,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"SSGCH - Cholla","F30",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,"Total Amort. Intangible Plant"]
[]
[]
[]
[]
["A",null,"B","C","C","C",null,"C",null,"C","C","C"]
[]
["FERC",null,null,"COS","COS","COS",null,"COS",null,"COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor",null,"Factor",null,"Factor","Factor","Factor"]
["404O","Amort of LT Plant - Other Plant",null,"F30",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+F542,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H542,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
["404330","Amort of Other Electric Plant",null,"F110","F10","F10",{"$f":"VLOOKUP(+F544,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10",{"$f":"VLOOKUP(+H544,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F110","F10",{"$f":"VLOOKUP(+L544,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["405","Amort of Other Electric Plant",null,"F110","F10","F10",{"$f":"VLOOKUP(+F546,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10",{"$f":"VLOOKUP(+H546,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F110","F10",{"$f":"VLOOKUP(+L546,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["406","Amort of Plant Acquisition Adj",null,{"$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"},{"$f":"VLOOKUP(+F548,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H548,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L548,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["407","Amort of Prop Losses, Unrec Plant,",null,"F111","F10","F10",{"$f":"VLOOKUP(+F550,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10",{"$f":"VLOOKUP(+H550,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F110","F10",{"$f":"VLOOKUP(+L550,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
[]
["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"},"F101D",{"$f":"VLOOKUP(+F559,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"VLOOKUP(+H559,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},"F101D","F101D",{"$f":"VLOOKUP(+L559,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"Customer - System","F101D",{"$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",{"$f":"VLOOKUP(+F560,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"VLOOKUP(+H560,FactSum,2)","v":"Coincident Peak, System "},"F101D","F101D","F101D"]
[]
[]
[]
[]
[]
[]
["41140","Deferred I T C - Federal",null,{"$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"},{"$f":"VLOOKUP(+F567,FactSum,2,FALSE)","v":"Distribution Rate Base"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"VLOOKUP(+H567,FactSum,2,FALSE)","v":"Distribution Rate Base"},{"$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"},{"$f":"VLOOKUP(+L567,FactSum,2,FALSE)","v":"Distribution Rate Base"}]
[]
["41141","Deferred I T C - Idaho",null,{"$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"},{"$f":"VLOOKUP(+F569,FactSum,2,FALSE)","v":"Distribution Rate Base"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"VLOOKUP(+H569,FactSum,2,FALSE)","v":"Distribution Rate Base"},{"$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"},{"$f":"VLOOKUP(+L569,FactSum,2,FALSE)","v":"Distribution Rate Base"}]
[]
["TOTAL DEFERRED ITC"]
[]
[]
[]
[]
[]
["41010","Deferred Income Tax - Federal-DR",null,{"$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"},{"$f":"VLOOKUP(+F577,FactSum,2,FALSE)","v":"Distribution Rate Base"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"VLOOKUP(+H577,FactSum,2,FALSE)","v":"Distribution Rate Base"},{"$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"},{"$f":"VLOOKUP(+L577,FactSum,2,FALSE)","v":"Distribution Rate Base"}]
[]
["41011","Deferred Income Tax - State-DR",null,{"$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"},{"$f":"VLOOKUP(+F579,FactSum,2,FALSE)","v":"Distribution Rate Base"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"VLOOKUP(+H579,FactSum,2,FALSE)","v":"Distribution Rate Base"},{"$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"},{"$f":"VLOOKUP(+L579,FactSum,2,FALSE)","v":"Distribution Rate Base"}]
[]
["41110","Deferred Income Tax - Federal-CR",null,{"$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"},{"$f":"VLOOKUP(+F581,FactSum,2,FALSE)","v":"Distribution Rate Base"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"VLOOKUP(+H581,FactSum,2,FALSE)","v":"Distribution Rate Base"},{"$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"},{"$f":"VLOOKUP(+L581,FactSum,2,FALSE)","v":"Distribution Rate Base"}]
[]
["41111","Deferred Income Tax - State-CR",null,{"$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"},{"$f":"VLOOKUP(+F583,FactSum,2,FALSE)","v":"Distribution Rate Base"},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"VLOOKUP(+H583,FactSum,2,FALSE)","v":"Distribution Rate Base"},{"$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"},{"$f":"VLOOKUP(+L583,FactSum,2,FALSE)","v":"Distribution Rate Base"}]
[]
["TOTAL DEFERRED INCOME TAXES"]
[]
["SCHMAF","Additions - Flow Through"]
[null,null,"S",null,{"$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"},"F101D","F101D","F101D","F101D","F101D","F101D","F101D"]
[null,null,"SNP",null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},"F104D","F104D","F104D","F104D","F104D","F104D","F104D"]
[null,null,"SO",null,{"$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","F102D","F102D","F102D","F102D"]
[null,null,"SE",null,{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},"F30","F30","F30","F30","F30","F30","F30"]
[null,null,"TROJP",null,{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10","F10","F10","F10","F10"]
[null,null,"SG",null,"F10","F10","F10","F10","F10","F10","F10","F10"]
[]
[]
["SCHMAP","Additions - Permanent"]
[null,null,"S",null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},"F101D","F101D","F101D","F101D","F101D","F101D","F101D"]
[null,null,"SE",null,{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},"F30","F30","F30","F30","F30","F30","F30"]
[null,null,"SNP",null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},"F104D","F104D","F104D","F104D","F104D","F104D","F104D"]
[null,null,"SO",null,{"$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","F102D","F102D","F102D","F102D"]
[null,null,"SG",null,{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10","F10","F10","F10","F10"]
[null,null,"BADDEBT",null,{"$f":"IF(IncomeTaxOptVal=1,\"F80\",\"\")","v":"F80"},"F80","F80","F80","F80","F80","F80","F80"]
[]
[]
["SCHMAT","Additions - Temporary"]
[null,null,"S",null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},"F101D","F101D","F101D","F101D","F101D","F101D","F101D"]
[null,null,"SGCT",null,{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10","F10","F10","F10","F10"]
[null,null,"CIAC",null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},"F104D","F104D","F104D","F104D","F104D","F104D","F104D"]
[null,null,"SNP",null,"F104D","F104D","F104D","F104D","F104D","F104D","F104D","F104D"]
[null,null,"TROJD",null,{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10","F10","F10","F10","F10"]
[null,null,"SG",null,"F10","F10","F10","F10","F10","F10","F10","F10"]
[null,null,"SE",null,{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},"F30","F30","F30","F30","F30","F30","F30"]
[null,null,"SG",null,{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10","F10","F10","F10","F10"]
[null,null,"GPS",null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\"))))),\"\")","v":"F102D"},"F102D","F102D","F102D","F102D","F102D","F102D","F102D"]
[null,null,"SO",null,"F102D","F102D","F102D","F102D","F102D","F102D","F102D","F102D"]
[null,null,"SNPD",null,{"$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","F104D","F104D","F104D","F104D"]
[null,null,"BADDEBT",null,{"$f":"IF(IncomeTaxOptVal=1,\"F80\",\"\")","v":"F80"},"F80","F80","F80","F80","F80","F80","F80"]
[null,null,"TAXDEPR",null,{"$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","F151D","F151D","F151D","F151D"]
[null,null,"SCHMDEXP",null,"F151D","F151D","F151D","F151D","F151D","F151D","F151D","F151D"]
[]
[]
["TOTAL SCHEDULE - M ADDITIONS"]
[]
["SCHMDF","Deductions - Flow Through"]
[null,null,"S",null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},"F101D","F101D","F101D","F101D","F101D","F101D","F101D"]
[null,null,"DGP",null,{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10","F10","F10","F10","F10"]
[null,null,"DGU",null,"F10","F10","F10","F10","F10","F10","F10","F10"]
[]
["SCHMDP","Deductions - Permanent"]
[null,null,"S",null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},"F101D","F101D","F101D","F101D","F101D","F101D","F101D"]
[null,null,"SE",null,{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},"F30","F30","F30","F30","F30","F30","F30"]
[null,null,"SNP",null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},"F104D","F104D","F104D","F104D","F104D","F104D","F104D"]
[null,null,"IBT",null,{"$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","F150D","F150D","F150D","F150D"]
[null,null,"SG",null,{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10","F10","F10","F10","F10"]
[null,null,"SO",null,{"$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","F102D","F102D","F102D","F102D"]
[]
[]
["SCHMDT","Deductions - Temporary"]
[null,null,"S",null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},"F101D","F101D","F101D","F101D","F101D","F101D","F101D"]
[null,null,"BADDEBT",null,{"$f":"IF(IncomeTaxOptVal=1,\"F80\",\"\")","v":"F80"},"F80","F80","F80","F80","F80","F80","F80"]
[null,null,"SNP",null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\"))))),\"\")","v":"F104D"},"F104D","F104D","F104D","F104D","F104D","F104D","F104D"]
[null,null,"CN",null,{"$f":"IF(IncomeTaxOptVal=1,\"F40\",\"\")","v":"F40"},"F40","F40","F40","F40","F40","F40","F40"]
[null,null,"TROJD",null,{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10","F10","F10","F10","F10"]
[null,null,"DGP",null,"F10","F10","F10","F10","F10","F10","F10","F10"]
[null,null,"SE",null,{"$f":"IF(IncomeTaxOptVal=1,\"F30\",\"\")","v":"F30"},"F30","F30","F30","F30","F30","F30","F30"]
[null,null,"SG",null,{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10","F10","F10","F10","F10"]
[null,null,"GPS",null,{"$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","F102D","F102D","F102D","F102D"]
[null,null,"SO",null,"F102D","F102D","F102D","F102D","F102D","F102D","F102D","F102D"]
[null,null,"TAXDEPR",null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F151G\",IF(Function=\"TRN\",\"F151T\",IF(Function=\"DIS\",\"F151D\",IF(Function=\"RETAIL\",\"F151R\",IF(Function=\"MISC\",\"F151M\",\"ERR\"))))),\"\")","v":"F151D"},"F151D","F151D","F151D","F151D","F151D","F151D","F151D"]
[null,null,"SNPD",null,{"$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","F104D","F104D","F104D","F104D"]
[]
[]
["TOTAL SCHEDULE - M DEDUCTIONS"]
[]
["TOTAL SCHEDULE - M ADJUSTMENTS"]
[]
[]
[]
[]
[]
[null,"State Income Taxes Before Credits",null,null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F150G\",IF(Function=\"TRN\",\"F150T\",IF(Function=\"DIS\",\"F150D\",IF(Function=\"RETAIL\",\"F150R\",IF(Function=\"MISC\",\"F150M\",\"ERR\"))))),\"\")","v":"F150D"},"F150D","F150D","F150D","F150D","F150D","F150D","F150D"]
[null,"Renewable Energy Credits",null,null,{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10","F10","F10","F10","F10"]
["40911","State Income Taxes",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(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":"VLOOKUP(+F663,FactSum,2,FALSE)","v":{"$error":"#N/A"}},{"$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":""},{"$f":"VLOOKUP(+H663,FactSum,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(IncomeTaxOptVal=1,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""},{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(IncomeTaxOptVal=1,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""},{"$f":"VLOOKUP(+L663,FactSum,2,FALSE)","v":{"$error":"#N/A"}}]
[]
["Calculation of Taxable Income:"]
[]
[null,"Operating Revenues"]
[null,"Operating Deductions:"]
[null,"   O & M Expenses"]
[null,"   Depreciation Expense"]
[null,"   Amortization Expense"]
[null,"   Taxes Other Than Income"]
[null,"   Interest & Dividends (AFUDC-Equity)",null,null,{"$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","F104D","F104D","F104D","F104D"]
[null,"   Misc Revenue & Expense"]
[null,"    Total Operating Deductions"]
[null,"Other Deductions:"]
[null,"   Interest Deductions",null,null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},{"$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,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"},null,{"$f":"IF(IncomeTaxOptVal=1,IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))),\"\")","v":"F101D"}]
[null,"   Interest on PCRBS"]
[null,"   Schedule M Adjustments"]
[]
[null,"    Income Before State Taxes"]
[]
[null,"State Income Taxes"]
[]
["40910","Adjustments to Calculated Tax:",null,{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},{"$f":"IF(IncomeTaxOptVal=1,\"F10\",\"\")","v":"F10"},"F10","F10","F10","F10","F10","F10","F10",{"$f":"VLOOKUP(+L685,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
[]
[]
[]
[null,"Federal Income Tax",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":""},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,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""},null,{"$f":"IF(IncomeTaxOptVal=1,\"\",IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\"))))))","v":""}]
[]
[]
["TOTAL OPERATING EXPENSES"]
[]
[]
[]
[]
["A",null,"B","C","C","C",null,"C",null,"C","C","C"]
[]
["FERC",null,null,"COS","COS","COS",null,"COS",null,"COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor",null,"Factor",null,"Factor","Factor","Factor"]
["310","Land and Land Rights",null,{"$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"},{"$f":"VLOOKUP(+F702,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H702,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L702,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla","F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H703,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F10","F10"]
[null,null,"Total 310"]
[]
["311","Structures and Improvements",null,{"$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"},{"$f":"VLOOKUP(+F706,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H706,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L706,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla","F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H707,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F10","F10"]
[null,null,"Total 311"]
[]
["312","Boiler Plant Equipment",null,{"$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"},{"$f":"VLOOKUP(+F710,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H710,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L710,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla","F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H711,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F10","F10"]
[null,null,"Total 312"]
[]
["314","Turbogenerator Units",null,{"$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"},{"$f":"VLOOKUP(+F714,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H714,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L714,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla","F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H715,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F10","F10"]
[null,null,"Total 314"]
[]
["315","Accessory Electric Equipment",null,{"$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"},{"$f":"VLOOKUP(+F718,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H718,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L718,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla","F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H719,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F10","F10"]
[null,null,"Total 316"]
[]
["316","Misc Power Plant Equipment",null,{"$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"},{"$f":"VLOOKUP(+F722,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H722,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L722,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla","F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H723,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F10","F10"]
[null,null,"Total 316"]
[]
["S00","Unclassified Steam Plant - Acct 300",null,{"$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"},{"$f":"VLOOKUP(+F726,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H726,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L726,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
[]
[]
["Total Steam Production Plant"]
[]
[]
[]
[]
[]
["320","Land and Land Rights",null,{"$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"},{"$f":"VLOOKUP(+F736,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H736,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L736,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["321","Structures and Improvements",null,{"$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"},{"$f":"VLOOKUP(+F738,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H738,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L738,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["322","Reactor Plant Equipment",null,{"$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"},{"$f":"VLOOKUP(+F740,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H740,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L740,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["323","Turbogenerator Units",null,{"$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"},{"$f":"VLOOKUP(+F742,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H742,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L742,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["324","Land and Land Rights",null,{"$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"},{"$f":"VLOOKUP(+F744,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H744,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L744,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["325","Misc. Power Plant Equipment",null,{"$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"},{"$f":"VLOOKUP(+F746,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H746,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L746,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["N00","Unclassified Nuclear Plt - Acct 300",null,{"$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"},{"$f":"VLOOKUP(+F748,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H748,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L748,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["Total Nuclear Production Plant"]
[]
[]
[]
[]
[]
["330","Land and Land Rights",null,{"$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"},{"$f":"VLOOKUP(+F756,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H756,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L756,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["331","Structures and Improvements",null,{"$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"},{"$f":"VLOOKUP(+F758,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H758,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L758,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["332","Reservoirs, Dams & Waterways",null,{"$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"},{"$f":"VLOOKUP(+F760,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H760,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L760,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["333","Water Wheel, Turbines, & Generators",null,{"$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"},{"$f":"VLOOKUP(+F762,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H762,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L762,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["334","Accessory Electric Equipment",null,{"$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"},{"$f":"VLOOKUP(+F764,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H764,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L764,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["335","Misc. Power Plant Equipment",null,{"$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"},{"$f":"VLOOKUP(+F766,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H766,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L766,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["336","Roads, Railroads & Bridges",null,{"$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"},{"$f":"VLOOKUP(+F768,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H768,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L768,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["H00","Unclassified Hydro Plant - Acct 300",null,{"$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"},{"$f":"VLOOKUP(+F770,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H770,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L770,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["Total Hydraulic Plant"]
[]
[]
["A",null,"B","C","C","C",null,"C",null,"C","C","C"]
[]
["FERC",null,null,"COS","COS","COS",null,"COS",null,"COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor",null,"Factor",null,"Factor","Factor","Factor"]
["340","Land and Land Rights",null,{"$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"},{"$f":"VLOOKUP(+F779,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H779,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L779,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["341","Structures and Improvements",null,{"$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"},{"$f":"VLOOKUP(+F781,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H781,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L781,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCT - Simple Cycle Combustion Turbine","F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H782,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F10","F10"]
[]
[]
["342","Fuel Holders, Producers & Access",null,{"$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"},{"$f":"VLOOKUP(+F785,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H785,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L785,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCT - Simple Cycle Combustion Turbine","F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H786,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F10","F10"]
[]
[]
["343","Prime Movers",null,{"$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"},{"$f":"VLOOKUP(+F789,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H789,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L789,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSCCT - Simple Cycle Combustion Turbine","F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H790,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F10","F10"]
[null,null,"Total 343"]
[]
["344","Generators",null,{"$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"},{"$f":"VLOOKUP(+F793,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H793,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L793,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCT - Simple Cycle Combustion Turbine","F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H794,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F10","F10"]
[]
[]
["345","Accessory Electric Plant",null,{"$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"},{"$f":"VLOOKUP(+F797,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H797,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L797,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCT - Simple Cycle Combustion Turbine","F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H798,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F10","F10"]
[]
[]
["346","Misc. Power Plant Equipment",null,{"$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"},{"$f":"VLOOKUP(+F801,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H801,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L801,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["O00","Unclassified Other Prod - Acct 300",null,{"$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"},{"$f":"VLOOKUP(+F803,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H803,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L803,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["Total Other Production Plant"]
[]
["Experimental Plant"]
["103","Experimental Plant",null,{"$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"},{"$f":"VLOOKUP(+F808,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H808,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L808,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["TOTAL PRODUCTION PLANT"]
[]
[]
["350","Land and Land Rights"]
[null,null,"Demand",{"$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"},{"$f":"VLOOKUP(+F814,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H814,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L814,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"Direct Assigned","A","A","A",{"$f":"VLOOKUP(+F815,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H815,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L815,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["352","Structures and Improvements"]
[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":"VLOOKUP(+F818,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H818,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L818,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"Direct Assigned","A","A","A",{"$f":"VLOOKUP(+F819,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H819,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L819,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["353","Station Equipment"]
[null,null,"Demand",{"$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"},{"$f":"VLOOKUP(+F822,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H822,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L822,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"Direct Assigned","A","A","A",{"$f":"VLOOKUP(+F823,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H823,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L823,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["354","Towers and Fixtures"]
[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":"VLOOKUP(+F826,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H826,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L826,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"Direct Assigned","A","A","A",{"$f":"VLOOKUP(+F827,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H827,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L827,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["355","Poles and Fixtures"]
[null,null,"Demand",{"$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"},{"$f":"VLOOKUP(+F830,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H830,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L830,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"Direct Assigned","A","A","A",{"$f":"VLOOKUP(+F831,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H831,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L831,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["356","Clearing and Grading"]
[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":"VLOOKUP(+F834,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H834,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L834,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"Direct Assigned","A","A","A",{"$f":"VLOOKUP(+F835,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H835,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L835,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["357","Underground Conduit"]
[null,null,"Demand",{"$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"},{"$f":"VLOOKUP(+F838,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H838,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L838,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"Direct Assigned","A","A","A",{"$f":"VLOOKUP(+F839,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H839,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L839,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["358","Underground Conductors "]
[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":"VLOOKUP(+F842,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H842,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L842,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"Direct Assigned","A","A","A",{"$f":"VLOOKUP(+F843,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H843,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L843,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["359","Roads and Trails"]
[null,null,"Demand",{"$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"},{"$f":"VLOOKUP(+F846,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H846,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L846,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"Direct Assigned","A","A","A",{"$f":"VLOOKUP(+F847,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H847,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L847,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
[]
["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"},"F10",{"$f":"VLOOKUP(+F850,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H850,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L850,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
["TS0","Unclassified Trans Sub - Acct 300",null,"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"VLOOKUP(+F851,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H851,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","F10","F10",{"$f":"VLOOKUP(+L851,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["TOTAL TRANSMISSION PLANT"]
[]
["A",null,"B","C","C","C",null,"C",null,"C","C","C"]
[]
["FERC",null,null,"COS","COS","COS",null,"COS",null,"COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor",null,"Factor",null,"Factor","Factor","Factor"]
[]
["360","Land and Land Rights"]
[null,null,"Demand Primary","F21","F20","F20",{"$f":"VLOOKUP(+F861,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20",{"$f":"VLOOKUP(+H861,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20","F20","F20",{"$f":"VLOOKUP(+L861,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"}]
[null,null,"Assigned","A","A","A",{"$f":"VLOOKUP(+F862,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H862,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L862,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["361","Structures and Improvements"]
[null,null,"Demand Primary","F21","F20","F20",{"$f":"VLOOKUP(+F865,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20",{"$f":"VLOOKUP(+H865,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20","F20","F20",{"$f":"VLOOKUP(+L865,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"}]
[null,null,"Assigned","A","A","A",{"$f":"VLOOKUP(+F866,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H866,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L866,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["362","Station Equipment"]
[null,null,"Demand Primary","F21","F20","F20",{"$f":"VLOOKUP(+F869,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20",{"$f":"VLOOKUP(+H869,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20","F20","F20",{"$f":"VLOOKUP(+L869,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"}]
[null,null,"Assigned","A","A","A",{"$f":"VLOOKUP(+F870,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H870,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L870,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["364","Poles, Towers & Fixtures"]
[null,null,"Demand Primary","F20","F20","F20",{"$f":"VLOOKUP(+F873,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20",{"$f":"VLOOKUP(+H873,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20","F20","F20",{"$f":"VLOOKUP(+L873,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"}]
[null,null,"Demand Secondary","F22","F22","F22",{"$f":"VLOOKUP(+F874,FactSum,2,FALSE)","v":"Secondary Lines - NCP"},"F22",{"$f":"VLOOKUP(+H874,FactSum,2,FALSE)","v":"Secondary Lines - NCP"},"F22","F22","F22",{"$f":"VLOOKUP(+L874,FactSum,2,FALSE)","v":"Secondary Lines - NCP"}]
[null,null,"Assigned","A","A","A",{"$f":"VLOOKUP(+F875,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H875,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L875,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["365","Overhead Conductors"]
[null,null,"Demand Primary","F20","F20","F20",{"$f":"VLOOKUP(+F878,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20",{"$f":"VLOOKUP(+H878,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20","F20","F20",{"$f":"VLOOKUP(+L878,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"}]
[null,null,"Demand Secondary","F22","F22","F22",{"$f":"VLOOKUP(+F879,FactSum,2,FALSE)","v":"Secondary Lines - NCP"},"F22",{"$f":"VLOOKUP(+H879,FactSum,2,FALSE)","v":"Secondary Lines - NCP"},"F22","F22","F22",{"$f":"VLOOKUP(+L879,FactSum,2,FALSE)","v":"Secondary Lines - NCP"}]
[null,null,"Assigned","A","A","A",{"$f":"VLOOKUP(+F880,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H880,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L880,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["366","Underground Conduit"]
[null,null,"Demand Primary","F20","F20","F20",{"$f":"VLOOKUP(+F883,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20",{"$f":"VLOOKUP(+H883,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20","F20","F20",{"$f":"VLOOKUP(+L883,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"}]
[null,null,"Demand Secondary","F22","F22","F22",{"$f":"VLOOKUP(+F884,FactSum,2,FALSE)","v":"Secondary Lines - NCP"},"F22",{"$f":"VLOOKUP(+H884,FactSum,2,FALSE)","v":"Secondary Lines - NCP"},"F22","F22","F22",{"$f":"VLOOKUP(+L884,FactSum,2,FALSE)","v":"Secondary Lines - NCP"}]
[null,null,"Assigned","A","A","A",{"$f":"VLOOKUP(+F885,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H885,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L885,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["367","Underground Conductors "]
[null,null,"Demand Primary","F20","F20","F20",{"$f":"VLOOKUP(+F888,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20",{"$f":"VLOOKUP(+H888,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20","F20","F20",{"$f":"VLOOKUP(+L888,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"}]
[null,null,"Demand Secondary","F22","F22","F22",{"$f":"VLOOKUP(+F889,FactSum,2,FALSE)","v":"Secondary Lines - NCP"},"F22",{"$f":"VLOOKUP(+H889,FactSum,2,FALSE)","v":"Secondary Lines - NCP"},"F22","F22","F22",{"$f":"VLOOKUP(+L889,FactSum,2,FALSE)","v":"Secondary Lines - NCP"}]
[null,null,"Assigned","A","A","A",{"$f":"VLOOKUP(+F890,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H890,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L890,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["368","Line Transformers"]
[null,null,"Demand Secondary","F22","F21","F21",{"$f":"VLOOKUP(+F893,FactSum,2,FALSE)","v":"Transformers      - NCP"},"F21",{"$f":"VLOOKUP(+H893,FactSum,2,FALSE)","v":"Transformers      - NCP"},"F21","F21","F21",{"$f":"VLOOKUP(+L893,FactSum,2,FALSE)","v":"Transformers      - NCP"}]
[null,null,"Assigned","A","A","A",{"$f":"VLOOKUP(+F894,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H894,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L894,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["369","Services"]
[null,null,"Customer","F71","F70","F70",{"$f":"VLOOKUP(+F897,FactSum,2,FALSE)","v":"Services"},"F70",{"$f":"VLOOKUP(+H897,FactSum,2,FALSE)","v":"Services"},"F70","F70","F70",{"$f":"VLOOKUP(+L897,FactSum,2,FALSE)","v":"Services"}]
[null,null,"Assigned","A","A","A",{"$f":"VLOOKUP(+F898,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H898,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L898,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["370","Meters"]
[null,null,"Customer","F61","F60","F60",{"$f":"VLOOKUP(+F901,FactSum,2,FALSE)","v":"Meters"},"F60",{"$f":"VLOOKUP(+H901,FactSum,2,FALSE)","v":"Meters"},"F60","F60","F60",{"$f":"VLOOKUP(+L901,FactSum,2,FALSE)","v":"Meters"}]
[null,null,"Assigned","A","A","A",{"$f":"VLOOKUP(+F902,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H902,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L902,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["371","Install on Customers' Premises"]
[null,null,"Demand Primary","F20","F20","F20",{"$f":"VLOOKUP(+F905,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20",{"$f":"VLOOKUP(+H905,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20","F20","F20",{"$f":"VLOOKUP(+L905,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"}]
[null,null,"Demand Secondary","F22","F22","F22",{"$f":"VLOOKUP(+F906,FactSum,2,FALSE)","v":"Secondary Lines - NCP"},"F22",{"$f":"VLOOKUP(+H906,FactSum,2,FALSE)","v":"Secondary Lines - NCP"},"F22","F22","F22",{"$f":"VLOOKUP(+L906,FactSum,2,FALSE)","v":"Secondary Lines - NCP"}]
[null,null,"Assigned","A","A","A",{"$f":"VLOOKUP(+F907,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H907,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L907,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
["372","Leased Property"]
[null,null,"Demand Primary","F20","F20","F20",{"$f":"VLOOKUP(+F910,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20",{"$f":"VLOOKUP(+H910,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20","F20","F20",{"$f":"VLOOKUP(+L910,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"}]
[null,null,"Demand Secondary","F22","F22","F22",{"$f":"VLOOKUP(+F911,FactSum,2,FALSE)","v":"Secondary Lines - NCP"},"F22",{"$f":"VLOOKUP(+H911,FactSum,2,FALSE)","v":"Secondary Lines - NCP"},"F22","F22","F22",{"$f":"VLOOKUP(+L911,FactSum,2,FALSE)","v":"Secondary Lines - NCP"}]
[null,null,"Assigned","A","A","A",{"$f":"VLOOKUP(+F912,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H912,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L912,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
[]
["373","Street Lights",null,"A","A","A",{"$f":"VLOOKUP(+F915,FactSum,2,FALSE)","v":"Direct Assignment"},"A",{"$f":"VLOOKUP(+H915,FactSum,2,FALSE)","v":"Direct Assignment"},"A","A","A",{"$f":"VLOOKUP(+L915,FactSum,2,FALSE)","v":"Direct Assignment"}]
[]
[]
["D00","Unclassified Dist Plant - Acct 300",null,"F22","F22","F22",{"$f":"VLOOKUP(+F918,FactSum,2,FALSE)","v":"Secondary Lines - NCP"},"F22",{"$f":"VLOOKUP(+H918,FactSum,2,FALSE)","v":"Secondary Lines - NCP"},"F22","F22","F22",{"$f":"VLOOKUP(+L918,FactSum,2,FALSE)","v":"Secondary Lines - NCP"}]
["DS0","Unclassified Dist Sub  - Acct 300",null,"F20","F20","F20",{"$f":"VLOOKUP(+F919,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20",{"$f":"VLOOKUP(+H919,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"},"F20","F20","F20",{"$f":"VLOOKUP(+L919,FactSum,2,FALSE)","v":"12 Weighted Distribution Peaks"}]
["TOTAL DISTRIBUTION PLANT"]
[]
[]
[]
["A",null,"B","C","C","C",null,"C",null,"C","C","C"]
[]
["FERC",null,null,"COS","COS","COS",null,"COS",null,"COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor",null,"Factor",null,"Factor","Factor","Factor"]
["389","Land and Land Rights"]
[null,null,"Situs",{"$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"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"VLOOKUP(+H929,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$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"},{"$f":"VLOOKUP(+L929,FactSum,2)","v":"STP - System Trans & Dist Plant"}]
[null,null,"System Generation",{"$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"},{"$f":"VLOOKUP(+F930,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"VLOOKUP(+H930,FactSum,2)","v":"Coincident Peak, System "},{"$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"},{"$f":"VLOOKUP(+L930,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"System Overheads",{"$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"},{"$f":"VLOOKUP(+F931,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H931,FactSum,2)","v":"Coincident Peak, System "},{"$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"},{"$f":"VLOOKUP(+L931,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"Customer - System","F43","F42","F42",{"$f":"VLOOKUP(+F932,FactSum,2)","v":"Depreciation Expense"},"F42",{"$f":"VLOOKUP(+H932,FactSum,2)","v":"Depreciation Expense"},"F42","F42","F42",{"$f":"VLOOKUP(+L932,FactSum,2)","v":"Depreciation Expense"}]
[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"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"VLOOKUP(+H936,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$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":"VLOOKUP(+L936,FactSum,2)","v":"STP - System Trans & Dist Plant"}]
[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":"VLOOKUP(+F937,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"VLOOKUP(+H937,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$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":"VLOOKUP(+L937,FactSum,2)","v":"Coincident Peak, System "}]
[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":"VLOOKUP(+F938,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H938,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$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":"VLOOKUP(+L938,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"Customer - System","F43","F42","F42",{"$f":"VLOOKUP(+F939,FactSum,2)","v":"Depreciation Expense"},"F42",{"$f":"VLOOKUP(+H939,FactSum,2)","v":"Depreciation Expense"},"F42","F42","F42",{"$f":"VLOOKUP(+L939,FactSum,2)","v":"Depreciation Expense"}]
[null,"Total Structures and Improvements"]
[]
["391","Office Furniture & Equipment"]
[null,null,"Situs",{"$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"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"VLOOKUP(+H943,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$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"},{"$f":"VLOOKUP(+L943,FactSum,2)","v":"STP - System Trans & Dist Plant"}]
[null,null,"System Generation",{"$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"},{"$f":"VLOOKUP(+F944,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"VLOOKUP(+H944,FactSum,2)","v":"Coincident Peak, System "},{"$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"},{"$f":"VLOOKUP(+L944,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"System Overheads",{"$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"},{"$f":"VLOOKUP(+F945,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H945,FactSum,2)","v":"Coincident Peak, System "},{"$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"},{"$f":"VLOOKUP(+L945,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"Customer - System","F42","F42","F42",{"$f":"VLOOKUP(+F946,FactSum,2)","v":"Depreciation Expense"},"F42",{"$f":"VLOOKUP(+H946,FactSum,2)","v":"Depreciation Expense"},"F42","F42","F42",{"$f":"VLOOKUP(+L946,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"Energy","F30","F30","F30",{"$f":"VLOOKUP(+F947,FactSum,2)","v":"Depreciation Expense"},"F30",{"$f":"VLOOKUP(+H947,FactSum,2)","v":"Depreciation Expense"},"F30","F30","F30",{"$f":"VLOOKUP(+L947,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"SSGCH - Cholla",{"$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(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"F105D","F105D"]
[null,null,"SSGCT - Simple Cycle Combustion Turbine",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,"F105D","F105D","F105D"]
[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"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"VLOOKUP(+H953,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$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":"VLOOKUP(+L953,FactSum,2)","v":"STP - System Trans & Dist Plant"}]
[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":"VLOOKUP(+F954,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"VLOOKUP(+H954,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$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":"VLOOKUP(+L954,FactSum,2)","v":"Coincident Peak, System "}]
[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":"VLOOKUP(+F955,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H955,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$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":"VLOOKUP(+L955,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"Customer - System","F42","F42","F42",{"$f":"VLOOKUP(+F956,FactSum,2)","v":"Depreciation Expense"},"F42",{"$f":"VLOOKUP(+H956,FactSum,2)","v":"Depreciation Expense"},"F42","F42","F42",{"$f":"VLOOKUP(+L956,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"Energy","F30","F30","F30",{"$f":"VLOOKUP(+F957,FactSum,2)","v":"Depreciation Expense"},"F30",{"$f":"VLOOKUP(+H957,FactSum,2)","v":"Depreciation Expense"},"F30","F30","F30",{"$f":"VLOOKUP(+L957,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"SSGCH - Cholla",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(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"F105D","F105D"]
[null,null,"SSGCT - Simple Cycle Combustion Turbine",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(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,"F105D","F105D","F105D"]
[null,"Total Transportation Equipment"]
[]
["393","Stores Equipment"]
[null,null,"Situs",{"$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"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"VLOOKUP(+H963,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$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"},{"$f":"VLOOKUP(+L963,FactSum,2)","v":"STP - System Trans & Dist Plant"}]
[null,null,"System Generation",{"$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"},{"$f":"VLOOKUP(+F964,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"VLOOKUP(+H964,FactSum,2)","v":"Coincident Peak, System "},{"$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"},{"$f":"VLOOKUP(+L964,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"System Overheads",{"$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"},{"$f":"VLOOKUP(+F965,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H965,FactSum,2)","v":"Coincident Peak, System "},{"$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",{"$f":"VLOOKUP(+L965,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"SSGCT - Simple Cycle Combustion Turbine",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H966,FactSum,2)","v":"Coincident Peak, System "},"F102D","F102D","F102D"]
[null,"Total Stores Equipment"]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Situs",{"$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"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"VLOOKUP(+H970,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$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"},{"$f":"VLOOKUP(+L970,FactSum,2)","v":"STP - System Trans & Dist Plant"}]
[null,null,"System Generation",{"$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"},{"$f":"VLOOKUP(+F971,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$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":"VLOOKUP(+L971,FactSum,2)","v":"Coincident Peak, System "}]
[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":"VLOOKUP(+F972,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"Coincident Peak, System ",{"$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"},{"$f":"VLOOKUP(+L972,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"Energy","F31","F30","F30",{"$f":"VLOOKUP(+F973,FactSum,2)","v":"Depreciation Expense"},"F30","Depreciation Expense","F30","F30","F30",{"$f":"VLOOKUP(+L973,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"SSGCH - Cholla",null,{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SSGCT - Simple Cycle Combustion Turbine",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,"Total Tools, Shop & Garage Equipment"]
[]
["395","Laboratory Equipment"]
[null,null,"Situs",{"$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"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"VLOOKUP(+H979,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$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"},{"$f":"VLOOKUP(+L979,FactSum,2)","v":"STP - System Trans & Dist Plant"}]
[null,null,"System Generation",{"$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"},{"$f":"VLOOKUP(+F980,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$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":"VLOOKUP(+L980,FactSum,2)","v":"Coincident Peak, System "}]
[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":"VLOOKUP(+F981,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"Coincident Peak, System ",{"$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"},{"$f":"VLOOKUP(+L981,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"Energy","F31","F30","F30",{"$f":"VLOOKUP(+F982,FactSum,2)","v":"Depreciation Expense"},"F30","Depreciation Expense","F30","F30","F30",{"$f":"VLOOKUP(+L982,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"SSGCH - Cholla",null,{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SSGCT - Simple Cycle Combustion Turbine",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,"Total Laboratory Equipment"]
[]
["396","Power Operated Equipment"]
[null,null,"Situs",{"$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"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"VLOOKUP(+H988,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$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"},{"$f":"VLOOKUP(+L988,FactSum,2)","v":"STP - System Trans & Dist Plant"}]
[null,null,"System Generation",{"$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"},{"$f":"VLOOKUP(+F989,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"VLOOKUP(+H989,FactSum,2)","v":"Coincident Peak, System "},{"$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"},{"$f":"VLOOKUP(+L989,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"System Overheads",{"$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"},{"$f":"VLOOKUP(+F990,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H990,FactSum,2)","v":"Coincident Peak, System "},{"$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"},{"$f":"VLOOKUP(+L990,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"Energy","F31","F30","F30",{"$f":"VLOOKUP(+F991,FactSum,2)","v":"Depreciation Expense"},"F30",{"$f":"VLOOKUP(+H991,FactSum,2)","v":"Depreciation Expense"},"F30","F30","F30",{"$f":"VLOOKUP(+L991,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"SSGCH - Cholla",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(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},null,{"$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"}]
[null,null,"SSGCT - Simple Cycle Combustion Turbine",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(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H993,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,"Total Power Operated Equipment"]
[]
["397","Communication Equipment"]
[null,null,"Situs",{"$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"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"VLOOKUP(+H997,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$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"},{"$f":"VLOOKUP(+L997,FactSum,2)","v":"STP - System Trans & Dist Plant"}]
[null,null,"System Generation",{"$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"},{"$f":"VLOOKUP(+F998,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$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":"VLOOKUP(+L998,FactSum,2)","v":"Coincident Peak, System "}]
[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":"VLOOKUP(+F999,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"Coincident Peak, System ",{"$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"},{"$f":"VLOOKUP(+L999,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"Customer - System","F42","F42","F42",{"$f":"VLOOKUP(+F1000,FactSum,2)","v":"Depreciation Expense"},"F42","Depreciation Expense","F42","F42","F42",{"$f":"VLOOKUP(+L1000,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"Energy","F30","F30","F30",{"$f":"VLOOKUP(+F1001,FactSum,2)","v":"Depreciation Expense"},"F30","Depreciation Expense","F30","F30","F30",{"$f":"VLOOKUP(+L1001,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"SSGCH - Cholla",null,{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"SSGCT - Simple Cycle Combustion Turbine",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,"Total Communication Equipment"]
[]
[]
[]
["A",null,"B","C","C","C",null,"C",null,"C","C","C"]
[]
["FERC",null,null,"COS","COS","COS",null,"COS",null,"COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor",null,"Factor",null,"Factor","Factor","Factor"]
["398","Misc. Equipment"]
[null,null,"Situs",{"$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"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"VLOOKUP(+H1013,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$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"},{"$f":"VLOOKUP(+L1013,FactSum,2)","v":"STP - System Trans & Dist Plant"}]
[null,null,"System Generation",{"$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"},{"$f":"VLOOKUP(+F1014,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$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":"VLOOKUP(+L1014,FactSum,2)","v":"Coincident Peak, System "}]
[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":"VLOOKUP(+F1015,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"Coincident Peak, System ",{"$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"},{"$f":"VLOOKUP(+L1015,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"Customer - System","F42","F42","F42",{"$f":"VLOOKUP(+F1016,FactSum,2)","v":"Depreciation Expense"},"F42","Depreciation Expense","F42","F42","F42",{"$f":"VLOOKUP(+L1016,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"Energy","F30","F30","F30",{"$f":"VLOOKUP(+F1017,FactSum,2)","v":"Depreciation Expense"},"F30","Depreciation Expense","F30","F30","F30",{"$f":"VLOOKUP(+L1017,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"SSGCT - Simple Cycle Combustion Turbine",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[null,"Total Misc. Equipment"]
[]
["399","Coal Mine",null,"F30","F30","F30",{"$f":"VLOOKUP(+F1021,FactSum,2,FALSE)","v":"MWH @ Input"},"F30",{"$f":"VLOOKUP(+H1021,FactSum,2,FALSE)","v":"MWH @ Input"},"F30","F30","F30",{"$f":"VLOOKUP(+L1021,FactSum,2,FALSE)","v":"MWH @ Input"}]
["399L","WIDCO Capital Lease",null,"F30","F30","F30",{"$f":"VLOOKUP(+F1022,FactSum,2,FALSE)","v":"MWH @ Input"},"F30",{"$f":"VLOOKUP(+H1022,FactSum,2,FALSE)","v":"MWH @ Input"},"F30","F30","F30",{"$f":"VLOOKUP(+L1022,FactSum,2,FALSE)","v":"MWH @ Input"}]
[null,"Remove Capital Lease",null,"F30","F30","F30",{"$f":"VLOOKUP(+F1023,FactSum,2,FALSE)","v":"MWH @ Input"},"F30",{"$f":"VLOOKUP(+H1023,FactSum,2,FALSE)","v":"MWH @ Input"},"F30","F30","F30",{"$f":"VLOOKUP(+L1023,FactSum,2,FALSE)","v":"MWH @ Input"}]
[]
["390L","General Capital Lease",null,"F30",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(+L1025,FactSum,2,FALSE)","v":{"$error":"#N/A"}}]
[null,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"},{"$f":"VLOOKUP(+H1026,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$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",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"},{"$f":"VLOOKUP(+F1027,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"System Overheads",null,{"$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":"VLOOKUP(+F1028,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"Coincident Peak, System ",{"$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,"F30",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(+L1029,FactSum,2,FALSE)","v":{"$error":"#N/A"}}]
[null,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"},{"$f":"VLOOKUP(+H1030,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$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",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"},{"$f":"VLOOKUP(+F1031,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,null,"System Overheads",null,{"$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":"VLOOKUP(+F1032,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"Coincident Peak, System ",{"$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",{"$f":"VLOOKUP(+F1034,FactSum,2,FALSE)","v":"MWH @ Input"},"F30",{"$f":"VLOOKUP(+H1034,FactSum,2,FALSE)","v":"MWH @ Input"},"F30","F30","F30",{"$f":"VLOOKUP(+L1034,FactSum,2,FALSE)","v":"MWH @ Input"}]
[null,"Remove Capital Lease",null,"F30","F30","F30",{"$f":"VLOOKUP(+F1035,FactSum,2,FALSE)","v":"MWH @ Input"},"F30",{"$f":"VLOOKUP(+H1035,FactSum,2,FALSE)","v":"MWH @ Input"},"F30","F30","F30",{"$f":"VLOOKUP(+L1035,FactSum,2,FALSE)","v":"MWH @ Input"}]
[]
["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"},"F102D",{"$f":"VLOOKUP(+F1037,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H1037,FactSum,2)","v":"Coincident Peak, System "},{"$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",{"$f":"VLOOKUP(+L1037,FactSum,2)","v":"Coincident Peak, System "}]
["GV0","Unclassified Gen Veh - Acct 300",null,"F102D",{"$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",{"$f":"VLOOKUP(+F1038,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H1038,FactSum,2)","v":"Coincident Peak, System "},"F102D","F102D","F102D",{"$f":"VLOOKUP(+L1038,FactSum,2)","v":"Coincident Peak, System "}]
[]
["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"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"VLOOKUP(+H1047,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$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":"VLOOKUP(+L1047,FactSum,2)","v":"STP - System Trans & Dist Plant"}]
[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":"VLOOKUP(+F1048,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"VLOOKUP(+H1048,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$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":"VLOOKUP(+L1048,FactSum,2)","v":"Coincident Peak, System "}]
[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":"VLOOKUP(+F1049,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H1049,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$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":"VLOOKUP(+L1049,FactSum,2)","v":"Coincident Peak, System "}]
[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"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"VLOOKUP(+H1053,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$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":"VLOOKUP(+L1053,FactSum,2)","v":"STP - System Trans & Dist Plant"}]
[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":"VLOOKUP(+F1054,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"VLOOKUP(+H1054,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$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":"VLOOKUP(+L1054,FactSum,2)","v":"Coincident Peak, System "}]
[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"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"VLOOKUP(+H1058,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$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":"VLOOKUP(+L1058,FactSum,2)","v":"STP - System Trans & Dist Plant"}]
[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":"VLOOKUP(+F1059,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"VLOOKUP(+H1059,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$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":"VLOOKUP(+L1059,FactSum,2)","v":"Coincident Peak, System "}]
[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":"VLOOKUP(+F1060,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H1060,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$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":"VLOOKUP(+L1060,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"Customer - System","F42","F42","F42",{"$f":"VLOOKUP(+F1061,FactSum,2)","v":"Depreciation Expense"},"F42",{"$f":"VLOOKUP(+H1061,FactSum,2)","v":"Depreciation Expense"},"F42","F42","F42",{"$f":"VLOOKUP(+L1061,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"Energy","F30","F30","F30",{"$f":"VLOOKUP(+F1062,FactSum,2,FALSE)","v":"MWH @ Input"},"F30",{"$f":"VLOOKUP(+H1062,FactSum,2,FALSE)","v":"MWH @ Input"},"F30","F30","F30",{"$f":"VLOOKUP(+L1062,FactSum,2,FALSE)","v":"MWH @ Input"}]
[null,null,"SSGCH - Cholla",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(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H1063,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"}]
[null,"Total Miscellaneous Intangible Plant"]
[]
["I00","Unclass Intangible Plant - Acct 300",null,{"$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"},{"$f":"VLOOKUP(+F1066,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H1066,FactSum,2)","v":"Coincident Peak, System "},{"$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"},{"$f":"VLOOKUP(+L1066,FactSum,2)","v":"Coincident Peak, System "}]
[]
["TOTAL INTANGIBLE PLANT"]
[]
[]
["TOTAL ELECTRIC PLANT IN SERVICE"]
[]
[]
[]
[]
["A",null,"B","C","C","C",null,"C",null,"C","C","C"]
[]
["FERC",null,null,"COS","COS","COS",null,"COS",null,"COS","COS","COS"]
["ACCT",null,"DESCRIPTION ","Factor","Factor","Factor",null,"Factor",null,"Factor","Factor","Factor"]
["105","Plant Held For Future Use"]
[null,null,"Production",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10",{"$f":"VLOOKUP(+F1081,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H1081,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L1081,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"Transmission","F10","F106","F106",{"$f":"VLOOKUP(+F1082,FactSum,2)","v":"STP - System Transmission Plant"},"F106",{"$f":"VLOOKUP(+H1082,FactSum,2)","v":"STP - System Transmission Plant"},"F106","F10","F106",{"$f":"VLOOKUP(+L1082,FactSum,2)","v":"STP - System Transmission Plant"}]
[null,null,"Distribution","F21","F20","F20",{"$f":"VLOOKUP(+F1083,FactSum,2)","v":"Depreciation Expense"},"F20",{"$f":"VLOOKUP(+H1083,FactSum,2)","v":"Depreciation Expense"},"F20","F20","F20",{"$f":"VLOOKUP(+L1083,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"General ","F103","F102","F102",{"$f":"VLOOKUP(+F1084,FactSum,2)","v":"Coincident Peak, System "},"F102",{"$f":"VLOOKUP(+H1084,FactSum,2)","v":"Coincident Peak, System "},"F102","F102","F102",{"$f":"VLOOKUP(+L1084,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"Mining","F31","F30","F30",{"$f":"VLOOKUP(+F1085,FactSum,2)","v":"Depreciation Expense"},"F30",{"$f":"VLOOKUP(+H1085,FactSum,2)","v":"Depreciation Expense"},"F30","F30","F30",{"$f":"VLOOKUP(+L1085,FactSum,2)","v":"Depreciation Expense"}]
[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":"VLOOKUP(+F1088,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H1088,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L1088,FactSum,2)","v":"Coincident Peak, System "}]
[]
["120","Nuclear Fuel",null,"F31","F30","F30",{"$f":"VLOOKUP(+F1090,FactSum,2)","v":"Depreciation Expense"},"F30",{"$f":"VLOOKUP(+H1090,FactSum,2)","v":"Depreciation Expense"},"F30","F30","F30",{"$f":"VLOOKUP(+L1090,FactSum,2)","v":"Depreciation Expense"}]
[]
["124","Weatherization",null,{"$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"},{"$f":"VLOOKUP(+F1092,FactSum,2)","v":"SGDP - System Gen Misc Plant"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},{"$f":"VLOOKUP(+H1092,FactSum,2)","v":"SGDP - System Gen Misc Plant"},{"$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"},{"$f":"VLOOKUP(+L1092,FactSum,2)","v":"SGDP - System Gen Misc Plant"}]
[]
["151","Fuel Stock",null,"F30","F30","F30",{"$f":"VLOOKUP(+F1094,FactSum,2)","v":"Depreciation Expense"},"F30",{"$f":"VLOOKUP(+H1094,FactSum,2)","v":"Depreciation Expense"},"F30","F30","F30",{"$f":"VLOOKUP(+L1094,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"SSECH - Cholla",null,"F30","F33",{"$f":"VLOOKUP(+F1095,FactSum,2)","v":"Depreciation Expense"},"F33",{"$f":"VLOOKUP(+H1095,FactSum,2)","v":"Depreciation Expense"},"F30","F30","F30"]
[null,null,"Total Fuel Stock"]
[]
[152,"Fuel Stock - Undistributed",null,"F30","F30","F30",{"$f":"VLOOKUP(+F1098,FactSum,2)","v":"Depreciation Expense"},"F30",{"$f":"VLOOKUP(+H1098,FactSum,2)","v":"Depreciation Expense"},"F30","F30","F30",{"$f":"VLOOKUP(+L1098,FactSum,2)","v":"Depreciation Expense"}]
[]
["25316","DG&T Working Capital Deposit",null,"F30","F30","F30",{"$f":"VLOOKUP(+F1100,FactSum,2)","v":"Depreciation Expense"},"F30",{"$f":"VLOOKUP(+H1100,FactSum,2)","v":"Depreciation Expense"},"F30","F30","F30",{"$f":"VLOOKUP(+L1100,FactSum,2)","v":"Depreciation Expense"}]
[]
["25317","DG&T Working Capital Deposit",null,"F30","F30","F30",{"$f":"VLOOKUP(+F1102,FactSum,2)","v":"Depreciation Expense"},"F30",{"$f":"VLOOKUP(+H1102,FactSum,2)","v":"Depreciation Expense"},"F30","F30","F30",{"$f":"VLOOKUP(+L1102,FactSum,2)","v":"Depreciation Expense"}]
[]
["25319","Provo Working Capital Deposit",null,"F30","F30","F30",{"$f":"VLOOKUP(+F1104,FactSum,2)","v":"Depreciation Expense"},"F30",{"$f":"VLOOKUP(+H1104,FactSum,2)","v":"Depreciation Expense"},"F30","F30","F30",{"$f":"VLOOKUP(+L1104,FactSum,2)","v":"Depreciation Expense"}]
[]
["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"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+F1106,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H1106,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F102D","F102D",{"$f":"VLOOKUP(+L1106,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla",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(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H1107,FactSum,2)","v":"Coincident Peak, System "},"F102D","F102D","F102D"]
[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":"VLOOKUP(+F1110,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H1110,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$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":"VLOOKUP(+L1110,FactSum,2)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F1112,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H1112,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$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":"VLOOKUP(+L1112,FactSum,2)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F1114,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H1114,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$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":"VLOOKUP(+L1114,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"System Energy","F42","F30","F30","F42","F30","F42","F30","F42","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"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+F1118,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H1118,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F102D","F102D",{"$f":"VLOOKUP(+L1118,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla",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(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H1119,FactSum,2)","v":"Coincident Peak, System "},"F102D","F102D","F102D"]
[null,null,"Total Misc Regulatory Assets"]
[]
["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":"VLOOKUP(+F1122,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H1122,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$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":"VLOOKUP(+L1122,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"System Energy",null,"F30","F30",null,"F30",null,"F30",null,"F30"]
[]
["input","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":"VLOOKUP(+F1125,FactSum,2,FALSE)","v":"Distribution O & M Exp "},{"$f":"IF(Function=\"gen\",\"F137G\",IF(Function=\"TRN\",\"F137T\",IF(Function=\"DIS\",\"F137D\",IF(Function=\"RETAIL\",\"F137R\",IF(Function=\"MISC\",\"F137M\",\"ERR\")))))","v":"F137D"},{"$f":"VLOOKUP(+H1125,FactSum,2,FALSE)","v":"Distribution O & M Exp "},{"$f":"IF(Function=\"gen\",\"F137G\",IF(Function=\"TRN\",\"F137T\",IF(Function=\"DIS\",\"F137D\",IF(Function=\"RETAIL\",\"F137R\",IF(Function=\"MISC\",\"F137M\",\"ERR\")))))","v":"F137D"},{"$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":"VLOOKUP(+L1125,FactSum,2)","v":"Total O & M Expense"}]
[]
[null,"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"},{"$f":"IF(Function=\"gen\",\"F137G\",IF(Function=\"TRN\",\"F137T\",IF(Function=\"DIS\",\"F137D\",IF(Function=\"RETAIL\",\"F137R\",IF(Function=\"MISC\",\"F137M\",\"ERR\")))))","v":"F137D"},{"$f":"VLOOKUP(+F1127,FactSum,2,FALSE)","v":"Distribution O & M Exp "},{"$f":"IF(Function=\"gen\",\"F137G\",IF(Function=\"TRN\",\"F137T\",IF(Function=\"DIS\",\"F137D\",IF(Function=\"RETAIL\",\"F137R\",IF(Function=\"MISC\",\"F137M\",\"ERR\")))))","v":"F137D"},{"$f":"VLOOKUP(+H1127,FactSum,2,FALSE)","v":"Distribution O & M Exp "},{"$f":"IF(Function=\"gen\",\"F137G\",IF(Function=\"TRN\",\"F137T\",IF(Function=\"DIS\",\"F137D\",IF(Function=\"RETAIL\",\"F137R\",IF(Function=\"MISC\",\"F137M\",\"ERR\")))))","v":"F137D"},"F137D","F137D",{"$f":"VLOOKUP(+L1127,FactSum,2)","v":"Total O & M Expense"}]
[null,null,"SSECH - Cholla",null,{"$f":"IF(Function=\"gen\",\"F137G\",IF(Function=\"TRN\",\"F137T\",IF(Function=\"DIS\",\"F137D\",IF(Function=\"RETAIL\",\"F137R\",IF(Function=\"MISC\",\"F137M\",\"ERR\")))))","v":"F137D"},"F33",null,"F33",{"$f":"VLOOKUP(+H1128,FactSum,2,FALSE)","v":"Seasonal System Energy Cholla"},"F137D","F137D","F137D"]
[null,null,"Total Other Working Capital"]
[]
["18222","Nuclear Plant",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},"F10","F10",{"$f":"VLOOKUP(+F1131,FactSum,2)","v":"Coincident Peak, System "},"F10",{"$f":"VLOOKUP(+H1131,FactSum,2)","v":"Coincident Peak, System "},"F10",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F11\"))","v":"F11"},"F10",{"$f":"VLOOKUP(+L1131,FactSum,2)","v":"Coincident Peak, System "}]
[]
["1869","Misc Deferred Debits-Trojan",null,{"$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"},{"$f":"VLOOKUP(+F1133,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H1133,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L1133,FactSum,2)","v":"Coincident Peak, System "}]
[]
["141","Impact Housing - Notes Receivable",null,"F30","F30","F30",{"$f":"VLOOKUP(+F1135,FactSum,2)","v":"Depreciation Expense"},"F30",{"$f":"VLOOKUP(+H1135,FactSum,2)","v":"Depreciation Expense"},"F30","F30","F30",{"$f":"VLOOKUP(+L1135,FactSum,2)","v":"Depreciation Expense"}]
[]
[]
[]
[]
[null,null,null,"C","C","C",null,"C",null,"C","C","C"]
[]
[null,null,null,"COS","COS","COS","COS","COS","COS","COS","COS","COS"]
["TOTAL RATE BASE ADDITIONS",null,null,"Factor","Factor","Factor","Factor","Factor","Factor","Factor","Factor","Factor"]
[]
["235","Customer Service Deposits",null,"F51","F51","F51",{"$f":"VLOOKUP(+F1145,FactSum,2)","v":"Depreciation Expense"},"F51",{"$f":"VLOOKUP(+H1145,FactSum,2)","v":"Depreciation Expense"},"F51","F51","F51",{"$f":"VLOOKUP(+L1145,FactSum,2)","v":"Depreciation Expense"}]
[]
["2281","Accum Prov for Property Insurance",null,{"$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"},{"$f":"VLOOKUP(+F1147,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H1147,FactSum,2)","v":"Coincident Peak, System "},{"$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"},{"$f":"VLOOKUP(+L1147,FactSum,2)","v":"Coincident Peak, System "}]
[]
["2282","Accum Prov for Injuries & Damages",null,{"$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"},{"$f":"VLOOKUP(+F1149,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H1149,FactSum,2)","v":"Coincident Peak, System "},{"$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"},{"$f":"VLOOKUP(+L1149,FactSum,2)","v":"Coincident Peak, System "}]
[]
["2283","Accum Prov for Pensions & Benefits",null,{"$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"},{"$f":"VLOOKUP(+F1151,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H1151,FactSum,2)","v":"Coincident Peak, System "},{"$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"},{"$f":"VLOOKUP(+L1151,FactSum,2)","v":"Coincident Peak, System "}]
[]
["22844","Accum Hydro Relicensing Obligation",null,{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"F10","F10","Coincident Peak, System ","F10","Coincident Peak, System ","F10","F30","F10",{"$f":"VLOOKUP(+L1153,FactSum,2)","v":"Coincident Peak, System "}]
[]
[254,"Reg Liabilities - Insurance Provision",null,"F30","F30","F30",{"$f":"VLOOKUP(+F1155,FactSum,2)","v":"Depreciation Expense"},"F30",{"$f":"VLOOKUP(+H1155,FactSum,2)","v":"Depreciation Expense"},"F30","F30","F30",{"$f":"VLOOKUP(+L1155,FactSum,2)","v":"Depreciation Expense"}]
[null,"System Overhead",null,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"},{"$f":"VLOOKUP(+F1156,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H1156,FactSum,2)","v":"Coincident Peak, System "},{"$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,"F30","F10","F10",{"$f":"VLOOKUP(+F1158,FactSum,2)","v":"Coincident Peak, System "},"F10",{"$f":"VLOOKUP(+H1158,FactSum,2)","v":"Coincident Peak, System "},"F10","F30","F10",{"$f":"VLOOKUP(+L1158,FactSum,2)","v":"Coincident Peak, System "}]
[]
["252","Customer Advances for Const",null,"F50","F50","F50",{"$f":"VLOOKUP(+F1160,FactSum,2)","v":"Depreciation Expense"},"F50",{"$f":"VLOOKUP(+H1160,FactSum,2)","v":"Depreciation Expense"},"F50","F50","F50",{"$f":"VLOOKUP(+L1160,FactSum,2)","v":"Depreciation Expense"}]
[]
["25398","SO2 Emissions",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F30","F30",{"$f":"VLOOKUP(+F1162,FactSum,2)","v":"Depreciation Expense"},"F30",{"$f":"VLOOKUP(+H1162,FactSum,2)","v":"Depreciation Expense"},"F30","F30","F30",{"$f":"VLOOKUP(+L1162,FactSum,2)","v":"Depreciation Expense"}]
[]
["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":"VLOOKUP(+F1164,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H1164,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L1164,FactSum,2)","v":"Coincident Peak, System "}]
[]
["190","Accum Deferred Income Taxes",null,{"$f":"IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\")))))","v":"F104D"},"F104D","F104D","F104D","F104D","F104D","F104D","F104D","F104D",{"$f":"VLOOKUP(+L1166,FactSum,2)","v":"Coincident Peak, System "}]
[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":"VLOOKUP(+F1167,FactSum,2,FALSE)","v":"Distribution O & M Exp "},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"VLOOKUP(+H1167,FactSum,2,FALSE)","v":"Distribution O & M Exp "},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"}]
[null,null," IBT",{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},"F141","F141",{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},"F141",{"$f":"IF(Function=\"gen\",\"F101G\",IF(Function=\"TRN\",\"F101T\",IF(Function=\"DIS\",\"F101D\",IF(Function=\"RETAIL\",\"F101R\",IF(Function=\"MISC\",\"F101M\",\"ERR\")))))","v":"F101D"},"F141","F141","F141"]
[null,null,"Customer - System","F42","F42","F42","F42","F42","F42","F42","F42","F42"]
[null,null,"SSGCT - Simple Cycle Combustion Turbine",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(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H1170,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"}]
[]
[]
["281","Accum Deferred Income Taxes",null,{"$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","F104D","F104D","F104D","F104D","F104D",{"$f":"VLOOKUP(+L1173,FactSum,2)","v":"Coincident Peak, System "}]
[]
["282","Accum Deferred Income Taxes ",null,{"$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","F104D","F104D","F104D","F104D","F104D",{"$f":"VLOOKUP(+L1175,FactSum,2)","v":"Coincident Peak, System "}]
[null,null," Labor",{"$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"},{"$f":"VLOOKUP(+F1176,FactSum,2,FALSE)","v":"Distribution O & M Exp "},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"VLOOKUP(+H1176,FactSum,2,FALSE)","v":"Distribution O & M Exp "},{"$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,"Customer - System","F42","F42","F42","F42","F42","F42","F42","F42","F42"]
[]
[]
["283","Accum Deferred Income Taxes ",null,{"$f":"IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\")))))","v":"F104D"},"F104D","F104D","F104D","F104D","F104D","F104D","F104D","F104D",{"$f":"VLOOKUP(+L1180,FactSum,2)","v":"Coincident Peak, System "}]
[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":"VLOOKUP(+F1181,FactSum,2,FALSE)","v":"Distribution O & M Exp "},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"VLOOKUP(+H1181,FactSum,2,FALSE)","v":"Distribution O & M Exp "},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"},{"$f":"IF(Function=\"gen\",\"F138G\",IF(Function=\"TRN\",\"F138T\",IF(Function=\"DIS\",\"F138D\",IF(Function=\"RETAIL\",\"F138R\",IF(Function=\"MISC\",\"F138M\",\"ERR\")))))","v":"F138D"}]
[null,null,"Customer - System","F42","F42","F42","F42","F42","F42","F42","F42","F42"]
[null,null,"SSGCH - Cholla",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H1183,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"}]
[]
[]
["255","Accum Investment Tax Credit",null,{"$f":"IF(Function=\"gen\",\"F104G\",IF(Function=\"TRN\",\"F104T\",IF(Function=\"DIS\",\"F104D\",IF(Function=\"RETAIL\",\"F104R\",IF(Function=\"MISC\",\"F104M\",\"ERR\")))))","v":"F104D"},"F104D","F104D","F104D","F104D","F104D","F104D","F104D","F104D",{"$f":"VLOOKUP(+L1186,FactSum,2)","v":"Coincident Peak, System "}]
["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"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+F1192,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H1192,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L1192,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSGCH - Cholla",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H1193,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","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":"VLOOKUP(+F1196,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H1196,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L1196,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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":"VLOOKUP(+F1198,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H1198,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L1198,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
["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"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+F1200,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H1200,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"F10","F10",{"$f":"VLOOKUP(+L1200,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[null,null,"SSCCT - Simple Cycle Combustion Turbine",null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H1201,FactSum,2,FALSE)","v":"Coincident Peak, System "},"F10","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":"VLOOKUP(+F1204,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H1204,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L1204,FactSum,2,FALSE)","v":"Coincident Peak, System "}]
[]
[]
[]
["TOTAL PRODUCTION PLANT DEPRECIATION"]
[]
[]
[]
[]
["108TP","Transmission Plant Accum Depr",null,"F106","F106","F106",{"$f":"VLOOKUP(+F1213,FactSum,2)","v":"STP - System Transmission Plant"},"F106",{"$f":"VLOOKUP(+H1213,FactSum,2)","v":"STP - System Transmission Plant"},"F106","F106","F106",{"$f":"VLOOKUP(+L1213,FactSum,2)","v":"STP - System Transmission Plant"}]
[]
[]
[]
[]
["108360","Land and Land Rights",null,"F118","F118","F118",{"$f":"VLOOKUP(+F1218,FactSum,2,FALSE)","v":"Account 360"},"F118",{"$f":"VLOOKUP(+H1218,FactSum,2,FALSE)","v":"Account 360"},"F118","F118","F118",{"$f":"VLOOKUP(+L1218,FactSum,2,FALSE)","v":"Account 360"}]
[]
["108361","Structures and Improvements",null,"F119","F119","F119",{"$f":"VLOOKUP(+F1220,FactSum,2,FALSE)","v":"Account 361"},"F119",{"$f":"VLOOKUP(+H1220,FactSum,2,FALSE)","v":"Account 361"},"F119","F119","F119",{"$f":"VLOOKUP(+L1220,FactSum,2,FALSE)","v":"Account 361"}]
[]
["108362","Station Equipment",null,"F120","F120","F120",{"$f":"VLOOKUP(+F1222,FactSum,2,FALSE)","v":"Account 362"},"F120",{"$f":"VLOOKUP(+H1222,FactSum,2,FALSE)","v":"Account 362"},"F120","F120","F120",{"$f":"VLOOKUP(+L1222,FactSum,2,FALSE)","v":"Account 362"}]
[]
[]
[]
[null,null,null,"C","C","C",null,"C",null,"C","C","C"]
[]
[null,null,null,"COS","COS","COS","COS","COS","COS","COS","COS","COS"]
[null,null,null,"Factor","Factor","Factor","Factor","Factor","Factor","Factor","Factor","Factor"]
[]
["108364","Poles, Towers & Fixtures",null,"F121","F121","F121",{"$f":"VLOOKUP(+F1231,FactSum,2,FALSE)","v":"Account 364"},"F121",{"$f":"VLOOKUP(+H1231,FactSum,2,FALSE)","v":"Account 364"},"F121","F121","F121",{"$f":"VLOOKUP(+L1231,FactSum,2,FALSE)","v":"Account 364"}]
[]
["108365","Overhead Conductors",null,"F122","F122","F122",{"$f":"VLOOKUP(+F1233,FactSum,2,FALSE)","v":"Account 365"},"F122",{"$f":"VLOOKUP(+H1233,FactSum,2,FALSE)","v":"Account 365"},"F122","F122","F122",{"$f":"VLOOKUP(+L1233,FactSum,2,FALSE)","v":"Account 365"}]
[]
["108366","Underground Conduit",null,"F123","F123","F123",{"$f":"VLOOKUP(+F1235,FactSum,2,FALSE)","v":"Account 366"},"F123",{"$f":"VLOOKUP(+H1235,FactSum,2,FALSE)","v":"Account 366"},"F123","F123","F123",{"$f":"VLOOKUP(+L1235,FactSum,2,FALSE)","v":"Account 366"}]
[]
["108367","Underground Conductors ",null,"F124","F124","F124",{"$f":"VLOOKUP(+F1237,FactSum,2,FALSE)","v":"Account 367"},"F124",{"$f":"VLOOKUP(+H1237,FactSum,2,FALSE)","v":"Account 367"},"F124","F124","F124",{"$f":"VLOOKUP(+L1237,FactSum,2,FALSE)","v":"Account 367"}]
[]
["108368","Line Transformers",null,"F125","F125","F125",{"$f":"VLOOKUP(+F1239,FactSum,2,FALSE)","v":"Account 368"},"F125",{"$f":"VLOOKUP(+H1239,FactSum,2,FALSE)","v":"Account 368"},"F125","F125","F125",{"$f":"VLOOKUP(+L1239,FactSum,2,FALSE)","v":"Account 368"}]
[]
["108369","Services",null,"F126","F126","F126",{"$f":"VLOOKUP(+F1241,FactSum,2,FALSE)","v":"Account 369"},"F126",{"$f":"VLOOKUP(+H1241,FactSum,2,FALSE)","v":"Account 369"},"F126","F126","F126",{"$f":"VLOOKUP(+L1241,FactSum,2,FALSE)","v":"Account 369"}]
[]
["108370","Meters",null,"F127","F127","F127",{"$f":"VLOOKUP(+F1243,FactSum,2,FALSE)","v":"Account 370"},"F127",{"$f":"VLOOKUP(+H1243,FactSum,2,FALSE)","v":"Account 370"},"F127","F127","F127",{"$f":"VLOOKUP(+L1243,FactSum,2,FALSE)","v":"Account 370"}]
[]
["108371","Install on Customers' Premises",null,"F128","F128","F128",{"$f":"VLOOKUP(+F1245,FactSum,2,FALSE)","v":"Account 371"},"F128",{"$f":"VLOOKUP(+H1245,FactSum,2,FALSE)","v":"Account 371"},"F128","F128","F128",{"$f":"VLOOKUP(+L1245,FactSum,2,FALSE)","v":"Account 371"}]
[]
["108372","Leased Property",null,"F129","F129","F129",{"$f":"VLOOKUP(+F1247,FactSum,2,FALSE)","v":"Account 372"},"F129",{"$f":"VLOOKUP(+H1247,FactSum,2,FALSE)","v":"Account 372"},"F129","F129","F129",{"$f":"VLOOKUP(+L1247,FactSum,2,FALSE)","v":"Account 372"}]
[]
["108373","Street Lights",null,"F130","F130","F130",{"$f":"VLOOKUP(+F1249,FactSum,2,FALSE)","v":"Account 373"},"F130",{"$f":"VLOOKUP(+H1249,FactSum,2,FALSE)","v":"Account 373"},"F130","F130","F130",{"$f":"VLOOKUP(+L1249,FactSum,2,FALSE)","v":"Account 373"}]
[]
["108D00","Unclassified Dist Plant - Acct 300",null,"F121","F121","F121",{"$f":"VLOOKUP(+F1251,FactSum,2,FALSE)","v":"Account 364"},"F121",{"$f":"VLOOKUP(+H1251,FactSum,2,FALSE)","v":"Account 364"},"F121","F121","F121",{"$f":"VLOOKUP(+L1251,FactSum,2,FALSE)","v":"Account 364"}]
[]
["108DS","Unclassified Dist Sub - Acct 300",null,"F120","F120","F120",{"$f":"VLOOKUP(+F1253,FactSum,2,FALSE)","v":"Account 362"},"F120",{"$f":"VLOOKUP(+H1253,FactSum,2,FALSE)","v":"Account 362"},"F120","F120","F120",{"$f":"VLOOKUP(+L1253,FactSum,2,FALSE)","v":"Account 362"}]
[]
["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"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"VLOOKUP(+H1255,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$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":"VLOOKUP(+L1255,FactSum,2,FALSE)","v":"SGDP - System Gross Distribution Plant"}]
[]
[]
["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":"VLOOKUP(+F1262,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"VLOOKUP(+H1262,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$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":"VLOOKUP(+L1262,FactSum,2)","v":"STP - System Trans & Dist Plant"}]
[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":"VLOOKUP(+F1263,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"Coincident Peak, System ",{"$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"},{"$f":"VLOOKUP(+L1263,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"System Overheads",{"$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"},{"$f":"VLOOKUP(+F1264,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$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":"VLOOKUP(+L1264,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"Customer - System","F42","F42","F42",{"$f":"VLOOKUP(+F1265,FactSum,2)","v":"Depreciation Expense"},"F42","Depreciation Expense","F42","F42","F42",{"$f":"VLOOKUP(+L1265,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"Energy","F30","F30","F30",{"$f":"VLOOKUP(+F1266,FactSum,2)","v":"Depreciation Expense"},"F30","Depreciation Expense","F30","F30","F30",{"$f":"VLOOKUP(+L1266,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"SSGCT - Simple Cycle Combustion Turbine",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"F105D","F105D"]
[null,null,"SSGCH - Cholla",{"$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(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"Coincident Peak, System ","F105D","F105D","F105D"]
[null,"Total General Plant Accumulated Depr"]
[]
["108MP","Mining Plant Accumulated Depr.",null,"F30","F30","F30",{"$f":"VLOOKUP(+F1271,FactSum,2,FALSE)","v":"MWH @ Input"},"F30",{"$f":"VLOOKUP(+H1271,FactSum,2,FALSE)","v":"MWH @ Input"},"F30","F30","F30",{"$f":"VLOOKUP(+L1271,FactSum,2,FALSE)","v":"MWH @ Input"}]
[]
["1081390","Accum Depr - Capital Lease",null,"F30","F30","F30",{"$f":"VLOOKUP(+F1273,FactSum,2)","v":"Depreciation Expense"},"F30",{"$f":"VLOOKUP(+H1273,FactSum,2)","v":"Depreciation Expense"},"F30","F30","F30",{"$f":"VLOOKUP(+L1273,FactSum,2)","v":"Depreciation Expense"}]
[null,"Remove Capital Lease",null,"F30","F30","F30",{"$f":"VLOOKUP(+F1274,FactSum,2)","v":"Depreciation Expense"},"F30",{"$f":"VLOOKUP(+H1274,FactSum,2)","v":"Depreciation Expense"},"F30","F30","F30",{"$f":"VLOOKUP(+L1274,FactSum,2)","v":"Depreciation Expense"}]
[]
["1081399L "," Accum Depr - Capital Lease",null,"F30","F30","F30",{"$f":"VLOOKUP(+F1276,FactSum,2)","v":"Depreciation Expense"},"F30",{"$f":"VLOOKUP(+H1276,FactSum,2)","v":"Depreciation Expense"},"F30","F30","F30",{"$f":"VLOOKUP(+L1276,FactSum,2)","v":"Depreciation Expense"}]
[null," Remove Capital Lease",null,"F30","F30","F30",{"$f":"VLOOKUP(+F1277,FactSum,2)","v":"Depreciation Expense"},"F30",{"$f":"VLOOKUP(+H1277,FactSum,2)","v":"Depreciation Expense"},"F30","F30","F30",{"$f":"VLOOKUP(+L1277,FactSum,2)","v":"Depreciation Expense"}]
[]
["TOTAL GENERAL PLANT ACCUM DEPR"]
[]
[]
["TOTAL ACCUM DEPR - PLANT IN SERVICE"]
[]
[]
[]
[]
["111CLS","Accum Prov for Amort-Steam",null,"F30",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+F1287,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H1287,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L1287,FactSum,2)","v":"Coincident Peak, System "}]
[]
["111CLG","Accum Prov for Amort-General"]
[null,"Division",null,"F108",{"$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":"VLOOKUP(+F1290,FactSum,2)","v":"SGDP - System Gen Distribution Plant"},{"$f":"IF(Function=\"gen\",\"F108G\",IF(Function=\"TRN\",\"F108T\",IF(Function=\"DIS\",\"F108D\",IF(Function=\"RETAIL\",\"F108R\",IF(Function=\"MISC\",\"F108M\",\"ERR\")))))","v":"F108D"},{"$f":"VLOOKUP(+H1290,FactSum,2)","v":"SGDP - System Gen Distribution Plant"},{"$f":"IF(Function=\"gen\",\"F108G\",IF(Function=\"TRN\",\"F108T\",IF(Function=\"DIS\",\"F108D\",IF(Function=\"RETAIL\",\"F108R\",IF(Function=\"MISC\",\"F108M\",\"ERR\")))))","v":"F108D"},"F108D","F108D",{"$f":"VLOOKUP(+L1290,FactSum,2)","v":"SGDP - System Gen Distribution Plant"}]
[null,"System Overheads",null,"F108",{"$f":"IF(Function=\"gen\",\"F108G\",IF(Function=\"TRN\",\"F108T\",IF(Function=\"DIS\",\"F108D\",IF(Function=\"RETAIL\",\"F108R\",IF(Function=\"MISC\",\"F108M\",\"ERR\")))))","v":"F108D"},{"$f":"IF(Function=\"gen\",\"F108G\",IF(Function=\"TRN\",\"F108T\",IF(Function=\"DIS\",\"F108D\",IF(Function=\"RETAIL\",\"F108R\",IF(Function=\"MISC\",\"F108M\",\"ERR\")))))","v":"F108D"},{"$f":"VLOOKUP(+F1291,FactSum,2)","v":"SGDP - System Gen Distribution Plant"},{"$f":"IF(Function=\"gen\",\"F108G\",IF(Function=\"TRN\",\"F108T\",IF(Function=\"DIS\",\"F108D\",IF(Function=\"RETAIL\",\"F108R\",IF(Function=\"MISC\",\"F108M\",\"ERR\")))))","v":"F108D"},{"$f":"VLOOKUP(+H1291,FactSum,2)","v":"SGDP - System Gen Distribution Plant"},"F108D","F108D","F108D",{"$f":"VLOOKUP(+L1291,FactSum,2)","v":"SGDP - System Gen Distribution Plant"}]
[null,"Customer - System",null,null,"F40","F40",null,"F40",null,"F40",null,"F40"]
[null,"Total Accum Prov for Amort-General"]
[]
["111CLH","Accum Prov for Amort-Hydro",null,"F30",{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+F1295,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+H1295,FactSum,2,FALSE)","v":"Coincident Peak, System "},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},{"$f":"VLOOKUP(+L1295,FactSum,2)","v":"Coincident Peak, System "}]
[]
["111IP","Accum Prov for Amort-Intangible"]
[null,null,"Situs",{"$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"},{"$f":"VLOOKUP(+F1298,FactSum,2)","v":"STP - System Trans & Dist Plant"},{"$f":"IF(Function=\"gen\",\"F107G\",IF(Function=\"TRN\",\"F107T\",IF(Function=\"DIS\",\"F107D\",IF(Function=\"RETAIL\",\"F107R\",IF(Function=\"MISC\",\"F107M\",\"ERR\")))))","v":"F107D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$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"},{"$f":"VLOOKUP(+L1298,FactSum,2)","v":"STP - System Trans & Dist Plant"}]
[null,null,"System Generation",{"$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"},{"$f":"VLOOKUP(+F1299,FactSum,2)","v":"Coincident Peak, System "},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"VLOOKUP(+H1299,FactSum,2)","v":"Coincident Peak, System "},{"$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"},{"$f":"VLOOKUP(+L1299,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"System Overheads",{"$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"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F102G\",IF(Function=\"TRN\",\"F102T\",IF(Function=\"DIS\",\"F102D\",IF(Function=\"RETAIL\",\"F102R\",IF(Function=\"MISC\",\"F102M\",\"ERR\")))))","v":"F102D"},{"$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":"VLOOKUP(+L1300,FactSum,2)","v":"Coincident Peak, System "}]
[null,null,"Customer - System","F42","F42","F42",{"$f":"VLOOKUP(+F1301,FactSum,2)","v":"Depreciation Expense"},"F42","Depreciation Expense","F42","F42","F42",{"$f":"VLOOKUP(+L1301,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"Energy","F30","F30","F30",{"$f":"VLOOKUP(+F1302,FactSum,2)","v":"Depreciation Expense"},"F30","Depreciation Expense","F30","F30","F30",{"$f":"VLOOKUP(+L1302,FactSum,2)","v":"Depreciation Expense"}]
[null,null,"SSGCH - Cholla",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},{"$f":"IF(Classification=\"DEMAND\",\"F15\",IF(Classification=\"ENERGY\",\"F33\",\"F16\"))","v":"F16"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"Coincident Peak, System ",{"$f":"IF(Function=\"gen\",\"F105G\",IF(Function=\"TRN\",\"F105T\",IF(Function=\"DIS\",\"F105D\",IF(Function=\"RETAIL\",\"F105R\",IF(Function=\"MISC\",\"F105M\",\"ERR\")))))","v":"F105D"},"F105D","F105D"]
[null,null,"SSGCT - Simple Cycle Combustion Turbine",{"$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(Classification=\"DEMAND\",\"F13\",IF(Classification=\"ENERGY\",\"F32\",\"F14\"))","v":"F14"},null,{"$f":"IF(Classification=\"DEMAND\",\"F12\",IF(Classification=\"ENERGY\",\"F30\",\"F10\"))","v":"F10"},"Coincident Peak, System ","F105D","F105D","F105D"]
[null,"Total Accum Prov for Amort-Intangible"]
[]
["111399","Accum Prov for Amort-Mining",null,"F30","F30","F30","F30","F30","F30","F30","F30","F30","F38"]
[]
[]
["TOTAL ACCUM PROV FOR AMORTIZATION"]

{"sheet":"COS Factor Table","index":24,"n_rows":148,"n_cols":19,"rows_kept":148,"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$7","v":"Monthly Wgt Factors"}]
[{"$f":"Inputs!C6","v":"12 Months Ended Dec 2010"}]
["Class Allocation Factors"]
[]
["A","B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R"]
[]
[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$10","v":"General"},{"$f":"'Hot Sheet'!R$10","v":"Mobile"}]
["COS",null,"Dmd",null,"Eng",{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
["Factor","DESCRIPTION ","Split",null,null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},"Factor"]
["A","Direct Assignment"]
["F10","Coincident Peak, System ",{"$f":"Inputs!$D$9","v":0.75},"/",{"$f":"1-Demand","v":0.25},{"$f":"'Demand Factors'!D34","v":0.35139228666032341},{"$f":"'Demand Factors'!E34","v":0.28276111872755411},{"$f":"'Demand Factors'!F34","v":8.9703032501028082E-2},{"$f":"'Demand Factors'!G34","v":2.3799393355852781E-3},{"$f":"'Demand Factors'!H34","v":0.15825936346742855},{"$f":"'Demand Factors'!I34","v":8.4304357616689501E-3},{"$f":"'Demand Factors'!J34","v":2.0889650956660893E-4},{"$f":"'Demand Factors'!K34","v":4.2990492330164217E-4},{"$f":"'Demand Factors'!L34","v":6.3422368922060046E-2},{"$f":"'Demand Factors'!M34","v":6.3697760166581249E-4},{"$f":"'Demand Factors'!N34","v":8.1668777606669456E-3},{"$f":"'Demand Factors'!O34","v":1.9552526647617269E-2},{"$f":"'Demand Factors'!P34","v":1.4656271181533212E-2},{"$f":"ROUND(SUM(F15:R15),6)","v":1}]
["F11","Coincident Peak, System ",{"$f":"Inputs!$D$10","v":0.5},"/",{"$f":"1-Demand2","v":0.5},{"$f":"'Demand Factors'!D$36","v":0.33654389434323295},{"$f":"'Demand Factors'!E$36","v":0.27832789055439755},{"$f":"'Demand Factors'!F36","v":9.0178127574228883E-2},{"$f":"'Demand Factors'!G$36","v":2.9548093319837097E-3},{"$f":"'Demand Factors'!H$36","v":0.16817766589412664},{"$f":"'Demand Factors'!I$36","v":8.821844898180442E-3},{"$f":"'Demand Factors'!J$36","v":2.2525777934191048E-4},{"$f":"'Demand Factors'!K$36","v":5.2605358120818083E-4},{"$f":"'Demand Factors'!L$36","v":6.2795780772374743E-2},{"$f":"'Demand Factors'!M$36","v":6.1169256452967989E-4},{"$f":"'Demand Factors'!N$36","v":9.0139212861252323E-3},{"$f":"'Demand Factors'!O$36","v":2.5072764554787564E-2},{"$f":"'Demand Factors'!P$36","v":1.6750296865482489E-2},1]
["F12","Coincident Peak, System ",1,"/",0,{"$f":"'Demand Factors'!D$38","v":0.3662406789774138},{"$f":"'Demand Factors'!E$38","v":0.28719434690071066},{"$f":"'Demand Factors'!F38","v":8.9227937427827295E-2},{"$f":"'Demand Factors'!G$38","v":1.8050693391868464E-3},{"$f":"'Demand Factors'!H$38","v":0.14834106104073047},{"$f":"'Demand Factors'!I$38","v":8.0390266251574565E-3},{"$f":"'Demand Factors'!J$38","v":1.9253523979130736E-4},{"$f":"'Demand Factors'!K$38","v":3.3375626539510351E-4},{"$f":"'Demand Factors'!L$38","v":6.4048957071745349E-2},{"$f":"'Demand Factors'!M$38","v":6.6226263880194509E-4},{"$f":"'Demand Factors'!N$38","v":7.3198342352086589E-3},{"$f":"'Demand Factors'!O$38","v":1.4032288740446973E-2},{"$f":"'Demand Factors'!P$38","v":1.2562245497583937E-2},1]
["F13","Seasonal System Capacity Combustion Turbine","SSCCT",null,null,{"$f":"'Demand Factors'!D41","v":0.36165952714251565},{"$f":"'Demand Factors'!E41","v":0.28948704984920448},{"$f":"'Demand Factors'!F41","v":8.9843720896618545E-2},{"$f":"'Demand Factors'!G41","v":1.850689687156213E-3},{"$f":"'Demand Factors'!H41","v":0.14905295400039723},{"$f":"'Demand Factors'!I41","v":7.7692432868786661E-3},{"$f":"'Demand Factors'!J41","v":1.9423141850488331E-4},{"$f":"'Demand Factors'!K41","v":3.4069331678474084E-4},{"$f":"'Demand Factors'!L41","v":6.4048771113086378E-2},{"$f":"'Demand Factors'!M41","v":6.5576816027419858E-4},{"$f":"'Demand Factors'!N41","v":7.3733794222770729E-3},{"$f":"'Demand Factors'!O41","v":1.5084076212865935E-2},{"$f":"'Demand Factors'!P41","v":1.2639895493436193E-2},1]
["F14","Seasonal System Generation Combustion Turbine","SSGCT",null,null,{"$f":"'Demand Factors'!D45","v":0.34591223977988228},{"$f":"'Demand Factors'!E45","v":0.28529922980975508},{"$f":"'Demand Factors'!F45","v":9.0436062870113743E-2},{"$f":"'Demand Factors'!G45","v":2.425265125206656E-3},{"$f":"'Demand Factors'!H45","v":0.15932622686348677},{"$f":"'Demand Factors'!I45","v":8.2695600234948732E-3},{"$f":"'Demand Factors'!J45","v":2.1086447017557217E-4},{"$f":"'Demand Factors'!K45","v":4.3715949871629093E-4},{"$f":"'Demand Factors'!L45","v":6.3605869890281302E-2},{"$f":"'Demand Factors'!M45","v":6.3376714615611957E-4},{"$f":"'Demand Factors'!N45","v":8.2381677810324915E-3},{"$f":"'Demand Factors'!O45","v":2.0439040168335358E-2},{"$f":"'Demand Factors'!P45","v":1.4766546573363562E-2},1]
["F15","Seasonal System Capacity Cholla","SSCCH",null,null,{"$f":"'Demand Factors'!D48","v":0.36212705696154956},{"$f":"'Demand Factors'!E48","v":0.28219614888505212},{"$f":"'Demand Factors'!F48","v":9.163032542430212E-2},{"$f":"'Demand Factors'!G48","v":2.8580320325198444E-3},{"$f":"'Demand Factors'!H48","v":0.15288527700960364},{"$f":"'Demand Factors'!I48","v":4.4573779959466613E-3},{"$f":"'Demand Factors'!J48","v":2.0718842867794334E-4},{"$f":"'Demand Factors'!K48","v":5.3427273759850628E-4},{"$f":"'Demand Factors'!L48","v":6.359773380700455E-2},{"$f":"'Demand Factors'!M48","v":6.6785215984527257E-4},{"$f":"'Demand Factors'!N48","v":8.1424562899929404E-3},{"$f":"'Demand Factors'!O48","v":1.7312152958016733E-2},{"$f":"'Demand Factors'!P48","v":1.3384125309890178E-2},1]
["F16","Seasonal System Generation Cholla","SSGCH",null,null,{"$f":"'Demand Factors'!D52","v":0.34617697978875173},{"$f":"'Demand Factors'!E52","v":0.27964544241759337},{"$f":"'Demand Factors'!F52","v":9.1899471811376005E-2},{"$f":"'Demand Factors'!G52","v":3.2087659225234172E-3},{"$f":"'Demand Factors'!H52","v":0.16284001822604041},{"$f":"'Demand Factors'!I52","v":4.831046085957023E-3},{"$f":"'Demand Factors'!J52","v":2.2340330253983948E-4},{"$f":"'Demand Factors'!K52","v":5.9210233118689578E-4},{"$f":"'Demand Factors'!L52","v":6.3346285047420792E-2},{"$f":"'Demand Factors'!M52","v":6.4502557570707817E-4},{"$f":"'Demand Factors'!N52","v":8.9069262281658811E-3},{"$f":"'Demand Factors'!O52","v":2.241381124360171E-2},{"$f":"'Demand Factors'!P52","v":1.527072201913595E-2},1]
["F17","Seasonal System Capacity Purchase","SSCC",null,null,{"$f":"'Demand Factors'!D55","v":0},{"$f":"'Demand Factors'!E55","v":0},{"$f":"'Demand Factors'!F55","v":0},{"$f":"'Demand Factors'!G55","v":0},{"$f":"'Demand Factors'!H55","v":0},{"$f":"'Demand Factors'!I55","v":0},{"$f":"'Demand Factors'!J55","v":0},{"$f":"'Demand Factors'!K55","v":0},{"$f":"'Demand Factors'!L55","v":0},{"$f":"'Demand Factors'!M55","v":0},{"$f":"'Demand Factors'!N55","v":0},{"$f":"'Demand Factors'!O55","v":0},{"$f":"'Demand Factors'!P55","v":0},1]
["F18","Seasonal System Generation Contract","SSGC",null,null,{"$f":"'Demand Factors'!D59","v":0},{"$f":"'Demand Factors'!E59","v":0},{"$f":"'Demand Factors'!F59","v":0},{"$f":"'Demand Factors'!G59","v":0},{"$f":"'Demand Factors'!H59","v":0},{"$f":"'Demand Factors'!I59","v":0},{"$f":"'Demand Factors'!J59","v":0},{"$f":"'Demand Factors'!K59","v":0},{"$f":"'Demand Factors'!L59","v":0},{"$f":"'Demand Factors'!M59","v":0},{"$f":"'Demand Factors'!N59","v":0},{"$f":"'Demand Factors'!O59","v":0},{"$f":"'Demand Factors'!P59","v":0},1]
["F20","12 Weighted Distribution Peaks",null,null,null,{"$f":"'Dist. Factors'!D32","v":0.49677799846536624},{"$f":"'Dist. Factors'!E32","v":0.32275386840223236},{"$f":"'Dist. Factors'!F32","v":9.3477342507732278E-2},{"$f":"'Dist. Factors'!G32","v":7.1806983679726527E-4},{"$f":"'Dist. Factors'!H32","v":0},{"$f":"'Dist. Factors'!I32","v":9.3954938132312128E-3},{"$f":"'Dist. Factors'!J32","v":1.766419702859312E-4},{"$f":"'Dist. Factors'!K32","v":1.3755538965638686E-4},{"$f":"'Dist. Factors'!L32","v":7.5703605196966978E-2},{"$f":"'Dist. Factors'!M32","v":8.5942441773137306E-4},0,0,0,1]
["F21","Transformers      - NCP",null,null,null,{"$f":"'Dist. Factors'!D45","v":0.5873294728396673},{"$f":"'Dist. Factors'!E45","v":0.24345633818421064},{"$f":"'Dist. Factors'!F45","v":6.4332379869585454E-2},{"$f":"'Dist. Factors'!G45","v":3.8213120262772073E-3},{"$f":"'Dist. Factors'!H45","v":0},{"$f":"'Dist. Factors'!I45","v":2.6829261673432553E-2},{"$f":"'Dist. Factors'!J45","v":1.0559438652828741E-4},{"$f":"'Dist. Factors'!K45","v":6.4405976047846546E-4},{"$f":"'Dist. Factors'!L45","v":7.2055974802107403E-2},{"$f":"'Dist. Factors'!M45","v":1.4256064577126777E-3},0,0,0,1]
["F22","Secondary Lines - NCP",null,null,null,{"$f":"'Dist. Factors'!D52","v":0.89072252798449181},{"$f":"'Dist. Factors'!E52","v":0},{"$f":"'Dist. Factors'!F52","v":0},{"$f":"'Dist. Factors'!G52","v":0},{"$f":"'Dist. Factors'!H52","v":0},{"$f":"'Dist. Factors'!I52","v":0},{"$f":"'Dist. Factors'!J52","v":0},{"$f":"'Dist. Factors'!K52","v":0},{"$f":"'Dist. Factors'!L52","v":0.10927747201550823},{"$f":"'Dist. Factors'!M52","v":0},0,0,0,1]
["F30","MWH @ Input",null,null,null,{"$f":"'Energy Factor'!C30","v":0.30684710970905216},{"$f":"'Energy Factor'!D30","v":0.26946143420808449},{"$f":"'Energy Factor'!E30","v":9.1128317720630486E-2},{"$f":"'Energy Factor'!F30","v":4.1045493247805747E-3},{"$f":"'Energy Factor'!G30","v":0.18801427074752283},{"$f":"'Energy Factor'!H30","v":9.604663171203431E-3},{"$f":"'Energy Factor'!I30","v":2.5798031889251368E-4},{"$f":"'Energy Factor'!J30","v":7.1835089702125847E-4},{"$f":"'Energy Factor'!K30","v":6.1542604473004171E-2},{"$f":"'Energy Factor'!L30","v":5.611224902574149E-4},{"$f":"'Energy Factor'!M30","v":1.0708008337041811E-2},{"$f":"'Energy Factor'!N30","v":3.611324036912817E-2},{"$f":"'Energy Factor'!O30","v":2.0938348233381046E-2},1]
["F32","Seasonal System Energy Combustion Turbine","SSECT",null,null,{"$f":"'Energy Factor'!C37","v":0.29867037769198213},{"$f":"'Energy Factor'!D37","v":0.272735769691407},{"$f":"'Energy Factor'!E37","v":9.2213088790599321E-2},{"$f":"'Energy Factor'!F37","v":4.1489914393579852E-3},{"$f":"'Energy Factor'!G37","v":0.19014604545275537},{"$f":"'Energy Factor'!H37","v":9.7705102333434934E-3},{"$f":"'Energy Factor'!I37","v":2.6076362518763876E-4},{"$f":"'Energy Factor'!J37","v":7.2655804451094124E-4},{"$f":"'Energy Factor'!K37","v":6.2277166221866104E-2},{"$f":"'Energy Factor'!L37","v":5.6776410380188246E-4},{"$f":"'Energy Factor'!M37","v":1.0832532857298748E-2},{"$f":"'Energy Factor'!N37","v":3.6503932034743634E-2},{"$f":"'Energy Factor'!O37","v":2.1146499813145668E-2},1]
["F33","Seasonal System Energy Cholla","SSECH",null,null,{"$f":"'Energy Factor'!C40","v":0.2983267482703581},{"$f":"'Energy Factor'!D40","v":0.27199332301521723},{"$f":"'Energy Factor'!E40","v":9.2706910972597631E-2},{"$f":"'Energy Factor'!F40","v":4.2609675925341355E-3},{"$f":"'Energy Factor'!G40","v":0.19270424187535071},{"$f":"'Energy Factor'!H40","v":5.9520503559881074E-3},{"$f":"'Energy Factor'!I40","v":2.7204792412552792E-4},{"$f":"'Energy Factor'!J40","v":7.6559111195206419E-4},{"$f":"'Energy Factor'!K40","v":6.2591938768669517E-2},{"$f":"'Energy Factor'!L40","v":5.7654582329249465E-4},{"$f":"'Energy Factor'!M40","v":1.1200336042684705E-2},{"$f":"'Energy Factor'!N40","v":3.7718786100356644E-2},{"$f":"'Energy Factor'!O40","v":2.0930512146873272E-2},1]
["F34","Seasonal System Energy Contracts","SSEC",null,null,{"$f":"'Energy Factor'!C43","v":0},{"$f":"'Energy Factor'!D43","v":0},{"$f":"'Energy Factor'!E43","v":0},{"$f":"'Energy Factor'!F43","v":0},{"$f":"'Energy Factor'!G43","v":0},{"$f":"'Energy Factor'!H43","v":0},{"$f":"'Energy Factor'!I43","v":0},{"$f":"'Energy Factor'!J43","v":0},{"$f":"'Energy Factor'!K43","v":0},{"$f":"'Energy Factor'!L43","v":0},{"$f":"'Energy Factor'!M43","v":0},{"$f":"'Energy Factor'!N43","v":0},{"$f":"'Energy Factor'!O43","v":0},1]
["F40","Average Customers",null,null,null,{"$f":"'Cust Factors'!D25","v":0.86770810530765063},{"$f":"'Cust Factors'!E25","v":1.8077078521316025E-2},{"$f":"'Cust Factors'!F25","v":3.4250808336572561E-4},{"$f":"'Cust Factors'!G25","v":1.2202570889550499E-2},{"$f":"'Cust Factors'!H25","v":1.9698331477223602E-4},{"$f":"'Cust Factors'!I25","v":3.4043944980934127E-3},{"$f":"'Cust Factors'!J25","v":2.7434609309736121E-3},{"$f":"'Cust Factors'!K25","v":5.3547763153601947E-4},{"$f":"'Cust Factors'!L25","v":9.4772542419595249E-2},{"$f":"'Cust Factors'!M25","v":1.3173387821758749E-5},{"$f":"'Cust Factors'!N25","v":1.2350051082898787E-6},{"$f":"'Cust Factors'!O25","v":1.2350051082898787E-6},{"$f":"'Cust Factors'!P25","v":1.2350051082898787E-6},1]
["F41","Weighted Customers Acct 902",null,null,null,{"$f":"'Cust Factors'!D36","v":0.79709021476073116},{"$f":"'Cust Factors'!E36","v":3.4374185267159296E-2},{"$f":"'Cust Factors'!F36","v":1.0313678709555199E-2},{"$f":"'Cust Factors'!G36","v":0},{"$f":"'Cust Factors'!H36","v":7.6198865654776423E-3},{"$f":"'Cust Factors'!I36","v":1.4604630845128964E-2},{"$f":"'Cust Factors'!J36","v":2.7974065157419796E-3},{"$f":"'Cust Factors'!K36","v":5.4600690630624178E-4},{"$f":"'Cust Factors'!L36","v":0.13233049675050007},{"$f":"'Cust Factors'!M36","v":8.9549470186686162E-6},{"$f":"'Cust Factors'!N36","v":3.5838696324291472E-5},{"$f":"'Cust Factors'!O36","v":1.3935001802825963E-4},{"$f":"'Cust Factors'!P36","v":1.3935001802825963E-4},1]
["F42","Weighted Customers Acct 903",null,null,null,{"$f":"'Cust Factors'!D47","v":0.87241830502121875},{"$f":"'Cust Factors'!E47","v":1.8356958806657105E-2},{"$f":"'Cust Factors'!F47","v":3.4781100109056634E-4},{"$f":"'Cust Factors'!G47","v":1.1280451318631176E-2},{"$f":"'Cust Factors'!H47","v":1.4616282160143216E-3},{"$f":"'Cust Factors'!I47","v":3.4913321434621287E-3},{"$f":"'Cust Factors'!J47","v":2.5376850567597939E-3},{"$f":"'Cust Factors'!K47","v":4.9531362682676892E-4},{"$f":"'Cust Factors'!L47","v":8.9569778472316272E-2},{"$f":"'Cust Factors'!M47","v":1.324489722355553E-5},{"$f":"'Cust Factors'!N47","v":9.1638132665474542E-6},{"$f":"'Cust Factors'!O47","v":9.1638132665474542E-6},{"$f":"'Cust Factors'!P47","v":9.1638132665474542E-6},1]
["F43","Residential Split",null,null,null,{"$f":"'Cust Factors'!D52","v":0.99998481841099773},{"$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":1.5181589002362086E-5},{"$f":"'Cust Factors'!N52","v":0},{"$f":"'Cust Factors'!O52","v":0},{"$f":"'Cust Factors'!P52","v":0},1]
["F44","Commercial Split",null,null,null,{"$f":"'Cust Factors'!D57","v":0},{"$f":"'Cust Factors'!E57","v":0.15233277609707091},{"$f":"'Cust Factors'!F57","v":1.8018591252740343E-3},{"$f":"'Cust Factors'!G57","v":0},{"$f":"'Cust Factors'!H57","v":3.1332488802250489E-4},{"$f":"'Cust Factors'!I57","v":0},{"$f":"'Cust Factors'!J57","v":0},{"$f":"'Cust Factors'!K57","v":0},{"$f":"'Cust Factors'!L57","v":0.84555203988963257},{"$f":"'Cust Factors'!M57","v":0},{"$f":"'Cust Factors'!N57","v":0},{"$f":"'Cust Factors'!O57","v":0},{"$f":"'Cust Factors'!P57","v":0},1]
["F45","Industrial / Irrigation Split",null,null,null,{"$f":"'Cust Factors'!D$62","v":0},{"$f":"'Cust Factors'!E$62","v":0.18046023001241338},{"$f":"'Cust Factors'!F$62","v":1.4968247617288856E-2},{"$f":"'Cust Factors'!G$62","v":0},{"$f":"'Cust Factors'!H$62","v":1.5809506222235949E-2},{"$f":"'Cust Factors'!I$62","v":0.33936577308588073},{"$f":"'Cust Factors'!J$62","v":0},{"$f":"'Cust Factors'!K$62","v":0},{"$f":"'Cust Factors'!L$62","v":0.44902691001610678},{"$f":"'Cust Factors'!M$62","v":0},{"$f":"'Cust Factors'!N$62","v":1.2311101535809923E-4},{"$f":"'Cust Factors'!O$62","v":1.2311101535809923E-4},{"$f":"'Cust Factors'!P$62","v":1.2311101535809923E-4},1]
["F46","Lighting / OSPA  Split",null,null,null,{"$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$67","v":0.78820291569997392},{"$f":"'Cust Factors'!H$67","v":0},{"$f":"'Cust Factors'!I$67","v":0},{"$f":"'Cust Factors'!J$67","v":0.17720887872522914},{"$f":"'Cust Factors'!K$67","v":3.4588205574797054E-2},{"$f":"'Cust Factors'!L$67","v":0},{"$f":"'Cust Factors'!M$67","v":0},{"$f":"'Cust Factors'!N$67","v":0},{"$f":"'Cust Factors'!O$67","v":0},{"$f":"'Cust Factors'!P$67","v":0},1]
["F47","Wtd Customers Acct 902 - irrigation",null,null,null,{"$f":"'Cust Factors'!D72","v":0.80268649579584694},{"$f":"'Cust Factors'!E72","v":3.4615522568189776E-2},{"$f":"'Cust Factors'!F72","v":1.0386089891496364E-2},{"$f":"'Cust Factors'!G72","v":0},{"$f":"'Cust Factors'!H72","v":7.6733849347794371E-3},{"$f":"'Cust Factors'!I72","v":7.6862804321236886E-3},{"$f":"'Cust Factors'!J72","v":2.8170467932684771E-3},{"$f":"'Cust Factors'!K72","v":5.49840359581943E-4},{"$f":"'Cust Factors'!L72","v":0.13325957433245805},{"$f":"'Cust Factors'!M72","v":9.017818697737071E-6},{"$f":"'Cust Factors'!N72","v":3.609031579326603E-5},{"$f":"'Cust Factors'!O72","v":1.4032837888214203E-4},{"$f":"'Cust Factors'!P72","v":1.4032837888214203E-4},1]
["F48","Wtd Customers Acct 903 - irrigation",null,null,null,{"$f":"'Cust Factors'!D77","v":0.87387478107424532},{"$f":"'Cust Factors'!E77","v":1.838760519584267E-2},{"$f":"'Cust Factors'!F77","v":3.4839166106887258E-4},{"$f":"'Cust Factors'!G77","v":1.129928369195296E-2},{"$f":"'Cust Factors'!H77","v":1.4640683602465097E-3},{"$f":"'Cust Factors'!I77","v":1.8276909715460776E-3},{"$f":"'Cust Factors'!J77","v":2.5419216454398126E-3},{"$f":"'Cust Factors'!K77","v":4.9614053799089614E-4},{"$f":"'Cust Factors'!L77","v":8.9719312516557417E-2},{"$f":"'Cust Factors'!M77","v":1.3267009180078999E-5},{"$f":"'Cust Factors'!N77","v":9.1791119764671287E-6},{"$f":"'Cust Factors'!O77","v":9.1791119764671287E-6},{"$f":"'Cust Factors'!P77","v":9.1791119764671287E-6},1]
["F50","Contribution in Aid of Construction",null,null,null,{"$f":"'Cust Advances'!C30","v":0.15736072656272435},{"$f":"'Cust Advances'!D30","v":2.7706430725220388E-2},{"$f":"'Cust Advances'!E30","v":1.4655706087708829E-2},{"$f":"'Cust Advances'!F30","v":7.2502803584461512E-2},{"$f":"'Cust Advances'!G30","v":0.55846599187674095},{"$f":"'Cust Advances'!H30","v":2.2113049525370673E-3},{"$f":"'Cust Advances'!I30","v":2.842389286423999E-3},{"$f":"'Cust Advances'!J30","v":6.0271984826018666E-3},{"$f":"'Cust Advances'!K30","v":0.15822744844158118},{"$f":"'Cust Advances'!L30","v":0},{"$f":"'Cust Advances'!M30","v":0},{"$f":"'Cust Advances'!N30","v":0},{"$f":"'Cust Advances'!O30","v":0},1]
["F51","Security Deposits",null,null,null,{"$f":"'Cust Advances'!C35","v":0.26075906169504837},{"$f":"'Cust Advances'!D35","v":2.9968509951039449E-2},{"$f":"'Cust Advances'!E35","v":8.2251306973778818E-2},{"$f":"'Cust Advances'!F35","v":1.0695391797479142E-3},{"$f":"'Cust Advances'!G35","v":0.28583611654786145},{"$f":"'Cust Advances'!H35","v":7.1929387323423216E-3},{"$f":"'Cust Advances'!I35","v":0},{"$f":"'Cust Advances'!J35","v":4.0838157835987204E-5},{"$f":"'Cust Advances'!K35","v":0.26577596298169065},{"$f":"'Cust Advances'!L35","v":0},{"$f":"'Cust Advances'!M35","v":0},{"$f":"'Cust Advances'!N35","v":6.7105725780654907E-2},{"$f":"'Cust Advances'!O35","v":0},1]
["F60","Meters",null,null,null,{"$f":"MetersServices!C23","v":0.6875613214113736},{"$f":"MetersServices!D23","v":0.10736553796767434},{"$f":"MetersServices!E23","v":1.3038979187094592E-2},{"$f":"MetersServices!F23","v":0},{"$f":"MetersServices!G23","v":3.9938846746086255E-2},{"$f":"MetersServices!H23","v":1.1025377225152002E-2},{"$f":"MetersServices!I23","v":2.0718151095558022E-3},{"$f":"MetersServices!J23","v":4.0438361462350652E-4},{"$f":"MetersServices!K23","v":0.12902118413289432},{"$f":"MetersServices!L23","v":1.9926464909339321E-4},{"$f":"MetersServices!M23","v":3.1244299854839772E-3},{"$f":"MetersServices!N23","v":3.1244299854839772E-3},{"$f":"MetersServices!O23","v":3.1244299854839772E-3},1]
["F70","Services",null,null,null,{"$f":"MetersServices!C29","v":0.78539288552958697},{"$f":"MetersServices!D29","v":7.8289734924880422E-2},{"$f":"MetersServices!E29","v":2.9065861028486481E-3},{"$f":"MetersServices!F29","v":0},{"$f":"MetersServices!G29","v":0},{"$f":"MetersServices!H29","v":0},{"$f":"MetersServices!I29","v":3.1928485944810818E-3},{"$f":"MetersServices!J29","v":6.2319057797520462E-4},{"$f":"MetersServices!K29","v":0.12959475427022782},{"$f":"MetersServices!L29","v":0},{"$f":"MetersServices!M29","v":0},{"$f":"MetersServices!N29","v":0},{"$f":"MetersServices!O29","v":0},1]
["F80","Uncollectables",null,null,null,{"$f":"Uncollectables!C30","v":0.81065129837697258},{"$f":"Uncollectables!D30","v":9.0466786598835364E-2},{"$f":"Uncollectables!E30","v":2.6610041402268417E-2},{"$f":"Uncollectables!F30","v":0},{"$f":"Uncollectables!G30","v":4.1353565414339856E-2},{"$f":"Uncollectables!H30","v":6.9250332500972022E-3},{"$f":"Uncollectables!I30","v":0},{"$f":"Uncollectables!J30","v":0},{"$f":"Uncollectables!K30","v":2.3993274957486599E-2},{"$f":"Uncollectables!L30","v":0},{"$f":"Uncollectables!M30","v":0},{"$f":"Uncollectables!N30","v":0},{"$f":"Uncollectables!O30","v":0},1]
["F85",{"$f":"+'NPC Factors'!$B$385","v":"Firm Sales - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$391","v":0.3458428119164656},{"$f":"'NPC Factors'!$Q$392","v":0.28316108566872328},{"$f":"'NPC Factors'!$Q$393","v":9.1013318724513709E-2},{"$f":"'NPC Factors'!$Q$394","v":2.7920651129617353E-3},{"$f":"'NPC Factors'!$Q$395","v":0.16068165906946522},{"$f":"'NPC Factors'!$Q$396","v":6.6907475721625235E-3},{"$f":"'NPC Factors'!$Q$397","v":2.1632056188954882E-4},{"$f":"'NPC Factors'!$Q$398","v":5.0865199139573899E-4},{"$f":"'NPC Factors'!$Q$399","v":6.3243646738413234E-2},{"$f":"'NPC Factors'!$Q$400","v":6.3317355058583604E-4},{"$f":"'NPC Factors'!$Q$401","v":8.5175520109849572E-3},{"$f":"'NPC Factors'!$Q$402","v":2.157478024999104E-2},{"$f":"'NPC Factors'!$Q$403","v":1.5124186832447664E-2},1]
["F86",{"$f":"+'NPC Factors'!$B$407","v":"Non Firm Sales - Utah Share"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["F87",{"$f":"+'NPC Factors'!$B$429","v":"Firm Purchases (Non-Seasonal) - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$435","v":0.34097923167927968},{"$f":"'NPC Factors'!$Q$436","v":0.28811147448182212},{"$f":"'NPC Factors'!$Q$437","v":9.096464844859202E-2},{"$f":"'NPC Factors'!$Q$438","v":2.4146969563197478E-3},{"$f":"'NPC Factors'!$Q$439","v":0.15993005411353858},{"$f":"'NPC Factors'!$Q$440","v":7.9586372347850726E-3},{"$f":"'NPC Factors'!$Q$441","v":2.1323403489011995E-4},{"$f":"'NPC Factors'!$Q$442","v":4.3021255479228565E-4},{"$f":"'NPC Factors'!$Q$443","v":6.3803944365328991E-2},{"$f":"'NPC Factors'!$Q$444","v":6.2471654037904488E-4},{"$f":"'NPC Factors'!$Q$445","v":8.2115054250513839E-3},{"$f":"'NPC Factors'!$Q$446","v":2.151283336926613E-2},{"$f":"'NPC Factors'!$Q$447","v":1.4844810795954724E-2},1]
["F88",{"$f":"+'NPC Factors'!$B$451","v":"Seasonal Purchases - Utah Share"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
["F89",{"$f":"+'NPC Factors'!$B$473","v":"Non firm Purchases - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$479","v":0.30728805150346394},{"$f":"'NPC Factors'!$Q$480","v":0.26937441576000076},{"$f":"'NPC Factors'!$Q$481","v":9.1188112793575346E-2},{"$f":"'NPC Factors'!$Q$482","v":4.0818331726277411E-3},{"$f":"'NPC Factors'!$Q$483","v":0.18792087859182752},{"$f":"'NPC Factors'!$Q$484","v":9.9148900410400767E-3},{"$f":"'NPC Factors'!$Q$485","v":2.5656532484781899E-4},{"$f":"'NPC Factors'!$Q$486","v":7.2112045514635768E-4},{"$f":"'NPC Factors'!$Q$487","v":6.1328665435911915E-2},{"$f":"'NPC Factors'!$Q$488","v":5.5723727734871575E-4},{"$f":"'NPC Factors'!$Q$489","v":1.0746744827291868E-2},{"$f":"'NPC Factors'!$Q$490","v":3.5918853707606571E-2},{"$f":"'NPC Factors'!$Q$491","v":2.0702631109311448E-2},1]
["F90",{"$f":"+'NPC Factors'!$B$495","v":"Coal (Non-Seasonal) - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$501","v":0.3052655975457067},{"$f":"'NPC Factors'!$Q$502","v":0.26990022205108594},{"$f":"'NPC Factors'!$Q$503","v":9.136148376663053E-2},{"$f":"'NPC Factors'!$Q$504","v":4.1332792707532168E-3},{"$f":"'NPC Factors'!$Q$505","v":0.18874813551856426},{"$f":"'NPC Factors'!$Q$506","v":9.1832253881204157E-3},{"$f":"'NPC Factors'!$Q$507","v":2.6005563155784056E-4},{"$f":"'NPC Factors'!$Q$508","v":7.2392971519418675E-4},{"$f":"'NPC Factors'!$Q$509","v":6.1677994178623491E-2},{"$f":"'NPC Factors'!$Q$510","v":5.5995172811902606E-4},{"$f":"'NPC Factors'!$Q$511","v":1.0762283227681768E-2},{"$f":"'NPC Factors'!$Q$512","v":3.6530484517201367E-2},{"$f":"'NPC Factors'!$Q$513","v":2.0893357460761191E-2},1]
["F91",{"$f":"+'NPC Factors'!$B$517","v":"Seasonal Cholla Coal - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$523","v":0.3058475897476734},{"$f":"'NPC Factors'!$Q$524","v":0.26963873656054999},{"$f":"'NPC Factors'!$Q$525","v":9.1283220265879914E-2},{"$f":"'NPC Factors'!$Q$526","v":4.1403797297694571E-3},{"$f":"'NPC Factors'!$Q$527","v":0.18885837532220168},{"$f":"'NPC Factors'!$Q$528","v":8.8967614402024192E-3},{"$f":"'NPC Factors'!$Q$529","v":2.6078913553321073E-4},{"$f":"'NPC Factors'!$Q$530","v":7.2526892057034678E-4},{"$f":"'NPC Factors'!$Q$531","v":6.1684317345131724E-2},{"$f":"'NPC Factors'!$Q$532","v":5.6137398830585989E-4},{"$f":"'NPC Factors'!$Q$533","v":1.0885018188995123E-2},{"$f":"'NPC Factors'!$Q$534","v":3.6498626357860608E-2},{"$f":"'NPC Factors'!$Q$535","v":2.071954299732634E-2},1]
["F92",{"$f":"+'NPC Factors'!$B$539","v":"Gas (Non-Seasonal) - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$545","v":0.30764416639786601},{"$f":"'NPC Factors'!$Q$546","v":0.26895050998171338},{"$f":"'NPC Factors'!$Q$547","v":9.1063726956674446E-2},{"$f":"'NPC Factors'!$Q$548","v":4.1110174237692001E-3},{"$f":"'NPC Factors'!$Q$549","v":0.18828141110434923},{"$f":"'NPC Factors'!$Q$550","v":9.1696240563601903E-3},{"$f":"'NPC Factors'!$Q$551","v":2.5948543791610887E-4},{"$f":"'NPC Factors'!$Q$552","v":7.2737286781172656E-4},{"$f":"'NPC Factors'!$Q$553","v":6.1441766896035456E-2},{"$f":"'NPC Factors'!$Q$554","v":5.6130335110716881E-4},{"$f":"'NPC Factors'!$Q$555","v":1.0784864048320349E-2},{"$f":"'NPC Factors'!$Q$556","v":3.6148219030112817E-2},{"$f":"'NPC Factors'!$Q$557","v":2.0856532447963688E-2},1]
["F93",{"$f":"+'NPC Factors'!$B$561","v":"Seasonal CT Gas - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$567","v":0.30362025117420771},{"$f":"'NPC Factors'!$Q$568","v":0.27030792742173188},{"$f":"'NPC Factors'!$Q$569","v":9.1593744757055118E-2},{"$f":"'NPC Factors'!$Q$570","v":4.1486940819110045E-3},{"$f":"'NPC Factors'!$Q$571","v":0.1892717083474432},{"$f":"'NPC Factors'!$Q$572","v":9.1236072945397838E-3},{"$f":"'NPC Factors'!$Q$573","v":2.6084162753713304E-4},{"$f":"'NPC Factors'!$Q$574","v":7.2372971009908879E-4},{"$f":"'NPC Factors'!$Q$575","v":6.1800540862090192E-2},{"$f":"'NPC Factors'!$Q$576","v":5.5968965589593678E-4},{"$f":"'NPC Factors'!$Q$577","v":1.0716412062831948E-2},{"$f":"'NPC Factors'!$Q$578","v":3.6760152709174793E-2},{"$f":"'NPC Factors'!$Q$579","v":2.1112700295482244E-2},1]
["F94",{"$f":"+'NPC Factors'!$B$583","v":"Other Generation - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$589","v":0.30534532091223077},{"$f":"'NPC Factors'!$Q$590","v":0.2700105534536803},{"$f":"'NPC Factors'!$Q$591","v":9.1384011570213419E-2},{"$f":"'NPC Factors'!$Q$592","v":4.1352899320111214E-3},{"$f":"'NPC Factors'!$Q$593","v":0.18863793241590082},{"$f":"'NPC Factors'!$Q$594","v":8.9935530151659879E-3},{"$f":"'NPC Factors'!$Q$595","v":2.606243851813317E-4},{"$f":"'NPC Factors'!$Q$596","v":7.2667732378528158E-4},{"$f":"'NPC Factors'!$Q$597","v":6.1736218692190245E-2},{"$f":"'NPC Factors'!$Q$598","v":5.6108396472913716E-4},{"$f":"'NPC Factors'!$Q$599","v":1.0711227222333662E-2},{"$f":"'NPC Factors'!$Q$600","v":3.6615762221970924E-2},{"$f":"'NPC Factors'!$Q$601","v":2.0881744890606919E-2},1]
["F95",{"$f":"+'NPC Factors'!$B$605","v":"Firm Wheeling - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$611","v":0.3413271242158481},{"$f":"'NPC Factors'!$Q$612","v":0.28672669131161099},{"$f":"'NPC Factors'!$Q$613","v":9.1278327025687639E-2},{"$f":"'NPC Factors'!$Q$614","v":2.5875881239978559E-3},{"$f":"'NPC Factors'!$Q$615","v":0.16081516454825129},{"$f":"'NPC Factors'!$Q$616","v":7.348410814081917E-3},{"$f":"'NPC Factors'!$Q$617","v":2.1553083024889187E-4},{"$f":"'NPC Factors'!$Q$618","v":4.67098287573229E-4},{"$f":"'NPC Factors'!$Q$619","v":6.3385375972538904E-2},{"$f":"'NPC Factors'!$Q$620","v":6.2649303935025948E-4},{"$f":"'NPC Factors'!$Q$621","v":8.398592834983119E-3},{"$f":"'NPC Factors'!$Q$622","v":2.1876263853003716E-2},{"$f":"'NPC Factors'!$Q$623","v":1.494733914282401E-2},1]
["F96",{"$f":"+'NPC Factors'!$B$627","v":"Non-Firm Wheeling - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$633","v":0.30756276103468166},{"$f":"'NPC Factors'!$Q$634","v":0.26947095368715229},{"$f":"'NPC Factors'!$Q$635","v":9.0785502367152562E-2},{"$f":"'NPC Factors'!$Q$636","v":4.1655761966225722E-3},{"$f":"'NPC Factors'!$Q$637","v":0.18809900073634639},{"$f":"'NPC Factors'!$Q$638","v":8.0760365129357685E-3},{"$f":"'NPC Factors'!$Q$639","v":2.6450459863958797E-4},{"$f":"'NPC Factors'!$Q$640","v":7.2866029865168195E-4},{"$f":"'NPC Factors'!$Q$641","v":6.2087508764090964E-2},{"$f":"'NPC Factors'!$Q$642","v":5.7459021403187072E-4},{"$f":"'NPC Factors'!$Q$643","v":1.078994557514646E-2},{"$f":"'NPC Factors'!$Q$644","v":3.6444903933115835E-2},{"$f":"'NPC Factors'!$Q$645","v":2.0950056081432397E-2},1]
["F101","Rate Base",null,null,null,{"$f":"IF(ISERROR(+'G+T+D+R+M'!I$58/+'G+T+D+R+M'!$H$58),1/13,+'G+T+D+R+M'!I$58/+'G+T+D+R+M'!$H$58)","v":0.41508000025288538},{"$f":"IF(ISERROR(+'G+T+D+R+M'!J$58/+'G+T+D+R+M'!$H$58),1/13,+'G+T+D+R+M'!J$58/+'G+T+D+R+M'!$H$58)","v":0.26854909639142982},{"$f":"IF(ISERROR(+'G+T+D+R+M'!K$58/+'G+T+D+R+M'!$H$58),1/13,+'G+T+D+R+M'!K$58/+'G+T+D+R+M'!$H$58)","v":8.2533374667954004E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!L$58/+'G+T+D+R+M'!$H$58),1/13,+'G+T+D+R+M'!L$58/+'G+T+D+R+M'!$H$58)","v":4.9717590827971659E-3},{"$f":"IF(ISERROR(+'G+T+D+R+M'!M$58/+'G+T+D+R+M'!$H$58),1/13,+'G+T+D+R+M'!M$58/+'G+T+D+R+M'!$H$58)","v":0.1179364037788679},{"$f":"IF(ISERROR(+'G+T+D+R+M'!N$58/+'G+T+D+R+M'!$H$58),1/13,+'G+T+D+R+M'!N$58/+'G+T+D+R+M'!$H$58)","v":9.0039866340121139E-3},{"$f":"IF(ISERROR(+'G+T+D+R+M'!O$58/+'G+T+D+R+M'!$H$58),1/13,+'G+T+D+R+M'!O$58/+'G+T+D+R+M'!$H$58)","v":2.8925969247302542E-4},{"$f":"IF(ISERROR(+'G+T+D+R+M'!P$58/+'G+T+D+R+M'!$H$58),1/13,+'G+T+D+R+M'!P$58/+'G+T+D+R+M'!$H$58)","v":3.907234629090615E-4},{"$f":"IF(ISERROR(+'G+T+D+R+M'!Q$58/+'G+T+D+R+M'!$H$58),1/13,+'G+T+D+R+M'!Q$58/+'G+T+D+R+M'!$H$58)","v":6.8439321924563076E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!R$58/+'G+T+D+R+M'!$H$58),1/13,+'G+T+D+R+M'!R$58/+'G+T+D+R+M'!$H$58)","v":6.6128316292686669E-4},{"$f":"IF(ISERROR(+'G+T+D+R+M'!S$58/+'G+T+D+R+M'!$H$58),1/13,+'G+T+D+R+M'!S$58/+'G+T+D+R+M'!$H$58)","v":6.1329978010873695E-3},{"$f":"IF(ISERROR(+'G+T+D+R+M'!T$58/+'G+T+D+R+M'!$H$58),1/13,+'G+T+D+R+M'!T$58/+'G+T+D+R+M'!$H$58)","v":1.4842752803032528E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!U$58/+'G+T+D+R+M'!$H$58),1/13,+'G+T+D+R+M'!U$58/+'G+T+D+R+M'!$H$58)","v":1.116904034506159E-2},1]
["F101G","Generation Rate Base",null,null,null,{"$f":"IF(ISERROR(+Generation!I$58/+Generation!$H$58),1/13,+Generation!I$58/+Generation!$H$58)","v":0.34816159014190695},{"$f":"IF(ISERROR(+Generation!J$58/+Generation!$H$58),1/13,+Generation!J$58/+Generation!$H$58)","v":0.28181288785036279},{"$f":"IF(ISERROR(+Generation!K$58/+Generation!$H$58),1/13,+Generation!K$58/+Generation!$H$58)","v":8.9809348234555691E-2},{"$f":"IF(ISERROR(+Generation!L$58/+Generation!$H$58),1/13,+Generation!L$58/+Generation!$H$58)","v":2.5044649096322884E-3},{"$f":"IF(ISERROR(+Generation!M$58/+Generation!$H$58),1/13,+Generation!M$58/+Generation!$H$58)","v":0.16041045450414065},{"$f":"IF(ISERROR(+Generation!N$58/+Generation!$H$58),1/13,+Generation!N$58/+Generation!$H$58)","v":8.5085381844276185E-3},{"$f":"IF(ISERROR(+Generation!O$58/+Generation!$H$58),1/13,+Generation!O$58/+Generation!$H$58)","v":2.1246025473074722E-4},{"$f":"IF(ISERROR(+Generation!P$58/+Generation!$H$58),1/13,+Generation!P$58/+Generation!$H$58)","v":4.5075159285601146E-4},{"$f":"IF(ISERROR(+Generation!Q$58/+Generation!$H$58),1/13,+Generation!Q$58/+Generation!$H$58)","v":6.3289053678992138E-2},{"$f":"IF(ISERROR(+Generation!R$58/+Generation!$H$58),1/13,+Generation!R$58/+Generation!$H$58)","v":6.3152069756598262E-4},{"$f":"IF(ISERROR(+Generation!S$58/+Generation!$H$58),1/13,+Generation!S$58/+Generation!$H$58)","v":8.3506648930270211E-3},{"$f":"IF(ISERROR(+Generation!T$58/+Generation!$H$58),1/13,+Generation!T$58/+Generation!$H$58)","v":2.074977282377078E-2},{"$f":"IF(ISERROR(+Generation!U$58/+Generation!$H$58),1/13,+Generation!U$58/+Generation!$H$58)","v":1.5108492234031235E-2},1]
["F101T","Transmission Rate Base",null,null,null,{"$f":"IF(ISERROR(+Transmission!I$58/+Transmission!$H$58),1/13,+Transmission!I$58/+Transmission!$H$58)","v":0.3492207199098325},{"$f":"IF(ISERROR(+Transmission!J$58/+Transmission!$H$58),1/13,+Transmission!J$58/+Transmission!$H$58)","v":0.2814721080054432},{"$f":"IF(ISERROR(+Transmission!K$58/+Transmission!$H$58),1/13,+Transmission!K$58/+Transmission!$H$58)","v":8.9269449725950939E-2},{"$f":"IF(ISERROR(+Transmission!L$58/+Transmission!$H$58),1/13,+Transmission!L$58/+Transmission!$H$58)","v":2.052028295074464E-3},{"$f":"IF(ISERROR(+Transmission!M$58/+Transmission!$H$58),1/13,+Transmission!M$58/+Transmission!$H$58)","v":0.16303676266449768},{"$f":"IF(ISERROR(+Transmission!N$58/+Transmission!$H$58),1/13,+Transmission!N$58/+Transmission!$H$58)","v":8.3830351962411905E-3},{"$f":"IF(ISERROR(+Transmission!O$58/+Transmission!$H$58),1/13,+Transmission!O$58/+Transmission!$H$58)","v":1.9554865531781594E-4},{"$f":"IF(ISERROR(+Transmission!P$58/+Transmission!$H$58),1/13,+Transmission!P$58/+Transmission!$H$58)","v":4.0169846618953915E-4},{"$f":"IF(ISERROR(+Transmission!Q$58/+Transmission!$H$58),1/13,+Transmission!Q$58/+Transmission!$H$58)","v":6.2462881390480111E-2},{"$f":"IF(ISERROR(+Transmission!R$58/+Transmission!$H$58),1/13,+Transmission!R$58/+Transmission!$H$58)","v":6.3430195665910175E-4},{"$f":"IF(ISERROR(+Transmission!S$58/+Transmission!$H$58),1/13,+Transmission!S$58/+Transmission!$H$58)","v":8.1747529158543684E-3},{"$f":"IF(ISERROR(+Transmission!T$58/+Transmission!$H$58),1/13,+Transmission!T$58/+Transmission!$H$58)","v":1.947902424707694E-2},{"$f":"IF(ISERROR(+Transmission!U$58/+Transmission!$H$58),1/13,+Transmission!U$58/+Transmission!$H$58)","v":1.5217688571382259E-2},1]
["F101D","Distribution Rate Base",null,null,null,{"$f":"IF(ISERROR(+Distribution!I$58/+Distribution!$H$58),1/13,+Distribution!I$58/+Distribution!$H$58)","v":0.59347555419252307},{"$f":"IF(ISERROR(+Distribution!J$58/+Distribution!$H$58),1/13,+Distribution!J$58/+Distribution!$H$58)","v":0.23284063100549421},{"$f":"IF(ISERROR(+Distribution!K$58/+Distribution!$H$58),1/13,+Distribution!K$58/+Distribution!$H$58)","v":6.3773613950970101E-2},{"$f":"IF(ISERROR(+Distribution!L$58/+Distribution!$H$58),1/13,+Distribution!L$58/+Distribution!$H$58)","v":1.2118725356169403E-2},{"$f":"IF(ISERROR(+Distribution!M$58/+Distribution!$H$58),1/13,+Distribution!M$58/+Distribution!$H$58)","v":2.3568013264821332E-4},{"$f":"IF(ISERROR(+Distribution!N$58/+Distribution!$H$58),1/13,+Distribution!N$58/+Distribution!$H$58)","v":1.0552038408703378E-2},{"$f":"IF(ISERROR(+Distribution!O$58/+Distribution!$H$58),1/13,+Distribution!O$58/+Distribution!$H$58)","v":4.8421405648400927E-4},{"$f":"IF(ISERROR(+Distribution!P$58/+Distribution!$H$58),1/13,+Distribution!P$58/+Distribution!$H$58)","v":2.5864014319840342E-4},{"$f":"IF(ISERROR(+Distribution!Q$58/+Distribution!$H$58),1/13,+Distribution!Q$58/+Distribution!$H$58)","v":8.5217071564471544E-2},{"$f":"IF(ISERROR(+Distribution!R$58/+Distribution!$H$58),1/13,+Distribution!R$58/+Distribution!$H$58)","v":7.4466009478999461E-4},{"$f":"IF(ISERROR(+Distribution!S$58/+Distribution!$H$58),1/13,+Distribution!S$58/+Distribution!$H$58)","v":9.9872229062608408E-5},{"$f":"IF(ISERROR(+Distribution!T$58/+Distribution!$H$58),1/13,+Distribution!T$58/+Distribution!$H$58)","v":9.9736864353722841E-5},{"$f":"IF(ISERROR(+Distribution!U$58/+Distribution!$H$58),1/13,+Distribution!U$58/+Distribution!$H$58)","v":9.9562001131181865E-5},1]
["F101R","Retail Rate Base",null,null,null,{"$f":"IF(ISERROR(+Retail!I$58/+Retail!$H$58),1/13,+Retail!I$58/+Retail!$H$58)","v":2.4406511281139891},{"$f":"IF(ISERROR(+Retail!J$58/+Retail!$H$58),1/13,+Retail!J$58/+Retail!$H$58)","v":-1.0150754024491651E-2},{"$f":"IF(ISERROR(+Retail!K$58/+Retail!$H$58),1/13,+Retail!K$58/+Retail!$H$58)","v":-0.20922516626473162},{"$f":"IF(ISERROR(+Retail!L$58/+Retail!$H$58),1/13,+Retail!L$58/+Retail!$H$58)","v":3.706336025431263E-2},{"$f":"IF(ISERROR(+Retail!M$58/+Retail!$H$58),1/13,+Retail!M$58/+Retail!$H$58)","v":-0.72761786476753798},{"$f":"IF(ISERROR(+Retail!N$58/+Retail!$H$58),1/13,+Retail!N$58/+Retail!$H$58)","v":-5.9907992999849759E-3},{"$f":"IF(ISERROR(+Retail!O$58/+Retail!$H$58),1/13,+Retail!O$58/+Retail!$H$58)","v":8.9785921762940233E-3},{"$f":"IF(ISERROR(+Retail!P$58/+Retail!$H$58),1/13,+Retail!P$58/+Retail!$H$58)","v":1.6470854730113104E-3},{"$f":"IF(ISERROR(+Retail!Q$58/+Retail!$H$58),1/13,+Retail!Q$58/+Retail!$H$58)","v":-0.3632534321979255},{"$f":"IF(ISERROR(+Retail!R$58/+Retail!$H$58),1/13,+Retail!R$58/+Retail!$H$58)","v":4.862452325802209E-5},{"$f":"IF(ISERROR(+Retail!S$58/+Retail!$H$58),1/13,+Retail!S$58/+Retail!$H$58)","v":-1.233902071947167E-6},{"$f":"IF(ISERROR(+Retail!T$58/+Retail!$H$58),1/13,+Retail!T$58/+Retail!$H$58)","v":-0.17212421061541597},{"$f":"IF(ISERROR(+Retail!U$58/+Retail!$H$58),1/13,+Retail!U$58/+Retail!$H$58)","v":-2.5329468706706626E-5},1]
["F101M","Misc Rate Base",null,null,null,{"$f":"IF(ISERROR(+Misc!I$58/+Misc!$H$58),1/13,+Misc!I$58/+Misc!$H$58)","v":0.37157205014755146},{"$f":"IF(ISERROR(+Misc!J$58/+Misc!$H$58),1/13,+Misc!J$58/+Misc!$H$58)","v":0.27384630026343104},{"$f":"IF(ISERROR(+Misc!K$58/+Misc!$H$58),1/13,+Misc!K$58/+Misc!$H$58)","v":8.674018757229951E-2},{"$f":"IF(ISERROR(+Misc!L$58/+Misc!$H$58),1/13,+Misc!L$58/+Misc!$H$58)","v":4.4694162982455198E-3},{"$f":"IF(ISERROR(+Misc!M$58/+Misc!$H$58),1/13,+Misc!M$58/+Misc!$H$58)","v":0.14546718560109251},{"$f":"IF(ISERROR(+Misc!N$58/+Misc!$H$58),1/13,+Misc!N$58/+Misc!$H$58)","v":8.8578588765154415E-3},{"$f":"IF(ISERROR(+Misc!O$58/+Misc!$H$58),1/13,+Misc!O$58/+Misc!$H$58)","v":2.5010698416972721E-4},{"$f":"IF(ISERROR(+Misc!P$58/+Misc!$H$58),1/13,+Misc!P$58/+Misc!$H$58)","v":4.6273408755688423E-4},{"$f":"IF(ISERROR(+Misc!Q$58/+Misc!$H$58),1/13,+Misc!Q$58/+Misc!$H$58)","v":6.5629690141671942E-2},{"$f":"IF(ISERROR(+Misc!R$58/+Misc!$H$58),1/13,+Misc!R$58/+Misc!$H$58)","v":6.333708359737187E-4},{"$f":"IF(ISERROR(+Misc!S$58/+Misc!$H$58),1/13,+Misc!S$58/+Misc!$H$58)","v":7.6643186437367191E-3},{"$f":"IF(ISERROR(+Misc!T$58/+Misc!$H$58),1/13,+Misc!T$58/+Misc!$H$58)","v":2.028682016342994E-2},{"$f":"IF(ISERROR(+Misc!U$58/+Misc!$H$58),1/13,+Misc!U$58/+Misc!$H$58)","v":1.4119960384325511E-2},1]
["F102","SGP - System Gross Plant",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I927+'G+T+D+R+M'!I970+'G+T+D+R+M'!I1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(+'G+T+D+R+M'!I927+'G+T+D+R+M'!I970+'G+T+D+R+M'!I1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037))","v":0.41660568562284861},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J927+'G+T+D+R+M'!J970+'G+T+D+R+M'!J1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(+'G+T+D+R+M'!J927+'G+T+D+R+M'!J970+'G+T+D+R+M'!J1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037))","v":0.26808458375627375},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K927+'G+T+D+R+M'!K970+'G+T+D+R+M'!K1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(+'G+T+D+R+M'!K927+'G+T+D+R+M'!K970+'G+T+D+R+M'!K1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037))","v":8.2320230732500888E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L927+'G+T+D+R+M'!L970+'G+T+D+R+M'!L1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(+'G+T+D+R+M'!L927+'G+T+D+R+M'!L970+'G+T+D+R+M'!L1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037))","v":6.4166572089009062E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M927+'G+T+D+R+M'!M970+'G+T+D+R+M'!M1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(+'G+T+D+R+M'!M927+'G+T+D+R+M'!M970+'G+T+D+R+M'!M1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037))","v":0.11626965956806831},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N927+'G+T+D+R+M'!N970+'G+T+D+R+M'!N1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(+'G+T+D+R+M'!N927+'G+T+D+R+M'!N970+'G+T+D+R+M'!N1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037))","v":8.9041599259173515E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O927+'G+T+D+R+M'!O970+'G+T+D+R+M'!O1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(+'G+T+D+R+M'!O927+'G+T+D+R+M'!O970+'G+T+D+R+M'!O1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037))","v":2.8205414228785251E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P927+'G+T+D+R+M'!P970+'G+T+D+R+M'!P1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(+'G+T+D+R+M'!P927+'G+T+D+R+M'!P970+'G+T+D+R+M'!P1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037))","v":3.8132794640853053E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q927+'G+T+D+R+M'!Q970+'G+T+D+R+M'!Q1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(+'G+T+D+R+M'!Q927+'G+T+D+R+M'!Q970+'G+T+D+R+M'!Q1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037))","v":6.9273080396640083E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R927+'G+T+D+R+M'!R970+'G+T+D+R+M'!R1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(+'G+T+D+R+M'!R927+'G+T+D+R+M'!R970+'G+T+D+R+M'!R1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037))","v":6.6124131192452616E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S927+'G+T+D+R+M'!S970+'G+T+D+R+M'!S1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(+'G+T+D+R+M'!S927+'G+T+D+R+M'!S970+'G+T+D+R+M'!S1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037))","v":5.9292140674824106E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!T927+'G+T+D+R+M'!T970+'G+T+D+R+M'!T1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(+'G+T+D+R+M'!T927+'G+T+D+R+M'!T970+'G+T+D+R+M'!T1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037))","v":1.4133813527012335E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!U927+'G+T+D+R+M'!U970+'G+T+D+R+M'!U1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(+'G+T+D+R+M'!U927+'G+T+D+R+M'!U970+'G+T+D+R+M'!U1037)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037))","v":1.0738291793734304E-2},1]
["F102G","SGGP - System Gross Generation Plant",null,null,null,{"$f":"IF(ISERROR((+Generation!I$927+Generation!I$970+Generation!I$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037)),1/13,(+Generation!I$927+Generation!I$970+Generation!I$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037))","v":0.35139228666032341},{"$f":"IF(ISERROR((+Generation!J$927+Generation!J$970+Generation!J$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037)),1/13,(+Generation!J$927+Generation!J$970+Generation!J$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037))","v":0.28276111872755411},{"$f":"IF(ISERROR((+Generation!K$927+Generation!K$970+Generation!K$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037)),1/13,(+Generation!K$927+Generation!K$970+Generation!K$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037))","v":8.9703032501028068E-2},{"$f":"IF(ISERROR((+Generation!L$927+Generation!L$970+Generation!L$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037)),1/13,(+Generation!L$927+Generation!L$970+Generation!L$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037))","v":2.3799393355852781E-3},{"$f":"IF(ISERROR((+Generation!M$927+Generation!M$970+Generation!M$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037)),1/13,(+Generation!M$927+Generation!M$970+Generation!M$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037))","v":0.15825936346742855},{"$f":"IF(ISERROR((+Generation!N$927+Generation!N$970+Generation!N$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037)),1/13,(+Generation!N$927+Generation!N$970+Generation!N$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037))","v":8.4304357616689484E-3},{"$f":"IF(ISERROR((+Generation!O$927+Generation!O$970+Generation!O$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037)),1/13,(+Generation!O$927+Generation!O$970+Generation!O$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037))","v":2.0889650956660891E-4},{"$f":"IF(ISERROR((+Generation!P$927+Generation!P$970+Generation!P$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037)),1/13,(+Generation!P$927+Generation!P$970+Generation!P$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037))","v":4.2990492330164217E-4},{"$f":"IF(ISERROR((+Generation!Q$927+Generation!Q$970+Generation!Q$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037)),1/13,(+Generation!Q$927+Generation!Q$970+Generation!Q$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037))","v":6.3422368922060046E-2},{"$f":"IF(ISERROR((+Generation!R$927+Generation!R$970+Generation!R$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037)),1/13,(+Generation!R$927+Generation!R$970+Generation!R$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037))","v":6.3697760166581249E-4},{"$f":"IF(ISERROR((+Generation!S$927+Generation!S$970+Generation!S$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037)),1/13,(+Generation!S$927+Generation!S$970+Generation!S$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037))","v":8.1668777606669438E-3},{"$f":"IF(ISERROR((+Generation!T$927+Generation!T$970+Generation!T$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037)),1/13,(+Generation!T$927+Generation!T$970+Generation!T$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037))","v":1.9552526647617273E-2},{"$f":"IF(ISERROR((+Generation!U$927+Generation!U$970+Generation!U$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037)),1/13,(+Generation!U$927+Generation!U$970+Generation!U$1037)/(+Generation!$H$927+Generation!$H$970+Generation!$H$1037))","v":1.4656271181533212E-2},1]
["F102T","SGTP - System Gross Transmission Plant",null,null,null,{"$f":"IF(ISERROR((+Transmission!I$927+Transmission!I$970+Transmission!I$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037)),1/13,(+Transmission!I$927+Transmission!I$970+Transmission!I$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037))","v":0.34839159359381833},{"$f":"IF(ISERROR((+Transmission!J$927+Transmission!J$970+Transmission!J$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037)),1/13,(+Transmission!J$927+Transmission!J$970+Transmission!J$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037))","v":0.28034649734668371},{"$f":"IF(ISERROR((+Transmission!K$927+Transmission!K$970+Transmission!K$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037)),1/13,(+Transmission!K$927+Transmission!K$970+Transmission!K$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037))","v":8.8937018909128973E-2},{"$f":"IF(ISERROR((+Transmission!L$927+Transmission!L$970+Transmission!L$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037)),1/13,(+Transmission!L$927+Transmission!L$970+Transmission!L$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037))","v":2.3596159883346401E-3},{"$f":"IF(ISERROR((+Transmission!M$927+Transmission!M$970+Transmission!M$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037)),1/13,(+Transmission!M$927+Transmission!M$970+Transmission!M$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037))","v":0.1647860881418764},{"$f":"IF(ISERROR((+Transmission!N$927+Transmission!N$970+Transmission!N$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037)),1/13,(+Transmission!N$927+Transmission!N$970+Transmission!N$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037))","v":8.3584445680713812E-3},{"$f":"IF(ISERROR((+Transmission!O$927+Transmission!O$970+Transmission!O$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037)),1/13,(+Transmission!O$927+Transmission!O$970+Transmission!O$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037))","v":2.0711265052453619E-4},{"$f":"IF(ISERROR((+Transmission!P$927+Transmission!P$970+Transmission!P$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037)),1/13,(+Transmission!P$927+Transmission!P$970+Transmission!P$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037))","v":4.2623377634828116E-4},{"$f":"IF(ISERROR((+Transmission!Q$927+Transmission!Q$970+Transmission!Q$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037)),1/13,(+Transmission!Q$927+Transmission!Q$970+Transmission!Q$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037))","v":6.2880777458870885E-2},{"$f":"IF(ISERROR((+Transmission!R$927+Transmission!R$970+Transmission!R$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037)),1/13,(+Transmission!R$927+Transmission!R$970+Transmission!R$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037))","v":6.3153817016603898E-4},{"$f":"IF(ISERROR((+Transmission!S$927+Transmission!S$970+Transmission!S$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037)),1/13,(+Transmission!S$927+Transmission!S$970+Transmission!S$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037))","v":8.1381871804260958E-3},{"$f":"IF(ISERROR((+Transmission!T$927+Transmission!T$970+Transmission!T$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037)),1/13,(+Transmission!T$927+Transmission!T$970+Transmission!T$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037))","v":1.9385559035146951E-2},{"$f":"IF(ISERROR((+Transmission!U$927+Transmission!U$970+Transmission!U$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037)),1/13,(+Transmission!U$927+Transmission!U$970+Transmission!U$1037)/(+Transmission!$H$927+Transmission!$H$970+Transmission!$H$1037))","v":1.5151333180603757E-2},1]
["F102D","SGDP - System Gross Distribution Plant",null,null,null,{"$f":"IF(ISERROR((+Distribution!I$927+Distribution!I$970+Distribution!I$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037)),1/13,(+Distribution!I$927+Distribution!I$970+Distribution!I$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037))","v":0.58945122727281862},{"$f":"IF(ISERROR((+Distribution!J$927+Distribution!J$970+Distribution!J$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037)),1/13,(+Distribution!J$927+Distribution!J$970+Distribution!J$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037))","v":0.23164532254534334},{"$f":"IF(ISERROR((+Distribution!K$927+Distribution!K$970+Distribution!K$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037)),1/13,(+Distribution!K$927+Distribution!K$970+Distribution!K$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037))","v":6.3632819480297476E-2},{"$f":"IF(ISERROR((+Distribution!L$927+Distribution!L$970+Distribution!L$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037)),1/13,(+Distribution!L$927+Distribution!L$970+Distribution!L$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037))","v":1.6984105664248999E-2},{"$f":"IF(ISERROR((+Distribution!M$927+Distribution!M$970+Distribution!M$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037)),1/13,(+Distribution!M$927+Distribution!M$970+Distribution!M$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037))","v":1.3192003625611146E-3},{"$f":"IF(ISERROR((+Distribution!N$927+Distribution!N$970+Distribution!N$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037)),1/13,(+Distribution!N$927+Distribution!N$970+Distribution!N$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037))","v":1.0199712937291177E-2},{"$f":"IF(ISERROR((+Distribution!O$927+Distribution!O$970+Distribution!O$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037)),1/13,(+Distribution!O$927+Distribution!O$970+Distribution!O$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037))","v":4.7469562036235282E-4},{"$f":"IF(ISERROR((+Distribution!P$927+Distribution!P$970+Distribution!P$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037)),1/13,(+Distribution!P$927+Distribution!P$970+Distribution!P$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037))","v":2.5727941681697266E-4},{"$f":"IF(ISERROR((+Distribution!Q$927+Distribution!Q$970+Distribution!Q$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037)),1/13,(+Distribution!Q$927+Distribution!Q$970+Distribution!Q$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037))","v":8.4997038759622237E-2},{"$f":"IF(ISERROR((+Distribution!R$927+Distribution!R$970+Distribution!R$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037)),1/13,(+Distribution!R$927+Distribution!R$970+Distribution!R$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037))","v":7.2899341981738945E-4},{"$f":"IF(ISERROR((+Distribution!S$927+Distribution!S$970+Distribution!S$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037)),1/13,(+Distribution!S$927+Distribution!S$970+Distribution!S$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037))","v":1.0320150694013679E-4},{"$f":"IF(ISERROR((+Distribution!T$927+Distribution!T$970+Distribution!T$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037)),1/13,(+Distribution!T$927+Distribution!T$970+Distribution!T$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037))","v":1.0320150694013679E-4},{"$f":"IF(ISERROR((+Distribution!U$927+Distribution!U$970+Distribution!U$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037)),1/13,(+Distribution!U$927+Distribution!U$970+Distribution!U$1037)/(+Distribution!$H$927+Distribution!$H$970+Distribution!$H$1037))","v":1.0320150694013679E-4},1]
["F102R","SGTP - System Gross Retail Plant",null,null,null,{"$f":"IF(ISERROR((+Retail!I$927+Retail!I$970+Retail!I$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037)),F$63,(+Retail!I$927+Retail!I$970+Retail!I$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037))","v":0.41660568562284861},{"$f":"IF(ISERROR((+Retail!J$927+Retail!J$970+Retail!J$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037)),G$63,(+Retail!J$927+Retail!J$970+Retail!J$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037))","v":0.26808458375627375},{"$f":"IF(ISERROR((+Retail!K$927+Retail!K$970+Retail!K$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037)),H$63,(+Retail!K$927+Retail!K$970+Retail!K$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037))","v":8.2320230732500888E-2},{"$f":"IF(ISERROR((+Retail!L$927+Retail!L$970+Retail!L$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037)),I$63,(+Retail!L$927+Retail!L$970+Retail!L$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037))","v":6.4166572089009062E-3},{"$f":"IF(ISERROR((+Retail!M$927+Retail!M$970+Retail!M$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037)),J$63,(+Retail!M$927+Retail!M$970+Retail!M$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037))","v":0.11626965956806831},{"$f":"IF(ISERROR((+Retail!N$927+Retail!N$970+Retail!N$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037)),K$63,(+Retail!N$927+Retail!N$970+Retail!N$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037))","v":8.9041599259173515E-3},{"$f":"IF(ISERROR((+Retail!O$927+Retail!O$970+Retail!O$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037)),L$63,(+Retail!O$927+Retail!O$970+Retail!O$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037))","v":2.8205414228785251E-4},{"$f":"IF(ISERROR((+Retail!P$927+Retail!P$970+Retail!P$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037)),M$63,(+Retail!P$927+Retail!P$970+Retail!P$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037))","v":3.8132794640853053E-4},{"$f":"IF(ISERROR((+Retail!Q$927+Retail!Q$970+Retail!Q$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037)),N$63,(+Retail!Q$927+Retail!Q$970+Retail!Q$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037))","v":6.9273080396640083E-2},{"$f":"IF(ISERROR((+Retail!R$927+Retail!R$970+Retail!R$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037)),O$63,(+Retail!R$927+Retail!R$970+Retail!R$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037))","v":6.6124131192452616E-4},{"$f":"IF(ISERROR((+Retail!S$927+Retail!S$970+Retail!S$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037)),P$63,(+Retail!S$927+Retail!S$970+Retail!S$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037))","v":5.9292140674824106E-3},{"$f":"IF(ISERROR((+Retail!T$927+Retail!T$970+Retail!T$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037)),Q$63,(+Retail!T$927+Retail!T$970+Retail!T$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037))","v":1.4133813527012335E-2},{"$f":"IF(ISERROR((+Retail!U$927+Retail!U$970+Retail!U$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037)),R$63,(+Retail!U$927+Retail!U$970+Retail!U$1037)/(+Retail!$H$927+Retail!$H$970+Retail!$H$1037))","v":1.0738291793734304E-2},1]
["F102M","SGDP - System Gross Misc Plant",null,null,null,{"$f":"IF(ISERROR((+Misc!I$927+Misc!I$970+Misc!I$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037)),F$63,(+Misc!I$927+Misc!I$970+Misc!I$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037))","v":0.41660568562284861},{"$f":"IF(ISERROR((+Misc!J$927+Misc!J$970+Misc!J$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037)),G$63,(+Misc!J$927+Misc!J$970+Misc!J$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037))","v":0.26808458375627375},{"$f":"IF(ISERROR((+Misc!K$927+Misc!K$970+Misc!K$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037)),H$63,(+Misc!K$927+Misc!K$970+Misc!K$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037))","v":8.2320230732500888E-2},{"$f":"IF(ISERROR((+Misc!L$927+Misc!L$970+Misc!L$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037)),I$63,(+Misc!L$927+Misc!L$970+Misc!L$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037))","v":6.4166572089009062E-3},{"$f":"IF(ISERROR((+Misc!M$927+Misc!M$970+Misc!M$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037)),J$63,(+Misc!M$927+Misc!M$970+Misc!M$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037))","v":0.11626965956806831},{"$f":"IF(ISERROR((+Misc!N$927+Misc!N$970+Misc!N$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037)),K$63,(+Misc!N$927+Misc!N$970+Misc!N$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037))","v":8.9041599259173515E-3},{"$f":"IF(ISERROR((+Misc!O$927+Misc!O$970+Misc!O$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037)),L$63,(+Misc!O$927+Misc!O$970+Misc!O$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037))","v":2.8205414228785251E-4},{"$f":"IF(ISERROR((+Misc!P$927+Misc!P$970+Misc!P$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037)),M$63,(+Misc!P$927+Misc!P$970+Misc!P$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037))","v":3.8132794640853053E-4},{"$f":"IF(ISERROR((+Misc!Q$927+Misc!Q$970+Misc!Q$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037)),N$63,(+Misc!Q$927+Misc!Q$970+Misc!Q$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037))","v":6.9273080396640083E-2},{"$f":"IF(ISERROR((+Misc!R$927+Misc!R$970+Misc!R$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037)),O$63,(+Misc!R$927+Misc!R$970+Misc!R$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037))","v":6.6124131192452616E-4},{"$f":"IF(ISERROR((+Misc!S$927+Misc!S$970+Misc!S$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037)),P$63,(+Misc!S$927+Misc!S$970+Misc!S$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037))","v":5.9292140674824106E-3},{"$f":"IF(ISERROR((+Misc!T$927+Misc!T$970+Misc!T$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037)),Q$63,(+Misc!T$927+Misc!T$970+Misc!T$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037))","v":1.4133813527012335E-2},{"$f":"IF(ISERROR((+Misc!U$927+Misc!U$970+Misc!U$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037)),R$63,(+Misc!U$927+Misc!U$970+Misc!U$1037)/(+Misc!$H$927+Misc!$H$970+Misc!$H$1037))","v":1.0738291793734304E-2},1]
["F103","SGP - System Gross Plant (Regulatory fees)",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I927+'G+T+D+R+M'!I970+'G+T+D+R+M'!I1037)/(+'G+T+D+R+M'!$W927+'G+T+D+R+M'!$W970+'G+T+D+R+M'!$W1037)),1/4,(+'G+T+D+R+M'!I927+'G+T+D+R+M'!I970+'G+T+D+R+M'!I1037)/(+'G+T+D+R+M'!$W927+'G+T+D+R+M'!$W970+'G+T+D+R+M'!$W1037))","v":0.25},0,0,0,0,{"$f":"IF(ISERROR((+'G+T+D+R+M'!N927+'G+T+D+R+M'!N970+'G+T+D+R+M'!N1037)/(+'G+T+D+R+M'!$W927+'G+T+D+R+M'!$W970+'G+T+D+R+M'!$W1037)),1/4,(+'G+T+D+R+M'!N927+'G+T+D+R+M'!N970+'G+T+D+R+M'!N1037)/(+'G+T+D+R+M'!$W927+'G+T+D+R+M'!$W970+'G+T+D+R+M'!$W1037))","v":0.25},0,0,{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q927+'G+T+D+R+M'!Q970+'G+T+D+R+M'!Q1037)/(+'G+T+D+R+M'!$W927+'G+T+D+R+M'!$W970+'G+T+D+R+M'!$W1037)),1/4,(+'G+T+D+R+M'!Q927+'G+T+D+R+M'!Q970+'G+T+D+R+M'!Q1037)/(+'G+T+D+R+M'!$W927+'G+T+D+R+M'!$W970+'G+T+D+R+M'!$W1037))","v":0.25},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R927+'G+T+D+R+M'!R970+'G+T+D+R+M'!R1037)/(+'G+T+D+R+M'!$W927+'G+T+D+R+M'!$W970+'G+T+D+R+M'!$W1037)),1/4,(+'G+T+D+R+M'!R927+'G+T+D+R+M'!R970+'G+T+D+R+M'!R1037)/(+'G+T+D+R+M'!$W927+'G+T+D+R+M'!$W970+'G+T+D+R+M'!$W1037))","v":0.25},0,0,0,1]
["F104","SNP - System Net Plant",null,null,null,{"$f":"IF(ISERROR(('G+T+D+R+M'!I$1188+'G+T+D+R+M'!I$1399+'G+T+D+R+M'!I$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427)),1/13,('G+T+D+R+M'!I$1188+'G+T+D+R+M'!I$1399+'G+T+D+R+M'!I$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427))","v":0.41659869123366722},{"$f":"IF(ISERROR(('G+T+D+R+M'!J$1188+'G+T+D+R+M'!J$1399+'G+T+D+R+M'!J$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427)),1/13,('G+T+D+R+M'!J$1188+'G+T+D+R+M'!J$1399+'G+T+D+R+M'!J$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427))","v":0.26749092282725934},{"$f":"IF(ISERROR(('G+T+D+R+M'!K$1188+'G+T+D+R+M'!K$1399+'G+T+D+R+M'!K$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427)),1/13,('G+T+D+R+M'!K$1188+'G+T+D+R+M'!K$1399+'G+T+D+R+M'!K$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427))","v":8.2242239267498768E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!L$1188+'G+T+D+R+M'!L$1399+'G+T+D+R+M'!L$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427)),1/13,('G+T+D+R+M'!L$1188+'G+T+D+R+M'!L$1399+'G+T+D+R+M'!L$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427))","v":5.0692422777643652E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!M$1188+'G+T+D+R+M'!M$1399+'G+T+D+R+M'!M$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427)),1/13,('G+T+D+R+M'!M$1188+'G+T+D+R+M'!M$1399+'G+T+D+R+M'!M$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427))","v":0.11751206310477505},{"$f":"IF(ISERROR(('G+T+D+R+M'!N$1188+'G+T+D+R+M'!N$1399+'G+T+D+R+M'!N$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427)),1/13,('G+T+D+R+M'!N$1188+'G+T+D+R+M'!N$1399+'G+T+D+R+M'!N$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427))","v":8.995007266959433E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!O$1188+'G+T+D+R+M'!O$1399+'G+T+D+R+M'!O$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427)),1/13,('G+T+D+R+M'!O$1188+'G+T+D+R+M'!O$1399+'G+T+D+R+M'!O$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427))","v":2.9248739572933718E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!P$1188+'G+T+D+R+M'!P$1399+'G+T+D+R+M'!P$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427)),1/13,('G+T+D+R+M'!P$1188+'G+T+D+R+M'!P$1399+'G+T+D+R+M'!P$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427))","v":3.9209547688364089E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!Q$1188+'G+T+D+R+M'!Q$1399+'G+T+D+R+M'!Q$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427)),1/13,('G+T+D+R+M'!Q$1188+'G+T+D+R+M'!Q$1399+'G+T+D+R+M'!Q$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427))","v":6.9262095868858814E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!R$1188+'G+T+D+R+M'!R$1399+'G+T+D+R+M'!R$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427)),1/13,('G+T+D+R+M'!R$1188+'G+T+D+R+M'!R$1399+'G+T+D+R+M'!R$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427))","v":6.6096907279343097E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!S$1188+'G+T+D+R+M'!S$1399+'G+T+D+R+M'!S$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427)),1/13,('G+T+D+R+M'!S$1188+'G+T+D+R+M'!S$1399+'G+T+D+R+M'!S$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427))","v":6.0114826350747786E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!T$1188+'G+T+D+R+M'!T$1399+'G+T+D+R+M'!T$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427)),1/13,('G+T+D+R+M'!T$1188+'G+T+D+R+M'!T$1399+'G+T+D+R+M'!T$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427))","v":1.4547597320218143E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!U$1188+'G+T+D+R+M'!U$1399+'G+T+D+R+M'!U$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427)),1/13,('G+T+D+R+M'!U$1188+'G+T+D+R+M'!U$1399+'G+T+D+R+M'!U$1427)/('G+T+D+R+M'!$H$1188+'G+T+D+R+M'!$H$1399+'G+T+D+R+M'!$H$1427))","v":1.0925106252517714E-2},1]
["F104G","SNP - System Net Generation Plant",null,null,null,{"$f":"IF(ISERROR((Generation!I$1188+Generation!I$1399+Generation!I$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427)),1/13,(Generation!I$1188+Generation!I$1399+Generation!I$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427))","v":0.34957055874010595},{"$f":"IF(ISERROR((Generation!J$1188+Generation!J$1399+Generation!J$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427)),1/13,(Generation!J$1188+Generation!J$1399+Generation!J$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427))","v":0.28221721233235214},{"$f":"IF(ISERROR((Generation!K$1188+Generation!K$1399+Generation!K$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427)),1/13,(Generation!K$1188+Generation!K$1399+Generation!K$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427))","v":8.9761321232974603E-2},{"$f":"IF(ISERROR((Generation!L$1188+Generation!L$1399+Generation!L$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427)),1/13,(Generation!L$1188+Generation!L$1399+Generation!L$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427))","v":2.450469309509051E-3},{"$f":"IF(ISERROR((Generation!M$1188+Generation!M$1399+Generation!M$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427)),1/13,(Generation!M$1188+Generation!M$1399+Generation!M$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427))","v":0.15947622574221368},{"$f":"IF(ISERROR((Generation!N$1188+Generation!N$1399+Generation!N$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427)),1/13,(Generation!N$1188+Generation!N$1399+Generation!N$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427))","v":8.4784571862773547E-3},{"$f":"IF(ISERROR((Generation!O$1188+Generation!O$1399+Generation!O$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427)),1/13,(Generation!O$1188+Generation!O$1399+Generation!O$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427))","v":2.1090385024857426E-4},{"$f":"IF(ISERROR((Generation!P$1188+Generation!P$1399+Generation!P$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427)),1/13,(Generation!P$1188+Generation!P$1399+Generation!P$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427))","v":4.4170126400030319E-4},{"$f":"IF(ISERROR((Generation!Q$1188+Generation!Q$1399+Generation!Q$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427)),1/13,(Generation!Q$1188+Generation!Q$1399+Generation!Q$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427))","v":6.3345493722214666E-2},{"$f":"IF(ISERROR((Generation!R$1188+Generation!R$1399+Generation!R$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427)),1/13,(Generation!R$1188+Generation!R$1399+Generation!R$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427))","v":6.3387541678741285E-4},{"$f":"IF(ISERROR((Generation!S$1188+Generation!S$1399+Generation!S$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427)),1/13,(Generation!S$1188+Generation!S$1399+Generation!S$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427))","v":8.2708003138305432E-3},{"$f":"IF(ISERROR((Generation!T$1188+Generation!T$1399+Generation!T$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427)),1/13,(Generation!T$1188+Generation!T$1399+Generation!T$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427))","v":2.0229796705343334E-2},{"$f":"IF(ISERROR((Generation!U$1188+Generation!U$1399+Generation!U$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427)),1/13,(Generation!U$1188+Generation!U$1399+Generation!U$1427)/(Generation!$H$1188+Generation!$H$1399+Generation!$H$1427))","v":1.4913184184142404E-2},1]
["F104T","SNP - System Net Transmission Plant",null,null,null,{"$f":"IF(ISERROR((Transmission!I$1188+Transmission!I$1399+Transmission!I$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427)),1/13,(Transmission!I$1188+Transmission!I$1399+Transmission!I$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427))","v":0.3483919496475501},{"$f":"IF(ISERROR((Transmission!J$1188+Transmission!J$1399+Transmission!J$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427)),1/13,(Transmission!J$1188+Transmission!J$1399+Transmission!J$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427))","v":0.28034678385881079},{"$f":"IF(ISERROR((Transmission!K$1188+Transmission!K$1399+Transmission!K$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427)),1/13,(Transmission!K$1188+Transmission!K$1399+Transmission!K$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427))","v":8.8937109802130002E-2},{"$f":"IF(ISERROR((Transmission!L$1188+Transmission!L$1399+Transmission!L$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427)),1/13,(Transmission!L$1188+Transmission!L$1399+Transmission!L$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427))","v":2.3596183998454041E-3},{"$f":"IF(ISERROR((Transmission!M$1188+Transmission!M$1399+Transmission!M$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427)),1/13,(Transmission!M$1188+Transmission!M$1399+Transmission!M$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427))","v":0.16478531369923088},{"$f":"IF(ISERROR((Transmission!N$1188+Transmission!N$1399+Transmission!N$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427)),1/13,(Transmission!N$1188+Transmission!N$1399+Transmission!N$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427))","v":8.3584531103423048E-3},{"$f":"IF(ISERROR((Transmission!O$1188+Transmission!O$1399+Transmission!O$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427)),1/13,(Transmission!O$1188+Transmission!O$1399+Transmission!O$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427))","v":2.0711286219219263E-4},{"$f":"IF(ISERROR((Transmission!P$1188+Transmission!P$1399+Transmission!P$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427)),1/13,(Transmission!P$1188+Transmission!P$1399+Transmission!P$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427))","v":4.2623421195617028E-4},{"$f":"IF(ISERROR((Transmission!Q$1188+Transmission!Q$1399+Transmission!Q$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427)),1/13,(Transmission!Q$1188+Transmission!Q$1399+Transmission!Q$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427))","v":6.2880841722578393E-2},{"$f":"IF(ISERROR((Transmission!R$1188+Transmission!R$1399+Transmission!R$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427)),1/13,(Transmission!R$1188+Transmission!R$1399+Transmission!R$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427))","v":6.3153881559355912E-4},{"$f":"IF(ISERROR((Transmission!S$1188+Transmission!S$1399+Transmission!S$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427)),1/13,(Transmission!S$1188+Transmission!S$1399+Transmission!S$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427))","v":8.1381905847690041E-3},{"$f":"IF(ISERROR((Transmission!T$1188+Transmission!T$1399+Transmission!T$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427)),1/13,(Transmission!T$1188+Transmission!T$1399+Transmission!T$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427))","v":1.9385578847050465E-2},{"$f":"IF(ISERROR((Transmission!U$1188+Transmission!U$1399+Transmission!U$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427)),1/13,(Transmission!U$1188+Transmission!U$1399+Transmission!U$1427)/(Transmission!$H$1188+Transmission!$H$1399+Transmission!$H$1427))","v":1.5151274437950529E-2},1]
["F104D","SNP - System Net Distribution Plant",null,null,null,{"$f":"IF(ISERROR((Distribution!I$1188+Distribution!I$1399+Distribution!I$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427)),1/13,(Distribution!I$1188+Distribution!I$1399+Distribution!I$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427))","v":0.5929306461405931},{"$f":"IF(ISERROR((Distribution!J$1188+Distribution!J$1399+Distribution!J$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427)),1/13,(Distribution!J$1188+Distribution!J$1399+Distribution!J$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427))","v":0.23230263599148548},{"$f":"IF(ISERROR((Distribution!K$1188+Distribution!K$1399+Distribution!K$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427)),1/13,(Distribution!K$1188+Distribution!K$1399+Distribution!K$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427))","v":6.3626390216315637E-2},{"$f":"IF(ISERROR((Distribution!L$1188+Distribution!L$1399+Distribution!L$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427)),1/13,(Distribution!L$1188+Distribution!L$1399+Distribution!L$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427))","v":1.2134903315988252E-2},{"$f":"IF(ISERROR((Distribution!M$1188+Distribution!M$1399+Distribution!M$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427)),1/13,(Distribution!M$1188+Distribution!M$1399+Distribution!M$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427))","v":1.2789337874137101E-3},{"$f":"IF(ISERROR((Distribution!N$1188+Distribution!N$1399+Distribution!N$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427)),1/13,(Distribution!N$1188+Distribution!N$1399+Distribution!N$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427))","v":1.0553925864999741E-2},{"$f":"IF(ISERROR((Distribution!O$1188+Distribution!O$1399+Distribution!O$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427)),1/13,(Distribution!O$1188+Distribution!O$1399+Distribution!O$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427))","v":4.8908503318852072E-4},{"$f":"IF(ISERROR((Distribution!P$1188+Distribution!P$1399+Distribution!P$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427)),1/13,(Distribution!P$1188+Distribution!P$1399+Distribution!P$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427))","v":2.7001429705628794E-4},{"$f":"IF(ISERROR((Distribution!Q$1188+Distribution!Q$1399+Distribution!Q$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427)),1/13,(Distribution!Q$1188+Distribution!Q$1399+Distribution!Q$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427))","v":8.5369596959416774E-2},{"$f":"IF(ISERROR((Distribution!R$1188+Distribution!R$1399+Distribution!R$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427)),1/13,(Distribution!R$1188+Distribution!R$1399+Distribution!R$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427))","v":7.4371407760191136E-4},{"$f":"IF(ISERROR((Distribution!S$1188+Distribution!S$1399+Distribution!S$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427)),1/13,(Distribution!S$1188+Distribution!S$1399+Distribution!S$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427))","v":1.0005143864689986E-4},{"$f":"IF(ISERROR((Distribution!T$1188+Distribution!T$1399+Distribution!T$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427)),1/13,(Distribution!T$1188+Distribution!T$1399+Distribution!T$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427))","v":1.0005143864689986E-4},{"$f":"IF(ISERROR((Distribution!U$1188+Distribution!U$1399+Distribution!U$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427)),1/13,(Distribution!U$1188+Distribution!U$1399+Distribution!U$1427)/(Distribution!$H$1188+Distribution!$H$1399+Distribution!$H$1427))","v":1.0005143864689986E-4},1]
["F104R","SNP - System Net Retail Plant",null,null,null,{"$f":"IF(ISERROR((Retail!I$1188+Retail!I$1399+Retail!I$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427)),1/13,(Retail!I$1188+Retail!I$1399+Retail!I$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427))","v":0.87270283354585587},{"$f":"IF(ISERROR((Retail!J$1188+Retail!J$1399+Retail!J$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427)),1/13,(Retail!J$1188+Retail!J$1399+Retail!J$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427))","v":1.8373865504781556E-2},{"$f":"IF(ISERROR((Retail!K$1188+Retail!K$1399+Retail!K$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427)),1/13,(Retail!K$1188+Retail!K$1399+Retail!K$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427))","v":3.4813133386800177E-4},{"$f":"IF(ISERROR((Retail!L$1188+Retail!L$1399+Retail!L$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427)),1/13,(Retail!L$1188+Retail!L$1399+Retail!L$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427))","v":1.1224748941448039E-2},{"$f":"IF(ISERROR((Retail!M$1188+Retail!M$1399+Retail!M$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427)),1/13,(Retail!M$1188+Retail!M$1399+Retail!M$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427))","v":1.5380214837783675E-3},{"$f":"IF(ISERROR((Retail!N$1188+Retail!N$1399+Retail!N$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427)),1/13,(Retail!N$1188+Retail!N$1399+Retail!N$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427))","v":3.4965837764026507E-3},{"$f":"IF(ISERROR((Retail!O$1188+Retail!O$1399+Retail!O$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427)),1/13,(Retail!O$1188+Retail!O$1399+Retail!O$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427))","v":2.525254775783086E-3},{"$f":"IF(ISERROR((Retail!P$1188+Retail!P$1399+Retail!P$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427)),1/13,(Retail!P$1188+Retail!P$1399+Retail!P$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427))","v":4.9288744413847666E-4},{"$f":"IF(ISERROR((Retail!Q$1188+Retail!Q$1399+Retail!Q$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427)),1/13,(Retail!Q$1188+Retail!Q$1399+Retail!Q$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427))","v":8.9255495673289179E-2},{"$f":"IF(ISERROR((Retail!R$1188+Retail!R$1399+Retail!R$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427)),1/13,(Retail!R$1188+Retail!R$1399+Retail!R$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427))","v":1.3249216884255336E-5},{"$f":"IF(ISERROR((Retail!S$1188+Retail!S$1399+Retail!S$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427)),1/13,(Retail!S$1188+Retail!S$1399+Retail!S$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427))","v":9.6427679233753288E-6},{"$f":"IF(ISERROR((Retail!T$1188+Retail!T$1399+Retail!T$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427)),1/13,(Retail!T$1188+Retail!T$1399+Retail!T$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427))","v":9.6427679233753288E-6},{"$f":"IF(ISERROR((Retail!U$1188+Retail!U$1399+Retail!U$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427)),1/13,(Retail!U$1188+Retail!U$1399+Retail!U$1427)/(Retail!$H$1188+Retail!$H$1399+Retail!$H$1427))","v":9.6427679233753288E-6},1]
["F104M","SNP - System Net Misc Plant",null,null,null,{"$f":"IF(ISERROR((Misc!I$1188+Misc!I$1399+Misc!I$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427)),F$70,(Misc!I$1188+Misc!I$1399+Misc!I$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427))","v":0.41659869123366722},{"$f":"IF(ISERROR((Misc!J$1188+Misc!J$1399+Misc!J$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427)),G$70,(Misc!J$1188+Misc!J$1399+Misc!J$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427))","v":0.26749092282725934},{"$f":"IF(ISERROR((Misc!K$1188+Misc!K$1399+Misc!K$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427)),H$70,(Misc!K$1188+Misc!K$1399+Misc!K$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427))","v":8.2242239267498768E-2},{"$f":"IF(ISERROR((Misc!L$1188+Misc!L$1399+Misc!L$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427)),I$70,(Misc!L$1188+Misc!L$1399+Misc!L$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427))","v":5.0692422777643652E-3},{"$f":"IF(ISERROR((Misc!M$1188+Misc!M$1399+Misc!M$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427)),J$70,(Misc!M$1188+Misc!M$1399+Misc!M$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427))","v":0.11751206310477505},{"$f":"IF(ISERROR((Misc!N$1188+Misc!N$1399+Misc!N$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427)),K$70,(Misc!N$1188+Misc!N$1399+Misc!N$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427))","v":8.995007266959433E-3},{"$f":"IF(ISERROR((Misc!O$1188+Misc!O$1399+Misc!O$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427)),L$70,(Misc!O$1188+Misc!O$1399+Misc!O$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427))","v":2.9248739572933718E-4},{"$f":"IF(ISERROR((Misc!P$1188+Misc!P$1399+Misc!P$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427)),M$70,(Misc!P$1188+Misc!P$1399+Misc!P$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427))","v":3.9209547688364089E-4},{"$f":"IF(ISERROR((Misc!Q$1188+Misc!Q$1399+Misc!Q$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427)),N$70,(Misc!Q$1188+Misc!Q$1399+Misc!Q$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427))","v":6.9262095868858814E-2},{"$f":"IF(ISERROR((Misc!R$1188+Misc!R$1399+Misc!R$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427)),O$70,(Misc!R$1188+Misc!R$1399+Misc!R$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427))","v":6.6096907279343097E-4},{"$f":"IF(ISERROR((Misc!S$1188+Misc!S$1399+Misc!S$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427)),P$70,(Misc!S$1188+Misc!S$1399+Misc!S$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427))","v":6.0114826350747786E-3},{"$f":"IF(ISERROR((Misc!T$1188+Misc!T$1399+Misc!T$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427)),Q$70,(Misc!T$1188+Misc!T$1399+Misc!T$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427))","v":1.4547597320218143E-2},{"$f":"IF(ISERROR((Misc!U$1188+Misc!U$1399+Misc!U$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427)),R$70,(Misc!U$1188+Misc!U$1399+Misc!U$1427)/(Misc!$H$1188+Misc!$H$1399+Misc!$H$1427))","v":1.0925106252517714E-2},1]
["F105","STP - System Prod & Trans Plant",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I927+'G+T+D+R+M'!I970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!I927+'G+T+D+R+M'!I970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970))","v":0.35047820225446258},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J927+'G+T+D+R+M'!J970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!J927+'G+T+D+R+M'!J970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970))","v":0.2820255660730861},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K927+'G+T+D+R+M'!K970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!K927+'G+T+D+R+M'!K970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970))","v":8.9469686049553812E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L927+'G+T+D+R+M'!L970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!L927+'G+T+D+R+M'!L970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970))","v":2.373748347575185E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M927+'G+T+D+R+M'!M970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!M927+'G+T+D+R+M'!M970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970))","v":0.16024756323129444},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N927+'G+T+D+R+M'!N970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!N927+'G+T+D+R+M'!N970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970))","v":8.408505485573271E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O927+'G+T+D+R+M'!O970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!O927+'G+T+D+R+M'!O970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970))","v":2.0835310252814376E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P927+'G+T+D+R+M'!P970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!P927+'G+T+D+R+M'!P970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970))","v":4.2878660226469624E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q927+'G+T+D+R+M'!Q970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!Q927+'G+T+D+R+M'!Q970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970))","v":6.3257386932940737E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R927+'G+T+D+R+M'!R970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!R927+'G+T+D+R+M'!R970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970))","v":6.3532061796221708E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S927+'G+T+D+R+M'!S970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!S927+'G+T+D+R+M'!S970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970))","v":8.1581379091019857E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!T927+'G+T+D+R+M'!T970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!T927+'G+T+D+R+M'!T970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970))","v":1.9501664234347967E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!U927+'G+T+D+R+M'!U970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!U927+'G+T+D+R+M'!U970)/(+'G+T+D+R+M'!$H927+'G+T+D+R+M'!$H970))","v":1.4807079159308727E-2},1]
["F105G","SGGP - System Gross Generation Plant",null,null,null,{"$f":"IF(ISERROR((+Generation!I927)/(+Generation!$H927)),1/13,(+Generation!I927)/(+Generation!$H927))","v":0.35139228666032341},{"$f":"IF(ISERROR((+Generation!J927)/(+Generation!$H927)),1/13,(+Generation!J927)/(+Generation!$H927))","v":0.28276111872755411},{"$f":"IF(ISERROR((+Generation!K927)/(+Generation!$H927)),1/13,(+Generation!K927)/(+Generation!$H927))","v":8.9703032501028068E-2},{"$f":"IF(ISERROR((+Generation!L927)/(+Generation!$H927)),1/13,(+Generation!L927)/(+Generation!$H927))","v":2.3799393355852781E-3},{"$f":"IF(ISERROR((+Generation!M927)/(+Generation!$H927)),1/13,(+Generation!M927)/(+Generation!$H927))","v":0.15825936346742855},{"$f":"IF(ISERROR((+Generation!N927)/(+Generation!$H927)),1/13,(+Generation!N927)/(+Generation!$H927))","v":8.4304357616689484E-3},{"$f":"IF(ISERROR((+Generation!O927)/(+Generation!$H927)),1/13,(+Generation!O927)/(+Generation!$H927))","v":2.0889650956660891E-4},{"$f":"IF(ISERROR((+Generation!P927)/(+Generation!$H927)),1/13,(+Generation!P927)/(+Generation!$H927))","v":4.2990492330164217E-4},{"$f":"IF(ISERROR((+Generation!Q927)/(+Generation!$H927)),1/13,(+Generation!Q927)/(+Generation!$H927))","v":6.3422368922060046E-2},{"$f":"IF(ISERROR((+Generation!R927)/(+Generation!$H927)),1/13,(+Generation!R927)/(+Generation!$H927))","v":6.3697760166581249E-4},{"$f":"IF(ISERROR((+Generation!S927)/(+Generation!$H927)),1/13,(+Generation!S927)/(+Generation!$H927))","v":8.1668777606669438E-3},{"$f":"IF(ISERROR((+Generation!T927)/(+Generation!$H927)),1/13,(+Generation!T927)/(+Generation!$H927))","v":1.9552526647617273E-2},{"$f":"IF(ISERROR((+Generation!U927)/(+Generation!$H927)),1/13,(+Generation!U927)/(+Generation!$H927))","v":1.4656271181533212E-2},1]
["F105T","SGTP - System Gross Transmission Plant",null,null,null,{"$f":"IF(ISERROR((+Transmission!I970)/(+Transmission!$H970)),1/13,(+Transmission!I970)/(+Transmission!$H970))","v":0.34839159359381833},{"$f":"IF(ISERROR((+Transmission!J970)/(+Transmission!$H970)),1/13,(+Transmission!J970)/(+Transmission!$H970))","v":0.28034649734668371},{"$f":"IF(ISERROR((+Transmission!K970)/(+Transmission!$H970)),1/13,(+Transmission!K970)/(+Transmission!$H970))","v":8.8937018909128973E-2},{"$f":"IF(ISERROR((+Transmission!L970)/(+Transmission!$H970)),1/13,(+Transmission!L970)/(+Transmission!$H970))","v":2.3596159883346401E-3},{"$f":"IF(ISERROR((+Transmission!M970)/(+Transmission!$H970)),1/13,(+Transmission!M970)/(+Transmission!$H970))","v":0.1647860881418764},{"$f":"IF(ISERROR((+Transmission!N970)/(+Transmission!$H970)),1/13,(+Transmission!N970)/(+Transmission!$H970))","v":8.3584445680713812E-3},{"$f":"IF(ISERROR((+Transmission!O970)/(+Transmission!$H970)),1/13,(+Transmission!O970)/(+Transmission!$H970))","v":2.0711265052453619E-4},{"$f":"IF(ISERROR((+Transmission!P970)/(+Transmission!$H970)),1/13,(+Transmission!P970)/(+Transmission!$H970))","v":4.2623377634828116E-4},{"$f":"IF(ISERROR((+Transmission!Q970)/(+Transmission!$H970)),1/13,(+Transmission!Q970)/(+Transmission!$H970))","v":6.2880777458870885E-2},{"$f":"IF(ISERROR((+Transmission!R970)/(+Transmission!$H970)),1/13,(+Transmission!R970)/(+Transmission!$H970))","v":6.3153817016603898E-4},{"$f":"IF(ISERROR((+Transmission!S970)/(+Transmission!$H970)),1/13,(+Transmission!S970)/(+Transmission!$H970))","v":8.1381871804260958E-3},{"$f":"IF(ISERROR((+Transmission!T970)/(+Transmission!$H970)),1/13,(+Transmission!T970)/(+Transmission!$H970))","v":1.9385559035146951E-2},{"$f":"IF(ISERROR((+Transmission!U970)/(+Transmission!$H970)),1/13,(+Transmission!U970)/(+Transmission!$H970))","v":1.5151333180603757E-2},1]
["F105D","SGDP - System Gross Distribution Plant",null,null,null,{"$f":"IF(ISERROR(Distribution!I1034/Distribution!$H1034),1/13,Distribution!I1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!J1034/Distribution!$H1034),1/13,Distribution!J1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!K1034/Distribution!$H1034),1/13,Distribution!K1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!L1034/Distribution!$H1034),1/13,Distribution!L1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!M1034/Distribution!$H1034),1/13,Distribution!M1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!N1034/Distribution!$H1034),1/13,Distribution!N1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!O1034/Distribution!$H1034),1/13,Distribution!O1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!P1034/Distribution!$H1034),1/13,Distribution!P1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!Q1034/Distribution!$H1034),1/13,Distribution!Q1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!R1034/Distribution!$H1034),1/13,Distribution!R1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!S1034/Distribution!$H1034),1/13,Distribution!S1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!T1034/Distribution!$H1034),1/13,Distribution!T1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!U1034/Distribution!$H1034),1/13,Distribution!U1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"ROUND(SUM(F79:R79),6)","v":1}]
["F105R","SGTP - System Gross Retail Plant",null,null,null,{"$f":"IF(ISERROR(Distribution!I1034/Distribution!$H1034),1/13,Distribution!I1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!J1034/Distribution!$H1034),1/13,Distribution!J1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!K1034/Distribution!$H1034),1/13,Distribution!K1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!L1034/Distribution!$H1034),1/13,Distribution!L1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!M1034/Distribution!$H1034),1/13,Distribution!M1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!N1034/Distribution!$H1034),1/13,Distribution!N1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!O1034/Distribution!$H1034),1/13,Distribution!O1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!P1034/Distribution!$H1034),1/13,Distribution!P1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!Q1034/Distribution!$H1034),1/13,Distribution!Q1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!R1034/Distribution!$H1034),1/13,Distribution!R1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!S1034/Distribution!$H1034),1/13,Distribution!S1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!T1034/Distribution!$H1034),1/13,Distribution!T1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!U1034/Distribution!$H1034),1/13,Distribution!U1034/Distribution!$H1034)","v":7.6923076923076927E-2},1]
["F105M","SGDP - System Gross Misc Plant",null,null,null,{"$f":"IF(ISERROR(Distribution!I1034/Distribution!$H1034),1/13,Distribution!I1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!J1034/Distribution!$H1034),1/13,Distribution!J1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!K1034/Distribution!$H1034),1/13,Distribution!K1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!L1034/Distribution!$H1034),1/13,Distribution!L1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!M1034/Distribution!$H1034),1/13,Distribution!M1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!N1034/Distribution!$H1034),1/13,Distribution!N1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!O1034/Distribution!$H1034),1/13,Distribution!O1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!P1034/Distribution!$H1034),1/13,Distribution!P1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!Q1034/Distribution!$H1034),1/13,Distribution!Q1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!R1034/Distribution!$H1034),1/13,Distribution!R1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!S1034/Distribution!$H1034),1/13,Distribution!S1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!T1034/Distribution!$H1034),1/13,Distribution!T1034/Distribution!$H1034)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Distribution!U1034/Distribution!$H1034),1/13,Distribution!U1034/Distribution!$H1034)","v":7.6923076923076927E-2},1]
["F106","STP - System Transmission Plant",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I970)/(+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!I970)/(+'G+T+D+R+M'!$H970))","v":0.34839159359381833},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J970)/(+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!J970)/(+'G+T+D+R+M'!$H970))","v":0.28034649734668371},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K970)/(+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!K970)/(+'G+T+D+R+M'!$H970))","v":8.8937018909128973E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L970)/(+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!L970)/(+'G+T+D+R+M'!$H970))","v":2.3596159883346401E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M970)/(+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!M970)/(+'G+T+D+R+M'!$H970))","v":0.1647860881418764},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N970)/(+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!N970)/(+'G+T+D+R+M'!$H970))","v":8.3584445680713812E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O970)/(+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!O970)/(+'G+T+D+R+M'!$H970))","v":2.0711265052453619E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P970)/(+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!P970)/(+'G+T+D+R+M'!$H970))","v":4.2623377634828116E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q970)/(+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!Q970)/(+'G+T+D+R+M'!$H970))","v":6.2880777458870885E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R970)/(+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!R970)/(+'G+T+D+R+M'!$H970))","v":6.3153817016603898E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S970)/(+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!S970)/(+'G+T+D+R+M'!$H970))","v":8.1381871804260958E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!T970)/(+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!T970)/(+'G+T+D+R+M'!$H970))","v":1.9385559035146951E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!U970)/(+'G+T+D+R+M'!$H970)),1/13,(+'G+T+D+R+M'!U970)/(+'G+T+D+R+M'!$H970))","v":1.5151333180603757E-2},1]
["F107","STP - System Trans & Dist Plant",null,null,null,{"$f":"IF(ISERROR(('G+T+D+R+M'!I970+'G+T+D+R+M'!I1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(('G+T+D+R+M'!I970+'G+T+D+R+M'!I1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)))","v":0.48259436785219234},{"$f":"IF(ISERROR(('G+T+D+R+M'!J970+'G+T+D+R+M'!J1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(('G+T+D+R+M'!J970+'G+T+D+R+M'!J1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)))","v":0.25323356820034165},{"$f":"IF(ISERROR(('G+T+D+R+M'!K970+'G+T+D+R+M'!K1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(('G+T+D+R+M'!K970+'G+T+D+R+M'!K1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)))","v":7.484965923007797E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!L970+'G+T+D+R+M'!L1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(('G+T+D+R+M'!L970+'G+T+D+R+M'!L1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)))","v":1.0501365217216967E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!M970+'G+T+D+R+M'!M1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(('G+T+D+R+M'!M970+'G+T+D+R+M'!M1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)))","v":7.3780765083188343E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!N970+'G+T+D+R+M'!N1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(('G+T+D+R+M'!N970+'G+T+D+R+M'!N1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)))","v":9.3835159146599852E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!O970+'G+T+D+R+M'!O1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(('G+T+D+R+M'!O970+'G+T+D+R+M'!O1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)))","v":3.5608150254041863E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!P970+'G+T+D+R+M'!P1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(('G+T+D+R+M'!P970+'G+T+D+R+M'!P1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)))","v":3.3217346676388298E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!Q970+'G+T+D+R+M'!Q1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(('G+T+D+R+M'!Q970+'G+T+D+R+M'!Q1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)))","v":7.5193347495944279E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!R970+'G+T+D+R+M'!R1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(('G+T+D+R+M'!R970+'G+T+D+R+M'!R1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)))","v":6.8579347898588717E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!S970+'G+T+D+R+M'!S1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(('G+T+D+R+M'!S970+'G+T+D+R+M'!S1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)))","v":3.6649481231394885E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!T970+'G+T+D+R+M'!T1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(('G+T+D+R+M'!T970+'G+T+D+R+M'!T1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)))","v":8.6506805528661201E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!U970+'G+T+D+R+M'!U1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)),1/13,(('G+T+D+R+M'!U970+'G+T+D+R+M'!U1037)/('G+T+D+R+M'!$H970+'G+T+D+R+M'!$H1037)))","v":6.7737338820825664E-3},1]
["F107G","SGGP - System Gross Generation Plant",null,null,null,{"$f":"IF(ISERROR((+Generation!I927)/(+Generation!$H927)),1/13,(+Generation!I927)/(+Generation!$H927))","v":0.35139228666032341},{"$f":"IF(ISERROR((+Generation!J927)/(+Generation!$H927)),1/13,(+Generation!J927)/(+Generation!$H927))","v":0.28276111872755411},{"$f":"IF(ISERROR((+Generation!K927)/(+Generation!$H927)),1/13,(+Generation!K927)/(+Generation!$H927))","v":8.9703032501028068E-2},{"$f":"IF(ISERROR((+Generation!L927)/(+Generation!$H927)),1/13,(+Generation!L927)/(+Generation!$H927))","v":2.3799393355852781E-3},{"$f":"IF(ISERROR((+Generation!M927)/(+Generation!$H927)),1/13,(+Generation!M927)/(+Generation!$H927))","v":0.15825936346742855},{"$f":"IF(ISERROR((+Generation!N927)/(+Generation!$H927)),1/13,(+Generation!N927)/(+Generation!$H927))","v":8.4304357616689484E-3},{"$f":"IF(ISERROR((+Generation!O927)/(+Generation!$H927)),1/13,(+Generation!O927)/(+Generation!$H927))","v":2.0889650956660891E-4},{"$f":"IF(ISERROR((+Generation!P927)/(+Generation!$H927)),1/13,(+Generation!P927)/(+Generation!$H927))","v":4.2990492330164217E-4},{"$f":"IF(ISERROR((+Generation!Q927)/(+Generation!$H927)),1/13,(+Generation!Q927)/(+Generation!$H927))","v":6.3422368922060046E-2},{"$f":"IF(ISERROR((+Generation!R927)/(+Generation!$H927)),1/13,(+Generation!R927)/(+Generation!$H927))","v":6.3697760166581249E-4},{"$f":"IF(ISERROR((+Generation!S927)/(+Generation!$H927)),1/13,(+Generation!S927)/(+Generation!$H927))","v":8.1668777606669438E-3},{"$f":"IF(ISERROR((+Generation!T927)/(+Generation!$H927)),1/13,(+Generation!T927)/(+Generation!$H927))","v":1.9552526647617273E-2},{"$f":"IF(ISERROR((+Generation!U927)/(+Generation!$H927)),1/13,(+Generation!U927)/(+Generation!$H927))","v":1.4656271181533212E-2},1]
["F107T","SGTP - System Gross Transmission Plant",null,null,null,{"$f":"IF(ISERROR((+Transmission!I970)/(+Transmission!$H970)),1/13,(+Transmission!I970)/(+Transmission!$H970))","v":0.34839159359381833},{"$f":"IF(ISERROR((+Transmission!J970)/(+Transmission!$H970)),1/13,(+Transmission!J970)/(+Transmission!$H970))","v":0.28034649734668371},{"$f":"IF(ISERROR((+Transmission!K970)/(+Transmission!$H970)),1/13,(+Transmission!K970)/(+Transmission!$H970))","v":8.8937018909128973E-2},{"$f":"IF(ISERROR((+Transmission!L970)/(+Transmission!$H970)),1/13,(+Transmission!L970)/(+Transmission!$H970))","v":2.3596159883346401E-3},{"$f":"IF(ISERROR((+Transmission!M970)/(+Transmission!$H970)),1/13,(+Transmission!M970)/(+Transmission!$H970))","v":0.1647860881418764},{"$f":"IF(ISERROR((+Transmission!N970)/(+Transmission!$H970)),1/13,(+Transmission!N970)/(+Transmission!$H970))","v":8.3584445680713812E-3},{"$f":"IF(ISERROR((+Transmission!O970)/(+Transmission!$H970)),1/13,(+Transmission!O970)/(+Transmission!$H970))","v":2.0711265052453619E-4},{"$f":"IF(ISERROR((+Transmission!P970)/(+Transmission!$H970)),1/13,(+Transmission!P970)/(+Transmission!$H970))","v":4.2623377634828116E-4},{"$f":"IF(ISERROR((+Transmission!Q970)/(+Transmission!$H970)),1/13,(+Transmission!Q970)/(+Transmission!$H970))","v":6.2880777458870885E-2},{"$f":"IF(ISERROR((+Transmission!R970)/(+Transmission!$H970)),1/13,(+Transmission!R970)/(+Transmission!$H970))","v":6.3153817016603898E-4},{"$f":"IF(ISERROR((+Transmission!S970)/(+Transmission!$H970)),1/13,(+Transmission!S970)/(+Transmission!$H970))","v":8.1381871804260958E-3},{"$f":"IF(ISERROR((+Transmission!T970)/(+Transmission!$H970)),1/13,(+Transmission!T970)/(+Transmission!$H970))","v":1.9385559035146951E-2},{"$f":"IF(ISERROR((+Transmission!U970)/(+Transmission!$H970)),1/13,(+Transmission!U970)/(+Transmission!$H970))","v":1.5151333180603757E-2},1]
["F107D","SGDP - System Gross Distribution Plant",null,null,null,{"$f":"IF(ISERROR(Distribution!I1037/Distribution!$H1037),1/13,Distribution!I1037/Distribution!$H1037)","v":0.58945122727281862},{"$f":"IF(ISERROR(Distribution!J1037/Distribution!$H1037),1/13,Distribution!J1037/Distribution!$H1037)","v":0.23164532254534334},{"$f":"IF(ISERROR(Distribution!K1037/Distribution!$H1037),1/13,Distribution!K1037/Distribution!$H1037)","v":6.3632819480297476E-2},{"$f":"IF(ISERROR(Distribution!L1037/Distribution!$H1037),1/13,Distribution!L1037/Distribution!$H1037)","v":1.6984105664248999E-2},{"$f":"IF(ISERROR(Distribution!M1037/Distribution!$H1037),1/13,Distribution!M1037/Distribution!$H1037)","v":1.3192003625611146E-3},{"$f":"IF(ISERROR(Distribution!N1037/Distribution!$H1037),1/13,Distribution!N1037/Distribution!$H1037)","v":1.0199712937291177E-2},{"$f":"IF(ISERROR(Distribution!O1037/Distribution!$H1037),1/13,Distribution!O1037/Distribution!$H1037)","v":4.7469562036235282E-4},{"$f":"IF(ISERROR(Distribution!P1037/Distribution!$H1037),1/13,Distribution!P1037/Distribution!$H1037)","v":2.5727941681697266E-4},{"$f":"IF(ISERROR(Distribution!Q1037/Distribution!$H1037),1/13,Distribution!Q1037/Distribution!$H1037)","v":8.4997038759622237E-2},{"$f":"IF(ISERROR(Distribution!R1037/Distribution!$H1037),1/13,Distribution!R1037/Distribution!$H1037)","v":7.2899341981738945E-4},{"$f":"IF(ISERROR(Distribution!S1037/Distribution!$H1037),1/13,Distribution!S1037/Distribution!$H1037)","v":1.0320150694013679E-4},{"$f":"IF(ISERROR(Distribution!T1037/Distribution!$H1037),1/13,Distribution!T1037/Distribution!$H1037)","v":1.0320150694013679E-4},{"$f":"IF(ISERROR(Distribution!U1037/Distribution!$H1037),1/13,Distribution!U1037/Distribution!$H1037)","v":1.0320150694013679E-4},1]
["F107R","SGTP - System Gross Retail Plant",null,null,null,{"$f":"IF(ISERROR(Distribution!I1037/Distribution!$H1037),1/13,Distribution!I1037/Distribution!$H1037)","v":0.58945122727281862},{"$f":"IF(ISERROR(Distribution!J1037/Distribution!$H1037),1/13,Distribution!J1037/Distribution!$H1037)","v":0.23164532254534334},{"$f":"IF(ISERROR(Distribution!K1037/Distribution!$H1037),1/13,Distribution!K1037/Distribution!$H1037)","v":6.3632819480297476E-2},{"$f":"IF(ISERROR(Distribution!L1037/Distribution!$H1037),1/13,Distribution!L1037/Distribution!$H1037)","v":1.6984105664248999E-2},{"$f":"IF(ISERROR(Distribution!M1037/Distribution!$H1037),1/13,Distribution!M1037/Distribution!$H1037)","v":1.3192003625611146E-3},{"$f":"IF(ISERROR(Distribution!N1037/Distribution!$H1037),1/13,Distribution!N1037/Distribution!$H1037)","v":1.0199712937291177E-2},{"$f":"IF(ISERROR(Distribution!O1037/Distribution!$H1037),1/13,Distribution!O1037/Distribution!$H1037)","v":4.7469562036235282E-4},{"$f":"IF(ISERROR(Distribution!P1037/Distribution!$H1037),1/13,Distribution!P1037/Distribution!$H1037)","v":2.5727941681697266E-4},{"$f":"IF(ISERROR(Distribution!Q1037/Distribution!$H1037),1/13,Distribution!Q1037/Distribution!$H1037)","v":8.4997038759622237E-2},{"$f":"IF(ISERROR(Distribution!R1037/Distribution!$H1037),1/13,Distribution!R1037/Distribution!$H1037)","v":7.2899341981738945E-4},{"$f":"IF(ISERROR(Distribution!S1037/Distribution!$H1037),1/13,Distribution!S1037/Distribution!$H1037)","v":1.0320150694013679E-4},{"$f":"IF(ISERROR(Distribution!T1037/Distribution!$H1037),1/13,Distribution!T1037/Distribution!$H1037)","v":1.0320150694013679E-4},{"$f":"IF(ISERROR(Distribution!U1037/Distribution!$H1037),1/13,Distribution!U1037/Distribution!$H1037)","v":1.0320150694013679E-4},1]
["F107M","SGDP - System Gross Misc Plant",null,null,null,{"$f":"IF(ISERROR(Distribution!I1037/Distribution!$H1037),1/13,Distribution!I1037/Distribution!$H1037)","v":0.58945122727281862},{"$f":"IF(ISERROR(Distribution!J1037/Distribution!$H1037),1/13,Distribution!J1037/Distribution!$H1037)","v":0.23164532254534334},{"$f":"IF(ISERROR(Distribution!K1037/Distribution!$H1037),1/13,Distribution!K1037/Distribution!$H1037)","v":6.3632819480297476E-2},{"$f":"IF(ISERROR(Distribution!L1037/Distribution!$H1037),1/13,Distribution!L1037/Distribution!$H1037)","v":1.6984105664248999E-2},{"$f":"IF(ISERROR(Distribution!M1037/Distribution!$H1037),1/13,Distribution!M1037/Distribution!$H1037)","v":1.3192003625611146E-3},{"$f":"IF(ISERROR(Distribution!N1037/Distribution!$H1037),1/13,Distribution!N1037/Distribution!$H1037)","v":1.0199712937291177E-2},{"$f":"IF(ISERROR(Distribution!O1037/Distribution!$H1037),1/13,Distribution!O1037/Distribution!$H1037)","v":4.7469562036235282E-4},{"$f":"IF(ISERROR(Distribution!P1037/Distribution!$H1037),1/13,Distribution!P1037/Distribution!$H1037)","v":2.5727941681697266E-4},{"$f":"IF(ISERROR(Distribution!Q1037/Distribution!$H1037),1/13,Distribution!Q1037/Distribution!$H1037)","v":8.4997038759622237E-2},{"$f":"IF(ISERROR(Distribution!R1037/Distribution!$H1037),1/13,Distribution!R1037/Distribution!$H1037)","v":7.2899341981738945E-4},{"$f":"IF(ISERROR(Distribution!S1037/Distribution!$H1037),1/13,Distribution!S1037/Distribution!$H1037)","v":1.0320150694013679E-4},{"$f":"IF(ISERROR(Distribution!T1037/Distribution!$H1037),1/13,Distribution!T1037/Distribution!$H1037)","v":1.0320150694013679E-4},{"$f":"IF(ISERROR(Distribution!U1037/Distribution!$H1037),1/13,Distribution!U1037/Distribution!$H1037)","v":1.0320150694013679E-4},1]
["F108","SGP - System General Plant",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1157)/(+'G+T+D+R+M'!$H1157)),1/13,(+'G+T+D+R+M'!I1157)/(+'G+T+D+R+M'!$H1157))","v":0.41136593897837842},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1157)/(+'G+T+D+R+M'!$H1157)),1/13,(+'G+T+D+R+M'!J1157)/(+'G+T+D+R+M'!$H1157))","v":0.25794206348913906},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1157)/(+'G+T+D+R+M'!$H1157)),1/13,(+'G+T+D+R+M'!K1157)/(+'G+T+D+R+M'!$H1157))","v":8.1017433473190875E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1157)/(+'G+T+D+R+M'!$H1157)),1/13,(+'G+T+D+R+M'!L1157)/(+'G+T+D+R+M'!$H1157))","v":7.1765336304127356E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1157)/(+'G+T+D+R+M'!$H1157)),1/13,(+'G+T+D+R+M'!M1157)/(+'G+T+D+R+M'!$H1157))","v":0.12369332815321907},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1157)/(+'G+T+D+R+M'!$H1157)),1/13,(+'G+T+D+R+M'!N1157)/(+'G+T+D+R+M'!$H1157))","v":9.2123686772454579E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1157)/(+'G+T+D+R+M'!$H1157)),1/13,(+'G+T+D+R+M'!O1157)/(+'G+T+D+R+M'!$H1157))","v":3.4864267823016108E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1157)/(+'G+T+D+R+M'!$H1157)),1/13,(+'G+T+D+R+M'!P1157)/(+'G+T+D+R+M'!$H1157))","v":4.8572661488066951E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1157)/(+'G+T+D+R+M'!$H1157)),1/13,(+'G+T+D+R+M'!Q1157)/(+'G+T+D+R+M'!$H1157))","v":6.9122148274537845E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1157)/(+'G+T+D+R+M'!$H1157)),1/13,(+'G+T+D+R+M'!R1157)/(+'G+T+D+R+M'!$H1157))","v":6.2088921523053469E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1157)/(+'G+T+D+R+M'!$H1157)),1/13,(+'G+T+D+R+M'!S1157)/(+'G+T+D+R+M'!$H1157))","v":6.6811574189188363E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!T1157)/(+'G+T+D+R+M'!$H1157)),1/13,(+'G+T+D+R+M'!T1157)/(+'G+T+D+R+M'!$H1157))","v":1.9655294161850731E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!U1157)/(+'G+T+D+R+M'!$H1157)),1/13,(+'G+T+D+R+M'!U1157)/(+'G+T+D+R+M'!$H1157))","v":1.2678475234765669E-2},1]
["F108G","SGGP - System Gen Generation Plant",null,null,null,{"$f":"IF(ISERROR((+Generation!I1157)/(+Generation!$H1157)),1/13,(+Generation!I1157)/(+Generation!$H1157))","v":0.32107102370609797},{"$f":"IF(ISERROR((+Generation!J1157)/(+Generation!$H1157)),1/13,(+Generation!J1157)/(+Generation!$H1157))","v":0.27370821425791381},{"$f":"IF(ISERROR((+Generation!K1157)/(+Generation!$H1157)),1/13,(+Generation!K1157)/(+Generation!$H1157))","v":9.0673203704424804E-2},{"$f":"IF(ISERROR((+Generation!L1157)/(+Generation!$H1157)),1/13,(+Generation!L1157)/(+Generation!$H1157))","v":3.5538566158573488E-3},{"$f":"IF(ISERROR((+Generation!M1157)/(+Generation!$H1157)),1/13,(+Generation!M1157)/(+Generation!$H1157))","v":0.17851310202155471},{"$f":"IF(ISERROR((+Generation!N1157)/(+Generation!$H1157)),1/13,(+Generation!N1157)/(+Generation!$H1157))","v":9.2297155151538635E-3},{"$f":"IF(ISERROR((+Generation!O1157)/(+Generation!$H1157)),1/13,(+Generation!O1157)/(+Generation!$H1157))","v":2.4230715447197946E-4},{"$f":"IF(ISERROR((+Generation!P1157)/(+Generation!$H1157)),1/13,(+Generation!P1157)/(+Generation!$H1157))","v":6.2624595988137208E-4},{"$f":"IF(ISERROR((+Generation!Q1157)/(+Generation!$H1157)),1/13,(+Generation!Q1157)/(+Generation!$H1157))","v":6.2142840226637464E-2},{"$f":"IF(ISERROR((+Generation!R1157)/(+Generation!$H1157)),1/13,(+Generation!R1157)/(+Generation!$H1157))","v":5.8534411546477838E-4},{"$f":"IF(ISERROR((+Generation!S1157)/(+Generation!$H1157)),1/13,(+Generation!S1157)/(+Generation!$H1157))","v":9.8965888917187175E-3},{"$f":"IF(ISERROR((+Generation!T1157)/(+Generation!$H1157)),1/13,(+Generation!T1157)/(+Generation!$H1157))","v":3.0825166915920237E-2},{"$f":"IF(ISERROR((+Generation!U1157)/(+Generation!$H1157)),1/13,(+Generation!U1157)/(+Generation!$H1157))","v":1.8932390914903081E-2},1]
["F108T","SGTP - System Gen Transmission Plant",null,null,null,{"$f":"IF(ISERROR((+Transmission!I1157)/(+Transmission!$H1157)),1/13,(+Transmission!I1157)/(+Transmission!$H1157))","v":0.34839662214937517},{"$f":"IF(ISERROR((+Transmission!J1157)/(+Transmission!$H1157)),1/13,(+Transmission!J1157)/(+Transmission!$H1157))","v":0.28035054376445895},{"$f":"IF(ISERROR((+Transmission!K1157)/(+Transmission!$H1157)),1/13,(+Transmission!K1157)/(+Transmission!$H1157))","v":8.8938302593204205E-2},{"$f":"IF(ISERROR((+Transmission!L1157)/(+Transmission!$H1157)),1/13,(+Transmission!L1157)/(+Transmission!$H1157))","v":2.3596500461601101E-3},{"$f":"IF(ISERROR((+Transmission!M1157)/(+Transmission!$H1157)),1/13,(+Transmission!M1157)/(+Transmission!$H1157))","v":0.16477515066946513},{"$f":"IF(ISERROR((+Transmission!N1157)/(+Transmission!$H1157)),1/13,(+Transmission!N1157)/(+Transmission!$H1157))","v":8.3585652107724447E-3},{"$f":"IF(ISERROR((+Transmission!O1157)/(+Transmission!$H1157)),1/13,(+Transmission!O1157)/(+Transmission!$H1157))","v":2.071156399120209E-4},{"$f":"IF(ISERROR((+Transmission!P1157)/(+Transmission!$H1157)),1/13,(+Transmission!P1157)/(+Transmission!$H1157))","v":4.2623992844914685E-4},{"$f":"IF(ISERROR((+Transmission!Q1157)/(+Transmission!$H1157)),1/13,(+Transmission!Q1157)/(+Transmission!$H1157))","v":6.2881685056782891E-2},{"$f":"IF(ISERROR((+Transmission!R1157)/(+Transmission!$H1157)),1/13,(+Transmission!R1157)/(+Transmission!$H1157))","v":6.3154728555468015E-4},{"$f":"IF(ISERROR((+Transmission!S1157)/(+Transmission!$H1157)),1/13,(+Transmission!S1157)/(+Transmission!$H1157))","v":8.1382352600442021E-3},{"$f":"IF(ISERROR((+Transmission!T1157)/(+Transmission!$H1157)),1/13,(+Transmission!T1157)/(+Transmission!$H1157))","v":1.938583883914452E-2},{"$f":"IF(ISERROR((+Transmission!U1157)/(+Transmission!$H1157)),1/13,(+Transmission!U1157)/(+Transmission!$H1157))","v":1.5150503556676475E-2},1]
["F108D","SGDP - System Gen Distribution Plant",null,null,null,{"$f":"IF(ISERROR(Distribution!I1157/Distribution!$H1157),1/13,Distribution!I1157/Distribution!$H1157)","v":0.58945122727281862},{"$f":"IF(ISERROR(Distribution!J1157/Distribution!$H1157),1/13,Distribution!J1157/Distribution!$H1157)","v":0.23164532254534329},{"$f":"IF(ISERROR(Distribution!K1157/Distribution!$H1157),1/13,Distribution!K1157/Distribution!$H1157)","v":6.3632819480297448E-2},{"$f":"IF(ISERROR(Distribution!L1157/Distribution!$H1157),1/13,Distribution!L1157/Distribution!$H1157)","v":1.6984105664248995E-2},{"$f":"IF(ISERROR(Distribution!M1157/Distribution!$H1157),1/13,Distribution!M1157/Distribution!$H1157)","v":1.3192003625611144E-3},{"$f":"IF(ISERROR(Distribution!N1157/Distribution!$H1157),1/13,Distribution!N1157/Distribution!$H1157)","v":1.0199712937291173E-2},{"$f":"IF(ISERROR(Distribution!O1157/Distribution!$H1157),1/13,Distribution!O1157/Distribution!$H1157)","v":4.746956203623526E-4},{"$f":"IF(ISERROR(Distribution!P1157/Distribution!$H1157),1/13,Distribution!P1157/Distribution!$H1157)","v":2.5727941681697266E-4},{"$f":"IF(ISERROR(Distribution!Q1157/Distribution!$H1157),1/13,Distribution!Q1157/Distribution!$H1157)","v":8.4997038759622223E-2},{"$f":"IF(ISERROR(Distribution!R1157/Distribution!$H1157),1/13,Distribution!R1157/Distribution!$H1157)","v":7.2899341981738923E-4},{"$f":"IF(ISERROR(Distribution!S1157/Distribution!$H1157),1/13,Distribution!S1157/Distribution!$H1157)","v":1.0320150694013676E-4},{"$f":"IF(ISERROR(Distribution!T1157/Distribution!$H1157),1/13,Distribution!T1157/Distribution!$H1157)","v":1.0320150694013676E-4},{"$f":"IF(ISERROR(Distribution!U1157/Distribution!$H1157),1/13,Distribution!U1157/Distribution!$H1157)","v":1.0320150694013676E-4},1]
["F108R","SGTP - System Gen Retail Plant",null,null,null,{"$f":"IF(ISERROR(Retail!I1157/Retail!$H1157),1/13,Retail!I1157/Retail!$H1157)","v":0.87241830502121887},{"$f":"IF(ISERROR(Retail!J1157/Retail!$H1157),1/13,Retail!J1157/Retail!$H1157)","v":1.8356958806657105E-2},{"$f":"IF(ISERROR(Retail!K1157/Retail!$H1157),1/13,Retail!K1157/Retail!$H1157)","v":3.4781100109056639E-4},{"$f":"IF(ISERROR(Retail!L1157/Retail!$H1157),1/13,Retail!L1157/Retail!$H1157)","v":1.1280451318631174E-2},{"$f":"IF(ISERROR(Retail!M1157/Retail!$H1157),1/13,Retail!M1157/Retail!$H1157)","v":1.4616282160143219E-3},{"$f":"IF(ISERROR(Retail!N1157/Retail!$H1157),1/13,Retail!N1157/Retail!$H1157)","v":3.4913321434621282E-3},{"$f":"IF(ISERROR(Retail!O1157/Retail!$H1157),1/13,Retail!O1157/Retail!$H1157)","v":2.5376850567597935E-3},{"$f":"IF(ISERROR(Retail!P1157/Retail!$H1157),1/13,Retail!P1157/Retail!$H1157)","v":4.9531362682676892E-4},{"$f":"IF(ISERROR(Retail!Q1157/Retail!$H1157),1/13,Retail!Q1157/Retail!$H1157)","v":8.9569778472316272E-2},{"$f":"IF(ISERROR(Retail!R1157/Retail!$H1157),1/13,Retail!R1157/Retail!$H1157)","v":1.3244897223555528E-5},{"$f":"IF(ISERROR(Retail!S1157/Retail!$H1157),1/13,Retail!S1157/Retail!$H1157)","v":9.1638132665474542E-6},{"$f":"IF(ISERROR(Retail!T1157/Retail!$H1157),1/13,Retail!T1157/Retail!$H1157)","v":9.1638132665474542E-6},{"$f":"IF(ISERROR(Retail!U1157/Retail!$H1157),1/13,Retail!U1157/Retail!$H1157)","v":9.1638132665474542E-6},1]
["F108M","SGDP - System Gen Misc Plant",null,null,null,{"$f":"IF(ISERROR(Misc!I1157/Misc!$H1157),1/13,Misc!I1157/Misc!$H1157)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Misc!J1157/Misc!$H1157),1/13,Misc!J1157/Misc!$H1157)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Misc!K1157/Misc!$H1157),1/13,Misc!K1157/Misc!$H1157)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Misc!L1157/Misc!$H1157),1/13,Misc!L1157/Misc!$H1157)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Misc!M1157/Misc!$H1157),1/13,Misc!M1157/Misc!$H1157)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Misc!N1157/Misc!$H1157),1/13,Misc!N1157/Misc!$H1157)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Misc!O1157/Misc!$H1157),1/13,Misc!O1157/Misc!$H1157)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Misc!P1157/Misc!$H1157),1/13,Misc!P1157/Misc!$H1157)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Misc!Q1157/Misc!$H1157),1/13,Misc!Q1157/Misc!$H1157)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Misc!R1157/Misc!$H1157),1/13,Misc!R1157/Misc!$H1157)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Misc!S1157/Misc!$H1157),1/13,Misc!S1157/Misc!$H1157)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Misc!T1157/Misc!$H1157),1/13,Misc!T1157/Misc!$H1157)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(Misc!U1157/Misc!$H1157),1/13,Misc!U1157/Misc!$H1157)","v":7.6923076923076927E-2},1]
["F110","SIP - System Intangible Plant",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1185)/(+'G+T+D+R+M'!$H1185)),1/13,(+'G+T+D+R+M'!I1185)/(+'G+T+D+R+M'!$H1185))","v":0.4702856365490321},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1185)/(+'G+T+D+R+M'!$H1185)),1/13,(+'G+T+D+R+M'!J1185)/(+'G+T+D+R+M'!$H1185))","v":0.23117308388769009},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1185)/(+'G+T+D+R+M'!$H1185)),1/13,(+'G+T+D+R+M'!K1185)/(+'G+T+D+R+M'!$H1185))","v":7.1113693717444165E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1185)/(+'G+T+D+R+M'!$H1185)),1/13,(+'G+T+D+R+M'!L1185)/(+'G+T+D+R+M'!$H1185))","v":5.8460245058515803E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1185)/(+'G+T+D+R+M'!$H1185)),1/13,(+'G+T+D+R+M'!M1185)/(+'G+T+D+R+M'!$H1185))","v":0.1117630592005493},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1185)/(+'G+T+D+R+M'!$H1185)),1/13,(+'G+T+D+R+M'!N1185)/(+'G+T+D+R+M'!$H1185))","v":7.8365228267514245E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1185)/(+'G+T+D+R+M'!$H1185)),1/13,(+'G+T+D+R+M'!O1185)/(+'G+T+D+R+M'!$H1185))","v":6.3517921208823276E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1185)/(+'G+T+D+R+M'!$H1185)),1/13,(+'G+T+D+R+M'!P1185)/(+'G+T+D+R+M'!$H1185))","v":4.1831690811339786E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1185)/(+'G+T+D+R+M'!$H1185)),1/13,(+'G+T+D+R+M'!Q1185)/(+'G+T+D+R+M'!$H1185))","v":7.0638745721661192E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1185)/(+'G+T+D+R+M'!$H1185)),1/13,(+'G+T+D+R+M'!R1185)/(+'G+T+D+R+M'!$H1185))","v":5.4379666509388343E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1185)/(+'G+T+D+R+M'!$H1185)),1/13,(+'G+T+D+R+M'!S1185)/(+'G+T+D+R+M'!$H1185))","v":5.7185977461445851E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!T1185)/(+'G+T+D+R+M'!$H1185)),1/13,(+'G+T+D+R+M'!T1185)/(+'G+T+D+R+M'!$H1185))","v":1.3700181164640243E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!U1185)/(+'G+T+D+R+M'!$H1185)),1/13,(+'G+T+D+R+M'!U1185)/(+'G+T+D+R+M'!$H1185))","v":1.0327161894939719E-2},1]
["F118","Account 360",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I980)/(+'G+T+D+R+M'!$H980)),1/13,(+'G+T+D+R+M'!I980)/(+'G+T+D+R+M'!$H980))","v":0.49677799846536624},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J980)/(+'G+T+D+R+M'!$H980)),1/13,(+'G+T+D+R+M'!J980)/(+'G+T+D+R+M'!$H980))","v":0.32275386840223236},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K980)/(+'G+T+D+R+M'!$H980)),1/13,(+'G+T+D+R+M'!K980)/(+'G+T+D+R+M'!$H980))","v":9.3477342507732278E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L980)/(+'G+T+D+R+M'!$H980)),1/13,(+'G+T+D+R+M'!L980)/(+'G+T+D+R+M'!$H980))","v":7.1806983679726527E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M980)/(+'G+T+D+R+M'!$H980)),1/13,(+'G+T+D+R+M'!M980)/(+'G+T+D+R+M'!$H980))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N980)/(+'G+T+D+R+M'!$H980)),1/13,(+'G+T+D+R+M'!N980)/(+'G+T+D+R+M'!$H980))","v":9.3954938132312128E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O980)/(+'G+T+D+R+M'!$H980)),1/13,(+'G+T+D+R+M'!O980)/(+'G+T+D+R+M'!$H980))","v":1.766419702859312E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P980)/(+'G+T+D+R+M'!$H980)),1/13,(+'G+T+D+R+M'!P980)/(+'G+T+D+R+M'!$H980))","v":1.3755538965638686E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q980)/(+'G+T+D+R+M'!$H980)),1/13,(+'G+T+D+R+M'!Q980)/(+'G+T+D+R+M'!$H980))","v":7.5703605196966978E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R980)/(+'G+T+D+R+M'!$H980)),1/13,(+'G+T+D+R+M'!R980)/(+'G+T+D+R+M'!$H980))","v":8.5942441773137306E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S980)/(+'G+T+D+R+M'!$H980)),1/13,(+'G+T+D+R+M'!S980)/(+'G+T+D+R+M'!$H980))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!T980)/(+'G+T+D+R+M'!$H980)),1/13,(+'G+T+D+R+M'!T980)/(+'G+T+D+R+M'!$H980))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!U980)/(+'G+T+D+R+M'!$H980)),1/13,(+'G+T+D+R+M'!U980)/(+'G+T+D+R+M'!$H980))","v":0},1]
["F119","Account 361",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I984)/(+'G+T+D+R+M'!$H984)),1/13,(+'G+T+D+R+M'!I984)/(+'G+T+D+R+M'!$H984))","v":0.4967779984653663},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J984)/(+'G+T+D+R+M'!$H984)),1/13,(+'G+T+D+R+M'!J984)/(+'G+T+D+R+M'!$H984))","v":0.32275386840223236},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K984)/(+'G+T+D+R+M'!$H984)),1/13,(+'G+T+D+R+M'!K984)/(+'G+T+D+R+M'!$H984))","v":9.3477342507732278E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L984)/(+'G+T+D+R+M'!$H984)),1/13,(+'G+T+D+R+M'!L984)/(+'G+T+D+R+M'!$H984))","v":7.1806983679726527E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M984)/(+'G+T+D+R+M'!$H984)),1/13,(+'G+T+D+R+M'!M984)/(+'G+T+D+R+M'!$H984))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N984)/(+'G+T+D+R+M'!$H984)),1/13,(+'G+T+D+R+M'!N984)/(+'G+T+D+R+M'!$H984))","v":9.3954938132312128E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O984)/(+'G+T+D+R+M'!$H984)),1/13,(+'G+T+D+R+M'!O984)/(+'G+T+D+R+M'!$H984))","v":1.766419702859312E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P984)/(+'G+T+D+R+M'!$H984)),1/13,(+'G+T+D+R+M'!P984)/(+'G+T+D+R+M'!$H984))","v":1.3755538965638686E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q984)/(+'G+T+D+R+M'!$H984)),1/14,(+'G+T+D+R+M'!Q984)/(+'G+T+D+R+M'!$H984))","v":7.5703605196966978E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R984)/(+'G+T+D+R+M'!$H984)),1/14,(+'G+T+D+R+M'!R984)/(+'G+T+D+R+M'!$H984))","v":8.5942441773137306E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S984)/(+'G+T+D+R+M'!$H984)),1/14,(+'G+T+D+R+M'!S984)/(+'G+T+D+R+M'!$H984))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!T984)/(+'G+T+D+R+M'!$H984)),1/14,(+'G+T+D+R+M'!T984)/(+'G+T+D+R+M'!$H984))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!U984)/(+'G+T+D+R+M'!$H984)),1/14,(+'G+T+D+R+M'!U984)/(+'G+T+D+R+M'!$H984))","v":0},1]
["F120","Account 362",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I988)/(+'G+T+D+R+M'!$H988)),1/13,(+'G+T+D+R+M'!I988)/(+'G+T+D+R+M'!$H988))","v":0.49677799846536624},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J988)/(+'G+T+D+R+M'!$H988)),1/13,(+'G+T+D+R+M'!J988)/(+'G+T+D+R+M'!$H988))","v":0.32275386840223236},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K988)/(+'G+T+D+R+M'!$H988)),1/13,(+'G+T+D+R+M'!K988)/(+'G+T+D+R+M'!$H988))","v":9.3477342507732292E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L988)/(+'G+T+D+R+M'!$H988)),1/13,(+'G+T+D+R+M'!L988)/(+'G+T+D+R+M'!$H988))","v":7.1806983679726527E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M988)/(+'G+T+D+R+M'!$H988)),1/13,(+'G+T+D+R+M'!M988)/(+'G+T+D+R+M'!$H988))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N988)/(+'G+T+D+R+M'!$H988)),1/13,(+'G+T+D+R+M'!N988)/(+'G+T+D+R+M'!$H988))","v":9.3954938132312128E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O988)/(+'G+T+D+R+M'!$H988)),1/13,(+'G+T+D+R+M'!O988)/(+'G+T+D+R+M'!$H988))","v":1.766419702859312E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P988)/(+'G+T+D+R+M'!$H988)),1/13,(+'G+T+D+R+M'!P988)/(+'G+T+D+R+M'!$H988))","v":1.3755538965638686E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q988)/(+'G+T+D+R+M'!$H988)),1/13,(+'G+T+D+R+M'!Q988)/(+'G+T+D+R+M'!$H988))","v":7.5703605196966978E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R988)/(+'G+T+D+R+M'!$H988)),1/13,(+'G+T+D+R+M'!R988)/(+'G+T+D+R+M'!$H988))","v":8.5942441773137306E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S988)/(+'G+T+D+R+M'!$H988)),1/13,(+'G+T+D+R+M'!S988)/(+'G+T+D+R+M'!$H988))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!T988)/(+'G+T+D+R+M'!$H988)),1/13,(+'G+T+D+R+M'!T988)/(+'G+T+D+R+M'!$H988))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!U988)/(+'G+T+D+R+M'!$H988)),1/13,(+'G+T+D+R+M'!U988)/(+'G+T+D+R+M'!$H988))","v":0},1]
["F121","Account 364",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I993)/(+'G+T+D+R+M'!$H993)),1/13,(+'G+T+D+R+M'!I993)/(+'G+T+D+R+M'!$H993))","v":0.49268257607642763},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J993)/(+'G+T+D+R+M'!$H993)),1/13,(+'G+T+D+R+M'!J993)/(+'G+T+D+R+M'!$H993))","v":0.31684243529951189},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K993)/(+'G+T+D+R+M'!$H993)),1/13,(+'G+T+D+R+M'!K993)/(+'G+T+D+R+M'!$H993))","v":9.1765248212503286E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L993)/(+'G+T+D+R+M'!$H993)),1/13,(+'G+T+D+R+M'!L993)/(+'G+T+D+R+M'!$H993))","v":1.3403323265928052E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M993)/(+'G+T+D+R+M'!$H993)),1/13,(+'G+T+D+R+M'!M993)/(+'G+T+D+R+M'!$H993))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N993)/(+'G+T+D+R+M'!$H993)),1/13,(+'G+T+D+R+M'!N993)/(+'G+T+D+R+M'!$H993))","v":9.2234096383183271E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O993)/(+'G+T+D+R+M'!$H993)),1/13,(+'G+T+D+R+M'!O993)/(+'G+T+D+R+M'!$H993))","v":1.7340666532848084E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P993)/(+'G+T+D+R+M'!$H993)),1/13,(+'G+T+D+R+M'!P993)/(+'G+T+D+R+M'!$H993))","v":1.350359791597821E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q993)/(+'G+T+D+R+M'!$H993)),1/13,(+'G+T+D+R+M'!Q993)/(+'G+T+D+R+M'!$H993))","v":7.4930881325215706E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R993)/(+'G+T+D+R+M'!$H993)),1/13,(+'G+T+D+R+M'!R993)/(+'G+T+D+R+M'!$H993))","v":8.436835376067946E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S993)/(+'G+T+D+R+M'!$H993)),1/13,(+'G+T+D+R+M'!S993)/(+'G+T+D+R+M'!$H993))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!T993)/(+'G+T+D+R+M'!$H993)),1/13,(+'G+T+D+R+M'!T993)/(+'G+T+D+R+M'!$H993))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!U993)/(+'G+T+D+R+M'!$H993)),1/13,(+'G+T+D+R+M'!U993)/(+'G+T+D+R+M'!$H993))","v":0},1]
["F122","Account 365",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I998)/(+'G+T+D+R+M'!$H998)),1/13,(+'G+T+D+R+M'!I998)/(+'G+T+D+R+M'!$H998))","v":0.71437980223900854},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J998)/(+'G+T+D+R+M'!$H998)),1/13,(+'G+T+D+R+M'!J998)/(+'G+T+D+R+M'!$H998))","v":0.13825772772444805},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K998)/(+'G+T+D+R+M'!$H998)),1/13,(+'G+T+D+R+M'!K998)/(+'G+T+D+R+M'!$H998))","v":4.004278874430877E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L998)/(+'G+T+D+R+M'!$H998)),1/13,(+'G+T+D+R+M'!L998)/(+'G+T+D+R+M'!$H998))","v":8.8277953781950996E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M998)/(+'G+T+D+R+M'!$H998)),1/13,(+'G+T+D+R+M'!M998)/(+'G+T+D+R+M'!$H998))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N998)/(+'G+T+D+R+M'!$H998)),1/13,(+'G+T+D+R+M'!N998)/(+'G+T+D+R+M'!$H998))","v":4.0247375868709264E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O998)/(+'G+T+D+R+M'!$H998)),1/13,(+'G+T+D+R+M'!O998)/(+'G+T+D+R+M'!$H998))","v":7.5667930963622807E-5},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P998)/(+'G+T+D+R+M'!$H998)),1/13,(+'G+T+D+R+M'!P998)/(+'G+T+D+R+M'!$H998))","v":5.8924454428046611E-5},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q998)/(+'G+T+D+R+M'!$H998)),1/13,(+'G+T+D+R+M'!Q998)/(+'G+T+D+R+M'!$H998))","v":9.39644052276285E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R998)/(+'G+T+D+R+M'!$H998)),1/13,(+'G+T+D+R+M'!R998)/(+'G+T+D+R+M'!$H998))","v":3.6815071414841838E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S998)/(+'G+T+D+R+M'!$H998)),1/13,(+'G+T+D+R+M'!S998)/(+'G+T+D+R+M'!$H998))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!T998)/(+'G+T+D+R+M'!$H998)),1/13,(+'G+T+D+R+M'!T998)/(+'G+T+D+R+M'!$H998))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!U998)/(+'G+T+D+R+M'!$H998)),1/13,(+'G+T+D+R+M'!U998)/(+'G+T+D+R+M'!$H998))","v":0},1]
["F123","Account 366",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1003)/(+'G+T+D+R+M'!$H1003)),1/13,(+'G+T+D+R+M'!I1003)/(+'G+T+D+R+M'!$H1003))","v":0.59996557745413492},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1003)/(+'G+T+D+R+M'!$H1003)),1/13,(+'G+T+D+R+M'!J1003)/(+'G+T+D+R+M'!$H1003))","v":0.23809500040546125},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1003)/(+'G+T+D+R+M'!$H1003)),1/13,(+'G+T+D+R+M'!K1003)/(+'G+T+D+R+M'!$H1003))","v":6.8958082555164862E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1003)/(+'G+T+D+R+M'!$H1003)),1/13,(+'G+T+D+R+M'!L1003)/(+'G+T+D+R+M'!$H1003))","v":6.9218923692367736E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1003)/(+'G+T+D+R+M'!$H1003)),1/13,(+'G+T+D+R+M'!M1003)/(+'G+T+D+R+M'!$H1003))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1003)/(+'G+T+D+R+M'!$H1003)),1/13,(+'G+T+D+R+M'!N1003)/(+'G+T+D+R+M'!$H1003))","v":6.931040406564253E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1003)/(+'G+T+D+R+M'!$H1003)),1/13,(+'G+T+D+R+M'!O1003)/(+'G+T+D+R+M'!$H1003))","v":1.3030849233520563E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1003)/(+'G+T+D+R+M'!$H1003)),1/13,(+'G+T+D+R+M'!P1003)/(+'G+T+D+R+M'!$H1003))","v":1.0147438578550058E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1003)/(+'G+T+D+R+M'!$H1003)),1/13,(+'G+T+D+R+M'!Q1003)/(+'G+T+D+R+M'!$H1003))","v":8.4492331077459126E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1003)/(+'G+T+D+R+M'!$H1003)),1/13,(+'G+T+D+R+M'!R1003)/(+'G+T+D+R+M'!$H1003))","v":6.3399598617111183E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1003)/(+'G+T+D+R+M'!$H1003)),1/13,(+'G+T+D+R+M'!S1003)/(+'G+T+D+R+M'!$H1003))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!T1003)/(+'G+T+D+R+M'!$H1003)),1/13,(+'G+T+D+R+M'!T1003)/(+'G+T+D+R+M'!$H1003))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!U1003)/(+'G+T+D+R+M'!$H1003)),1/13,(+'G+T+D+R+M'!U1003)/(+'G+T+D+R+M'!$H1003))","v":0},1]
["F124","Account 367",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1008)/(+'G+T+D+R+M'!$H1008)),1/13,(+'G+T+D+R+M'!I1008)/(+'G+T+D+R+M'!$H1008))","v":0.62541249902786566},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1008)/(+'G+T+D+R+M'!$H1008)),1/13,(+'G+T+D+R+M'!J1008)/(+'G+T+D+R+M'!$H1008))","v":0.21527085988472994},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1008)/(+'G+T+D+R+M'!$H1008)),1/13,(+'G+T+D+R+M'!K1008)/(+'G+T+D+R+M'!$H1008))","v":6.23476582976248E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1008)/(+'G+T+D+R+M'!$H1008)),1/13,(+'G+T+D+R+M'!L1008)/(+'G+T+D+R+M'!$H1008))","v":3.3488734471167018E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1008)/(+'G+T+D+R+M'!$H1008)),1/13,(+'G+T+D+R+M'!M1008)/(+'G+T+D+R+M'!$H1008))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1008)/(+'G+T+D+R+M'!$H1008)),1/13,(+'G+T+D+R+M'!N1008)/(+'G+T+D+R+M'!$H1008))","v":6.2666205744598726E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1008)/(+'G+T+D+R+M'!$H1008)),1/13,(+'G+T+D+R+M'!O1008)/(+'G+T+D+R+M'!$H1008))","v":1.1781692663647813E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1008)/(+'G+T+D+R+M'!$H1008)),1/13,(+'G+T+D+R+M'!P1008)/(+'G+T+D+R+M'!$H1008))","v":9.1746900384803186E-5},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1008)/(+'G+T+D+R+M'!$H1008)),1/13,(+'G+T+D+R+M'!Q1008)/(+'G+T+D+R+M'!$H1008))","v":8.6570704752290312E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1008)/(+'G+T+D+R+M'!$H1008)),1/13,(+'G+T+D+R+M'!R1008)/(+'G+T+D+R+M'!$H1008))","v":5.7322018889142577E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1008)/(+'G+T+D+R+M'!$H1008)),1/13,(+'G+T+D+R+M'!S1008)/(+'G+T+D+R+M'!$H1008))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!T1008)/(+'G+T+D+R+M'!$H1008)),1/13,(+'G+T+D+R+M'!T1008)/(+'G+T+D+R+M'!$H1008))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!U1008)/(+'G+T+D+R+M'!$H1008)),1/13,(+'G+T+D+R+M'!U1008)/(+'G+T+D+R+M'!$H1008))","v":0},1]
["F125","Account 368",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1012)/(+'G+T+D+R+M'!$H1012)),1/13,(+'G+T+D+R+M'!I1012)/(+'G+T+D+R+M'!$H1012))","v":0.5873294728396673},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1012)/(+'G+T+D+R+M'!$H1012)),1/13,(+'G+T+D+R+M'!J1012)/(+'G+T+D+R+M'!$H1012))","v":0.24345633818421064},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1012)/(+'G+T+D+R+M'!$H1012)),1/13,(+'G+T+D+R+M'!K1012)/(+'G+T+D+R+M'!$H1012))","v":6.4332379869585454E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1012)/(+'G+T+D+R+M'!$H1012)),1/13,(+'G+T+D+R+M'!L1012)/(+'G+T+D+R+M'!$H1012))","v":3.8213120262772077E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1012)/(+'G+T+D+R+M'!$H1012)),1/13,(+'G+T+D+R+M'!M1012)/(+'G+T+D+R+M'!$H1012))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1012)/(+'G+T+D+R+M'!$H1012)),1/13,(+'G+T+D+R+M'!N1012)/(+'G+T+D+R+M'!$H1012))","v":2.6829261673432553E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1012)/(+'G+T+D+R+M'!$H1012)),1/13,(+'G+T+D+R+M'!O1012)/(+'G+T+D+R+M'!$H1012))","v":1.0559438652828741E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1012)/(+'G+T+D+R+M'!$H1012)),1/13,(+'G+T+D+R+M'!P1012)/(+'G+T+D+R+M'!$H1012))","v":6.4405976047846546E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1012)/(+'G+T+D+R+M'!$H1012)),1/13,(+'G+T+D+R+M'!Q1012)/(+'G+T+D+R+M'!$H1012))","v":7.2055974802107403E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1012)/(+'G+T+D+R+M'!$H1012)),1/13,(+'G+T+D+R+M'!R1012)/(+'G+T+D+R+M'!$H1012))","v":1.4256064577126777E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1012)/(+'G+T+D+R+M'!$H1012)),1/13,(+'G+T+D+R+M'!S1012)/(+'G+T+D+R+M'!$H1012))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!T1012)/(+'G+T+D+R+M'!$H1012)),1/13,(+'G+T+D+R+M'!T1012)/(+'G+T+D+R+M'!$H1012))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!U1012)/(+'G+T+D+R+M'!$H1012)),1/13,(+'G+T+D+R+M'!U1012)/(+'G+T+D+R+M'!$H1012))","v":0},1]
["F126","Account 369",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1016)/(+'G+T+D+R+M'!$H1016)),1/13,(+'G+T+D+R+M'!I1016)/(+'G+T+D+R+M'!$H1016))","v":0.78539288552958697},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1016)/(+'G+T+D+R+M'!$H1016)),1/13,(+'G+T+D+R+M'!J1016)/(+'G+T+D+R+M'!$H1016))","v":7.8289734924880422E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1016)/(+'G+T+D+R+M'!$H1016)),1/13,(+'G+T+D+R+M'!K1016)/(+'G+T+D+R+M'!$H1016))","v":2.9065861028486485E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1016)/(+'G+T+D+R+M'!$H1016)),1/13,(+'G+T+D+R+M'!L1016)/(+'G+T+D+R+M'!$H1016))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1016)/(+'G+T+D+R+M'!$H1016)),1/13,(+'G+T+D+R+M'!M1016)/(+'G+T+D+R+M'!$H1016))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1016)/(+'G+T+D+R+M'!$H1016)),1/13,(+'G+T+D+R+M'!N1016)/(+'G+T+D+R+M'!$H1016))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1016)/(+'G+T+D+R+M'!$H1016)),1/13,(+'G+T+D+R+M'!O1016)/(+'G+T+D+R+M'!$H1016))","v":3.1928485944810818E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1016)/(+'G+T+D+R+M'!$H1016)),1/13,(+'G+T+D+R+M'!P1016)/(+'G+T+D+R+M'!$H1016))","v":6.2319057797520462E-4},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1016)/(+'G+T+D+R+M'!$H1016)),1/13,(+'G+T+D+R+M'!Q1016)/(+'G+T+D+R+M'!$H1016))","v":0.12959475427022782},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1016)/(+'G+T+D+R+M'!$H1016)),1/13,(+'G+T+D+R+M'!R1016)/(+'G+T+D+R+M'!$H1016))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1016)/(+'G+T+D+R+M'!$H1016)),1/13,(+'G+T+D+R+M'!S1016)/(+'G+T+D+R+M'!$H1016))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!T1016)/(+'G+T+D+R+M'!$H1016)),1/13,(+'G+T+D+R+M'!T1016)/(+'G+T+D+R+M'!$H1016))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!U1016)/(+'G+T+D+R+M'!$H1016)),1/13,(+'G+T+D+R+M'!U1016)/(+'G+T+D+R+M'!$H1016))","v":0},1]
["F127","Account 370",null,null,null,{"$f":"IF(ISERROR(('G+T+D+R+M'!I1020/'G+T+D+R+M'!$H1020)),1/13,('G+T+D+R+M'!I1020/'G+T+D+R+M'!$H1020))","v":0.6875613214113736},{"$f":"IF(ISERROR(('G+T+D+R+M'!J1020/'G+T+D+R+M'!$H1020)),1/13,('G+T+D+R+M'!J1020/'G+T+D+R+M'!$H1020))","v":0.10736553796767434},{"$f":"IF(ISERROR(('G+T+D+R+M'!K1020/'G+T+D+R+M'!$H1020)),1/13,('G+T+D+R+M'!K1020/'G+T+D+R+M'!$H1020))","v":1.3038979187094592E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!L1020/'G+T+D+R+M'!$H1020)),1/13,('G+T+D+R+M'!L1020/'G+T+D+R+M'!$H1020))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!M1020/'G+T+D+R+M'!$H1020)),1/13,('G+T+D+R+M'!M1020/'G+T+D+R+M'!$H1020))","v":3.9938846746086255E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!N1020/'G+T+D+R+M'!$H1020)),1/13,('G+T+D+R+M'!N1020/'G+T+D+R+M'!$H1020))","v":1.1025377225152002E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!O1020/'G+T+D+R+M'!$H1020)),1/13,('G+T+D+R+M'!O1020/'G+T+D+R+M'!$H1020))","v":2.0718151095558022E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!P1020/'G+T+D+R+M'!$H1020)),1/13,('G+T+D+R+M'!P1020/'G+T+D+R+M'!$H1020))","v":4.0438361462350652E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!Q1020/'G+T+D+R+M'!$H1020)),1/13,('G+T+D+R+M'!Q1020/'G+T+D+R+M'!$H1020))","v":0.12902118413289432},{"$f":"IF(ISERROR(('G+T+D+R+M'!R1020/'G+T+D+R+M'!$H1020)),1/13,('G+T+D+R+M'!R1020/'G+T+D+R+M'!$H1020))","v":1.9926464909339321E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!S1020/'G+T+D+R+M'!$H1020)),1/13,('G+T+D+R+M'!S1020/'G+T+D+R+M'!$H1020))","v":3.1244299854839772E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!T1020/'G+T+D+R+M'!$H1020)),1/13,('G+T+D+R+M'!T1020/'G+T+D+R+M'!$H1020))","v":3.1244299854839772E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!U1020/'G+T+D+R+M'!$H1020)),1/13,('G+T+D+R+M'!U1020/'G+T+D+R+M'!$H1020))","v":3.1244299854839772E-3},1]
["F128","Account 371",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1025)/(+'G+T+D+R+M'!$H1025)),1/13,(+'G+T+D+R+M'!I1025)/(+'G+T+D+R+M'!$H1025))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1025)/(+'G+T+D+R+M'!$H1025)),1/13,(+'G+T+D+R+M'!J1025)/(+'G+T+D+R+M'!$H1025))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1025)/(+'G+T+D+R+M'!$H1025)),1/13,(+'G+T+D+R+M'!K1025)/(+'G+T+D+R+M'!$H1025))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1025)/(+'G+T+D+R+M'!$H1025)),1/13,(+'G+T+D+R+M'!L1025)/(+'G+T+D+R+M'!$H1025))","v":1},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1025)/(+'G+T+D+R+M'!$H1025)),1/13,(+'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'!$H1025)),1/13,(+'G+T+D+R+M'!N1025)/(+'G+T+D+R+M'!$H1025))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1025)/(+'G+T+D+R+M'!$H1025)),1/13,(+'G+T+D+R+M'!O1025)/(+'G+T+D+R+M'!$H1025))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1025)/(+'G+T+D+R+M'!$H1025)),1/13,(+'G+T+D+R+M'!P1025)/(+'G+T+D+R+M'!$H1025))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1025)/(+'G+T+D+R+M'!$H1025)),1/13,(+'G+T+D+R+M'!Q1025)/(+'G+T+D+R+M'!$H1025))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1025)/(+'G+T+D+R+M'!$H1025)),1/13,(+'G+T+D+R+M'!R1025)/(+'G+T+D+R+M'!$H1025))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1025)/(+'G+T+D+R+M'!$H1025)),1/13,(+'G+T+D+R+M'!S1025)/(+'G+T+D+R+M'!$H1025))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!T1025)/(+'G+T+D+R+M'!$H1025)),1/13,(+'G+T+D+R+M'!T1025)/(+'G+T+D+R+M'!$H1025))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!U1025)/(+'G+T+D+R+M'!$H1025)),1/13,(+'G+T+D+R+M'!U1025)/(+'G+T+D+R+M'!$H1025))","v":0},1]
["F129","Account 372",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1030)/(+'G+T+D+R+M'!$H1030)),1/13,(+'G+T+D+R+M'!I1030)/(+'G+T+D+R+M'!$H1030))","v":7.6923076923076927E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1030)/(+'G+T+D+R+M'!$H1030)),1/13,(+'G+T+D+R+M'!J1030)/(+'G+T+D+R+M'!$H1030))","v":7.6923076923076927E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1030)/(+'G+T+D+R+M'!$H1030)),1/13,(+'G+T+D+R+M'!K1030)/(+'G+T+D+R+M'!$H1030))","v":7.6923076923076927E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1030)/(+'G+T+D+R+M'!$H1030)),1/13,(+'G+T+D+R+M'!L1030)/(+'G+T+D+R+M'!$H1030))","v":7.6923076923076927E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1030)/(+'G+T+D+R+M'!$H1030)),1/13,(+'G+T+D+R+M'!M1030)/(+'G+T+D+R+M'!$H1030))","v":7.6923076923076927E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1030)/(+'G+T+D+R+M'!$H1030)),1/13,(+'G+T+D+R+M'!N1030)/(+'G+T+D+R+M'!$H1030))","v":7.6923076923076927E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1030)/(+'G+T+D+R+M'!$H1030)),1/13,(+'G+T+D+R+M'!O1030)/(+'G+T+D+R+M'!$H1030))","v":7.6923076923076927E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1030)/(+'G+T+D+R+M'!$H1030)),1/13,(+'G+T+D+R+M'!P1030)/(+'G+T+D+R+M'!$H1030))","v":7.6923076923076927E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1030)/(+'G+T+D+R+M'!$H1030)),1/13,(+'G+T+D+R+M'!Q1030)/(+'G+T+D+R+M'!$H1030))","v":7.6923076923076927E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1030)/(+'G+T+D+R+M'!$H1030)),1/13,(+'G+T+D+R+M'!R1030)/(+'G+T+D+R+M'!$H1030))","v":7.6923076923076927E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1030)/(+'G+T+D+R+M'!$H1030)),1/13,(+'G+T+D+R+M'!S1030)/(+'G+T+D+R+M'!$H1030))","v":7.6923076923076927E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!T1030)/(+'G+T+D+R+M'!$H1030)),1/13,(+'G+T+D+R+M'!T1030)/(+'G+T+D+R+M'!$H1030))","v":7.6923076923076927E-2},{"$f":"IF(ISERROR((+'G+T+D+R+M'!U1030)/(+'G+T+D+R+M'!$H1030)),1/13,(+'G+T+D+R+M'!U1030)/(+'G+T+D+R+M'!$H1030))","v":7.6923076923076927E-2},1]
["F130","Account 373",null,null,null,{"$f":"IF(ISERROR((+'G+T+D+R+M'!I1032)/(+'G+T+D+R+M'!$H1032)),1/13,(+'G+T+D+R+M'!I1032)/(+'G+T+D+R+M'!$H1032))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1032)/(+'G+T+D+R+M'!$H1032)),1/13,(+'G+T+D+R+M'!J1032)/(+'G+T+D+R+M'!$H1032))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1032)/(+'G+T+D+R+M'!$H1032)),1/13,(+'G+T+D+R+M'!K1032)/(+'G+T+D+R+M'!$H1032))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!L1032)/(+'G+T+D+R+M'!$H1032)),1/13,(+'G+T+D+R+M'!L1032)/(+'G+T+D+R+M'!$H1032))","v":1},{"$f":"IF(ISERROR((+'G+T+D+R+M'!M1032)/(+'G+T+D+R+M'!$H1032)),1/13,(+'G+T+D+R+M'!M1032)/(+'G+T+D+R+M'!$H1032))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1032)/(+'G+T+D+R+M'!$H1032)),1/13,(+'G+T+D+R+M'!N1032)/(+'G+T+D+R+M'!$H1032))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1032)/(+'G+T+D+R+M'!$H1032)),1/13,(+'G+T+D+R+M'!O1032)/(+'G+T+D+R+M'!$H1032))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!P1032)/(+'G+T+D+R+M'!$H1032)),1/13,(+'G+T+D+R+M'!P1032)/(+'G+T+D+R+M'!$H1032))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!Q1032)/(+'G+T+D+R+M'!$H1032)),1/13,(+'G+T+D+R+M'!Q1032)/(+'G+T+D+R+M'!$H1032))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!R1032)/(+'G+T+D+R+M'!$H1032)),1/13,(+'G+T+D+R+M'!R1032)/(+'G+T+D+R+M'!$H1032))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!S1032)/(+'G+T+D+R+M'!$H1032)),1/13,(+'G+T+D+R+M'!S1032)/(+'G+T+D+R+M'!$H1032))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!T1032)/(+'G+T+D+R+M'!$H1032)),1/13,(+'G+T+D+R+M'!T1032)/(+'G+T+D+R+M'!$H1032))","v":0},{"$f":"IF(ISERROR((+'G+T+D+R+M'!U1032)/(+'G+T+D+R+M'!$H1032)),1/13,(+'G+T+D+R+M'!U1032)/(+'G+T+D+R+M'!$H1032))","v":0},1]
["F131","Account 581 thru 587 & 591 thru 597",null,null,null,{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!I448:I460)+SUM('G+T+D+R+M'!I468:I480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480))),1/13,(SUM('G+T+D+R+M'!I448:I460)+SUM('G+T+D+R+M'!I468:I480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480)))","v":0.57362463457472523},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!J448:J460)+SUM('G+T+D+R+M'!J468:J480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480))),1/13,(SUM('G+T+D+R+M'!J448:J460)+SUM('G+T+D+R+M'!J468:J480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480)))","v":0.23165275068547789},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!K448:K460)+SUM('G+T+D+R+M'!K468:K480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480))),1/13,(SUM('G+T+D+R+M'!K448:K460)+SUM('G+T+D+R+M'!K468:K480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480)))","v":6.4141399701836216E-2},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!L448:L460)+SUM('G+T+D+R+M'!L468:L480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480))),1/13,(SUM('G+T+D+R+M'!L448:L460)+SUM('G+T+D+R+M'!L468:L480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480)))","v":3.3061861023704522E-2},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!M448:M460)+SUM('G+T+D+R+M'!M468:M480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480))),1/13,(SUM('G+T+D+R+M'!M448:M460)+SUM('G+T+D+R+M'!M468:M480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480)))","v":2.447173965912308E-3},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!N448:N460)+SUM('G+T+D+R+M'!N468:N480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480))),1/13,(SUM('G+T+D+R+M'!N448:N460)+SUM('G+T+D+R+M'!N468:N480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480)))","v":7.1255813100959938E-3},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!O448:O460)+SUM('G+T+D+R+M'!O468:O480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480))),1/13,(SUM('G+T+D+R+M'!O448:O460)+SUM('G+T+D+R+M'!O468:O480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480)))","v":5.3856425052302155E-4},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!P448:P460)+SUM('G+T+D+R+M'!P468:P480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480))),1/13,(SUM('G+T+D+R+M'!P448:P460)+SUM('G+T+D+R+M'!P468:P480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480)))","v":1.7766252473707558E-4},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!Q448:Q460)+SUM('G+T+D+R+M'!Q468:Q480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480))),1/13,(SUM('G+T+D+R+M'!Q448:Q460)+SUM('G+T+D+R+M'!Q468:Q480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480)))","v":8.6059401186412865E-2},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!R448:R460)+SUM('G+T+D+R+M'!R468:R480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480))),1/13,(SUM('G+T+D+R+M'!R448:R460)+SUM('G+T+D+R+M'!R468:R480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480)))","v":5.9664094421367335E-4},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!S448:S460)+SUM('G+T+D+R+M'!S468:S480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480))),1/13,(SUM('G+T+D+R+M'!S448:S460)+SUM('G+T+D+R+M'!S468:S480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480)))","v":1.9144327745370911E-4},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!T448:T460)+SUM('G+T+D+R+M'!T468:T480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480))),1/13,(SUM('G+T+D+R+M'!T448:T460)+SUM('G+T+D+R+M'!T468:T480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480)))","v":1.9144327745370911E-4},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!U448:U460)+SUM('G+T+D+R+M'!U468:U480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480))),1/13,(SUM('G+T+D+R+M'!U448:U460)+SUM('G+T+D+R+M'!U468:U480))/(SUM('G+T+D+R+M'!$H448:$H460)+SUM('G+T+D+R+M'!$H468:$H480)))","v":1.9144327745370911E-4},1]
["F132","Account 364 + 365",null,null,null,{"$f":"IF(ISERROR(('G+T+D+R+M'!I993+'G+T+D+R+M'!I998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998)),1/13,('G+T+D+R+M'!I993+'G+T+D+R+M'!I998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998))","v":0.57846582615963049},{"$f":"IF(ISERROR(('G+T+D+R+M'!J993+'G+T+D+R+M'!J998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998)),1/13,('G+T+D+R+M'!J993+'G+T+D+R+M'!J998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998))","v":0.24774108975668224},{"$f":"IF(ISERROR(('G+T+D+R+M'!K993+'G+T+D+R+M'!K998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998)),1/13,('G+T+D+R+M'!K993+'G+T+D+R+M'!K998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998))","v":7.1751823812575721E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!L993+'G+T+D+R+M'!L998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998)),1/13,('G+T+D+R+M'!L993+'G+T+D+R+M'!L998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998))","v":1.1632874172585657E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!M993+'G+T+D+R+M'!M998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998)),1/13,('G+T+D+R+M'!M993+'G+T+D+R+M'!M998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!N993+'G+T+D+R+M'!N998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998)),1/13,('G+T+D+R+M'!N993+'G+T+D+R+M'!N998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998))","v":7.2118419141338702E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!O993+'G+T+D+R+M'!O998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998)),1/13,('G+T+D+R+M'!O993+'G+T+D+R+M'!O998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998))","v":1.3558776051869435E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!P993+'G+T+D+R+M'!P998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998)),1/13,('G+T+D+R+M'!P993+'G+T+D+R+M'!P998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998))","v":1.0558548005661218E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!Q993+'G+T+D+R+M'!Q998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998)),1/13,('G+T+D+R+M'!Q993+'G+T+D+R+M'!Q998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998))","v":8.2295689487893939E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!R993+'G+T+D+R+M'!R998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998)),1/13,('G+T+D+R+M'!R993+'G+T+D+R+M'!R998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998))","v":6.5968145592271328E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!S993+'G+T+D+R+M'!S998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998)),1/13,('G+T+D+R+M'!S993+'G+T+D+R+M'!S998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!T993+'G+T+D+R+M'!T998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998)),1/13,('G+T+D+R+M'!T993+'G+T+D+R+M'!T998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!U993+'G+T+D+R+M'!U998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998)),1/13,('G+T+D+R+M'!U993+'G+T+D+R+M'!U998)/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998))","v":0},1]
["F133","Account 366 + 367",null,null,null,{"$f":"IF(ISERROR(('G+T+D+R+M'!I1003+'G+T+D+R+M'!I1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008)),1/13,('G+T+D+R+M'!I1003+'G+T+D+R+M'!I1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008))","v":0.61872295440276437},{"$f":"IF(ISERROR(('G+T+D+R+M'!J1003+'G+T+D+R+M'!J1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008)),1/13,('G+T+D+R+M'!J1003+'G+T+D+R+M'!J1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008))","v":0.2212709218608172},{"$f":"IF(ISERROR(('G+T+D+R+M'!K1003+'G+T+D+R+M'!K1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008)),1/13,('G+T+D+R+M'!K1003+'G+T+D+R+M'!K1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008))","v":6.408542166257801E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!L1003+'G+T+D+R+M'!L1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008)),1/13,('G+T+D+R+M'!L1003+'G+T+D+R+M'!L1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008))","v":2.6504782590231202E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!M1003+'G+T+D+R+M'!M1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008)),1/13,('G+T+D+R+M'!M1003+'G+T+D+R+M'!M1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!N1003+'G+T+D+R+M'!N1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008)),1/13,('G+T+D+R+M'!N1003+'G+T+D+R+M'!N1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008))","v":6.441284771218859E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!O1003+'G+T+D+R+M'!O1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008)),1/13,('G+T+D+R+M'!O1003+'G+T+D+R+M'!O1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008))","v":1.2110073784078846E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!P1003+'G+T+D+R+M'!P1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008)),1/13,('G+T+D+R+M'!P1003+'G+T+D+R+M'!P1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008))","v":9.4304083873165178E-5},{"$f":"IF(ISERROR(('G+T+D+R+M'!Q1003+'G+T+D+R+M'!Q1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008)),1/13,('G+T+D+R+M'!Q1003+'G+T+D+R+M'!Q1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008))","v":8.6024337153163044E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!R1003+'G+T+D+R+M'!R1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008)),1/13,('G+T+D+R+M'!R1003+'G+T+D+R+M'!R1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008))","v":5.8919706872149038E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!S1003+'G+T+D+R+M'!S1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008)),1/13,('G+T+D+R+M'!S1003+'G+T+D+R+M'!S1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!T1003+'G+T+D+R+M'!T1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008)),1/13,('G+T+D+R+M'!T1003+'G+T+D+R+M'!T1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!U1003+'G+T+D+R+M'!U1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008)),1/13,('G+T+D+R+M'!U1003+'G+T+D+R+M'!U1008)/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008))","v":0},1]
["F134","Account 364 + 365 + 369  (OH)",null,null,null,{"$f":"IF(ISERROR(('G+T+D+R+M'!I993+'G+T+D+R+M'!I998+('G+T+D+R+M'!I1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH))),1/13,('G+T+D+R+M'!I993+'G+T+D+R+M'!I998+('G+T+D+R+M'!I1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH)))","v":0.60554032062753049},{"$f":"IF(ISERROR(('G+T+D+R+M'!J993+'G+T+D+R+M'!J998+('G+T+D+R+M'!J1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH))),1/13,('G+T+D+R+M'!J993+'G+T+D+R+M'!J998+('G+T+D+R+M'!J1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH)))","v":0.22556994508889178},{"$f":"IF(ISERROR(('G+T+D+R+M'!K993+'G+T+D+R+M'!K998+('G+T+D+R+M'!K1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH))),1/13,('G+T+D+R+M'!K993+'G+T+D+R+M'!K998+('G+T+D+R+M'!K1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH)))","v":6.274406033694066E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!L993+'G+T+D+R+M'!L998+('G+T+D+R+M'!L1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH))),1/13,('G+T+D+R+M'!L993+'G+T+D+R+M'!L998+('G+T+D+R+M'!L1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH)))","v":1.0110820032395355E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!M993+'G+T+D+R+M'!M998+('G+T+D+R+M'!M1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH))),1/13,('G+T+D+R+M'!M993+'G+T+D+R+M'!M998+('G+T+D+R+M'!M1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH)))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!N993+'G+T+D+R+M'!N998+('G+T+D+R+M'!N1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH))),1/13,('G+T+D+R+M'!N993+'G+T+D+R+M'!N998+('G+T+D+R+M'!N1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH)))","v":6.2682390107625203E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!O993+'G+T+D+R+M'!O998+('G+T+D+R+M'!O1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH))),1/13,('G+T+D+R+M'!O993+'G+T+D+R+M'!O998+('G+T+D+R+M'!O1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH)))","v":5.3560210271283958E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!P993+'G+T+D+R+M'!P998+('G+T+D+R+M'!P1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH))),1/13,('G+T+D+R+M'!P993+'G+T+D+R+M'!P998+('G+T+D+R+M'!P1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH)))","v":1.7330932633762895E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!Q993+'G+T+D+R+M'!Q998+('G+T+D+R+M'!Q1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH))),1/13,('G+T+D+R+M'!Q993+'G+T+D+R+M'!Q998+('G+T+D+R+M'!Q1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH)))","v":8.8484335243964984E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!R993+'G+T+D+R+M'!R998+('G+T+D+R+M'!R1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH))),1/13,('G+T+D+R+M'!R993+'G+T+D+R+M'!R998+('G+T+D+R+M'!R1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH)))","v":5.7336823046376763E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!S993+'G+T+D+R+M'!S998+('G+T+D+R+M'!S1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH))),1/13,('G+T+D+R+M'!S993+'G+T+D+R+M'!S998+('G+T+D+R+M'!S1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH)))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!T993+'G+T+D+R+M'!T998+('G+T+D+R+M'!T1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH))),1/13,('G+T+D+R+M'!T993+'G+T+D+R+M'!T998+('G+T+D+R+M'!T1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH)))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!U993+'G+T+D+R+M'!U998+('G+T+D+R+M'!U1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH))),1/13,('G+T+D+R+M'!U993+'G+T+D+R+M'!U998+('G+T+D+R+M'!U1016*OH))/('G+T+D+R+M'!$H993+'G+T+D+R+M'!$H998+('G+T+D+R+M'!$H1016*OH)))","v":0},1]
["F135","Account 366 + 367 + 369  (UG)",null,null,null,{"$f":"IF(ISERROR(('G+T+D+R+M'!I1003+'G+T+D+R+M'!I1008+('G+T+D+R+M'!I1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH)))),1/13,('G+T+D+R+M'!I1003+'G+T+D+R+M'!I1008+('G+T+D+R+M'!I1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH))))","v":0.64857376955915813},{"$f":"IF(ISERROR(('G+T+D+R+M'!J1003+'G+T+D+R+M'!J1008+('G+T+D+R+M'!J1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH)))),1/13,('G+T+D+R+M'!J1003+'G+T+D+R+M'!J1008+('G+T+D+R+M'!J1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH))))","v":0.19566279354870583},{"$f":"IF(ISERROR(('G+T+D+R+M'!K1003+'G+T+D+R+M'!K1008+('G+T+D+R+M'!K1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH)))),1/13,('G+T+D+R+M'!K1003+'G+T+D+R+M'!K1008+('G+T+D+R+M'!K1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH))))","v":5.3128207608248872E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!L1003+'G+T+D+R+M'!L1008+('G+T+D+R+M'!L1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH)))),1/13,('G+T+D+R+M'!L1003+'G+T+D+R+M'!L1008+('G+T+D+R+M'!L1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH))))","v":2.1757739374263451E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!M1003+'G+T+D+R+M'!M1008+('G+T+D+R+M'!M1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH)))),1/13,('G+T+D+R+M'!M1003+'G+T+D+R+M'!M1008+('G+T+D+R+M'!M1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH))))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!N1003+'G+T+D+R+M'!N1008+('G+T+D+R+M'!N1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH)))),1/13,('G+T+D+R+M'!N1003+'G+T+D+R+M'!N1008+('G+T+D+R+M'!N1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH))))","v":5.2876417608966175E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!O1003+'G+T+D+R+M'!O1008+('G+T+D+R+M'!O1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH)))),1/13,('G+T+D+R+M'!O1003+'G+T+D+R+M'!O1008+('G+T+D+R+M'!O1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH))))","v":6.7125502695395897E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!P1003+'G+T+D+R+M'!P1008+('G+T+D+R+M'!P1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH)))),1/13,('G+T+D+R+M'!P1003+'G+T+D+R+M'!P1008+('G+T+D+R+M'!P1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH))))","v":1.8902838637581599E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!Q1003+'G+T+D+R+M'!Q1008+('G+T+D+R+M'!Q1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH)))),1/13,('G+T+D+R+M'!Q1003+'G+T+D+R+M'!Q1008+('G+T+D+R+M'!Q1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH))))","v":9.3827859113334827E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!R1003+'G+T+D+R+M'!R1008+('G+T+D+R+M'!R1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH)))),1/13,('G+T+D+R+M'!R1003+'G+T+D+R+M'!R1008+('G+T+D+R+M'!R1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH))))","v":4.8367105889965173E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!S1003+'G+T+D+R+M'!S1008+('G+T+D+R+M'!S1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH)))),1/13,('G+T+D+R+M'!S1003+'G+T+D+R+M'!S1008+('G+T+D+R+M'!S1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH))))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!T1003+'G+T+D+R+M'!T1008+('G+T+D+R+M'!T1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH)))),1/13,('G+T+D+R+M'!T1003+'G+T+D+R+M'!T1008+('G+T+D+R+M'!T1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH))))","v":0},{"$f":"IF(ISERROR(('G+T+D+R+M'!U1003+'G+T+D+R+M'!U1008+('G+T+D+R+M'!U1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH)))),1/13,('G+T+D+R+M'!U1003+'G+T+D+R+M'!U1008+('G+T+D+R+M'!U1016*(1-OH)))/('G+T+D+R+M'!$H1003+'G+T+D+R+M'!$H1008+('G+T+D+R+M'!$H1016*(1-OH))))","v":0},1]
["F136","Account 902 + 903 + 904",null,null,null,{"$f":"IF(ISERROR(('G+T+D+R+M'!I492+'G+T+D+R+M'!I494+'G+T+D+R+M'!I496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496)),1/13,('G+T+D+R+M'!I492+'G+T+D+R+M'!I494+'G+T+D+R+M'!I496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496))","v":0.85657471395691565},{"$f":"IF(ISERROR(('G+T+D+R+M'!J492+'G+T+D+R+M'!J494+'G+T+D+R+M'!J496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496)),1/13,('G+T+D+R+M'!J492+'G+T+D+R+M'!J494+'G+T+D+R+M'!J496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496))","v":2.8694948091814283E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!K492+'G+T+D+R+M'!K494+'G+T+D+R+M'!K496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496)),1/13,('G+T+D+R+M'!K492+'G+T+D+R+M'!K494+'G+T+D+R+M'!K496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496))","v":4.7020147789491335E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!L492+'G+T+D+R+M'!L494+'G+T+D+R+M'!L496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496)),1/13,('G+T+D+R+M'!L492+'G+T+D+R+M'!L494+'G+T+D+R+M'!L496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496))","v":8.4138416754678952E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!M492+'G+T+D+R+M'!M494+'G+T+D+R+M'!M496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496)),1/13,('G+T+D+R+M'!M492+'G+T+D+R+M'!M494+'G+T+D+R+M'!M496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496))","v":6.7663868844736446E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!N492+'G+T+D+R+M'!N494+'G+T+D+R+M'!N496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496)),1/13,('G+T+D+R+M'!N492+'G+T+D+R+M'!N494+'G+T+D+R+M'!N496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496))","v":3.2397647265186972E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!O492+'G+T+D+R+M'!O494+'G+T+D+R+M'!O496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496)),1/13,('G+T+D+R+M'!O492+'G+T+D+R+M'!O494+'G+T+D+R+M'!O496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496))","v":2.301312168022371E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!P492+'G+T+D+R+M'!P494+'G+T+D+R+M'!P496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496)),1/13,('G+T+D+R+M'!P492+'G+T+D+R+M'!P494+'G+T+D+R+M'!P496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496))","v":4.4917759726227153E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!Q492+'G+T+D+R+M'!Q494+'G+T+D+R+M'!Q496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496)),1/13,('G+T+D+R+M'!Q492+'G+T+D+R+M'!Q494+'G+T+D+R+M'!Q496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496))","v":8.878021563024846E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!R492+'G+T+D+R+M'!R494+'G+T+D+R+M'!R496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496)),1/13,('G+T+D+R+M'!R492+'G+T+D+R+M'!R494+'G+T+D+R+M'!R496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496))","v":1.1186779923584068E-5},{"$f":"IF(ISERROR(('G+T+D+R+M'!S492+'G+T+D+R+M'!S494+'G+T+D+R+M'!S496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496)),1/13,('G+T+D+R+M'!S492+'G+T+D+R+M'!S494+'G+T+D+R+M'!S496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496))","v":1.2068653106228985E-5},{"$f":"IF(ISERROR(('G+T+D+R+M'!T492+'G+T+D+R+M'!T494+'G+T+D+R+M'!T496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496)),1/13,('G+T+D+R+M'!T492+'G+T+D+R+M'!T494+'G+T+D+R+M'!T496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496))","v":2.7184528648914398E-5},{"$f":"IF(ISERROR(('G+T+D+R+M'!U492+'G+T+D+R+M'!U494+'G+T+D+R+M'!U496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496)),1/13,('G+T+D+R+M'!U492+'G+T+D+R+M'!U494+'G+T+D+R+M'!U496)/('G+T+D+R+M'!$H492+'G+T+D+R+M'!$H494+'G+T+D+R+M'!$H496))","v":2.7184528648914398E-5},1]
["F137","Total O & M Expense",null,null,null,{"$f":"IF(ISERROR('G+T+D+R+M'!I$574/'G+T+D+R+M'!$H$574),1/13,'G+T+D+R+M'!I$574/'G+T+D+R+M'!$H$574)","v":0.36882570551487803},{"$f":"IF(ISERROR('G+T+D+R+M'!J$574/'G+T+D+R+M'!$H$574),1/13,'G+T+D+R+M'!J$574/'G+T+D+R+M'!$H$574)","v":0.26375420505328906},{"$f":"IF(ISERROR('G+T+D+R+M'!K$574/'G+T+D+R+M'!$H$574),1/13,'G+T+D+R+M'!K$574/'G+T+D+R+M'!$H$574)","v":8.5091620884320179E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!L$574/'G+T+D+R+M'!$H$574),1/13,'G+T+D+R+M'!L$574/'G+T+D+R+M'!$H$574)","v":5.9947280500819095E-3},{"$f":"IF(ISERROR('G+T+D+R+M'!M$574/'G+T+D+R+M'!$H$574),1/13,'G+T+D+R+M'!M$574/'G+T+D+R+M'!$H$574)","v":0.1521544860424946},{"$f":"IF(ISERROR('G+T+D+R+M'!N$574/'G+T+D+R+M'!$H$574),1/13,'G+T+D+R+M'!N$574/'G+T+D+R+M'!$H$574)","v":8.3567371322478858E-3},{"$f":"IF(ISERROR('G+T+D+R+M'!O$574/'G+T+D+R+M'!$H$574),1/13,'G+T+D+R+M'!O$574/'G+T+D+R+M'!$H$574)","v":3.4230954964531397E-4},{"$f":"IF(ISERROR('G+T+D+R+M'!P$574/'G+T+D+R+M'!$H$574),1/13,'G+T+D+R+M'!P$574/'G+T+D+R+M'!$H$574)","v":5.3942145099646185E-4},{"$f":"IF(ISERROR('G+T+D+R+M'!Q$574/'G+T+D+R+M'!$H$574),1/13,'G+T+D+R+M'!Q$574/'G+T+D+R+M'!$H$574)","v":6.5699548734680202E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!R$574/'G+T+D+R+M'!$H$574),1/13,'G+T+D+R+M'!R$574/'G+T+D+R+M'!$H$574)","v":5.7537012580903774E-4},{"$f":"IF(ISERROR('G+T+D+R+M'!S$574/'G+T+D+R+M'!$H$574),1/13,'G+T+D+R+M'!S$574/'G+T+D+R+M'!$H$574)","v":8.2874754838768699E-3},{"$f":"IF(ISERROR('G+T+D+R+M'!T$574/'G+T+D+R+M'!$H$574),1/13,'G+T+D+R+M'!T$574/'G+T+D+R+M'!$H$574)","v":2.4819069449242042E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!U$574/'G+T+D+R+M'!$H$574),1/13,'G+T+D+R+M'!U$574/'G+T+D+R+M'!$H$574)","v":1.5559322528438425E-2},1]
["F137G","Generation O & M Exp",null,null,null,{"$f":"IF(ISERROR(Generation!I$574/Generation!$H$574),1/13,Generation!I$574/Generation!$H$574)","v":0.32463644402691649},{"$f":"IF(ISERROR(Generation!J$574/Generation!$H$574),1/13,Generation!J$574/Generation!$H$574)","v":0.27660569885656561},{"$f":"IF(ISERROR(Generation!K$574/Generation!$H$574),1/13,Generation!K$574/Generation!$H$574)","v":9.0794668891605937E-2},{"$f":"IF(ISERROR(Generation!L$574/Generation!$H$574),1/13,Generation!L$574/Generation!$H$574)","v":3.3540415308668894E-3},{"$f":"IF(ISERROR(Generation!M$574/Generation!$H$574),1/13,Generation!M$574/Generation!$H$574)","v":0.17507753386639968},{"$f":"IF(ISERROR(Generation!N$574/Generation!$H$574),1/13,Generation!N$574/Generation!$H$574)","v":8.7516751581892833E-3},{"$f":"IF(ISERROR(Generation!O$574/Generation!$H$574),1/13,Generation!O$574/Generation!$H$574)","v":2.3797280474287881E-4},{"$f":"IF(ISERROR(Generation!P$574/Generation!$H$574),1/13,Generation!P$574/Generation!$H$574)","v":5.9136155370476074E-4},{"$f":"IF(ISERROR(Generation!Q$574/Generation!$H$574),1/13,Generation!Q$574/Generation!$H$574)","v":6.2517438062560826E-2},{"$f":"IF(ISERROR(Generation!R$574/Generation!$H$574),1/13,Generation!R$574/Generation!$H$574)","v":5.9252307667394645E-4},{"$f":"IF(ISERROR(Generation!S$574/Generation!$H$574),1/13,Generation!S$574/Generation!$H$574)","v":9.5958577938131048E-3},{"$f":"IF(ISERROR(Generation!T$574/Generation!$H$574),1/13,Generation!T$574/Generation!$H$574)","v":2.9158317783826295E-2},{"$f":"IF(ISERROR(Generation!U$574/Generation!$H$574),1/13,Generation!U$574/Generation!$H$574)","v":1.8086466594134314E-2},1]
["F137T","Transmission O & M Exp",null,null,null,{"$f":"IF(ISERROR(Transmission!I$574/Transmission!$H$574),1/13,Transmission!I$574/Transmission!$H$574)","v":0.34542781354142654},{"$f":"IF(ISERROR(Transmission!J$574/Transmission!$H$574),1/13,Transmission!J$574/Transmission!$H$574)","v":0.28320160239167169},{"$f":"IF(ISERROR(Transmission!K$574/Transmission!$H$574),1/13,Transmission!K$574/Transmission!$H$574)","v":9.0118482937250374E-2},{"$f":"IF(ISERROR(Transmission!L$574/Transmission!$H$574),1/13,Transmission!L$574/Transmission!$H$574)","v":2.6980014974617179E-3},{"$f":"IF(ISERROR(Transmission!M$574/Transmission!$H$574),1/13,Transmission!M$574/Transmission!$H$574)","v":0.16146987022166501},{"$f":"IF(ISERROR(Transmission!N$574/Transmission!$H$574),1/13,Transmission!N$574/Transmission!$H$574)","v":7.7787088267597827E-3},{"$f":"IF(ISERROR(Transmission!O$574/Transmission!$H$574),1/13,Transmission!O$574/Transmission!$H$574)","v":2.1796611581151795E-4},{"$f":"IF(ISERROR(Transmission!P$574/Transmission!$H$574),1/13,Transmission!P$574/Transmission!$H$574)","v":4.5918125794418475E-4},{"$f":"IF(ISERROR(Transmission!Q$574/Transmission!$H$574),1/13,Transmission!Q$574/Transmission!$H$574)","v":6.3380986844961587E-2},{"$f":"IF(ISERROR(Transmission!R$574/Transmission!$H$574),1/13,Transmission!R$574/Transmission!$H$574)","v":6.2709409155535685E-4},{"$f":"IF(ISERROR(Transmission!S$574/Transmission!$H$574),1/13,Transmission!S$574/Transmission!$H$574)","v":8.3022263296889873E-3},{"$f":"IF(ISERROR(Transmission!T$574/Transmission!$H$574),1/13,Transmission!T$574/Transmission!$H$574)","v":2.1250985484364531E-2},{"$f":"IF(ISERROR(Transmission!U$574/Transmission!$H$574),1/13,Transmission!U$574/Transmission!$H$574)","v":1.5067080459438864E-2},1]
["F137D","Distribution O & M Exp ",null,null,null,{"$f":"IF(ISERROR(Distribution!I$574/Distribution!$H$574),1/13,Distribution!I$574/Distribution!$H$574)","v":0.56891533518356407},{"$f":"IF(ISERROR(Distribution!J$574/Distribution!$H$574),1/13,Distribution!J$574/Distribution!$H$574)","v":0.23265693133655374},{"$f":"IF(ISERROR(Distribution!K$574/Distribution!$H$574),1/13,Distribution!K$574/Distribution!$H$574)","v":6.473849569862529E-2},{"$f":"IF(ISERROR(Distribution!L$574/Distribution!$H$574),1/13,Distribution!L$574/Distribution!$H$574)","v":3.0555861770045559E-2},{"$f":"IF(ISERROR(Distribution!M$574/Distribution!$H$574),1/13,Distribution!M$574/Distribution!$H$574)","v":6.9752827389313529E-3},{"$f":"IF(ISERROR(Distribution!N$574/Distribution!$H$574),1/13,Distribution!N$574/Distribution!$H$574)","v":7.495318917309186E-3},{"$f":"IF(ISERROR(Distribution!O$574/Distribution!$H$574),1/13,Distribution!O$574/Distribution!$H$574)","v":5.2528018810989608E-4},{"$f":"IF(ISERROR(Distribution!P$574/Distribution!$H$574),1/13,Distribution!P$574/Distribution!$H$574)","v":1.9694794044989892E-4},{"$f":"IF(ISERROR(Distribution!Q$574/Distribution!$H$574),1/13,Distribution!Q$574/Distribution!$H$574)","v":8.5311783488229556E-2},{"$f":"IF(ISERROR(Distribution!R$574/Distribution!$H$574),1/13,Distribution!R$574/Distribution!$H$574)","v":6.1005216665172034E-4},{"$f":"IF(ISERROR(Distribution!S$574/Distribution!$H$574),1/13,Distribution!S$574/Distribution!$H$574)","v":4.3118222713679484E-4},{"$f":"IF(ISERROR(Distribution!T$574/Distribution!$H$574),1/13,Distribution!T$574/Distribution!$H$574)","v":9.2710495368872119E-4},{"$f":"IF(ISERROR(Distribution!U$574/Distribution!$H$574),1/13,Distribution!U$574/Distribution!$H$574)","v":6.6042339070426727E-4},1]
["F137R","Retail O & M Exp  (Customer)",null,null,null,{"$f":"IF(ISERROR(Retail!I$574/Retail!$H$574),1/13,Retail!I$574/Retail!$H$574)","v":0.85934911845643669},{"$f":"IF(ISERROR(Retail!J$574/Retail!$H$574),1/13,Retail!J$574/Retail!$H$574)","v":2.6460792606575585E-2},{"$f":"IF(ISERROR(Retail!K$574/Retail!$H$574),1/13,Retail!K$574/Retail!$H$574)","v":3.8575502968193009E-3},{"$f":"IF(ISERROR(Retail!L$574/Retail!$H$574),1/13,Retail!L$574/Retail!$H$574)","v":8.9654682541470705E-3},{"$f":"IF(ISERROR(Retail!M$574/Retail!$H$574),1/13,Retail!M$574/Retail!$H$574)","v":5.5667048911595711E-3},{"$f":"IF(ISERROR(Retail!N$574/Retail!$H$574),1/13,Retail!N$574/Retail!$H$574)","v":3.2494386334153552E-3},{"$f":"IF(ISERROR(Retail!O$574/Retail!$H$574),1/13,Retail!O$574/Retail!$H$574)","v":2.3704795635912002E-3},{"$f":"IF(ISERROR(Retail!P$574/Retail!$H$574),1/13,Retail!P$574/Retail!$H$574)","v":4.6228900403114418E-4},{"$f":"IF(ISERROR(Retail!Q$574/Retail!$H$574),1/13,Retail!Q$574/Retail!$H$574)","v":8.9690079390940355E-2},{"$f":"IF(ISERROR(Retail!R$574/Retail!$H$574),1/13,Retail!R$574/Retail!$H$574)","v":9.4567554712651804E-6},{"$f":"IF(ISERROR(Retail!S$574/Retail!$H$574),1/13,Retail!S$574/Retail!$H$574)","v":-1.5793992394049747E-6},{"$f":"IF(ISERROR(Retail!T$574/Retail!$H$574),1/13,Retail!T$574/Retail!$H$574)","v":1.5403368503006153E-5},{"$f":"IF(ISERROR(Retail!U$574/Retail!$H$574),1/13,Retail!U$574/Retail!$H$574)","v":4.7981781489109949E-6},1]
["F137M","Misc & Customer O & M Exp ",null,null,null,{"$f":"IF(ISERROR(Misc!I$574/Misc!$H$574),1/13,Misc!I$574/Misc!$H$574)","v":0.41660568562284861},{"$f":"IF(ISERROR(Misc!J$574/Misc!$H$574),1/13,Misc!J$574/Misc!$H$574)","v":0.26808458375627375},{"$f":"IF(ISERROR(Misc!K$574/Misc!$H$574),1/13,Misc!K$574/Misc!$H$574)","v":8.2320230732500888E-2},{"$f":"IF(ISERROR(Misc!L$574/Misc!$H$574),1/13,Misc!L$574/Misc!$H$574)","v":6.4166572089009062E-3},{"$f":"IF(ISERROR(Misc!M$574/Misc!$H$574),1/13,Misc!M$574/Misc!$H$574)","v":0.11626965956806833},{"$f":"IF(ISERROR(Misc!N$574/Misc!$H$574),1/13,Misc!N$574/Misc!$H$574)","v":8.9041599259173515E-3},{"$f":"IF(ISERROR(Misc!O$574/Misc!$H$574),1/13,Misc!O$574/Misc!$H$574)","v":2.8205414228785251E-4},{"$f":"IF(ISERROR(Misc!P$574/Misc!$H$574),1/13,Misc!P$574/Misc!$H$574)","v":3.8132794640853053E-4},{"$f":"IF(ISERROR(Misc!Q$574/Misc!$H$574),1/13,Misc!Q$574/Misc!$H$574)","v":6.9273080396640083E-2},{"$f":"IF(ISERROR(Misc!R$574/Misc!$H$574),1/13,Misc!R$574/Misc!$H$574)","v":6.6124131192452616E-4},{"$f":"IF(ISERROR(Misc!S$574/Misc!$H$574),1/13,Misc!S$574/Misc!$H$574)","v":5.9292140674824115E-3},{"$f":"IF(ISERROR(Misc!T$574/Misc!$H$574),1/13,Misc!T$574/Misc!$H$574)","v":1.4133813527012335E-2},{"$f":"IF(ISERROR(Misc!U$574/Misc!$H$574),1/13,Misc!U$574/Misc!$H$574)","v":1.0738291793734304E-2},1]
["F138","GTD O&M Exp  (less fuel, purchased p & wheeling)",null,null,null,{"$f":"IF(ISERROR(('G+T+D+R+M'!I387+'G+T+D+R+M'!I427+'G+T+D+R+M'!I484+'G+T+D+R+M'!I500+'G+T+D+R+M'!I516+'G+T+D+R+M'!I530-'G+T+D+R+M'!I220-'G+T+D+R+M'!I271-'G+T+D+R+M'!I333-'G+T+D+R+M'!I367-'G+T+D+R+M'!I408-'G+T+D+R+M'!I374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374)),1/13,('G+T+D+R+M'!I387+'G+T+D+R+M'!I427+'G+T+D+R+M'!I484+'G+T+D+R+M'!I500+'G+T+D+R+M'!I516+'G+T+D+R+M'!I530-'G+T+D+R+M'!I220-'G+T+D+R+M'!I271-'G+T+D+R+M'!I333-'G+T+D+R+M'!I367-'G+T+D+R+M'!I408-'G+T+D+R+M'!I374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374))","v":0.47392388991434942},{"$f":"IF(ISERROR(('G+T+D+R+M'!J387+'G+T+D+R+M'!J427+'G+T+D+R+M'!J484+'G+T+D+R+M'!J500+'G+T+D+R+M'!J516+'G+T+D+R+M'!J530-'G+T+D+R+M'!J220-'G+T+D+R+M'!J271-'G+T+D+R+M'!J333-'G+T+D+R+M'!J367-'G+T+D+R+M'!J408-'G+T+D+R+M'!J374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374)),1/13,('G+T+D+R+M'!J387+'G+T+D+R+M'!J427+'G+T+D+R+M'!J484+'G+T+D+R+M'!J500+'G+T+D+R+M'!J516+'G+T+D+R+M'!J530-'G+T+D+R+M'!J220-'G+T+D+R+M'!J271-'G+T+D+R+M'!J333-'G+T+D+R+M'!J367-'G+T+D+R+M'!J408-'G+T+D+R+M'!J374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374))","v":0.23670444554455081},{"$f":"IF(ISERROR(('G+T+D+R+M'!K387+'G+T+D+R+M'!K427+'G+T+D+R+M'!K484+'G+T+D+R+M'!K500+'G+T+D+R+M'!K516+'G+T+D+R+M'!K530-'G+T+D+R+M'!K220-'G+T+D+R+M'!K271-'G+T+D+R+M'!K333-'G+T+D+R+M'!K367-'G+T+D+R+M'!K408-'G+T+D+R+M'!K374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374)),1/13,('G+T+D+R+M'!K387+'G+T+D+R+M'!K427+'G+T+D+R+M'!K484+'G+T+D+R+M'!K500+'G+T+D+R+M'!K516+'G+T+D+R+M'!K530-'G+T+D+R+M'!K220-'G+T+D+R+M'!K271-'G+T+D+R+M'!K333-'G+T+D+R+M'!K367-'G+T+D+R+M'!K408-'G+T+D+R+M'!K374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374))","v":7.2064398786251233E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!L387+'G+T+D+R+M'!L427+'G+T+D+R+M'!L484+'G+T+D+R+M'!L500+'G+T+D+R+M'!L516+'G+T+D+R+M'!L530-'G+T+D+R+M'!L220-'G+T+D+R+M'!L271-'G+T+D+R+M'!L333-'G+T+D+R+M'!L367-'G+T+D+R+M'!L408-'G+T+D+R+M'!L374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374)),1/13,('G+T+D+R+M'!L387+'G+T+D+R+M'!L427+'G+T+D+R+M'!L484+'G+T+D+R+M'!L500+'G+T+D+R+M'!L516+'G+T+D+R+M'!L530-'G+T+D+R+M'!L220-'G+T+D+R+M'!L271-'G+T+D+R+M'!L333-'G+T+D+R+M'!L367-'G+T+D+R+M'!L408-'G+T+D+R+M'!L374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374))","v":1.1342309318602023E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!M387+'G+T+D+R+M'!M427+'G+T+D+R+M'!M484+'G+T+D+R+M'!M500+'G+T+D+R+M'!M516+'G+T+D+R+M'!M530-'G+T+D+R+M'!M220-'G+T+D+R+M'!M271-'G+T+D+R+M'!M333-'G+T+D+R+M'!M367-'G+T+D+R+M'!M408-'G+T+D+R+M'!M374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374)),1/13,('G+T+D+R+M'!M387+'G+T+D+R+M'!M427+'G+T+D+R+M'!M484+'G+T+D+R+M'!M500+'G+T+D+R+M'!M516+'G+T+D+R+M'!M530-'G+T+D+R+M'!M220-'G+T+D+R+M'!M271-'G+T+D+R+M'!M333-'G+T+D+R+M'!M367-'G+T+D+R+M'!M408-'G+T+D+R+M'!M374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374))","v":9.8288325459033057E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!N387+'G+T+D+R+M'!N427+'G+T+D+R+M'!N484+'G+T+D+R+M'!N500+'G+T+D+R+M'!N516+'G+T+D+R+M'!N530-'G+T+D+R+M'!N220-'G+T+D+R+M'!N271-'G+T+D+R+M'!N333-'G+T+D+R+M'!N367-'G+T+D+R+M'!N408-'G+T+D+R+M'!N374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374)),1/13,('G+T+D+R+M'!N387+'G+T+D+R+M'!N427+'G+T+D+R+M'!N484+'G+T+D+R+M'!N500+'G+T+D+R+M'!N516+'G+T+D+R+M'!N530-'G+T+D+R+M'!N220-'G+T+D+R+M'!N271-'G+T+D+R+M'!N333-'G+T+D+R+M'!N367-'G+T+D+R+M'!N408-'G+T+D+R+M'!N374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374))","v":7.4289860279730269E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!O387+'G+T+D+R+M'!O427+'G+T+D+R+M'!O484+'G+T+D+R+M'!O500+'G+T+D+R+M'!O516+'G+T+D+R+M'!O530-'G+T+D+R+M'!O220-'G+T+D+R+M'!O271-'G+T+D+R+M'!O333-'G+T+D+R+M'!O367-'G+T+D+R+M'!O408-'G+T+D+R+M'!O374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374)),1/13,('G+T+D+R+M'!O387+'G+T+D+R+M'!O427+'G+T+D+R+M'!O484+'G+T+D+R+M'!O500+'G+T+D+R+M'!O516+'G+T+D+R+M'!O530-'G+T+D+R+M'!O220-'G+T+D+R+M'!O271-'G+T+D+R+M'!O333-'G+T+D+R+M'!O367-'G+T+D+R+M'!O408-'G+T+D+R+M'!O374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374))","v":5.6875211292782557E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!P387+'G+T+D+R+M'!P427+'G+T+D+R+M'!P484+'G+T+D+R+M'!P500+'G+T+D+R+M'!P516+'G+T+D+R+M'!P530-'G+T+D+R+M'!P220-'G+T+D+R+M'!P271-'G+T+D+R+M'!P333-'G+T+D+R+M'!P367-'G+T+D+R+M'!P408-'G+T+D+R+M'!P374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374)),1/13,('G+T+D+R+M'!P387+'G+T+D+R+M'!P427+'G+T+D+R+M'!P484+'G+T+D+R+M'!P500+'G+T+D+R+M'!P516+'G+T+D+R+M'!P530-'G+T+D+R+M'!P220-'G+T+D+R+M'!P271-'G+T+D+R+M'!P333-'G+T+D+R+M'!P367-'G+T+D+R+M'!P408-'G+T+D+R+M'!P374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374))","v":3.6799974391932223E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!Q387+'G+T+D+R+M'!Q427+'G+T+D+R+M'!Q484+'G+T+D+R+M'!Q500+'G+T+D+R+M'!Q516+'G+T+D+R+M'!Q530-'G+T+D+R+M'!Q220-'G+T+D+R+M'!Q271-'G+T+D+R+M'!Q333-'G+T+D+R+M'!Q367-'G+T+D+R+M'!Q408-'G+T+D+R+M'!Q374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374)),1/13,('G+T+D+R+M'!Q387+'G+T+D+R+M'!Q427+'G+T+D+R+M'!Q484+'G+T+D+R+M'!Q500+'G+T+D+R+M'!Q516+'G+T+D+R+M'!Q530-'G+T+D+R+M'!Q220-'G+T+D+R+M'!Q271-'G+T+D+R+M'!Q333-'G+T+D+R+M'!Q367-'G+T+D+R+M'!Q408-'G+T+D+R+M'!Q374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374))","v":7.2687596943000532E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!R387+'G+T+D+R+M'!R427+'G+T+D+R+M'!R484+'G+T+D+R+M'!R500+'G+T+D+R+M'!R516+'G+T+D+R+M'!R530-'G+T+D+R+M'!R220-'G+T+D+R+M'!R271-'G+T+D+R+M'!R333-'G+T+D+R+M'!R367-'G+T+D+R+M'!R408-'G+T+D+R+M'!R374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374)),1/13,('G+T+D+R+M'!R387+'G+T+D+R+M'!R427+'G+T+D+R+M'!R484+'G+T+D+R+M'!R500+'G+T+D+R+M'!R516+'G+T+D+R+M'!R530-'G+T+D+R+M'!R220-'G+T+D+R+M'!R271-'G+T+D+R+M'!R333-'G+T+D+R+M'!R367-'G+T+D+R+M'!R408-'G+T+D+R+M'!R374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374))","v":5.4656063836343814E-4},{"$f":"IF(ISERROR(('G+T+D+R+M'!S387+'G+T+D+R+M'!S427+'G+T+D+R+M'!S484+'G+T+D+R+M'!S500+'G+T+D+R+M'!S516+'G+T+D+R+M'!S530-'G+T+D+R+M'!S220-'G+T+D+R+M'!S271-'G+T+D+R+M'!S333-'G+T+D+R+M'!S367-'G+T+D+R+M'!S408-'G+T+D+R+M'!S374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374)),1/13,('G+T+D+R+M'!S387+'G+T+D+R+M'!S427+'G+T+D+R+M'!S484+'G+T+D+R+M'!S500+'G+T+D+R+M'!S516+'G+T+D+R+M'!S530-'G+T+D+R+M'!S220-'G+T+D+R+M'!S271-'G+T+D+R+M'!S333-'G+T+D+R+M'!S367-'G+T+D+R+M'!S408-'G+T+D+R+M'!S374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374))","v":5.0315986481461062E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!T387+'G+T+D+R+M'!T427+'G+T+D+R+M'!T484+'G+T+D+R+M'!T500+'G+T+D+R+M'!T516+'G+T+D+R+M'!T530-'G+T+D+R+M'!T220-'G+T+D+R+M'!T271-'G+T+D+R+M'!T333-'G+T+D+R+M'!T367-'G+T+D+R+M'!T408-'G+T+D+R+M'!T374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374)),1/13,('G+T+D+R+M'!T387+'G+T+D+R+M'!T427+'G+T+D+R+M'!T484+'G+T+D+R+M'!T500+'G+T+D+R+M'!T516+'G+T+D+R+M'!T530-'G+T+D+R+M'!T220-'G+T+D+R+M'!T271-'G+T+D+R+M'!T333-'G+T+D+R+M'!T367-'G+T+D+R+M'!T408-'G+T+D+R+M'!T374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374))","v":1.2011466954710892E-2},{"$f":"IF(ISERROR(('G+T+D+R+M'!U387+'G+T+D+R+M'!U427+'G+T+D+R+M'!U484+'G+T+D+R+M'!U500+'G+T+D+R+M'!U516+'G+T+D+R+M'!U530-'G+T+D+R+M'!U220-'G+T+D+R+M'!U271-'G+T+D+R+M'!U333-'G+T+D+R+M'!U367-'G+T+D+R+M'!U408-'G+T+D+R+M'!U374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374)),1/13,('G+T+D+R+M'!U387+'G+T+D+R+M'!U427+'G+T+D+R+M'!U484+'G+T+D+R+M'!U500+'G+T+D+R+M'!U516+'G+T+D+R+M'!U530-'G+T+D+R+M'!U220-'G+T+D+R+M'!U271-'G+T+D+R+M'!U333-'G+T+D+R+M'!U367-'G+T+D+R+M'!U408-'G+T+D+R+M'!U374)/('G+T+D+R+M'!$H387+'G+T+D+R+M'!$H427+'G+T+D+R+M'!$H484+'G+T+D+R+M'!$H500+'G+T+D+R+M'!$H516+'G+T+D+R+M'!$H530-'G+T+D+R+M'!$H220-'G+T+D+R+M'!$H271-'G+T+D+R+M'!$H333-'G+T+D+R+M'!$H367-'G+T+D+R+M'!$H408-'G+T+D+R+M'!$H$374))","v":9.0336699081722364E-3},1]
["F138G","Generation O & M Exp (less fuel & purchased power) ",null,null,null,{"$f":"IF(ISERROR((Generation!I387-Generation!I220-Generation!I271-Generation!I333-Generation!I367-Generation!I374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374)),1/13,(Generation!I387-Generation!I220-Generation!I271-Generation!I333-Generation!I367-Generation!I374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374))","v":0.35105864679224436},{"$f":"IF(ISERROR((Generation!J387-Generation!J220-Generation!J271-Generation!J333-Generation!J367-Generation!J374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374)),1/13,(Generation!J387-Generation!J220-Generation!J271-Generation!J333-Generation!J367-Generation!J374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374))","v":0.28266873268546011},{"$f":"IF(ISERROR((Generation!K387-Generation!K220-Generation!K271-Generation!K333-Generation!K367-Generation!K374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374)),1/13,(Generation!K387-Generation!K220-Generation!K271-Generation!K333-Generation!K367-Generation!K374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374))","v":8.9715212274999651E-2},{"$f":"IF(ISERROR((Generation!L387-Generation!L220-Generation!L271-Generation!L333-Generation!L367-Generation!L374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374)),1/13,(Generation!L387-Generation!L220-Generation!L271-Generation!L333-Generation!L367-Generation!L374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374))","v":2.3926579790813237E-3},{"$f":"IF(ISERROR((Generation!M387-Generation!M220-Generation!M271-Generation!M333-Generation!M367-Generation!M374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374)),1/13,(Generation!M387-Generation!M220-Generation!M271-Generation!M333-Generation!M367-Generation!M374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374))","v":0.15847947572828541},{"$f":"IF(ISERROR((Generation!N387-Generation!N220-Generation!N271-Generation!N333-Generation!N367-Generation!N374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374)),1/13,(Generation!N387-Generation!N220-Generation!N271-Generation!N333-Generation!N367-Generation!N374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374))","v":8.4345159081697582E-3},{"$f":"IF(ISERROR((Generation!O387-Generation!O220-Generation!O271-Generation!O333-Generation!O367-Generation!O374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374)),1/13,(Generation!O387-Generation!O220-Generation!O271-Generation!O333-Generation!O367-Generation!O374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374))","v":2.0927131127863774E-4},{"$f":"IF(ISERROR((Generation!P387-Generation!P220-Generation!P271-Generation!P333-Generation!P367-Generation!P374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374)),1/13,(Generation!P387-Generation!P220-Generation!P271-Generation!P333-Generation!P367-Generation!P374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374))","v":4.3205523012291393E-4},{"$f":"IF(ISERROR((Generation!Q387-Generation!Q220-Generation!Q271-Generation!Q333-Generation!Q367-Generation!Q374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374)),1/13,(Generation!Q387-Generation!Q220-Generation!Q271-Generation!Q333-Generation!Q367-Generation!Q374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374))","v":6.3410151679705068E-2},{"$f":"IF(ISERROR((Generation!R387-Generation!R220-Generation!R271-Generation!R333-Generation!R367-Generation!R374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374)),1/13,(Generation!R387-Generation!R220-Generation!R271-Generation!R333-Generation!R367-Generation!R374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374))","v":6.3642770347807675E-4},{"$f":"IF(ISERROR((Generation!S387-Generation!S220-Generation!S271-Generation!S333-Generation!S367-Generation!S374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374)),1/13,(Generation!S387-Generation!S220-Generation!S271-Generation!S333-Generation!S367-Generation!S374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374))","v":8.1853132081486004E-3},{"$f":"IF(ISERROR((Generation!T387-Generation!T220-Generation!T271-Generation!T333-Generation!T367-Generation!T374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374)),1/13,(Generation!T387-Generation!T220-Generation!T271-Generation!T333-Generation!T367-Generation!T374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374))","v":1.9676160758433123E-2},{"$f":"IF(ISERROR((Generation!U387-Generation!U220-Generation!U271-Generation!U333-Generation!U367-Generation!U374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374)),1/13,(Generation!U387-Generation!U220-Generation!U271-Generation!U333-Generation!U367-Generation!U374)/(Generation!$H387-Generation!$H220-Generation!$H271-Generation!$H333-Generation!$H367-Generation!$H374))","v":1.4701378740593452E-2},1]
["F138T","Transmission O & M Exp - (less wheeling exp)",null,null,null,{"$f":"IF(ISERROR((Transmission!I427-Transmission!I408)/(Transmission!$H427-Transmission!$H408)),1/13,(Transmission!I427-Transmission!I408)/(Transmission!$H427-Transmission!$H408))","v":0.34849879451178356},{"$f":"IF(ISERROR((Transmission!J427-Transmission!J408)/(Transmission!$H427-Transmission!$H408)),1/13,(Transmission!J427-Transmission!J408)/(Transmission!$H427-Transmission!$H408))","v":0.28043276062747613},{"$f":"IF(ISERROR((Transmission!K427-Transmission!K408)/(Transmission!$H427-Transmission!$H408)),1/13,(Transmission!K427-Transmission!K408)/(Transmission!$H427-Transmission!$H408))","v":8.8964385040354449E-2},{"$f":"IF(ISERROR((Transmission!L427-Transmission!L408)/(Transmission!$H427-Transmission!$H408)),1/13,(Transmission!L427-Transmission!L408)/(Transmission!$H427-Transmission!$H408))","v":2.3603420477592827E-3},{"$f":"IF(ISERROR((Transmission!M427-Transmission!M408)/(Transmission!$H427-Transmission!$H408)),1/13,(Transmission!M427-Transmission!M408)/(Transmission!$H427-Transmission!$H408))","v":0.16455291838379082},{"$f":"IF(ISERROR((Transmission!N427-Transmission!N408)/(Transmission!$H427-Transmission!$H408)),1/13,(Transmission!N427-Transmission!N408)/(Transmission!$H427-Transmission!$H408))","v":8.3610164812487828E-3},{"$f":"IF(ISERROR((Transmission!O427-Transmission!O408)/(Transmission!$H427-Transmission!$H408)),1/13,(Transmission!O427-Transmission!O408)/(Transmission!$H427-Transmission!$H408))","v":2.0717637957732245E-4},{"$f":"IF(ISERROR((Transmission!P427-Transmission!P408)/(Transmission!$H427-Transmission!$H408)),1/13,(Transmission!P427-Transmission!P408)/(Transmission!$H427-Transmission!$H408))","v":4.2636492949012629E-4},{"$f":"IF(ISERROR((Transmission!Q427-Transmission!Q408)/(Transmission!$H427-Transmission!$H408)),1/13,(Transmission!Q427-Transmission!Q408)/(Transmission!$H427-Transmission!$H408))","v":6.2900126022928993E-2},{"$f":"IF(ISERROR((Transmission!R427-Transmission!R408)/(Transmission!$H427-Transmission!$H408)),1/13,(Transmission!R427-Transmission!R408)/(Transmission!$H427-Transmission!$H408))","v":6.3173249595580212E-4},{"$f":"IF(ISERROR((Transmission!S427-Transmission!S408)/(Transmission!$H427-Transmission!$H408)),1/13,(Transmission!S427-Transmission!S408)/(Transmission!$H427-Transmission!$H408))","v":8.139212162478782E-3},{"$f":"IF(ISERROR((Transmission!T427-Transmission!T408)/(Transmission!$H427-Transmission!$H408)),1/13,(Transmission!T427-Transmission!T408)/(Transmission!$H427-Transmission!$H408))","v":1.9391524017546208E-2},{"$f":"IF(ISERROR((Transmission!U427-Transmission!U408)/(Transmission!$H427-Transmission!$H408)),1/13,(Transmission!U427-Transmission!U408)/(Transmission!$H427-Transmission!$H408))","v":1.5133646899610085E-2},1]
["F138D","Distribution O & M Exp ",null,null,null,{"$f":"IF(ISERROR(Distribution!I484/Distribution!$H484),1/13,Distribution!I484/Distribution!$H484)","v":0.57362463457472546},{"$f":"IF(ISERROR(Distribution!J484/Distribution!$H484),1/13,Distribution!J484/Distribution!$H484)","v":0.23165275068547786},{"$f":"IF(ISERROR(Distribution!K484/Distribution!$H484),1/13,Distribution!K484/Distribution!$H484)","v":6.4141399701836216E-2},{"$f":"IF(ISERROR(Distribution!L484/Distribution!$H484),1/13,Distribution!L484/Distribution!$H484)","v":3.3061861023704522E-2},{"$f":"IF(ISERROR(Distribution!M484/Distribution!$H484),1/13,Distribution!M484/Distribution!$H484)","v":2.4471739659123084E-3},{"$f":"IF(ISERROR(Distribution!N484/Distribution!$H484),1/13,Distribution!N484/Distribution!$H484)","v":7.1255813100959946E-3},{"$f":"IF(ISERROR(Distribution!O484/Distribution!$H484),1/13,Distribution!O484/Distribution!$H484)","v":5.3856425052302144E-4},{"$f":"IF(ISERROR(Distribution!P484/Distribution!$H484),1/13,Distribution!P484/Distribution!$H484)","v":1.776625247370756E-4},{"$f":"IF(ISERROR(Distribution!Q484/Distribution!$H484),1/13,Distribution!Q484/Distribution!$H484)","v":8.6059401186412865E-2},{"$f":"IF(ISERROR(Distribution!R484/Distribution!$H484),1/13,Distribution!R484/Distribution!$H484)","v":5.9664094421367346E-4},{"$f":"IF(ISERROR(Distribution!S484/Distribution!$H484),1/13,Distribution!S484/Distribution!$H484)","v":1.9144327745370914E-4},{"$f":"IF(ISERROR(Distribution!T484/Distribution!$H484),1/13,Distribution!T484/Distribution!$H484)","v":1.9144327745370914E-4},{"$f":"IF(ISERROR(Distribution!U484/Distribution!$H484),1/13,Distribution!U484/Distribution!$H484)","v":1.9144327745370914E-4},1]
["F138R","Retail O & M Exp  (Customer)",null,null,null,{"$f":"IF(ISERROR((Retail!I500+Retail!I516+Retail!I530)/(Retail!$H500+Retail!$H516+Retail!$H530)),1/13,(Retail!I500+Retail!I516+Retail!I530)/(Retail!$H500+Retail!$H516+Retail!$H530))","v":0.85816261643650282},{"$f":"IF(ISERROR((Retail!J500+Retail!J516+Retail!J530)/(Retail!$H500+Retail!$H516+Retail!$H530)),1/13,(Retail!J500+Retail!J516+Retail!J530)/(Retail!$H500+Retail!$H516+Retail!$H530))","v":2.7180572023661961E-2},{"$f":"IF(ISERROR((Retail!K500+Retail!K516+Retail!K530)/(Retail!$H500+Retail!$H516+Retail!$H530)),1/13,(Retail!K500+Retail!K516+Retail!K530)/(Retail!$H500+Retail!$H516+Retail!$H530))","v":4.0802391426119919E-3},{"$f":"IF(ISERROR((Retail!L500+Retail!L516+Retail!L530)/(Retail!$H500+Retail!$H516+Retail!$H530)),1/13,(Retail!L500+Retail!L516+Retail!L530)/(Retail!$H500+Retail!$H516+Retail!$H530))","v":8.9542100433802358E-3},{"$f":"IF(ISERROR((Retail!M500+Retail!M516+Retail!M530)/(Retail!$H500+Retail!$H516+Retail!$H530)),1/13,(Retail!M500+Retail!M516+Retail!M530)/(Retail!$H500+Retail!$H516+Retail!$H530))","v":5.8294242026535282E-3},{"$f":"IF(ISERROR((Retail!N500+Retail!N516+Retail!N530)/(Retail!$H500+Retail!$H516+Retail!$H530)),1/13,(Retail!N500+Retail!N516+Retail!N530)/(Retail!$H500+Retail!$H516+Retail!$H530))","v":3.2632450852218067E-3},{"$f":"IF(ISERROR((Retail!O500+Retail!O516+Retail!O530)/(Retail!$H500+Retail!$H516+Retail!$H530)),1/13,(Retail!O500+Retail!O516+Retail!O530)/(Retail!$H500+Retail!$H516+Retail!$H530))","v":2.3643737361392879E-3},{"$f":"IF(ISERROR((Retail!P500+Retail!P516+Retail!P530)/(Retail!$H500+Retail!$H516+Retail!$H530)),1/13,(Retail!P500+Retail!P516+Retail!P530)/(Retail!$H500+Retail!$H516+Retail!$H530))","v":4.6148615932523133E-4},{"$f":"IF(ISERROR((Retail!Q500+Retail!Q516+Retail!Q530)/(Retail!$H500+Retail!$H516+Retail!$H530)),1/13,(Retail!Q500+Retail!Q516+Retail!Q530)/(Retail!$H500+Retail!$H516+Retail!$H530))","v":8.9634872604708635E-2},{"$f":"IF(ISERROR((Retail!R500+Retail!R516+Retail!R530)/(Retail!$H500+Retail!$H516+Retail!$H530)),1/13,(Retail!R500+Retail!R516+Retail!R530)/(Retail!$H500+Retail!$H516+Retail!$H530))","v":1.1470120327967746E-5},{"$f":"IF(ISERROR((Retail!S500+Retail!S516+Retail!S530)/(Retail!$H500+Retail!$H516+Retail!$H530)),1/13,(Retail!S500+Retail!S516+Retail!S530)/(Retail!$H500+Retail!$H516+Retail!$H530))","v":1.0523501590669784E-5},{"$f":"IF(ISERROR((Retail!T500+Retail!T516+Retail!T530)/(Retail!$H500+Retail!$H516+Retail!$H530)),1/13,(Retail!T500+Retail!T516+Retail!T530)/(Retail!$H500+Retail!$H516+Retail!$H530))","v":2.3483471937965079E-5},{"$f":"IF(ISERROR((Retail!U500+Retail!U516+Retail!U530)/(Retail!$H500+Retail!$H516+Retail!$H530)),1/13,(Retail!U500+Retail!U516+Retail!U530)/(Retail!$H500+Retail!$H516+Retail!$H530))","v":2.3483471937965079E-5},1]
["F138M","Misc & Customer O & M Exp ",null,null,null,{"$f":"1/13","v":7.6923076923076927E-2},{"$f":"1/13","v":7.6923076923076927E-2},7.6923076923076927E-2,7.6923076923076927E-2,7.6923076923076927E-2,7.6923076923076927E-2,7.6923076923076927E-2,7.6923076923076927E-2,7.6923076923076927E-2,7.6923076923076927E-2,7.6923076923076927E-2,7.6923076923076927E-2,7.6923076923076927E-2,1]
["F140","Revenue Requirement Before Rev Credits",null,null,null,{"$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)),1/13,(+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$86))","v":0.38651346479049842},{"$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)),1/13,(+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$86))","v":0.26957104753351829},{"$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)),1/13,(+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$86))","v":8.3327404976702643E-2},{"$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)),1/13,(+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$86))","v":6.156495042227852E-3},{"$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)),1/13,(+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$86))","v":0.13540885168059114},{"$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)),1/13,(+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$86))","v":8.4820387731403078E-3},{"$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)),1/13,(+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$86))","v":3.3103951121060449E-4},{"$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)),1/13,(+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$86))","v":5.5568178054691609E-4},{"$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)),1/13,(+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$86))","v":6.8572666612341168E-2},{"$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)),1/13,(+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$86))","v":6.0044850885537446E-4},{"$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)),1/13,(+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$86))","v":7.3066377497642138E-3},{"$f":"IF(ISERROR((+Generation!T$27+Generation!T$86+Transmission!T$27+Transmission!T$86+Distribution!T$27+Distribution!T$86+Retail!T$27+Retail!T$86+Misc!T$27+Misc!T$86)/(+Generation!$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)),1/13,(+Generation!T$27+Generation!T$86+Transmission!T$27+Transmission!T$86+Distribution!T$27+Distribution!T$86+Retail!T$27+Retail!T$86+Misc!T$27+Misc!T$86)/(+Generation!$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$86))","v":1.9812586495995436E-2},{"$f":"IF(ISERROR((+Generation!U$27+Generation!U$86+Transmission!U$27+Transmission!U$86+Distribution!U$27+Distribution!U$86+Retail!U$27+Retail!U$86+Misc!U$27+Misc!U$86)/(+Generation!$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)),1/13,(+Generation!U$27+Generation!U$86+Transmission!U$27+Transmission!U$86+Distribution!U$27+Distribution!U$86+Retail!U$27+Retail!U$86+Misc!U$27+Misc!U$86)/(+Generation!$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$86))","v":1.3361636590270013E-2},1]
["F140G","Revenue Requirement Before Rev Credits",null,null,null,{"$f":"IF(ISERROR((+Generation!I$27+Generation!I$86)/(+Generation!$H$27+Generation!$H$86)),1/13,(+Generation!I$27+Generation!I$86)/(+Generation!$H$27+Generation!$H$86))","v":0.32823850828475576},{"$f":"IF(ISERROR((+Generation!J$27+Generation!J$86)/(+Generation!$H$27+Generation!$H$86)),1/13,(+Generation!J$27+Generation!J$86)/(+Generation!$H$27+Generation!$H$86))","v":0.2820556967324972},{"$f":"IF(ISERROR((+Generation!K$27+Generation!K$86)/(+Generation!$H$27+Generation!$H$86)),1/13,(+Generation!K$27+Generation!K$86)/(+Generation!$H$27+Generation!$H$86))","v":9.0404219587240917E-2},{"$f":"IF(ISERROR((+Generation!L$27+Generation!L$86)/(+Generation!$H$27+Generation!$H$86)),1/13,(+Generation!L$27+Generation!L$86)/(+Generation!$H$27+Generation!$H$86))","v":3.4916562956367526E-3},{"$f":"IF(ISERROR((+Generation!M$27+Generation!M$86)/(+Generation!$H$27+Generation!$H$86)),1/13,(+Generation!M$27+Generation!M$86)/(+Generation!$H$27+Generation!$H$86))","v":0.16934263976882807},{"$f":"IF(ISERROR((+Generation!N$27+Generation!N$86)/(+Generation!$H$27+Generation!$H$86)),1/13,(+Generation!N$27+Generation!N$86)/(+Generation!$H$27+Generation!$H$86))","v":8.6143328326537087E-3},{"$f":"IF(ISERROR((+Generation!O$27+Generation!O$86)/(+Generation!$H$27+Generation!$H$86)),1/13,(+Generation!O$27+Generation!O$86)/(+Generation!$H$27+Generation!$H$86))","v":2.2978645045223419E-4},{"$f":"IF(ISERROR((+Generation!P$27+Generation!P$86)/(+Generation!$H$27+Generation!$H$86)),1/13,(+Generation!P$27+Generation!P$86)/(+Generation!$H$27+Generation!$H$86))","v":6.2172726664030226E-4},{"$f":"IF(ISERROR((+Generation!Q$27+Generation!Q$86)/(+Generation!$H$27+Generation!$H$86)),1/13,(+Generation!Q$27+Generation!Q$86)/(+Generation!$H$27+Generation!$H$86))","v":6.4305060075127873E-2},{"$f":"IF(ISERROR((+Generation!R$27+Generation!R$86)/(+Generation!$H$27+Generation!$H$86)),1/13,(+Generation!R$27+Generation!R$86)/(+Generation!$H$27+Generation!$H$86))","v":5.9753902964745529E-4},{"$f":"IF(ISERROR((+Generation!S$27+Generation!S$86)/(+Generation!$H$27+Generation!$H$86)),1/13,(+Generation!S$27+Generation!S$86)/(+Generation!$H$27+Generation!$H$86))","v":9.1715389336127877E-3},{"$f":"IF(ISERROR((+Generation!T$27+Generation!T$86)/(+Generation!$H$27+Generation!$H$86)),1/13,(+Generation!T$27+Generation!T$86)/(+Generation!$H$27+Generation!$H$86))","v":2.6044453654608613E-2},{"$f":"IF(ISERROR((+Generation!U$27+Generation!U$86)/(+Generation!$H$27+Generation!$H$86)),1/13,(+Generation!U$27+Generation!U$86)/(+Generation!$H$27+Generation!$H$86))","v":1.6882841088375438E-2},1]
["F140T","Revenue Requirement Before Rev Credits",null,null,null,{"$f":"IF(ISERROR((+Transmission!I$27+Transmission!I$86)/(+Transmission!$H$27+Transmission!$H$86)),1/13,(+Transmission!I$27+Transmission!I$86)/(+Transmission!$H$27+Transmission!$H$86))","v":0.34448852239753175},{"$f":"IF(ISERROR((+Transmission!J$27+Transmission!J$86)/(+Transmission!$H$27+Transmission!$H$86)),1/13,(+Transmission!J$27+Transmission!J$86)/(+Transmission!$H$27+Transmission!$H$86))","v":0.29063077360868728},{"$f":"IF(ISERROR((+Transmission!K$27+Transmission!K$86)/(+Transmission!$H$27+Transmission!$H$86)),1/13,(+Transmission!K$27+Transmission!K$86)/(+Transmission!$H$27+Transmission!$H$86))","v":8.9320889095186207E-2},{"$f":"IF(ISERROR((+Transmission!L$27+Transmission!L$86)/(+Transmission!$H$27+Transmission!$H$86)),1/13,(+Transmission!L$27+Transmission!L$86)/(+Transmission!$H$27+Transmission!$H$86))","v":2.7485461772458327E-3},{"$f":"IF(ISERROR((+Transmission!M$27+Transmission!M$86)/(+Transmission!$H$27+Transmission!$H$86)),1/13,(+Transmission!M$27+Transmission!M$86)/(+Transmission!$H$27+Transmission!$H$86))","v":0.1575580969783171},{"$f":"IF(ISERROR((+Transmission!N$27+Transmission!N$86)/(+Transmission!$H$27+Transmission!$H$86)),1/13,(+Transmission!N$27+Transmission!N$86)/(+Transmission!$H$27+Transmission!$H$86))","v":8.0145919300801255E-3},{"$f":"IF(ISERROR((+Transmission!O$27+Transmission!O$86)/(+Transmission!$H$27+Transmission!$H$86)),1/13,(+Transmission!O$27+Transmission!O$86)/(+Transmission!$H$27+Transmission!$H$86))","v":1.9696214361381693E-4},{"$f":"IF(ISERROR((+Transmission!P$27+Transmission!P$86)/(+Transmission!$H$27+Transmission!$H$86)),1/13,(+Transmission!P$27+Transmission!P$86)/(+Transmission!$H$27+Transmission!$H$86))","v":5.2590848245599633E-4},{"$f":"IF(ISERROR((+Transmission!Q$27+Transmission!Q$86)/(+Transmission!$H$27+Transmission!$H$86)),1/13,(+Transmission!Q$27+Transmission!Q$86)/(+Transmission!$H$27+Transmission!$H$86))","v":6.5810148616790493E-2},{"$f":"IF(ISERROR((+Transmission!R$27+Transmission!R$86)/(+Transmission!$H$27+Transmission!$H$86)),1/13,(+Transmission!R$27+Transmission!R$86)/(+Transmission!$H$27+Transmission!$H$86))","v":6.2452732447938319E-4},{"$f":"IF(ISERROR((+Transmission!S$27+Transmission!S$86)/(+Transmission!$H$27+Transmission!$H$86)),1/13,(+Transmission!S$27+Transmission!S$86)/(+Transmission!$H$27+Transmission!$H$86))","v":7.9629574250272908E-3},{"$f":"IF(ISERROR((+Transmission!T$27+Transmission!T$86)/(+Transmission!$H$27+Transmission!$H$86)),1/13,(+Transmission!T$27+Transmission!T$86)/(+Transmission!$H$27+Transmission!$H$86))","v":1.7956847311315995E-2},{"$f":"IF(ISERROR((+Transmission!U$27+Transmission!U$86)/(+Transmission!$H$27+Transmission!$H$86)),1/13,(+Transmission!U$27+Transmission!U$86)/(+Transmission!$H$27+Transmission!$H$86))","v":1.4161228509130132E-2},1]
["F140D","Revenue Requirement Before Rev Credits",null,null,null,{"$f":"IF(ISERROR((+Distribution!I$27+Distribution!I$86)/(+Distribution!$H$27+Distribution!$H$86)),1/13,(+Distribution!I$27+Distribution!I$86)/(+Distribution!$H$27+Distribution!$H$86))","v":0.57535496418035603},{"$f":"IF(ISERROR((+Distribution!J$27+Distribution!J$86)/(+Distribution!$H$27+Distribution!$H$86)),1/13,(+Distribution!J$27+Distribution!J$86)/(+Distribution!$H$27+Distribution!$H$86))","v":0.23847752142247433},{"$f":"IF(ISERROR((+Distribution!K$27+Distribution!K$86)/(+Distribution!$H$27+Distribution!$H$86)),1/13,(+Distribution!K$27+Distribution!K$86)/(+Distribution!$H$27+Distribution!$H$86))","v":6.3280732268767223E-2},{"$f":"IF(ISERROR((+Distribution!L$27+Distribution!L$86)/(+Distribution!$H$27+Distribution!$H$86)),1/13,(+Distribution!L$27+Distribution!L$86)/(+Distribution!$H$27+Distribution!$H$86))","v":1.9531340074115409E-2},{"$f":"IF(ISERROR((+Distribution!M$27+Distribution!M$86)/(+Distribution!$H$27+Distribution!$H$86)),1/13,(+Distribution!M$27+Distribution!M$86)/(+Distribution!$H$27+Distribution!$H$86))","v":2.3573568720113933E-3},{"$f":"IF(ISERROR((+Distribution!N$27+Distribution!N$86)/(+Distribution!$H$27+Distribution!$H$86)),1/13,(+Distribution!N$27+Distribution!N$86)/(+Distribution!$H$27+Distribution!$H$86))","v":9.2635855736106446E-3},{"$f":"IF(ISERROR((+Distribution!O$27+Distribution!O$86)/(+Distribution!$H$27+Distribution!$H$86)),1/13,(+Distribution!O$27+Distribution!O$86)/(+Distribution!$H$27+Distribution!$H$86))","v":4.9338027115706671E-4},{"$f":"IF(ISERROR((+Distribution!P$27+Distribution!P$86)/(+Distribution!$H$27+Distribution!$H$86)),1/13,(+Distribution!P$27+Distribution!P$86)/(+Distribution!$H$27+Distribution!$H$86))","v":3.1552659750444111E-4},{"$f":"IF(ISERROR((+Distribution!Q$27+Distribution!Q$86)/(+Distribution!$H$27+Distribution!$H$86)),1/13,(+Distribution!Q$27+Distribution!Q$86)/(+Distribution!$H$27+Distribution!$H$86))","v":8.9390212874696465E-2},{"$f":"IF(ISERROR((+Distribution!R$27+Distribution!R$86)/(+Distribution!$H$27+Distribution!$H$86)),1/13,(+Distribution!R$27+Distribution!R$86)/(+Distribution!$H$27+Distribution!$H$86))","v":6.8560894172150773E-4},{"$f":"IF(ISERROR((+Distribution!S$27+Distribution!S$86)/(+Distribution!$H$27+Distribution!$H$86)),1/13,(+Distribution!S$27+Distribution!S$86)/(+Distribution!$H$27+Distribution!$H$86))","v":2.0396974829846299E-4},{"$f":"IF(ISERROR((+Distribution!T$27+Distribution!T$86)/(+Distribution!$H$27+Distribution!$H$86)),1/13,(+Distribution!T$27+Distribution!T$86)/(+Distribution!$H$27+Distribution!$H$86))","v":3.6706515398112735E-4},{"$f":"IF(ISERROR((+Distribution!U$27+Distribution!U$86)/(+Distribution!$H$27+Distribution!$H$86)),1/13,(+Distribution!U$27+Distribution!U$86)/(+Distribution!$H$27+Distribution!$H$86))","v":2.78736021241411E-4},1]
["F140R","Revenue Requirement Before Rev Credits",null,null,null,{"$f":"IF(ISERROR((+Retail!I$27+Retail!I$86)/(+Retail!$H$27+Retail!$H$86)),1/13,(+Retail!I$27+Retail!I$86)/(+Retail!$H$27+Retail!$H$86))","v":0.93491805108748949},{"$f":"IF(ISERROR((+Retail!J$27+Retail!J$86)/(+Retail!$H$27+Retail!$H$86)),1/13,(+Retail!J$27+Retail!J$86)/(+Retail!$H$27+Retail!$H$86))","v":2.7993494978102627E-2},{"$f":"IF(ISERROR((+Retail!K$27+Retail!K$86)/(+Retail!$H$27+Retail!$H$86)),1/13,(+Retail!K$27+Retail!K$86)/(+Retail!$H$27+Retail!$H$86))","v":-5.943697232348992E-3},{"$f":"IF(ISERROR((+Retail!L$27+Retail!L$86)/(+Retail!$H$27+Retail!$H$86)),1/13,(+Retail!L$27+Retail!L$86)/(+Retail!$H$27+Retail!$H$86))","v":1.0509916308965668E-2},{"$f":"IF(ISERROR((+Retail!M$27+Retail!M$86)/(+Retail!$H$27+Retail!$H$86)),1/13,(+Retail!M$27+Retail!M$86)/(+Retail!$H$27+Retail!$H$86))","v":-2.9864219633919709E-2},{"$f":"IF(ISERROR((+Retail!N$27+Retail!N$86)/(+Retail!$H$27+Retail!$H$86)),1/13,(+Retail!N$27+Retail!N$86)/(+Retail!$H$27+Retail!$H$86))","v":2.9149918902278307E-3},{"$f":"IF(ISERROR((+Retail!O$27+Retail!O$86)/(+Retail!$H$27+Retail!$H$86)),1/13,(+Retail!O$27+Retail!O$86)/(+Retail!$H$27+Retail!$H$86))","v":2.6390174614149557E-3},{"$f":"IF(ISERROR((+Retail!P$27+Retail!P$86)/(+Retail!$H$27+Retail!$H$86)),1/13,(+Retail!P$27+Retail!P$86)/(+Retail!$H$27+Retail!$H$86))","v":5.2526544132692164E-4},{"$f":"IF(ISERROR((+Retail!Q$27+Retail!Q$86)/(+Retail!$H$27+Retail!$H$86)),1/13,(+Retail!Q$27+Retail!Q$86)/(+Retail!$H$27+Retail!$H$86))","v":6.4325045226257135E-2},{"$f":"IF(ISERROR((+Retail!R$27+Retail!R$86)/(+Retail!$H$27+Retail!$H$86)),1/13,(+Retail!R$27+Retail!R$86)/(+Retail!$H$27+Retail!$H$86))","v":1.7512436494904773E-5},{"$f":"IF(ISERROR((+Retail!S$27+Retail!S$86)/(+Retail!$H$27+Retail!$H$86)),1/13,(+Retail!S$27+Retail!S$86)/(+Retail!$H$27+Retail!$H$86))","v":5.5002907395654579E-5},{"$f":"IF(ISERROR((+Retail!T$27+Retail!T$86)/(+Retail!$H$27+Retail!$H$86)),1/13,(+Retail!T$27+Retail!T$86)/(+Retail!$H$27+Retail!$H$86))","v":-8.1955808267982835E-3},{"$f":"IF(ISERROR((+Retail!U$27+Retail!U$86)/(+Retail!$H$27+Retail!$H$86)),1/13,(+Retail!U$27+Retail!U$86)/(+Retail!$H$27+Retail!$H$86))","v":1.0519995780664982E-4},1]
["F140M","Revenue Requirement Before Rev Credits",null,null,null,{"$f":"IF(ISERROR((+Misc!I$27+Misc!I$86)/(+Misc!$H$27+Misc!$H$86)),1/13,(+Misc!I$27+Misc!I$86)/(+Misc!$H$27+Misc!$H$86))","v":0.40411820196233961},{"$f":"IF(ISERROR((+Misc!J$27+Misc!J$86)/(+Misc!$H$27+Misc!$H$86)),1/13,(+Misc!J$27+Misc!J$86)/(+Misc!$H$27+Misc!$H$86))","v":0.27343344554424787},{"$f":"IF(ISERROR((+Misc!K$27+Misc!K$86)/(+Misc!$H$27+Misc!$H$86)),1/13,(+Misc!K$27+Misc!K$86)/(+Misc!$H$27+Misc!$H$86))","v":8.3156548277013145E-2},{"$f":"IF(ISERROR((+Misc!L$27+Misc!L$86)/(+Misc!$H$27+Misc!$H$86)),1/13,(+Misc!L$27+Misc!L$86)/(+Misc!$H$27+Misc!$H$86))","v":6.5557635015238329E-3},{"$f":"IF(ISERROR((+Misc!M$27+Misc!M$86)/(+Misc!$H$27+Misc!$H$86)),1/13,(+Misc!M$27+Misc!M$86)/(+Misc!$H$27+Misc!$H$86))","v":0.12083790837096159},{"$f":"IF(ISERROR((+Misc!N$27+Misc!N$86)/(+Misc!$H$27+Misc!$H$86)),1/13,(+Misc!N$27+Misc!N$86)/(+Misc!$H$27+Misc!$H$86))","v":8.7998454328166182E-3},{"$f":"IF(ISERROR((+Misc!O$27+Misc!O$86)/(+Misc!$H$27+Misc!$H$86)),1/13,(+Misc!O$27+Misc!O$86)/(+Misc!$H$27+Misc!$H$86))","v":2.7192157217847832E-4},{"$f":"IF(ISERROR((+Misc!P$27+Misc!P$86)/(+Misc!$H$27+Misc!$H$86)),1/13,(+Misc!P$27+Misc!P$86)/(+Misc!$H$27+Misc!$H$86))","v":4.6384542943848331E-4},{"$f":"IF(ISERROR((+Misc!Q$27+Misc!Q$86)/(+Misc!$H$27+Misc!$H$86)),1/13,(+Misc!Q$27+Misc!Q$86)/(+Misc!$H$27+Misc!$H$86))","v":7.0065807305491501E-2},{"$f":"IF(ISERROR((+Misc!R$27+Misc!R$86)/(+Misc!$H$27+Misc!$H$86)),1/13,(+Misc!R$27+Misc!R$86)/(+Misc!$H$27+Misc!$H$86))","v":6.505589144925214E-4},{"$f":"IF(ISERROR((+Misc!S$27+Misc!S$86)/(+Misc!$H$27+Misc!$H$86)),1/13,(+Misc!S$27+Misc!S$86)/(+Misc!$H$27+Misc!$H$86))","v":6.2017086746112915E-3},{"$f":"IF(ISERROR((+Misc!T$27+Misc!T$86)/(+Misc!$H$27+Misc!$H$86)),1/13,(+Misc!T$27+Misc!T$86)/(+Misc!$H$27+Misc!$H$86))","v":1.4412380759795996E-2},{"$f":"IF(ISERROR((+Misc!U$27+Misc!U$86)/(+Misc!$H$27+Misc!$H$86)),1/13,(+Misc!U$27+Misc!U$86)/(+Misc!$H$27+Misc!$H$86))","v":1.1032085211708505E-2},1]
["F141","Firm Revenues",null,null,null,{"$f":"Revenues!D$38","v":0.38592068979903471},{"$f":"Revenues!E$38","v":0.27742188554085678},{"$f":"Revenues!F$38","v":8.1531553470707577E-2},{"$f":"Revenues!G$38","v":8.5461341089977296E-3},{"$f":"Revenues!H$38","v":0.12653141815339239},{"$f":"Revenues!I$38","v":8.4441164480333845E-3},{"$f":"Revenues!J$38","v":3.3801852283355991E-4},{"$f":"Revenues!K$38","v":7.1044489298759225E-4},{"$f":"Revenues!L$38","v":7.3592811253575988E-2},{"$f":"Revenues!M$38","v":5.819533566945545E-4},{"$f":"Revenues!N$38","v":6.8496834567566851E-3},{"$f":"Revenues!O$38","v":1.7449192521687591E-2},{"$f":"Revenues!P$38","v":1.2082098474441647E-2},1]
["F150","Income Before State Taxes",null,null,null,{"$f":"IF(ISERROR(+'G+T+D+R+M'!I$798/+'G+T+D+R+M'!$H$798),1/13,+'G+T+D+R+M'!I$798/+'G+T+D+R+M'!$H$798)","v":0.40007879202459651},{"$f":"IF(ISERROR(+'G+T+D+R+M'!J$798/+'G+T+D+R+M'!$H$798),1/13,+'G+T+D+R+M'!J$798/+'G+T+D+R+M'!$H$798)","v":0.24074886482119801},{"$f":"IF(ISERROR(+'G+T+D+R+M'!K$798/+'G+T+D+R+M'!$H$798),1/13,+'G+T+D+R+M'!K$798/+'G+T+D+R+M'!$H$798)","v":8.8357074130881952E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!L$798/+'G+T+D+R+M'!$H$798),1/13,+'G+T+D+R+M'!L$798/+'G+T+D+R+M'!$H$798)","v":3.9099307840787089E-3},{"$f":"IF(ISERROR(+'G+T+D+R+M'!M$798/+'G+T+D+R+M'!$H$798),1/13,+'G+T+D+R+M'!M$798/+'G+T+D+R+M'!$H$798)","v":0.15651511447926855},{"$f":"IF(ISERROR(+'G+T+D+R+M'!N$798/+'G+T+D+R+M'!$H$798),1/13,+'G+T+D+R+M'!N$798/+'G+T+D+R+M'!$H$798)","v":9.2550225446609794E-3},{"$f":"IF(ISERROR(+'G+T+D+R+M'!O$798/+'G+T+D+R+M'!$H$798),1/13,+'G+T+D+R+M'!O$798/+'G+T+D+R+M'!$H$798)","v":2.5537336062144962E-4},{"$f":"IF(ISERROR(+'G+T+D+R+M'!P$798/+'G+T+D+R+M'!$H$798),1/13,+'G+T+D+R+M'!P$798/+'G+T+D+R+M'!$H$798)","v":-8.6663946368023152E-5},{"$f":"IF(ISERROR(+'G+T+D+R+M'!Q$798/+'G+T+D+R+M'!$H$798),1/13,+'G+T+D+R+M'!Q$798/+'G+T+D+R+M'!$H$798)","v":5.1601460129184942E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!R$798/+'G+T+D+R+M'!$H$798),1/13,+'G+T+D+R+M'!R$798/+'G+T+D+R+M'!$H$798)","v":6.786983008107572E-4},{"$f":"IF(ISERROR(+'G+T+D+R+M'!S$798/+'G+T+D+R+M'!$H$798),1/13,+'G+T+D+R+M'!S$798/+'G+T+D+R+M'!$H$798)","v":8.0308124405261364E-3},{"$f":"IF(ISERROR(+'G+T+D+R+M'!T$798/+'G+T+D+R+M'!$H$798),1/13,+'G+T+D+R+M'!T$798/+'G+T+D+R+M'!$H$798)","v":2.4461479573162859E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!U$798/+'G+T+D+R+M'!$H$798),1/13,+'G+T+D+R+M'!U$798/+'G+T+D+R+M'!$H$798)","v":1.6194041041979957E-2},1]
["F150G","Income Before State Taxes",null,null,null,{"$f":"IF(ISERROR(+Generation!I$798/+Generation!$H$798),1/13,+Generation!I$798/+Generation!$H$798)","v":0.36369256683029305},{"$f":"IF(ISERROR(+Generation!J$798/+Generation!$H$798),1/13,+Generation!J$798/+Generation!$H$798)","v":0.25854160835953416},{"$f":"IF(ISERROR(+Generation!K$798/+Generation!$H$798),1/13,+Generation!K$798/+Generation!$H$798)","v":9.0557705454727008E-2},{"$f":"IF(ISERROR(+Generation!L$798/+Generation!$H$798),1/13,+Generation!L$798/+Generation!$H$798)","v":3.9470820914914149E-4},{"$f":"IF(ISERROR(+Generation!M$798/+Generation!$H$798),1/13,+Generation!M$798/+Generation!$H$798)","v":0.17077898189758922},{"$f":"IF(ISERROR(+Generation!N$798/+Generation!$H$798),1/13,+Generation!N$798/+Generation!$H$798)","v":8.8995945505460847E-3},{"$f":"IF(ISERROR(+Generation!O$798/+Generation!$H$798),1/13,+Generation!O$798/+Generation!$H$798)","v":2.202757704543583E-4},{"$f":"IF(ISERROR(+Generation!P$798/+Generation!$H$798),1/13,+Generation!P$798/+Generation!$H$798)","v":5.7657313719662336E-5},{"$f":"IF(ISERROR(+Generation!Q$798/+Generation!$H$798),1/13,+Generation!Q$798/+Generation!$H$798)","v":5.41827472272981E-2},{"$f":"IF(ISERROR(+Generation!R$798/+Generation!$H$798),1/13,+Generation!R$798/+Generation!$H$798)","v":6.6283937327106784E-4},{"$f":"IF(ISERROR(+Generation!S$798/+Generation!$H$798),1/13,+Generation!S$798/+Generation!$H$798)","v":8.8693740129121897E-3},{"$f":"IF(ISERROR(+Generation!T$798/+Generation!$H$798),1/13,+Generation!T$798/+Generation!$H$798)","v":2.5710895201236345E-2},{"$f":"IF(ISERROR(+Generation!U$798/+Generation!$H$798),1/13,+Generation!U$798/+Generation!$H$798)","v":1.7431045799378164E-2},1]
["F150T","Income Before State Taxes",null,null,null,{"$f":"IF(ISERROR(+Transmission!I$798/+Transmission!$H$798),1/13,+Transmission!I$798/+Transmission!$H$798)","v":0.39137024611878179},{"$f":"IF(ISERROR(+Transmission!J$798/+Transmission!$H$798),1/13,+Transmission!J$798/+Transmission!$H$798)","v":0.17060675516125398},{"$f":"IF(ISERROR(+Transmission!K$798/+Transmission!$H$798),1/13,+Transmission!K$798/+Transmission!$H$798)","v":9.1661067867055163E-2},{"$f":"IF(ISERROR(+Transmission!L$798/+Transmission!$H$798),1/13,+Transmission!L$798/+Transmission!$H$798)","v":-3.4280654947608643E-3},{"$f":"IF(ISERROR(+Transmission!M$798/+Transmission!$H$798),1/13,+Transmission!M$798/+Transmission!$H$798)","v":0.22906118939960224},{"$f":"IF(ISERROR(+Transmission!N$798/+Transmission!$H$798),1/13,+Transmission!N$798/+Transmission!$H$798)","v":1.0405905406262961E-2},{"$f":"IF(ISERROR(+Transmission!O$798/+Transmission!$H$798),1/13,+Transmission!O$798/+Transmission!$H$798)","v":2.9584846924230623E-4},{"$f":"IF(ISERROR(+Transmission!P$798/+Transmission!$H$798),1/13,+Transmission!P$798/+Transmission!$H$798)","v":-8.8098483800191192E-4},{"$f":"IF(ISERROR(+Transmission!Q$798/+Transmission!$H$798),1/13,+Transmission!Q$798/+Transmission!$H$798)","v":2.4721606362911701E-2},{"$f":"IF(ISERROR(+Transmission!R$798/+Transmission!$H$798),1/13,+Transmission!R$798/+Transmission!$H$798)","v":7.2211129563526768E-4},{"$f":"IF(ISERROR(+Transmission!S$798/+Transmission!$H$798),1/13,+Transmission!S$798/+Transmission!$H$798)","v":1.1344561987047145E-2},{"$f":"IF(ISERROR(+Transmission!T$798/+Transmission!$H$798),1/13,+Transmission!T$798/+Transmission!$H$798)","v":4.6267877977223239E-2},{"$f":"IF(ISERROR(+Transmission!U$798/+Transmission!$H$798),1/13,+Transmission!U$798/+Transmission!$H$798)","v":2.7851880286699521E-2},1]
["F150D","Income Before State Taxes",null,null,null,{"$f":"IF(ISERROR(+Distribution!I$798/+Distribution!$H$798),1/13,+Distribution!I$798/+Distribution!$H$798)","v":0.65803464492279629},{"$f":"IF(ISERROR(+Distribution!J$798/+Distribution!$H$798),1/13,+Distribution!J$798/+Distribution!$H$798)","v":0.17467393391989683},{"$f":"IF(ISERROR(+Distribution!K$798/+Distribution!$H$798),1/13,+Distribution!K$798/+Distribution!$H$798)","v":7.2495634564037501E-2},{"$f":"IF(ISERROR(+Distribution!L$798/+Distribution!$H$798),1/13,+Distribution!L$798/+Distribution!$H$798)","v":3.4059771046290252E-2},{"$f":"IF(ISERROR(+Distribution!M$798/+Distribution!$H$798),1/13,+Distribution!M$798/+Distribution!$H$798)","v":5.9113109655545256E-3},{"$f":"IF(ISERROR(+Distribution!N$798/+Distribution!$H$798),1/13,+Distribution!N$798/+Distribution!$H$798)","v":1.1143945284189768E-2},{"$f":"IF(ISERROR(+Distribution!O$798/+Distribution!$H$798),1/13,+Distribution!O$798/+Distribution!$H$798)","v":4.208640774799649E-4},{"$f":"IF(ISERROR(+Distribution!P$798/+Distribution!$H$798),1/13,+Distribution!P$798/+Distribution!$H$798)","v":-5.6090994331252678E-4},{"$f":"IF(ISERROR(+Distribution!Q$798/+Distribution!$H$798),1/13,+Distribution!Q$798/+Distribution!$H$798)","v":4.192211751383431E-2},{"$f":"IF(ISERROR(+Distribution!R$798/+Distribution!$H$798),1/13,+Distribution!R$798/+Distribution!$H$798)","v":7.9320364768946773E-4},{"$f":"IF(ISERROR(+Distribution!S$798/+Distribution!$H$798),1/13,+Distribution!S$798/+Distribution!$H$798)","v":3.0570719659837956E-4},{"$f":"IF(ISERROR(+Distribution!T$798/+Distribution!$H$798),1/13,+Distribution!T$798/+Distribution!$H$798)","v":4.3122912699802466E-4},{"$f":"IF(ISERROR(+Distribution!U$798/+Distribution!$H$798),1/13,+Distribution!U$798/+Distribution!$H$798)","v":3.6854767612653854E-4},1]
["F150R","Income Before State Taxes",null,null,null,{"$f":"IF(ISERROR(+Retail!I$798/+Retail!$H$798),1/13,+Retail!I$798/+Retail!$H$798)","v":0.48138175060732313},{"$f":"IF(ISERROR(+Retail!J$798/+Retail!$H$798),1/13,+Retail!J$798/+Retail!$H$798)","v":-9.6302377812642781E-2},{"$f":"IF(ISERROR(+Retail!K$798/+Retail!$H$798),1/13,+Retail!K$798/+Retail!$H$798)","v":4.3258979576470048E-2},{"$f":"IF(ISERROR(+Retail!L$798/+Retail!$H$798),1/13,+Retail!L$798/+Retail!$H$798)","v":-6.1623787300352315E-3},{"$f":"IF(ISERROR(+Retail!M$798/+Retail!$H$798),1/13,+Retail!M$798/+Retail!$H$798)","v":0.21526524986458934},{"$f":"IF(ISERROR(+Retail!N$798/+Retail!$H$798),1/13,+Retail!N$798/+Retail!$H$798)","v":4.0584922879042754E-3},{"$f":"IF(ISERROR(+Retail!O$798/+Retail!$H$798),1/13,+Retail!O$798/+Retail!$H$798)","v":1.7528294097156874E-3},{"$f":"IF(ISERROR(+Retail!P$798/+Retail!$H$798),1/13,+Retail!P$798/+Retail!$H$798)","v":-3.5298386144612121E-4},{"$f":"IF(ISERROR(+Retail!Q$798/+Retail!$H$798),1/13,+Retail!Q$798/+Retail!$H$798)","v":0.32344064063565187},{"$f":"IF(ISERROR(+Retail!R$798/+Retail!$H$798),1/13,+Retail!R$798/+Retail!$H$798)","v":-2.8098901071832113E-4},{"$f":"IF(ISERROR(+Retail!S$798/+Retail!$H$798),1/13,+Retail!S$798/+Retail!$H$798)","v":-2.5854677903522612E-3},{"$f":"IF(ISERROR(+Retail!T$798/+Retail!$H$798),1/13,+Retail!T$798/+Retail!$H$798)","v":4.1221429493014834E-2},{"$f":"IF(ISERROR(+Retail!U$798/+Retail!$H$798),1/13,+Retail!U$798/+Retail!$H$798)","v":-4.6951746724943622E-3},1]
["F150M","Income Before State Taxes",null,null,null,{"$f":"IF(ISERROR(+Misc!I$798/+Misc!$H$798),1/13,+Misc!I$798/+Misc!$H$798)","v":0.42916771974586165},{"$f":"IF(ISERROR(+Misc!J$798/+Misc!$H$798),1/13,+Misc!J$798/+Misc!$H$798)","v":0.25884163106875691},{"$f":"IF(ISERROR(+Misc!K$798/+Misc!$H$798),1/13,+Misc!K$798/+Misc!$H$798)","v":8.1879740406103282E-2},{"$f":"IF(ISERROR(+Misc!L$798/+Misc!$H$798),1/13,+Misc!L$798/+Misc!$H$798)","v":5.5775695021056965E-3},{"$f":"IF(ISERROR(+Misc!M$798/+Misc!$H$798),1/13,+Misc!M$798/+Misc!$H$798)","v":0.11530651444193644},{"$f":"IF(ISERROR(+Misc!N$798/+Misc!$H$798),1/13,+Misc!N$798/+Misc!$H$798)","v":9.1032789896803284E-3},{"$f":"IF(ISERROR(+Misc!O$798/+Misc!$H$798),1/13,+Misc!O$798/+Misc!$H$798)","v":2.9355875735328943E-4},{"$f":"IF(ISERROR(+Misc!P$798/+Misc!$H$798),1/13,+Misc!P$798/+Misc!$H$798)","v":2.3660024091762613E-4},{"$f":"IF(ISERROR(+Misc!Q$798/+Misc!$H$798),1/13,+Misc!Q$798/+Misc!$H$798)","v":6.6619268702391307E-2},{"$f":"IF(ISERROR(+Misc!R$798/+Misc!$H$798),1/13,+Misc!R$798/+Misc!$H$798)","v":6.7502900639518511E-4},{"$f":"IF(ISERROR(+Misc!S$798/+Misc!$H$798),1/13,+Misc!S$798/+Misc!$H$798)","v":5.8699017048686143E-3},{"$f":"IF(ISERROR(+Misc!T$798/+Misc!$H$798),1/13,+Misc!T$798/+Misc!$H$798)","v":1.5323432897359867E-2},{"$f":"IF(ISERROR(+Misc!U$798/+Misc!$H$798),1/13,+Misc!U$798/+Misc!$H$798)","v":1.1105711806414342E-2},1]
["F151","Depreciation Expense",null,null,null,{"$f":"IF(ISERROR(+'G+T+D+R+M'!I$630/+'G+T+D+R+M'!$H$630),1/13,+'G+T+D+R+M'!I$630/+'G+T+D+R+M'!$H$630)","v":0.41806788508345688},{"$f":"IF(ISERROR(+'G+T+D+R+M'!J$630/+'G+T+D+R+M'!$H$630),1/13,+'G+T+D+R+M'!J$630/+'G+T+D+R+M'!$H$630)","v":0.26672649437736451},{"$f":"IF(ISERROR(+'G+T+D+R+M'!K$630/+'G+T+D+R+M'!$H$630),1/13,+'G+T+D+R+M'!K$630/+'G+T+D+R+M'!$H$630)","v":8.1894546909472565E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!L$630/+'G+T+D+R+M'!$H$630),1/13,+'G+T+D+R+M'!L$630/+'G+T+D+R+M'!$H$630)","v":9.5718629476953757E-3},{"$f":"IF(ISERROR(+'G+T+D+R+M'!M$630/+'G+T+D+R+M'!$H$630),1/13,+'G+T+D+R+M'!M$630/+'G+T+D+R+M'!$H$630)","v":0.11409566950142144},{"$f":"IF(ISERROR(+'G+T+D+R+M'!N$630/+'G+T+D+R+M'!$H$630),1/13,+'G+T+D+R+M'!N$630/+'G+T+D+R+M'!$H$630)","v":8.8042151287402066E-3},{"$f":"IF(ISERROR(+'G+T+D+R+M'!O$630/+'G+T+D+R+M'!$H$630),1/13,+'G+T+D+R+M'!O$630/+'G+T+D+R+M'!$H$630)","v":2.7932932576248056E-4},{"$f":"IF(ISERROR(+'G+T+D+R+M'!P$630/+'G+T+D+R+M'!$H$630),1/13,+'G+T+D+R+M'!P$630/+'G+T+D+R+M'!$H$630)","v":3.7360143303653869E-4},{"$f":"IF(ISERROR(+'G+T+D+R+M'!Q$630/+'G+T+D+R+M'!$H$630),1/13,+'G+T+D+R+M'!Q$630/+'G+T+D+R+M'!$H$630)","v":6.9257409265855482E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!R$630/+'G+T+D+R+M'!$H$630),1/13,+'G+T+D+R+M'!R$630/+'G+T+D+R+M'!$H$630)","v":6.5554648165457399E-4},{"$f":"IF(ISERROR(+'G+T+D+R+M'!S$630/+'G+T+D+R+M'!$H$630),1/13,+'G+T+D+R+M'!S$630/+'G+T+D+R+M'!$H$630)","v":5.8354218837842814E-3},{"$f":"IF(ISERROR(+'G+T+D+R+M'!T$630/+'G+T+D+R+M'!$H$630),1/13,+'G+T+D+R+M'!T$630/+'G+T+D+R+M'!$H$630)","v":1.3898855488080428E-2},{"$f":"IF(ISERROR(+'G+T+D+R+M'!U$630/+'G+T+D+R+M'!$H$630),1/13,+'G+T+D+R+M'!U$630/+'G+T+D+R+M'!$H$630)","v":1.0539162173675275E-2},1]
["F151G","Depreciation Expense",null,null,null,{"$f":"IF(ISERROR(+Generation!I$630/+Generation!$H$630),1/13,+Generation!I$630/+Generation!$H$630)","v":0.35138870182984772},{"$f":"IF(ISERROR(+Generation!J$630/+Generation!$H$630),1/13,+Generation!J$630/+Generation!$H$630)","v":0.28276004841831648},{"$f":"IF(ISERROR(+Generation!K$630/+Generation!$H$630),1/13,+Generation!K$630/+Generation!$H$630)","v":8.9703147202691472E-2},{"$f":"IF(ISERROR(+Generation!L$630/+Generation!$H$630),1/13,+Generation!L$630/+Generation!$H$630)","v":2.3800781257949295E-3},{"$f":"IF(ISERROR(+Generation!M$630/+Generation!$H$630),1/13,+Generation!M$630/+Generation!$H$630)","v":0.15826175803190715},{"$f":"IF(ISERROR(+Generation!N$630/+Generation!$H$630),1/13,+Generation!N$630/+Generation!$H$630)","v":8.4305302591317789E-3},{"$f":"IF(ISERROR(+Generation!O$630/+Generation!$H$630),1/13,+Generation!O$630/+Generation!$H$630)","v":2.0890045964936941E-4},{"$f":"IF(ISERROR(+Generation!P$630/+Generation!$H$630),1/13,+Generation!P$630/+Generation!$H$630)","v":4.299281363628076E-4},{"$f":"IF(ISERROR(+Generation!Q$630/+Generation!$H$630),1/13,+Generation!Q$630/+Generation!$H$630)","v":6.3422217645595441E-2},{"$f":"IF(ISERROR(+Generation!R$630/+Generation!$H$630),1/13,+Generation!R$630/+Generation!$H$630)","v":6.3697149712804366E-4},{"$f":"IF(ISERROR(+Generation!S$630/+Generation!$H$630),1/13,+Generation!S$630/+Generation!$H$630)","v":8.1670822614222805E-3},{"$f":"IF(ISERROR(+Generation!T$630/+Generation!$H$630),1/13,+Generation!T$630/+Generation!$H$630)","v":1.955385939237915E-2},{"$f":"IF(ISERROR(+Generation!U$630/+Generation!$H$630),1/13,+Generation!U$630/+Generation!$H$630)","v":1.4656776739773357E-2},1]
["F151T","Depreciation Expense",null,null,null,{"$f":"IF(ISERROR(+Transmission!I$630/+Transmission!$H$630),1/13,+Transmission!I$630/+Transmission!$H$630)","v":0.34839159359381827},{"$f":"IF(ISERROR(+Transmission!J$630/+Transmission!$H$630),1/13,+Transmission!J$630/+Transmission!$H$630)","v":0.28034649734668371},{"$f":"IF(ISERROR(+Transmission!K$630/+Transmission!$H$630),1/13,+Transmission!K$630/+Transmission!$H$630)","v":8.8937018909128959E-2},{"$f":"IF(ISERROR(+Transmission!L$630/+Transmission!$H$630),1/13,+Transmission!L$630/+Transmission!$H$630)","v":2.3596159883346401E-3},{"$f":"IF(ISERROR(+Transmission!M$630/+Transmission!$H$630),1/13,+Transmission!M$630/+Transmission!$H$630)","v":0.1647860881418764},{"$f":"IF(ISERROR(+Transmission!N$630/+Transmission!$H$630),1/13,+Transmission!N$630/+Transmission!$H$630)","v":8.3584445680713812E-3},{"$f":"IF(ISERROR(+Transmission!O$630/+Transmission!$H$630),1/13,+Transmission!O$630/+Transmission!$H$630)","v":2.0711265052453619E-4},{"$f":"IF(ISERROR(+Transmission!P$630/+Transmission!$H$630),1/13,+Transmission!P$630/+Transmission!$H$630)","v":4.2623377634828122E-4},{"$f":"IF(ISERROR(+Transmission!Q$630/+Transmission!$H$630),1/13,+Transmission!Q$630/+Transmission!$H$630)","v":6.2880777458870885E-2},{"$f":"IF(ISERROR(+Transmission!R$630/+Transmission!$H$630),1/13,+Transmission!R$630/+Transmission!$H$630)","v":6.3153817016603898E-4},{"$f":"IF(ISERROR(+Transmission!S$630/+Transmission!$H$630),1/13,+Transmission!S$630/+Transmission!$H$630)","v":8.1381871804260958E-3},{"$f":"IF(ISERROR(+Transmission!T$630/+Transmission!$H$630),1/13,+Transmission!T$630/+Transmission!$H$630)","v":1.9385559035146951E-2},{"$f":"IF(ISERROR(+Transmission!U$630/+Transmission!$H$630),1/13,+Transmission!U$630/+Transmission!$H$630)","v":1.5151333180603757E-2},1]
["F151D","Depreciation Expense",null,null,null,{"$f":"IF(ISERROR(+Distribution!$I630/+Distribution!$H$630),1/13,+Distribution!I$630/+Distribution!$H$630)","v":0.57962904187927411},{"$f":"IF(ISERROR(+Distribution!J$630/+Distribution!$H$630),1/13,+Distribution!J$630/+Distribution!$H$630)","v":0.23167812284264624},{"$f":"IF(ISERROR(+Distribution!K$630/+Distribution!$H$630),1/13,+Distribution!K$630/+Distribution!$H$630)","v":6.4049013465629259E-2},{"$f":"IF(ISERROR(+Distribution!L$630/+Distribution!$H$630),1/13,+Distribution!L$630/+Distribution!$H$630)","v":2.7430917672043701E-2},{"$f":"IF(ISERROR(+Distribution!M$630/+Distribution!$H$630),1/13,+Distribution!M$630/+Distribution!$H$630)","v":1.7526338130213904E-3},{"$f":"IF(ISERROR(+Distribution!N$630/+Distribution!$H$630),1/13,+Distribution!N$630/+Distribution!$H$630)","v":9.8479423813891531E-3},{"$f":"IF(ISERROR(+Distribution!O$630/+Distribution!$H$630),1/13,+Distribution!O$630/+Distribution!$H$630)","v":4.2566339000528925E-4},{"$f":"IF(ISERROR(+Distribution!P$630/+Distribution!$H$630),1/13,+Distribution!P$630/+Distribution!$H$630)","v":2.3436460347906263E-4},{"$f":"IF(ISERROR(+Distribution!Q$630/+Distribution!$H$630),1/13,+Distribution!Q$630/+Distribution!$H$630)","v":8.382739767244847E-2},{"$f":"IF(ISERROR(+Distribution!R$630/+Distribution!$H$630),1/13,+Distribution!R$630/+Distribution!$H$630)","v":7.1357480680464395E-4},{"$f":"IF(ISERROR(+Distribution!S$630/+Distribution!$H$630),1/13,+Distribution!S$630/+Distribution!$H$630)","v":1.371091577528778E-4},{"$f":"IF(ISERROR(+Distribution!T$630/+Distribution!$H$630),1/13,+Distribution!T$630/+Distribution!$H$630)","v":1.371091577528778E-4},{"$f":"IF(ISERROR(+Distribution!U$630/+Distribution!$H$630),1/13,+Distribution!U$630/+Distribution!$H$630)","v":1.371091577528778E-4},{"$f":"ROUND(SUM(F143:R143),6)","v":1}]
["F151R","Depreciation Expense",null,null,null,{"$f":"IF(ISERROR(+Retail!I$630/+Retail!$H$630),1/13,+Retail!I$630/+Retail!$H$630)","v":0.87241830502121875},{"$f":"IF(ISERROR(+Retail!J$630/+Retail!$H$630),1/13,+Retail!J$630/+Retail!$H$630)","v":1.8356958806657105E-2},{"$f":"IF(ISERROR(+Retail!K$630/+Retail!$H$630),1/13,+Retail!K$630/+Retail!$H$630)","v":3.4781100109056634E-4},{"$f":"IF(ISERROR(+Retail!L$630/+Retail!$H$630),1/13,+Retail!L$630/+Retail!$H$630)","v":1.1280451318631176E-2},{"$f":"IF(ISERROR(+Retail!M$630/+Retail!$H$630),1/13,+Retail!M$630/+Retail!$H$630)","v":1.4616282160143216E-3},{"$f":"IF(ISERROR(+Retail!N$630/+Retail!$H$630),1/13,+Retail!N$630/+Retail!$H$630)","v":3.4913321434621282E-3},{"$f":"IF(ISERROR(+Retail!O$630/+Retail!$H$630),1/13,+Retail!O$630/+Retail!$H$630)","v":2.5376850567597939E-3},{"$f":"IF(ISERROR(+Retail!P$630/+Retail!$H$630),1/13,+Retail!P$630/+Retail!$H$630)","v":4.9531362682676892E-4},{"$f":"IF(ISERROR(+Retail!Q$630/+Retail!$H$630),1/13,+Retail!Q$630/+Retail!$H$630)","v":8.9569778472316272E-2},{"$f":"IF(ISERROR(+Retail!R$630/+Retail!$H$630),1/13,+Retail!R$630/+Retail!$H$630)","v":1.324489722355553E-5},{"$f":"IF(ISERROR(+Retail!S$630/+Retail!$H$630),1/13,+Retail!S$630/+Retail!$H$630)","v":9.1638132665474542E-6},{"$f":"IF(ISERROR(+Retail!T$630/+Retail!$H$630),1/13,+Retail!T$630/+Retail!$H$630)","v":9.1638132665474542E-6},{"$f":"IF(ISERROR(+Retail!U$630/+Retail!$H$630),1/13,+Retail!U$630/+Retail!$H$630)","v":9.1638132665474542E-6},1]
["F151M","Depreciation Expense",null,null,null,{"$f":"IF(ISERROR(+Misc!I$630/+Misc!$H$630),1/13,+Misc!I$630/+Misc!$H$630)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(+Misc!J$630/+Misc!$H$630),1/13,+Misc!J$630/+Misc!$H$630)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(+Misc!K$630/+Misc!$H$630),1/13,+Misc!K$630/+Misc!$H$630)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(+Misc!L$630/+Misc!$H$630),1/13,+Misc!L$630/+Misc!$H$630)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(+Misc!M$630/+Misc!$H$630),1/13,+Misc!M$630/+Misc!$H$630)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(+Misc!N$630/+Misc!$H$630),1/13,+Misc!N$630/+Misc!$H$630)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(+Misc!O$630/+Misc!$H$630),1/13,+Misc!O$630/+Misc!$H$630)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(+Misc!P$630/+Misc!$H$630),1/13,+Misc!P$630/+Misc!$H$630)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(+Misc!Q$630/+Misc!$H$630),1/13,+Misc!Q$630/+Misc!$H$630)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(+Misc!R$630/+Misc!$H$630),1/13,+Misc!R$630/+Misc!$H$630)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(+Misc!S$630/+Misc!$H$630),1/13,+Misc!S$630/+Misc!$H$630)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(+Misc!T$630/+Misc!$H$630),1/13,+Misc!T$630/+Misc!$H$630)","v":7.6923076923076927E-2},{"$f":"IF(ISERROR(+Misc!U$630/+Misc!$H$630),1/13,+Misc!U$630/+Misc!$H$630)","v":7.6923076923076927E-2},1]
[]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"SUM(Factorck)/COUNT(Factorck)","v":1}]

{"sheet":"Demand Factors","index":25,"n_rows":317,"n_cols":17,"rows_kept":317,"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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Demand Factors"]
[]
[]
[null,"A",null,"B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,null,null,null,{"$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$10","v":"General"},{"$f":"'Hot Sheet'!R$10","v":"Mobile"}]
[null,null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,"Description",null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},"Total"]
[]
[]
[1,"Secondary",null,{"$f":"($D83)*(Inputs!$I$28)+($E83)*(Inputs!$I$29)+($F83)*(Inputs!$I$30)+($G83)*(Inputs!$I$31)+($H83)*(Inputs!$I$32)+($I83)*(Inputs!$I$33)+($J83)*(Inputs!$I$34)+($K83)*(Inputs!$I$35)+($L83)*(Inputs!$I$36)+($M83)*(Inputs!$I$37)+($N83)*(Inputs!$I$38)+($O83)*(Inputs!$I$39)","v":13878362.964068046},0,0,{"$f":"($D84+$D92+$D104+$D105)*(Inputs!$I$28)+($E84+$E92+$E104+$E105)*(Inputs!$I$29)+($F84+$F92+$F104+$F105)*(Inputs!$I$30)+($G84+$G92+$G104+$G105)*(Inputs!$I$31)+($H84+$H92+$H104+$H105)*(Inputs!$I$32)+($I84+$I92+$I104+$I105)*(Inputs!$I$33)+($J84+$J92+$J104+$J105)*(Inputs!$I$34)+($K84+$K92+$K104+$K105)*(Inputs!$I$35)+($L84+$L92+$L104+$L105)*(Inputs!$I$36)+($M84+$M92+$M104+$M105)*(Inputs!$I$37)+($N84+$N92+$N104+$N105)*(Inputs!$I$38)+($O84+$O92+$O104+$O105)*(Inputs!$I$39)","v":68401.488153888116},0,{"$f":"$D101*(Inputs!$I$28)+$E101*(Inputs!$I$29)+$F101*(Inputs!$I$30)+$G101*(Inputs!$I$31)+$H101*(Inputs!$I$32)+$I101*(Inputs!$I$33)+$J101*(Inputs!$I$34)+$K101*(Inputs!$I$35)+$L101*(Inputs!$I$36)+$M101*(Inputs!$I$37)+$N101*(Inputs!$I$38)+$O101*(Inputs!$I$39)","v":304631.72385234316},{"$f":"$D106*(Inputs!$I$28)+$E106*(Inputs!$I$29)+$F106*(Inputs!$I$30)+$G106*(Inputs!$I$31)+$H106*(Inputs!$I$32)+$I106*(Inputs!$I$33)+$J106*(Inputs!$I$34)+$K106*(Inputs!$I$35)+$L106*(Inputs!$I$36)+$M106*(Inputs!$I$37)+$N106*(Inputs!$I$38)+$O106*(Inputs!$I$39)","v":7295.9507083112094},{"$f":"$D107*(Inputs!$I$28)+$E107*(Inputs!$I$29)+$F107*(Inputs!$I$30)+$G107*(Inputs!$I$31)+$H107*(Inputs!$I$32)+$I107*(Inputs!$I$33)+$J107*(Inputs!$I$34)+$K107*(Inputs!$I$35)+$L107*(Inputs!$I$36)+$M107*(Inputs!$I$37)+$N107*(Inputs!$I$38)+$O107*(Inputs!$I$39)","v":12647.395165436352},{"$f":"($D94)*(Inputs!$I$28)+($E94)*(Inputs!$I$29)+($F94)*(Inputs!$I$30)+($G94)*(Inputs!$I$31)+($H94)*(Inputs!$I$32)+($I94)*(Inputs!$I$33)+(+$J94)*(Inputs!$I$34)+($K94)*(Inputs!$I$35)+($L94)*(Inputs!$I$36)+($M94)*(Inputs!$I$37)+($N94)*(Inputs!$I$38)+($O94)*(Inputs!$I$39)","v":2427077.9428259884},{"$f":"($D85+$D86)*(Inputs!$I$28)+($E85+$E86)*(Inputs!$I$29)+($F85+$F86)*(Inputs!$I$30)+($G85+$G86)*(Inputs!$I$31)+($H85+$H86)*(Inputs!$I$32)+($I85+$I86)*(Inputs!$I$33)+($J85+$J86)*(Inputs!$I$34)+($K85+$K86)*(Inputs!$I$35)+($L85+$L86)*(Inputs!$I$36)+($M85+$M86)*(Inputs!$I$37)+($N85+$N86)*(Inputs!$I$38)+($O85+$O86)*(Inputs!$I$39)","v":25095.850369482599},0,0,0,{"$f":"SUM(D17:P17)","v":16723513.315143496}]
[{"$f":"A17+1","v":2}]
[3,"Primary",null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D19:P19)","v":0}]
[4]
[5,"Combined",null,0,{"$f":"($D90)*(Inputs!$I$28)+($E90)*(Inputs!$I$29)+($F90)*(Inputs!$I$30)+($G90)*(Inputs!$I$31)+($H90)*(Inputs!$I$32)+($I90)*(Inputs!$I$33)+($J90)*(Inputs!$I$34)+($K90)*(Inputs!$I$35)+($L90)*(Inputs!$I$36)+($M90)*(Inputs!$I$37)+($N90)*(Inputs!$I$38)+($O90)*(Inputs!$I$39)","v":10882972.909086209},{"$f":"($D91)*(Inputs!$I$28)+($E91)*(Inputs!$I$29)+($F91)*(Inputs!$I$30)+($G91)*(Inputs!$I$31)+($H91)*(Inputs!$I$32)+($I91)*(Inputs!$I$33)+($J91)*(Inputs!$I$34)+($K91)*(Inputs!$I$35)+($L91)*(Inputs!$I$36)+($M91)*(Inputs!$I$37)+($N91)*(Inputs!$I$38)+($O91)*(Inputs!$I$39)","v":3381212.8833315866},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D21:P21)","v":14264185.792417794}]
[6]
[7,"Sub-Transmission",null,0,0,0,0,{"$f":"($D93)*(Inputs!$I$28)+($E93)*(Inputs!$I$29)+($F93)*(Inputs!$I$30)+($G93)*(Inputs!$I$31)+($H93)*(Inputs!$I$32)+($I93)*(Inputs!$I$33)+($J93)*(Inputs!$I$34)+($K93)*(Inputs!$I$35)+($L93)*(Inputs!$I$36)+($M93)*(Inputs!$I$37)+($N93)*(Inputs!$I$38)+($O93)*(Inputs!$I$39)","v":5621251.8318457836},0,0,0,0,0,0,0,0,{"$f":"SUM(D23:P23)","v":5621251.8318457836}]
[8]
[9,"Transmission",null,0,0,0,0,0,0,0,0,0,0,{"$f":"($D95)*(Inputs!$I$28)+($E95)*(Inputs!$I$29)+($F95)*(Inputs!$I$30)+($G95)*(Inputs!$I$31)+($H95)*(Inputs!$I$32)+($I95)*(Inputs!$I$33)+($J95)*(Inputs!$I$34)+($K95)*(Inputs!$I$35)+($L95)*(Inputs!$I$36)+($M95)*(Inputs!$I$37)+($N95)*(Inputs!$I$38)+($O95)*(Inputs!$I$39)","v":277378.57148113829},{"$f":"($D96)*(Inputs!$I$28)+($E96)*(Inputs!$I$29)+($F96)*(Inputs!$I$30)+($G96)*(Inputs!$I$31)+($H96)*(Inputs!$I$32)+($I96)*(Inputs!$I$33)+($J96)*(Inputs!$I$34)+($K96)*(Inputs!$I$35)+($L96)*(Inputs!$I$36)+($M96)*(Inputs!$I$37)+($N96)*(Inputs!$I$38)+($O96)*(Inputs!$I$39)","v":531741.03133567621},{"$f":"($D97)*(Inputs!$I$28)+($E97)*(Inputs!$I$29)+($F97)*(Inputs!$I$30)+($G97)*(Inputs!$I$31)+($H97)*(Inputs!$I$32)+($I97)*(Inputs!$I$33)+($J97)*(Inputs!$I$34)+($K97)*(Inputs!$I$35)+($L97)*(Inputs!$I$36)+($M97)*(Inputs!$I$37)+($N97)*(Inputs!$I$38)+($O97)*(Inputs!$I$39)","v":476035.05745453056},{"$f":"SUM(D25:P25)","v":1285154.6602713452}]
[10]
[11,"Total KW @ Input",null,{"$f":"D17+D19+D21+D23+D25","v":13878362.964068046},{"$f":"E17+E19+E21+E23+E25","v":10882972.909086209},3381212.8833315866,68401.488153888116,5621251.8318457836,304631.72385234316,7295.9507083112094,12647.395165436352,{"$f":"L17+L19+L21+L23+L25","v":2427077.9428259884},{"$f":"M17+M19+M21+M23+M25","v":25095.850369482599},{"$f":"N17+N19+N21+N23+N25","v":277378.57148113829},{"$f":"O17+O19+O21+O23+O25","v":531741.03133567621},{"$f":"P17+P19+P21+P23+P25","v":476035.05745453056},{"$f":"SUM(D27:P27)","v":37894105.599678427}]
[12]
[13,"Total MWH @ Input",null,{"$f":"'Energy Factor'!C$27","v":7170960.9833845431},{"$f":"'Energy Factor'!D$27","v":6297264.5662694713},{"$f":"'Energy Factor'!E$27","v":2129652.1628498612},{"$f":"'Energy Factor'!F$27","v":95922.569028880011},{"$f":"'Energy Factor'!G$27","v":4393859.2125843},{"$f":"'Energy Factor'!H$27","v":224459.22637027997},{"$f":"'Energy Factor'!I$27","v":6028.9529955600001},{"$f":"'Energy Factor'!J$27","v":16787.729432430002},{"$f":"'Energy Factor'!K$27","v":1438239.4408415079},{"$f":"'Energy Factor'!L$27","v":13113.330245641848},{"$f":"'Energy Factor'!M$27","v":250244.20163999996},{"$f":"'Energy Factor'!N$27","v":843959.84018279996},{"$f":"'Energy Factor'!O$27","v":489325.37894999998},{"$f":"SUM(D29:P29)","v":23369817.594775274}]
[14]
[15,"MWH %",null,{"$f":"D29/$Q$29","v":0.30684710970905205},0.26946143420808444,9.1128317720630458E-2,4.104549324780573E-3,0.18801427074752278,9.6046631712034293E-3,2.5798031889251357E-4,7.1835089702125825E-4,6.154260447300415E-2,5.6112249025741469E-4,1.0708008337041807E-2,3.6113240369128156E-2,2.0938348233381039E-2,{"$f":"SUM(D31:P31)","v":0.99999999999999989}]
[16]
[17]
[18,{"$f":"\"FACTOR 10 - \"&TEXT(Demand,\"0%\")&\" D\"&\" / \"&TEXT(1-Demand,\"0%\")&\" E\"","v":"FACTOR 10 - 75% D / 25% E"},null,{"$f":"(D38*Demand)+(D31*(1-Demand))","v":0.35139228666032341},{"$f":"(E38*Demand)+(E31*(1-Demand))","v":0.28276111872755411},8.9703032501028082E-2,2.3799393355852781E-3,0.15825936346742855,8.4304357616689501E-3,2.0889650956660893E-4,4.2990492330164217E-4,{"$f":"(L38*Demand)+(L31*(1-Demand))","v":6.3422368922060046E-2},{"$f":"(M38*Demand)+(M31*(1-Demand))","v":6.3697760166581249E-4},{"$f":"(N38*Demand)+(N31*(1-Demand))","v":8.1668777606669456E-3},{"$f":"(O38*Demand)+(O31*(1-Demand))","v":1.9552526647617269E-2},{"$f":"(P38*Demand)+(P31*(1-Demand))","v":1.4656271181533212E-2},{"$f":"SUM(D34:P34)","v":0.99999999999999967}]
[19]
[20,{"$f":"\"FACTOR 11 - \"&TEXT(Demand2,\"0%\")&\" D\"&\" / \"&TEXT(1-Demand2,\"0%\")&\" E\"","v":"FACTOR 11 - 50% D / 50% E"},null,{"$f":"(D38*Demand2)+(D31*(1-Demand2))","v":0.33654389434323295},{"$f":"(E38*Demand2)+(E31*(1-Demand2))","v":0.27832789055439755},9.0178127574228883E-2,2.9548093319837097E-3,0.16817766589412664,8.821844898180442E-3,2.2525777934191048E-4,5.2605358120818083E-4,{"$f":"(L38*Demand2)+(L31*(1-Demand2))","v":6.2795780772374743E-2},{"$f":"(M38*Demand2)+(M31*(1-Demand2))","v":6.1169256452967989E-4},{"$f":"(N38*Demand2)+(N31*(1-Demand2))","v":9.0139212861252323E-3},{"$f":"(O38*Demand2)+(O31*(1-Demand2))","v":2.5072764554787564E-2},{"$f":"(P38*Demand2)+(P31*(1-Demand2))","v":1.6750296865482489E-2},{"$f":"SUM(D36:P36)","v":1}]
[21]
[22," FACTOR 12 - 100% D ",null,{"$f":"D27/$Q$27","v":0.3662406789774138},0.28719434690071066,8.9227937427827295E-2,1.8050693391868464E-3,0.14834106104073047,8.0390266251574565E-3,1.9253523979130736E-4,3.3375626539510351E-4,6.4048957071745349E-2,6.6226263880194509E-4,7.3198342352086589E-3,1.4032288740446973E-2,1.2562245497583937E-2,{"$f":"SUM(D38:P38)","v":1}]
[23]
[24,"Weighted KW @ Input",null,{"$f":"P220","v":1300367.3766612057},{"$f":"P226","v":1040867.1342465752},{"$f":"P227","v":323038.202739726},{"$f":"P221+P228+P240+P241","v":6654.2599126745417},{"$f":"P229","v":535928.36419520539},{"$f":"P237","v":27934.755628931503},{"$f":"P242","v":698.37010002739737},{"$f":"P243","v":1224.9821761747739},{"$f":"P230","v":230290.99531471232},{"$f":"P222","v":2357.8516761641231},{"$f":"P231","v":26511.404613698629},{"$f":"P232","v":54235.652989041104},{"$f":"P233","v":45447.46235205479},{"$f":"SUM(D40:P40)","v":3595556.8126061908}]
[25,"FACTOR 13 - SCCT (100% D / 0% E)","SSCCT",{"$f":"D40/$Q$40","v":0.36165952714251565},0.28948704984920448,8.9843720896618545E-2,1.850689687156213E-3,0.14905295400039723,7.7692432868786661E-3,1.9423141850488331E-4,3.4069331678474084E-4,6.4048771113086378E-2,6.5576816027419858E-4,7.3733794222770729E-3,1.5084076212865935E-2,1.2639895493436193E-2,{"$f":"SUM(D41:P41)","v":1.0000000000000002}]
[26]
[27,"Weighted MWH @ Input",null,{"$f":"+'Energy Factor'!C36","v":575446.88916186709},{"$f":"+'Energy Factor'!D36","v":525478.79520192812},{"$f":"+'Energy Factor'!E36","v":177666.54830189381},{"$f":"+'Energy Factor'!F36","v":7993.8433646741369},{"$f":"+'Energy Factor'!G36","v":366353.54060810979},{"$f":"+'Energy Factor'!H36","v":18824.798638384138},{"$f":"+'Energy Factor'!I36","v":502.41211760059349},{"$f":"+'Energy Factor'!J36","v":1399.8561549365675},{"$f":"+'Energy Factor'!K36","v":119989.13934862384},{"$f":"+'Energy Factor'!L36","v":1093.9085751835491},{"$f":"+'Energy Factor'!M36","v":20870.992907455035},{"$f":"+'Energy Factor'!N36","v":70331.963597785885},{"$f":"+'Energy Factor'!O36","v":40742.867197517022},{"$f":"+'Energy Factor'!P36","v":1926695.5551759594}]
[28,"SSECT",null,{"$f":"+'Energy Factor'!C37","v":0.29867037769198213},{"$f":"+'Energy Factor'!D37","v":0.272735769691407},{"$f":"+'Energy Factor'!E37","v":9.2213088790599321E-2},{"$f":"+'Energy Factor'!F37","v":4.1489914393579852E-3},{"$f":"+'Energy Factor'!G37","v":0.19014604545275537},{"$f":"+'Energy Factor'!H37","v":9.7705102333434934E-3},{"$f":"+'Energy Factor'!I37","v":2.6076362518763876E-4},{"$f":"+'Energy Factor'!J37","v":7.2655804451094124E-4},{"$f":"+'Energy Factor'!K37","v":6.2277166221866104E-2},{"$f":"+'Energy Factor'!L37","v":5.6776410380188246E-4},{"$f":"+'Energy Factor'!M37","v":1.0832532857298748E-2},{"$f":"+'Energy Factor'!N37","v":3.6503932034743634E-2},{"$f":"+'Energy Factor'!O37","v":2.1146499813145668E-2},{"$f":"+'Energy Factor'!P37","v":1}]
[29,{"$f":"\"FACTOR 14 - SCCT (\"&TEXT(Demand,\"0%\")&\" D\"&\" / \"&TEXT(1-Demand,\"0%\")&\" E)\"","v":"FACTOR 14 - SCCT (75% D / 25% E)"},"SSGCT",{"$f":"(D41*Demand)+(D44*(1-Demand))","v":0.34591223977988228},0.28529922980975508,9.0436062870113743E-2,2.425265125206656E-3,0.15932622686348677,8.2695600234948732E-3,2.1086447017557217E-4,4.3715949871629093E-4,{"$f":"(L41*Demand)+(L44*(1-Demand))","v":6.3605869890281302E-2},{"$f":"(M41*Demand)+(M44*(1-Demand))","v":6.3376714615611957E-4},{"$f":"(N41*Demand)+(N44*(1-Demand))","v":8.2381677810324915E-3},{"$f":"(O41*Demand)+(O44*(1-Demand))","v":2.0439040168335358E-2},{"$f":"(P41*Demand)+(P44*(1-Demand))","v":1.4766546573363562E-2},{"$f":"SUM(D45:P45)","v":1}]
[30]
[31,"Weighted KW @ Input",null,{"$f":"P255","v":1243838.0681180158},{"$f":"P261","v":969290.49048328039},{"$f":"P262","v":314732.86727893038},{"$f":"P256+P263+P275+P276","v":9816.8004119237885},{"$f":"P264","v":525132.06053947145},{"$f":"P272","v":15310.251826719299},{"$f":"P277","v":711.65313364183032},{"$f":"P278","v":1835.1259785959905},{"$f":"P265","v":218446.20785568008},{"$f":"P257","v":2293.9460731281156},{"$f":"P266","v":27967.799993899873},{"$f":"P267","v":59463.976734965538},{"$f":"P268","v":45971.943407340805},{"$f":"SUM(D47:P47)","v":3434811.191835593}]
[32,"FACTOR 15 - Cholla","SSCCH",{"$f":"D47/$Q$47","v":0.36212705696154956},0.28219614888505212,9.163032542430212E-2,2.8580320325198444E-3,0.15288527700960364,4.4573779959466613E-3,2.0718842867794334E-4,5.3427273759850628E-4,6.359773380700455E-2,6.6785215984527257E-4,8.1424562899929404E-3,1.7312152958016733E-2,1.3384125309890178E-2,{"$f":"SUM(D48:P48)","v":1.0000000000000002}]
[33]
[34,"Weighted MWH @ Input",null,{"$f":"+'Energy Factor'!C39","v":559978.1375490838},{"$f":"+'Energy Factor'!D39","v":510548.63612101163},{"$f":"+'Energy Factor'!E39","v":174016.72376128042},{"$f":"+'Energy Factor'!F39","v":7998.105132905871},{"$f":"+'Energy Factor'!G39","v":361718.02591892856},{"$f":"+'Energy Factor'!H39","v":11172.374224801459},{"$f":"+'Energy Factor'!I39","v":510.65112585160796},{"$f":"+'Energy Factor'!J39","v":1437.0628429420196},{"$f":"+'Energy Factor'!K39","v":117489.02001070902},{"$f":"+'Energy Factor'!L39","v":1082.2129031703498},{"$f":"+'Energy Factor'!M39","v":21023.737742156864},{"$f":"+'Energy Factor'!N39","v":70800.542403755506},{"$f":"+'Energy Factor'!O39","v":39287.892480002403},{"$f":"SUM(D50:P50)","v":1877063.1222165998}]
[35,"SSECH",null,{"$f":"+'Energy Factor'!C40","v":0.2983267482703581},{"$f":"+'Energy Factor'!D40","v":0.27199332301521723},{"$f":"+'Energy Factor'!E40","v":9.2706910972597631E-2},{"$f":"+'Energy Factor'!F40","v":4.2609675925341355E-3},{"$f":"+'Energy Factor'!G40","v":0.19270424187535071},{"$f":"+'Energy Factor'!H40","v":5.9520503559881074E-3},{"$f":"+'Energy Factor'!I40","v":2.7204792412552792E-4},{"$f":"+'Energy Factor'!J40","v":7.6559111195206419E-4},{"$f":"+'Energy Factor'!K40","v":6.2591938768669517E-2},{"$f":"+'Energy Factor'!L40","v":5.7654582329249465E-4},{"$f":"+'Energy Factor'!M40","v":1.1200336042684705E-2},{"$f":"+'Energy Factor'!N40","v":3.7718786100356644E-2},{"$f":"+'Energy Factor'!O40","v":2.0930512146873272E-2},{"$f":"SUM(D51:P51)","v":1.0000000000000002}]
[36,{"$f":"\"FACTOR 16 - Cholla (\"&TEXT(Demand,\"0%\")&\" D\"&\" / \"&TEXT(1-Demand,\"0%\")&\" E)\"","v":"FACTOR 16 - Cholla (75% D / 25% E)"},"SSGCH",{"$f":"(D$48*Demand)+(D$51*(1-Demand))","v":0.34617697978875173},0.27964544241759337,9.1899471811376005E-2,3.2087659225234172E-3,0.16284001822604041,4.831046085957023E-3,2.2340330253983948E-4,5.9210233118689578E-4,{"$f":"(L$48*Demand)+(L$51*(1-Demand))","v":6.3346285047420792E-2},{"$f":"(M$48*Demand)+(M$51*(1-Demand))","v":6.4502557570707817E-4},{"$f":"(N$48*Demand)+(N$51*(1-Demand))","v":8.9069262281658811E-3},{"$f":"(O$48*Demand)+(O$51*(1-Demand))","v":2.241381124360171E-2},{"$f":"(P$48*Demand)+(P$51*(1-Demand))","v":1.527072201913595E-2},{"$f":"SUM(D52:P52)","v":1.0000000000000002}]
[37]
[38,"Weighted KW @ Input",null,{"$f":"P290","v":0},{"$f":"P296","v":0},{"$f":"P297","v":0},{"$f":"P291+P298+P310+P311","v":0},{"$f":"P299","v":0},{"$f":"P307","v":0},{"$f":"P312","v":0},{"$f":"P313","v":0},{"$f":"P300","v":0},{"$f":"P292","v":0},{"$f":"P301","v":0},{"$f":"P302","v":0},{"$f":"P303","v":0},{"$f":"SUM(D54:P54)","v":0}]
[39,"FACTOR 17 - Seasonal Contracts","SSCC",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D55:P55)","v":0}]
[40]
[41,"Weighted MWH @ Input",null,{"$f":"+'Energy Factor'!C42","v":0},{"$f":"+'Energy Factor'!D42","v":0},{"$f":"+'Energy Factor'!E42","v":0},{"$f":"+'Energy Factor'!F42","v":0},{"$f":"+'Energy Factor'!G42","v":0},{"$f":"+'Energy Factor'!H42","v":0},{"$f":"+'Energy Factor'!I42","v":0},{"$f":"+'Energy Factor'!J42","v":0},{"$f":"+'Energy Factor'!K42","v":0},{"$f":"+'Energy Factor'!L42","v":0},{"$f":"+'Energy Factor'!M42","v":0},{"$f":"+'Energy Factor'!N42","v":0},{"$f":"+'Energy Factor'!O42","v":0},{"$f":"SUM(D57:P57)","v":0}]
[42,"SSEC",null,{"$f":"+'Energy Factor'!C43","v":0},{"$f":"+'Energy Factor'!D43","v":0},{"$f":"+'Energy Factor'!E43","v":0},{"$f":"+'Energy Factor'!F43","v":0},{"$f":"+'Energy Factor'!G43","v":0},{"$f":"+'Energy Factor'!H43","v":0},{"$f":"+'Energy Factor'!I43","v":0},{"$f":"+'Energy Factor'!J43","v":0},{"$f":"+'Energy Factor'!K43","v":0},{"$f":"+'Energy Factor'!L43","v":0},{"$f":"+'Energy Factor'!M43","v":0},{"$f":"+'Energy Factor'!N43","v":0},{"$f":"+'Energy Factor'!O43","v":0},{"$f":"SUM(D58:P58)","v":0}]
[43,"FACTOR 18 - Seasonal Contracts","SSGC",{"$f":"(D$55*Demand)+(D$58*(1-Demand))","v":0},{"$f":"(E$55*Demand)+(E$58*(1-Demand))","v":0},0,0,0,0,0,0,{"$f":"(L$55*Demand)+(L$58*(1-Demand))","v":0},{"$f":"(M$55*Demand)+(M$58*(1-Demand))","v":0},{"$f":"(N$55*Demand)+(N$58*(1-Demand))","v":0},{"$f":"(O$55*Demand)+(O$58*(1-Demand))","v":0},{"$f":"(P$55*Demand)+(P$58*(1-Demand))","v":0},{"$f":"SUM(D59:P59)","v":0}]
[null,{"$f":"\"                     -  (\"&TEXT(Demand,\"0%\")&\" D\"&\" / \"&TEXT(1-Demand,\"0%\")&\" E)\"","v":"                     -  (75% D / 25% E)"}]
[]
[]
[]
[]
[null,"Demand Factor Detail"]
[]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"KW Loads Coincident To System Peak"]
[null,"Merged Company Peaks"]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Weighted Coincident Peaks @ Input"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,"Month    :",null,{"$f":"+D170","v":"July"},{"$f":"+E170","v":"August"},"September","October","November","December","January","February","March","April","May","June","Sum Of"]
[null,"Peak Date:","COS",{"$f":"+D171","v":27},{"$f":"+E171","v":16},3,1,23,29,7,22,9,6,6,28,"12"]
[null,"Peak Time:","Sch",{"$f":"+D172","v":"17:00:00"},{"$f":"+E172","v":"17:00:00"},"18:00:00","17:00:00","19:00:00","19:00:00","19:00:00","09:00:00","20:00:00","10:00:00","09:00:00","18:00:00","CPs"]
[]
[null,"Monthly Weigting Factor",null,{"$f":"IF(COSFacVal=3,Inputs!$K28,1)","v":0.99787111346370949},{"$f":"IF(COSFacVal=3,Inputs!$K29,1)","v":1},{"$f":"IF(COSFacVal=3,Inputs!$K30,1)","v":0.86721287965109639},{"$f":"IF(COSFacVal=3,Inputs!$K31,1)","v":0.78844496589860713},{"$f":"IF(COSFacVal=3,Inputs!$K32,1)","v":0.91229994876753373},{"$f":"IF(COSFacVal=3,Inputs!$K33,1)","v":0.89202882608647116},{"$f":"IF(COSFacVal=3,Inputs!$K34,1)","v":0.86549401832445005},{"$f":"IF(COSFacVal=3,Inputs!$K35,1)","v":0.84955833686281212},{"$f":"IF(COSFacVal=3,Inputs!$K36,1)","v":0.80419554172892893},{"$f":"IF(COSFacVal=3,Inputs!$K37,1)","v":0.77126415268853266},{"$f":"IF(COSFacVal=3,Inputs!$K38,1)","v":0.75301466714660004},{"$f":"IF(COSFacVal=3,Inputs!$K39,1)","v":0.93690749096356718}]
[]
[1,"Residential"]
[{"$f":"A82+1","v":2},"Sch 001                   sec","1",{"$f":"D129*D$80","v":2035635.854120905},1868905.8971936714,1250631.0055488958,1008142.7631341809,1097448.4452879475,1104985.2831114398,1215102.6008976675,785614.93618029414,913875.10164136777,544618.42400823918,490893.40889267233,1562509.2440507631,{"$f":"SUM(D83:O83)","v":13878362.964068046}]
[3,"Sch 007                   sec","7",{"$f":"D130*D$80","v":0},0,0,0,557.71948423787921,509.89065265644695,510.00417294597258,0,578.59897339928125,0,0,0,{"$f":"SUM(D84:O84)","v":2156.2132832395801}]
[4,"Sch 025                   sec","25",{"$f":"D131*D$80","v":3413.7255618106647},2949.7072563288616,2166.4922774052616,1655.6899911063058,2010.9539219121236,2056.2279479572339,2410.1138195740937,1581.60116690206,1790.608367313338,1074.2567747570022,938.2817604117073,3048.1915240039475,{"$f":"SUM(D85:O85)","v":25095.850369482599}]
[5,"Sch 025                   pri","25",{"$f":"D132*D$80","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D86:O86)","v":0}]
[6," Residential Total",null,{"$f":"SUM(D83:D86)","v":2039049.5796827157},{"$f":"SUM(E83:E86)","v":1871855.6044500002},1252797.497826301,1009798.4531252872,1100017.1186940977,1107551.4017120537,1218022.7188901873,787196.53734719625,916244.30898208031,545692.68078299623,491831.69065308402,1565557.4355747669,{"$f":"SUM(D87:O87)","v":13905615.027720762}]
[7]
[8,"General Service"]
[9,"Sch 006                   com","6",{"$f":"D136*D$80","v":1173118.2362813195},1198156,1043263.1647104265,787391.60342416656,783501.44200053334,786145.89645883313,722429.58808345511,848477.69865832268,759095.45155322889,752221.64075865282,968577.91686665581,1060594.2702906134,{"$f":"SUM(D90:O90)","v":10882972.909086209}]
[{"$f":"A90+1","v":10},"Sch 008                   com","8",{"$f":"D137*D$80","v":353057.7765257085},345154,293836.0055864217,255584.68548059018,279858.95688382618,260938.05626446672,264571.1354735645,265368.89166080486,250670.96713907406,236855.99255480108,244439.10316112643,330877.3126012024,3381212.8833315866]
[{"$f":"A91+1","v":11},"Sch 007                   sec","7",{"$f":"D138*D$80","v":0},0,0,0,2010.4075993195752,1837.7719083196648,1862.3747888476523,0,2088.1033503197987,0,0,0,7798.6576468066914]
[{"$f":"A92+1","v":12},"Sch 009                sub trn","9",{"$f":"D139*D$80","v":605276.28116418654},583431.10474999994,484723.07721117669,432062.00248324173,465636.93365525315,476243.62282807875,403707.96640906634,461350.29497267987,377155.85542963148,410717.88870114111,375710.6259831069,545236.1782582209,5621251.8318457836]
[{"$f":"+A93+1","v":13},"Sch 023                   sec","23",{"$f":"D140*D$80","v":330527.23015238001},295555.45113,189346.16604990719,196952.08186603722,166130.94304582587,192355.75654219996,175806.26993922982,174617.67503188757,154550.7076845071,165951.6826657241,151126.3063113362,234157.67240695347,2427077.9428259884]
[{"$f":"+A94+1","v":14},{"$f":"$N$14","v":"Cust A"},"spc",{"$f":"D141*D$80","v":14531.130873245515},30144.620999999999,26099.92717426188,23303.051748615329,27216.503193164761,24369.998946295706,25081.496056390541,21987.917369921426,22864.428446782582,22659.241990898339,9980.5644559657721,29139.690225596427,277378.57148113829]
[15,{"$f":"$O$14","v":"Cust B"},"spc",{"$f":"D142*D$80","v":0},0,0,86410.41408840126,106423.91125105131,0,0,76437.331570009963,88401.694329983919,85450.449072905001,88617.231023324799,0,531741.03133567621]
[16,{"$f":"$P$14","v":"Cust C"},"spc",{"$f":"D143*D$80","v":60702.458403525401},50842.541749999997,53260.419927805764,24493.241356660394,25121.084318938207,58775.474499986267,42403.046527849117,59082.439174200954,42599.391664934861,12057.887268033333,41523.764523355145,5173.3080392411639,476035.05745453056]
[17,"Gen Service Total",null,{"$f":"SUM(D90:D97)","v":2537213.1134003657},2503283.7186299996,2090528.7606599997,1806197.0804477124,1855900.1819479123,1800666.5774481802,1635861.8772784029,1907322.2484378272,1697426.5995984627,1685914.7830121559,1879975.512324871,2205178.4318218278,23605468.885007717]
[18]
[19,"Irrigation"]
[20,"Sch 010                   sec","10",{"$f":"D147*D$80","v":54614.38115021502},72007.136460000009,50183.021235290922,10957.298059472605,2372.8245926871505,665.41714516555624,578.76878053419352,555.92512358283352,868.78588183726424,14202.010003861438,27149.438377935636,70476.717041760479,{"$f":"SUM(D101:O101)","v":304631.72385234316}]
[21]
[22,"Street Lights"]
[23,"Sch 011                   sec","7",{"$f":"D150*D$80","v":0},0,0,0,4050.0099008826501,3832.0546540377377,4206.1018308128523,0,4328.8432396344997,0,0,0,{"$f":"SUM(D104:O104)","v":16417.00962536774}]
[24,"Sch 012                   sec","7",{"$f":"D151*D$80","v":0},0,0,0,11349.974806641809,10436.41893495043,9203.3155852203745,0,11039.898271661488,0,0,0,{"$f":"SUM(D105:O105)","v":42029.607598474104}]
[25,"Sch 15 TOSS           sec","12",{"$f":"D152*D$80","v":661.78561779263737},664.3009800000001,591.40173766990449,507.23398194954171,660.40429902535868,654.58935138327649,652.30870809381872,654.36043214303174,561.73796037077454,539.58616542507048,496.90460471966179,651.33686973813371,{"$f":"SUM(D106:O106)","v":7295.9507083112094}]
[26,"Sch 15  MONL          sec","12",{"$f":"D153*D$80","v":0},0,0,0,3434.6250950143167,3452.6874530466075,2876.333814443783,0,2883.7488029316441,0,0,0,{"$f":"SUM(D107:O107)","v":12647.395165436352}]
[27,"St Lighting Total",null,{"$f":"SUM(D104:D107)","v":661.78561779263737},664.3009800000001,591.40173766990449,507.23398194954171,19495.014101564135,18375.750393418053,16938.059938570826,654.36043214303174,18814.228274598405,539.58616542507048,496.90460471966179,651.33686973813371,{"$f":"SUM(D108:O108)","v":78389.963097589411}]
[28]
[29,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D87+D98+D101+D108","v":4631538.8598510893},4447810.7605199991,3394100.6814592616,2827460.0656144223,2977785.139336261,2927259.1466988176,2871401.4248876953,2695729.0713407495,2633353.9227369786,2246349.0599644384,2399453.5459606098,3841863.9213080937,{"$f":"SUM(D110:O110)","v":37894105.59967842}]
[]
[]
[]
[]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"KW Loads Coincident To System Peak"]
[null,"Merged Company Peaks"]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Coincident Peaks @ Input"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,"Month    :",null,{"$f":"+D170","v":"July"},{"$f":"+E170","v":"August"},"September","October","November","December","January","February","March","April","May","June","Sum Of"]
[null,"Peak Date:","COS",{"$f":"+D171","v":27},16,3,1,23,29,7,22,9,6,6,28,"12"]
[null,"Peak Time:","Sch",{"$f":"+D172","v":"17:00:00"},"17:00:00","18:00:00","17:00:00","19:00:00","19:00:00","19:00:00","09:00:00","20:00:00","10:00:00","09:00:00","18:00:00","CPs"]
[]
[1,"Residential"]
[{"$f":"A128+1","v":2},"Sch 001                   sec","1",{"$f":"(D175*Inputs!$D$26)","v":2039978.7373892518},{"$f":"(E175*Inputs!$D$26)","v":1868905.8971936714},{"$f":"(F175*Inputs!$D$26)","v":1442126.8812936209},{"$f":"(G175*Inputs!$D$26)","v":1278646.9655306628},{"$f":"(H175*Inputs!$D$26)","v":1202946.9548590232},{"$f":"(I175*Inputs!$D$26)","v":1238732.7077301482},{"$f":"(J175*Inputs!$D$26)","v":1403941.0731573175},{"$f":"(K175*Inputs!$D$26)","v":924733.36096183397},{"$f":"(L175*Inputs!$D$26)","v":1136384.1929248206},{"$f":"(M175*Inputs!$D$26)","v":706137.34880554979},{"$f":"(N175*Inputs!$D$26)","v":651904.17970584251},{"$f":"(O175*Inputs!$D$26)","v":1667730.5487693269},{"$f":"SUM(D129:O129)","v":15562168.848321071}]
[3,"Sch 007                   sec","7",{"$f":"D176*Inputs!$D$26","v":0},{"$f":"E176*Inputs!$D$26","v":0},{"$f":"F176*Inputs!$D$26","v":0},{"$f":"G176*Inputs!$D$26","v":0},{"$f":"H176*Inputs!$D$26","v":611.33346000000006},{"$f":"I176*Inputs!$D$26","v":571.60782000000006},{"$f":"J176*Inputs!$D$26","v":589.26366000000007},{"$f":"K176*Inputs!$D$26","v":0},{"$f":"L176*Inputs!$D$26","v":719.47548000000006},{"$f":"M176*Inputs!$D$26","v":0},{"$f":"N176*Inputs!$D$26","v":0},{"$f":"O176*Inputs!$D$26","v":0},{"$f":"SUM(D130:O130)","v":2491.6804200000001}]
[4,"Sch 025                   sec","25",{"$f":"D177*Inputs!$D$26","v":3421.0085007484436},{"$f":"E177*Inputs!$D$26","v":2949.7072563288616},{"$f":"F177*Inputs!$D$26","v":2498.224286379258},{"$f":"G177*Inputs!$D$26","v":2099.9436393373144},{"$f":"H177*Inputs!$D$26","v":2204.268370976903},{"$f":"I177*Inputs!$D$26","v":2305.1137898517959},{"$f":"J177*Inputs!$D$26","v":2784.6683726826263},{"$f":"K177*Inputs!$D$26","v":1861.6745881659911},{"$f":"L177*Inputs!$D$26","v":2226.5833051794016},{"$f":"M177*Inputs!$D$26","v":1392.8519444502565},{"$f":"N177*Inputs!$D$26","v":1246.033844157565},{"$f":"O177*Inputs!$D$26","v":3253.4605106732788},{"$f":"SUM(D131:O131)","v":28243.538408931698}]
[5,"Sch 025                   pri","25",{"$f":"D178*Inputs!$D$27","v":0},{"$f":"E178*Inputs!$D$27","v":0},{"$f":"F178*Inputs!$D$27","v":0},{"$f":"G178*Inputs!$D$27","v":0},{"$f":"H178*Inputs!$D$27","v":0},{"$f":"I178*Inputs!$D$27","v":0},{"$f":"J178*Inputs!$D$27","v":0},{"$f":"K178*Inputs!$D$27","v":0},{"$f":"L178*Inputs!$D$27","v":0},{"$f":"M178*Inputs!$D$27","v":0},{"$f":"N178*Inputs!$D$27","v":0},{"$f":"O178*Inputs!$D$27","v":0},{"$f":"SUM(D132:O132)","v":0}]
[6," Residential Total",null,{"$f":"SUM(D129:D132)","v":2043399.7458900004},1871855.6044500002,1444625.1055800002,1280746.9091700001,1205762.5566900002,1241609.42934,1407315.0051899999,926595.03554999991,1139330.25171,707530.20075000008,653150.2135500001,1670984.0092800001,{"$f":"SUM(D133:O133)","v":15592904.06715}]
[7]
[8,"General Service"]
[9,"Sch 006                   com","6",1175621,1198156,1203007,998664,858820,881301,834702,998728,943919,975310,1286267,1132016,{"$f":"SUM(D136:O136)","v":12486511}]
[{"$f":"A136+1","v":10},"Sch 008                   com","8",353811,345154,338828,324163,306762,292522,305688,312361,311704,307101,324614,353159,{"$f":"SUM(D137:O137)","v":3875867}]
[{"$f":"A137+1","v":11},"Sch 007                   sec","7",{"$f":"D184*Inputs!$D$26","v":0},{"$f":"E184*Inputs!$D$26","v":0},{"$f":"F184*Inputs!$D$26","v":0},{"$f":"G184*Inputs!$D$26","v":0},{"$f":"H184*Inputs!$D$26","v":2203.6695300000001},{"$f":"I184*Inputs!$D$26","v":2060.2158300000001},{"$f":"J184*Inputs!$D$26","v":2151.8054999999999},{"$f":"K184*Inputs!$D$26","v":0},{"$f":"L184*Inputs!$D$26","v":2596.51197},{"$f":"M184*Inputs!$D$26","v":0},{"$f":"N184*Inputs!$D$26","v":0},{"$f":"O184*Inputs!$D$26","v":0},{"$f":"SUM(D138:O138)","v":9012.2028300000002}]
[{"$f":"A138+1","v":12},"Sch 009                sub trn","9",{"$f":"D185*Inputs!$D$28","v":606567.59474999993},{"$f":"E185*Inputs!$D$28","v":583431.10474999994},{"$f":"F185*Inputs!$D$28","v":558943.58649999998},{"$f":"G185*Inputs!$D$28","v":547992.59450000001},{"$f":"H185*Inputs!$D$28","v":510398.94750000001},{"$f":"I185*Inputs!$D$28","v":533888.15350000001},{"$f":"J185*Inputs!$D$28","v":466448.01449999999},{"$f":"K185*Inputs!$D$28","v":543047.22224999999},{"$f":"L185*Inputs!$D$28","v":468985.26024999999},{"$f":"M185*Inputs!$D$28","v":532525.57799999998},{"$f":"N185*Inputs!$D$28","v":498941.97599999997},{"$f":"O185*Inputs!$D$28","v":581953.05674999999},6433123.0892500002]
[{"$f":"+A139+1","v":13},"Sch 023                   sec","23",{"$f":"D186*Inputs!$D$26","v":331232.38632000005},{"$f":"E186*Inputs!$D$26","v":295555.45113},{"$f":"F186*Inputs!$D$26","v":218338.73838000002},{"$f":"G186*Inputs!$D$26","v":249798.13479000001},{"$f":"H186*Inputs!$D$26","v":182101.23027},{"$f":"I186*Inputs!$D$26","v":215638.49835000001},{"$f":"J186*Inputs!$D$26","v":203128.23222000001},{"$f":"K186*Inputs!$D$26","v":205539.35787000001},{"$f":"L186*Inputs!$D$26","v":192180.50793000002},{"$f":"M186*Inputs!$D$26","v":215168.41161000001},{"$f":"N186*Inputs!$D$26","v":200695.03677000001},{"$f":"O186*Inputs!$D$26","v":249926.13963000002},2759302.1252700002]
[{"$f":"+A140+1","v":14},{"$f":"$N$14","v":"Cust A"},"contract",{"$f":"D187*Inputs!$D$28","v":14562.132},{"$f":"E187*Inputs!$D$28","v":30144.620999999999},{"$f":"F187*Inputs!$D$28","v":30096.3325},{"$f":"G187*Inputs!$D$28","v":29555.71125},{"$f":"H187*Inputs!$D$28","v":29832.845249999998},{"$f":"I187*Inputs!$D$28","v":27319.743749999998},{"$f":"J187*Inputs!$D$28","v":28979.398499999999},{"$f":"K187*Inputs!$D$28","v":25881.58625},{"$f":"L187*Inputs!$D$28","v":28431.429},{"$f":"M187*Inputs!$D$28","v":29379.35325},{"$f":"N187*Inputs!$D$28","v":13254.1435},{"$f":"O187*Inputs!$D$28","v":31101.992999999999},{"$f":"SUM(D141:O141)","v":318539.28925000003}]
[15,{"$f":"$O$14","v":"Cust B"},"contract",{"$f":"D188*Inputs!$D$28","v":0},{"$f":"E188*Inputs!$D$28","v":0},{"$f":"F188*Inputs!$D$28","v":0},{"$f":"G188*Inputs!$D$28","v":109595.99949999999},{"$f":"H188*Inputs!$D$28","v":116654.51849999999},{"$f":"I188*Inputs!$D$28","v":0},{"$f":"J188*Inputs!$D$28","v":0},{"$f":"K188*Inputs!$D$28","v":89973.022750000004},{"$f":"L188*Inputs!$D$28","v":109925.621},{"$f":"M188*Inputs!$D$28","v":110792.7145},{"$f":"N188*Inputs!$D$28","v":117683.2735},{"$f":"O188*Inputs!$D$28","v":0},{"$f":"SUM(D142:O142)","v":654625.14974999998}]
[16,{"$f":"$P$14","v":"Cust C"},"contract",{"$f":"D189*Inputs!$D$28","v":60831.962749999999},{"$f":"E189*Inputs!$D$28","v":50842.541749999997},{"$f":"F189*Inputs!$D$28","v":61415.623749999999},{"$f":"G189*Inputs!$D$28","v":31065.251749999999},{"$f":"H189*Inputs!$D$28","v":27535.992249999999},{"$f":"I189*Inputs!$D$28","v":65889.658249999993},{"$f":"J189*Inputs!$D$28","v":48992.882249999995},{"$f":"K189*Inputs!$D$28","v":69544.887749999994},{"$f":"L189*Inputs!$D$28","v":52971.43475},{"$f":"M189*Inputs!$D$28","v":15633.926749999999},{"$f":"N189*Inputs!$D$28","v":55143.3675},{"$f":"O189*Inputs!$D$28","v":5521.6849999999995},545389.21450000012]
[17,"Gen Service Total",null,{"$f":"SUM(D136:D143)","v":2542626.0758200004},2503283.7186299996,2410629.28113,2290834.6917900001,2034309.2032999999,2018619.2696799999,1890090.3329699999,2245075.07687,2110713.7649000003,2185910.9841100001,2496598.79727,2353677.8743799999,{"$f":"SUM(D144:O144)","v":27082369.070850004}]
[18]
[19,"Irrigation"]
[20,"Sch 010                   sec","10",{"$f":"D193*Inputs!$D$26","v":54730.897020000004},{"$f":"E193*Inputs!$D$26","v":72007.136460000009},{"$f":"F193*Inputs!$D$26","v":57867.015600000006},{"$f":"G193*Inputs!$D$26","v":13897.353060000001},{"$f":"H193*Inputs!$D$26","v":2600.9259300000003},{"$f":"I193*Inputs!$D$26","v":745.95924000000002},{"$f":"J193*Inputs!$D$26","v":668.71494000000007},{"$f":"K193*Inputs!$D$26","v":654.36957000000007},{"$f":"L193*Inputs!$D$26","v":1080.3167100000001},{"$f":"M193*Inputs!$D$26","v":18413.93763},{"$f":"N193*Inputs!$D$26","v":36054.32877},{"$f":"O193*Inputs!$D$26","v":75222.706320000012},{"$f":"SUM(D147:O147)","v":333943.66125000006}]
[21]
[22,"Street Lights"]
[23,"Sch 011                   sec","7",{"$f":"D196*Inputs!$D$26","v":0},{"$f":"E196*Inputs!$D$26","v":0},{"$f":"F196*Inputs!$D$26","v":0},{"$f":"G196*Inputs!$D$26","v":0},{"$f":"H196*Inputs!$D$26","v":4439.3402700000006},{"$f":"I196*Inputs!$D$26","v":4295.8865700000006},{"$f":"J196*Inputs!$D$26","v":4859.7699600000005},{"$f":"K196*Inputs!$D$26","v":0},{"$f":"L196*Inputs!$D$26","v":5382.8242200000004},{"$f":"M196*Inputs!$D$26","v":0},{"$f":"N196*Inputs!$D$26","v":0},{"$f":"O196*Inputs!$D$26","v":0},{"$f":"SUM(D150:O150)","v":18977.821020000003}]
[24,"Sch 012                   sec","7",{"$f":"D197*Inputs!$D$26","v":0},{"$f":"E197*Inputs!$D$26","v":0},{"$f":"F197*Inputs!$D$26","v":0},{"$f":"G197*Inputs!$D$26","v":0},{"$f":"H197*Inputs!$D$26","v":12441.056060536877},{"$f":"I197*Inputs!$D$26","v":11699.643139042179},{"$f":"J197*Inputs!$D$26","v":10633.598142061686},{"$f":"K197*Inputs!$D$26","v":0},{"$f":"L197*Inputs!$D$26","v":13727.87798341553},{"$f":"M197*Inputs!$D$26","v":0},{"$f":"N197*Inputs!$D$26","v":0},{"$f":"O197*Inputs!$D$26","v":0},{"$f":"SUM(D151:O151)","v":48502.175325056269}]
[25,"Sch 15 TOSS           sec","15",{"$f":"D198*Inputs!$D$26","v":663.19749000000002},{"$f":"E198*Inputs!$D$26","v":664.3009800000001},{"$f":"F198*Inputs!$D$26","v":681.95682000000011},{"$f":"G198*Inputs!$D$26","v":643.33467000000007},{"$f":"H198*Inputs!$D$26","v":723.88944000000004},{"$f":"I198*Inputs!$D$26","v":733.82085000000006},{"$f":"J198*Inputs!$D$26","v":753.68367000000001},{"$f":"K198*Inputs!$D$26","v":770.23602000000005},{"$f":"L198*Inputs!$D$26","v":698.50917000000004},{"$f":"M198*Inputs!$D$26","v":699.61266000000001},{"$f":"N198*Inputs!$D$26","v":659.88702000000001},{"$f":"O198*Inputs!$D$26","v":695.19870000000003},{"$f":"SUM(D152:O152)","v":8387.6274900000008}]
[26,"Sch 15  MONL          sec","15",{"$f":"D199*Inputs!$D$26","v":0},{"$f":"E199*Inputs!$D$26","v":0},{"$f":"F199*Inputs!$D$26","v":0},{"$f":"G199*Inputs!$D$26","v":0},{"$f":"H199*Inputs!$D$26","v":3764.798079463123},{"$f":"I199*Inputs!$D$26","v":3870.6007609578214},{"$f":"J199*Inputs!$D$26","v":3323.343377938314},{"$f":"K199*Inputs!$D$26","v":0},{"$f":"L199*Inputs!$D$26","v":3585.8801165844716},{"$f":"M199*Inputs!$D$26","v":0},{"$f":"N199*Inputs!$D$26","v":0},{"$f":"O199*Inputs!$D$26","v":0},{"$f":"SUM(D153:O153)","v":14544.622334943731}]
[27,"St Lighting Total",null,{"$f":"SUM(D150:D153)","v":663.19749000000002},664.3009800000001,681.95682000000011,643.33467000000007,21369.083849999999,20599.95132,19570.39515,770.23602000000005,23395.091490000003,699.61266000000001,659.88702000000001,695.19870000000003,{"$f":"SUM(D154:O154)","v":90412.246169999984}]
[28]
[29,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D133+D144+D147+D154","v":4641419.9162200009},4447810.7605199991,3913803.3591300002,3586122.2886900003,3264041.7697700001,3281574.6095800004,3317644.4482499999,3173094.7180100004,3274519.4248100002,2912554.7351500005,3186463.2266099998,4100579.7886799998,{"$f":"SUM(D156:O156)","v":43099629.045419998}]
[]
[]
[]
[]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"KW Loads Coincident To System Peak"]
[null,"Merged Company Peaks"]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Coincident Peaks @ Sales"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,"Month    :",null,"July","August","September","October","November","December","January","February","March","April","May","June","Sum Of"]
[null,"Peak Date:","COS",{"$f":"+Inputs!$G28","v":27},{"$f":"+Inputs!$G29","v":16},{"$f":"+Inputs!$G30","v":3},{"$f":"+Inputs!$G31","v":1},{"$f":"+Inputs!$G32","v":23},{"$f":"+Inputs!$G33","v":29},{"$f":"+Inputs!$G34","v":7},{"$f":"+Inputs!$G35","v":22},{"$f":"+Inputs!$G36","v":9},{"$f":"+Inputs!$G37","v":6},{"$f":"+Inputs!$G38","v":6},{"$f":"+Inputs!$G39","v":28},"12"]
[null,"Peak Time MST:","Sch",{"$f":"+Inputs!$H28","v":"17:00:00"},{"$f":"+Inputs!$H29","v":"17:00:00"},{"$f":"+Inputs!$H30","v":"18:00:00"},{"$f":"+Inputs!$H31","v":"17:00:00"},{"$f":"+Inputs!$H32","v":"19:00:00"},{"$f":"+Inputs!$H33","v":"19:00:00"},{"$f":"+Inputs!$H34","v":"19:00:00"},{"$f":"+Inputs!$H35","v":"09:00:00"},{"$f":"+Inputs!$H36","v":"20:00:00"},{"$f":"+Inputs!$H37","v":"10:00:00"},{"$f":"+Inputs!$H38","v":"09:00:00"},{"$f":"+Inputs!$H39","v":"18:00:00"},"CPs"]
[]
[1,"Residential"]
[{"$f":"A174+1","v":2},"Sch 001                   sec","1",{"$f":"D207-D177","v":1848660.8282714402},{"$f":"E207-E177","v":1693631.928874454},1306878.0698453279,1158729.9980341124,1090129.4573208848,1122559.0696156269,1272273.4897074893,838007.92119714175,1029809.2351764136,639912.77565320011,590765.82452567981,1511323.6628961992,{"$f":"SUM(D175:O175)","v":14102682.261117971}]
[3,"Sch 007                   sec","7",0,0,0,0,554,518,534,0,652,0,0,0,{"$f":"SUM(D176:O176)","v":2258}]
[4,"Sch 025                   sec","25",{"$f":"+D208","v":3100.1717285597906},{"$f":"+E208","v":2673.071125546096},2263.930154672229,1903.001965887606,1997.5426791152643,2088.9303843730308,2523.5102925106944,1687.0788028581962,2017.7648235864408,1262.2243467999315,1129.1754743201705,2948.3371038009213,{"$f":"SUM(D177:O177)","v":25594.738882030371}]
[5,"Sch 025                   pri","25",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D178:O178)","v":0}]
[6," Residential Total",null,{"$f":"SUM(D175:D178)","v":1851761},1696305,1309142,1160633,1092681,1125166,1275331,839695,1032479,641175,591895,1514272,14130535.000000002]
[7]
[8,"General Service"]
[9,"Sch 006                   com","6",1115226,1004399,929852,958625,686585,732026,690257,821065,705002,838633,870309,943279,{"$f":"SUM(D182:O182)","v":10295258}]
[10,"Sch 008                   com","8",308041,283533,268081,274021,234964,253644,230305,252336,223254,247199,265163,291403,3131944]
[11,"Sch 007                   sec","7",0,0,0,0,1997,1867,1950,0,2353,0,0,0,8167]
[12,"Sch 009                sub trn","9",577821,555781,532454,522022,486210,508586,444342,517311,446759,507288,475296,554373,6128243]
[{"$f":"+A185+1","v":13},"Sch 023                   sec","23",300168,267837,197862,226371,165023,195415,184078,186263,174157,194989,181873,226487,2500523]
[{"$f":"+A186+1","v":14},{"$f":"$N$14","v":"Cust A"},"contract",13872,28716,28670,28155,28419,26025,27606,24655,27084,27987,12626,29628,303443]
[15,{"$f":"$O$14","v":"Cust B"},"contract",{"$f":"SUM(D209:D210)","v":0},{"$f":"SUM(E209:E210)","v":0},0,104402,111126,0,0,85709,104716,105542,112106,0,{"$f":"SUM(D188:O188)","v":623601}]
[16,{"$f":"$P$14","v":"Cust C"},"contract",57949,48433,58505,29593,26231,62767,46671,66249,50461,14893,52530,5260,{"$f":"SUM(D189:O189)","v":519542}]
[17,"Gen Service Total",null,{"$f":"SUM(D182:D189)","v":2373077},2188699,2015424,2143189,1740555,1780330,1625209,1953588,1733786,1936531,1969903,2050430,23510721]
[18]
[19,"Irrigation"]
[20,"Sch 010                   sec","10",49598,65254,52440,12594,2357,676,606,593,979,16687,32673,68168,{"$f":"SUM(D193:O193)","v":302625}]
[21]
[22,"Street Lights"]
[23,"Sch 011                   sec","7",0,0,0,0,4023,3893,4404,0,4878,0,0,0,{"$f":"SUM(D196:O196)","v":17198}]
[24,"Sch 012                   sec","7",{"$f":"+D211-D199","v":0},0,0,0,11274.280746120832,10602.400691480827,{"$f":"+J211-J199","v":9636.3339423662073},0,12440.419019126162,0,0,0,{"$f":"SUM(D197:O197)","v":43953.434399094025}]
[25,"Sch 15 TOSS           sec","12",601,602,618,583,656,665,683,698,633,634,598,630,{"$f":"SUM(D198:O198)","v":7601}]
[26,"Sch 15  MONL          sec","12",0,0,0,0,3411.7192538791678,3507.5993085191722,3011.6660576337927,0,3249.5809808738377,0,0,0,{"$f":"SUM(D199:O199)","v":13180.565600905971}]
[27," St Lighting Total",null,{"$f":"SUM(D196:D199)","v":601},602,618,583,19365,18668,17735,698,21201,634,598,630,81933]
[28]
[29,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D179+D190+D193+D200","v":4275037},3950860,3377624,3316999,2854958,2924840,2918881,2794574,2788445,2595027,2595069,3633500,38025814]
[]
[]
[]
[null,"Coin Peaks @ sales",null,{"$f":"+D170","v":"July"},{"$f":"+E170","v":"August"},"September","October","November","December","January","February","March","April","May","June"]
[null,"Sch 01                   sec","1",1851761,1696305,1309142,1160633,1092127,1124648,1274797,839695,1031827,641175,591895,1514272,{"$f":"SUM(D207:O207)","v":14128277}]
[null,"Sch 25                   sec","25",3100.1717285597906,2673.071125546096,2263.930154672229,1903.001965887606,1997.5426791152643,2088.9303843730308,2523.5102925106944,1687.0788028581962,2017.7648235864408,1262.2243467999315,1129.1754743201705,2948.3371038009213,{"$f":"SUM(D208:O208)","v":25594.738882030371}]
[null,"Cust B                   trn","contract",80099,74564,75058,104402,111126,90850,45380,85709,104716,105542,112106,91188,{"$f":"SUM(D209:O209)","v":1080740}]
[null,"Cust B                   trn   (curtailment)","contract",{"$f":"-D209","v":-80099},{"$f":"-E209","v":-74564},{"$f":"-F209","v":-75058},0,0,{"$f":"-I209","v":-90850},{"$f":"-J209","v":-45380},0,0,0,0,{"$f":"-O209","v":-91188},{"$f":"SUM(D210:O210)","v":-457139}]
[null,"Sch 12                   sec","12",0,0,0,0,14686,14110,12648,0,15690,0,0,0,{"$f":"SUM(D211:O211)","v":57134}]
[]
[]
[]
[null,"MSP Factors"]
[]
[null,"Simple Cycle Combustion Turbine",null,{"$f":"+D170","v":"July"},{"$f":"+E170","v":"August"},"September","October","November","December","January","February","March","April","May","June","Total"]
[null,null,null,{"$f":"('Energy Factor'!D$197)","v":8.4931506849315067E-2},{"$f":"('Energy Factor'!E$197)","v":8.4931506849315067E-2},{"$f":"('Energy Factor'!F$197)","v":8.2191780821917804E-2},{"$f":"('Energy Factor'!G$197)","v":8.4931506849315067E-2},{"$f":"('Energy Factor'!H$197)","v":8.2191780821917804E-2},{"$f":"('Energy Factor'!I$197)","v":8.4931506849315067E-2},{"$f":"('Energy Factor'!J$197)","v":8.4931506849315067E-2},{"$f":"('Energy Factor'!K$197)","v":7.6712328767123292E-2},{"$f":"('Energy Factor'!L$197)","v":8.4931506849315067E-2},{"$f":"('Energy Factor'!M$197)","v":8.2191780821917804E-2},{"$f":"('Energy Factor'!N$197)","v":8.4931506849315067E-2},{"$f":"('Energy Factor'!O$197)","v":8.2191780821917804E-2},{"$f":"SUM(D218:O218)","v":0.99999999999999989}]
[null,"Residential"]
[1,"Sch 001                   sec",null,{"$f":"D$129*D$218","v":173258.46810703236},158728.99400822964,118530.97654468117,108597.41351082342,98872.352454166292,105207.43545105368,119238.83087089546,70938.449608031107,96514.821864847778,58038.686203195866,55367.204303783881,137073.74373446521,{"$f":"SUM(D220:O220)","v":1300367.3766612057}]
[{"$f":"+A220+1","v":2},"Sch 007                   sec","7",{"$f":"D$130*D$218","v":0},0,0,0,50.246585753424661,48.547513479452057,50.047050575342467,0,61.10613665753425,0,0,0,{"$f":"SUM(D221:O221)","v":209.94728646575345}]
[{"$f":"+A221+1","v":3},"Sch 025                   sec","25",{"$f":"D$131*D$218","v":290.55140691288148},250.52308204436906,205.333502990076,178.35137758755272,181.17274282001941,195.77678763124842,236.50608096756551,142.81339306478836,189.10707523441494,114.48098173563751,105.82753196954661,267.40771320602289,{"$f":"SUM(D222:O222)","v":2357.8516761641231}]
[4," Residential Total",null,{"$f":"SUM(D220:D222)","v":173549.01951394524},{"$f":"SUM(E220:E222)","v":158979.51709027402},118736.31004767124,108775.76488841097,99103.771782739743,105451.75975216438,119525.38400243837,71081.263001095896,96765.035076739718,58153.167184931503,55473.031835753427,137341.15144767123,1302935.1756238355]
[5]
[6,"General Service"]
[7,"Sch 006                   com","6",{"$f":"D$136*D$218","v":99847.263013698626},101761.19452054794,98877.287671232873,84818.038356164383,70587.945205479453,74850.221917808216,70892.498630136979,76614.75068493151,80168.463013698623,80162.465753424651,109244.59452054794,93042.410958904104,{"$f":"SUM(D226:O226)","v":1040867.1342465752}]
[8,"Sch 066                   com","8",{"$f":"D$137*D$218","v":30049.701369863014},29314.449315068494,27848.876712328765,27531.652054794518,25213.31506849315,24844.334246575341,25962.542465753424,23961.939726027398,26473.490410958904,25241.178082191778,27569.956164383562,29026.767123287671,323038.202739726]
[9,"Sch 007                   sec","7",{"$f":"D$138*D$218","v":0},0,0,0,181.12352301369862,174.97723487671234,182.75608356164383,0,220.52567416438356,0,0,0,759.38251561643835]
[10,"Sch 009                sub trn","9",{"$f":"D$139*D$218","v":51516.699828082186},49551.682869178076,45940.568753424654,46541.836793150687,41950.598424657532,45343.925365753428,39616.132738356166,41658.417049315067,39831.624843150683,43769.225589041089,42375.893852054789,47831.75808904109,535928.36419520539]
[{"$f":"+A229+1","v":11},"Sch 023                   sec","23",{"$f":"D$140*D$218","v":28132.065687452057},25101.969821999999,17945.649729863013,21215.731995863014,14967.224405753424,18314.502599589043,17251.986846082193,15767.40279550685,16322.180125561645,17685.074926849316,17045.331890054793,20541.874490136986,230290.99531471232]
[{"$f":"+A230+1","v":12},{"$f":"$N$14","v":"Cust A"},"spc",{"$f":"D$141*D$218","v":1236.7838136986302},2560.2280849315066,2473.6711643835615,2510.2110924657536,2452.0146780821915,2320.3070034246575,2461.2639821917805,1985.4367534246576,2414.7241068493149,2414.7413630136984,1125.6943794520548,2556.3281917808217,{"$f":"SUM(D231:O231)","v":26511.404613698629}]
[13,{"$f":"$O$14","v":"Cust B"},"spc",{"$f":"D$142*D$218","v":0},0,0,9308.1533821917801,9588.0426164383553,0,0,6902.0401013698638,9336.1486328767114,9106.2505068493156,9995.0177493150677,0,{"$f":"SUM(D232:O232)","v":54235.652989041104}]
[14,{"$f":"$P$14","v":"Cust C"},"spc",{"$f":"D$143*D$218","v":5166.5502609589039},4318.1336828767116,5047.8594863013695,2638.4186417808219,2263.2322397260273,5596.1079609589033,4161.0393143835608,5334.950293150685,4498.9437732876713,1284.9802808219176,4683.4092945205475,453.83712328767115,45447.46235205479]
[15,"Gen Service Total",null,{"$f":"SUM(D226:D233)","v":215949.06397375342},212607.6582946027,198133.91351753424,194564.04231641098,167203.49616164382,171444.37632898628,160528.22006046574,172224.93740372604,179266.10058054797,179663.91650219174,212039.89785032877,193452.97597643835,2257078.5989666297]
[16]
[17,"Irrigation"]
[18,"Sch 010                   com","10",{"$f":"D$147*D$218","v":4648.3775551232875},6115.6746034520556,4756.1930630136985,1180.3231366027399,213.77473397260275,63.355442301369862,56.794967506849318,50.198213589041103,91.752926054794528,1513.4743257534246,3062.1484708767121,6182.6881906849321,{"$f":"SUM(D237:O237)","v":27934.755628931503}]
[19]
[20,"Street Lights"]
[21,"Sch 011                   sec","7",{"$f":"D$150*D$218","v":0},0,0,0,364.87728246575347,364.85611964383565,412.74758564383563,0,457.17137210958907,0,0,0,{"$f":"SUM(D240:O240)","v":1599.652359863014}]
[22,"Sch 012                   sec","7",{"$f":"D$151*D$218","v":0},0,0,0,1022.5525529208392,993.66832139810276,903.12751343537604,0,1165.9293629750175,0,0,0,{"$f":"SUM(D241:O241)","v":4085.2777507293358}]
[23,"Sch 15 TOSS           sec","12",{"$f":"D$152*D$218","v":56.326362164383561},56.420083232876721,56.051245479452064,54.639382931506852,59.497762191780822,62.324510547945209,64.011489780821918,59.086598794520555,59.325436356164388,57.502410410958902,56.045198958904109,57.139619178082192,{"$f":"SUM(D242:O242)","v":698.37010002739737}]
[24,"Sch 15  MONL          sec","12",{"$f":"D$153*D$218","v":0},0,0,0,309.4354585860101,328.73595504025332,282.25656086599378,0,304.55420168251675,0,0,0,{"$f":"SUM(D243:O243)","v":1224.9821761747739}]
[25,"St Lighting Total",null,{"$f":"SUM(D240:D243)","v":56.326362164383561},{"$f":"SUM(E240:E243)","v":56.420083232876721},56.051245479452064,54.639382931506852,1756.3630561643836,1749.5849066301371,1662.1431497260273,59.086598794520555,1986.9803731232878,57.502410410958902,56.045198958904109,57.139619178082192,7608.2823867945208]
[26]
[27]
[28,{"$f":"Inputs!$C$5","v":"State of Utah"},"Factor 13",{"$f":"SUM(D223+D234+D237+D244)","v":394202.78740498639},377759.27007156162,321682.46787369862,304574.76972435624,268277.40573452058,278709.0764300822,281772.54218013701,243415.48521720551,278109.8689564658,239388.06042328765,270631.12335591781,337033.95523397264,{"$f":"P223+P234+P237+P244","v":3595556.8126061913}]
[]
[]
[]
[]
[null,"Cholla",null,{"$f":"+D170","v":"July"},{"$f":"+E170","v":"August"},"September","October","November","December","January","February","March","April","May","June","Total"]
[null,null,null,{"$f":"('Energy Factor'!D$237)","v":3.707258199131179E-2},{"$f":"('Energy Factor'!E$237)","v":3.715790090575434E-2},{"$f":"('Energy Factor'!F$237)","v":6.1309438359373976E-2},{"$f":"('Energy Factor'!G$237)","v":0.11689230800851799},{"$f":"('Energy Factor'!H$237)","v":0.13597795838112281},{"$f":"('Energy Factor'!I$237)","v":0.13958764496323181},{"$f":"('Energy Factor'!J$237)","v":0.14034685500273361},{"$f":"('Energy Factor'!K$237)","v":0.10779402913896886},{"$f":"('Energy Factor'!L$237)","v":8.825938841817077E-2},{"$f":"('Energy Factor'!M$237)","v":8.496202378538005E-2},{"$f":"('Energy Factor'!N$237)","v":1.6798548536034599E-2},{"$f":"('Energy Factor'!O$237)","v":3.3841322509399627E-2},{"$f":"SUM(D253:O253)","v":1.0000000000000002}]
[null,"Residential"]
[1,"Sch 001                   sec",null,{"$f":"D$129*D$253","v":75627.279002395735},69444.620130102354,88415.989135067488,149463.99492896712,163574.27096251867,172911.78141097873,197038.71422679225,99680.734857296542,100296.57387562125,59994.858224962329,10951.044003632416,56438.207359680811,{"$f":"SUM(D255:O255)","v":1243838.0681180158}]
[{"$f":"+A255+1","v":2},"Sch 007                   sec","7",{"$f":"D$130*D$253","v":0},0,0,0,83.127875780867811,79.789389436366918,82.70130144840013,0,63.500465846669861,0,0,0,{"$f":"SUM(D256:O256)","v":309.11903251230473}]
[{"$f":"+A256+1","v":3},"Sch 025                   sec","25",{"$f":"D$131*D$253","v":126.8256181369713},109.60492993165235,153.16472789366017,245.46725868994557,299.73191280952267,321.76540529768221,390.81944833158673,200.67740480404271,196.51688077724327,118.33952003389554,20.931560008622625,110.10140641329043,{"$f":"SUM(D257:O257)","v":2293.9460731281156}]
[4," Residential Total",null,{"$f":"SUM(D255:D257)","v":75754.1046205327},69554.225060034005,88569.153862961146,149709.46218765707,163957.13075110904,173313.33620571278,197512.23497657222,99881.412262100581,100556.59122224516,60113.197744996221,10971.975563641039,56548.308766094102,1246441.1332236563]
[5]
[6,"General Service"]
[7,"Sch 006                   com","6",{"$f":"D$136*D$253","v":43583.305913207958},44520.961917634995,73755.683512395408,116736.13988501861,116780.59021687589,123018.73109374115,117147.80056449176,107656.9151339041,83309.713656291337,82864.311418119018,21607.418629799617,38308.918541800529,{"$f":"SUM(D261:O261)","v":969290.49048328039}]
[8,"Sch 066                   com","8",{"$f":"D$137*D$253","v":13116.687306928015},12825.198129224733,20773.354380429966,37892.161240965215,41712.870468909998,40832.457079934495,42902.34941207563,33670.650735877454,27510.804407497501,26091.922466513999,5453.0440344763356,11951.367616097063,314732.86727893038]
[9,"Sch 007                   sec","7",{"$f":"D$138*D$253","v":0},0,0,0,299.6504836360885,287.58067582566997,301.9991345025847,0,229.16655849265976,0,0,0,1118.396852457003]
[10,"Sch 009                sub trn","9",{"$f":"D$139*D$253","v":22487.026889642155},21679.075175635277,34268.517362889164,64056.119142680902,69403.006840923888,74524.190020833412,65464.511857344485,58537.248099052602,41392.352246801653,45244.450824359257,8381.5010005010099,19694.061078807692,525132.06053947145]
[{"$f":"+A264+1","v":11},"Sch 023                   sec","23",{"$f":"D$140*D$253","v":12279.639800026063},10982.22016524406,13386.225422172092,29199.480511825976,24761.75351080532,30100.470148084249,28508.408554341942,22155.91553144373,16961.734095795218,18281.143705071267,3371.3853161220936,8457.8310947480732,218446.20785568008]
[{"$f":"+A265+1","v":12},{"$f":"$N$14","v":"Cust A"},"spc",{"$f":"D$141*D$253","v":539.85583253830509},1120.1108399595212,1845.1892422519736,3454.8353028458205,4056.6093897949772,3813.4986910614707,4067.1674393459357,2789.880462395236,2509.3405353946446,2496.1293096255827,222.65037288831749,1052.5325757980895,{"$f":"SUM(D266:O266)","v":27967.799993899873}]
[13,{"$f":"$O$14","v":"Cust B"},"spc",{"$f":"D$142*D$253","v":0},0,0,12810.929330055384,15862.443261562919,0,0,9698.5546360346088,9701.9680809476304,9413.1732445958205,1976.9081817691842,0,{"$f":"SUM(D267:O267)","v":59463.976734965538}]
[14,{"$f":"$P$14","v":"Cust C"},"spc",{"$f":"D$143*D$253","v":2255.1979267417996},1889.2021281431778,3765.3573986031292,3631.2889759231525,3744.2880081534199,9197.382222549677,6875.9969413067502,7496.5236565898185,4675.2264346680386,1328.2900563923893,926.32853538914287,186.86112288031427,45971.943407340805]
[15,"Gen Service Total",null,{"$f":"SUM(D261:D268)","v":94261.713669084304},93016.768355841778,147794.32731874174,267780.95438931504,276621.21218066255,281774.30993203016,265268.2339034091,242005.68825529754,186290.30601588869,185719.42102467731,41939.236070945699,79651.572030131778,2162123.7431460256]
[16]
[17,"Irrigation"]
[18,"Sch 010                   com","10",{"$f":"D$147*D$253","v":2029.0156672319922},2675.6340410878106,3547.7942259691326,1624.4936743926403,353.66859786192316,104.12669355016223,93.852038722341717,70.537132496234534,95.34809212253036,1564.4854069025648,605.66039177699361,2545.6358646049739,{"$f":"SUM(D272:O272)","v":15310.251826719299}]
[19]
[20,"Street Lights"]
[21,"Sch 011                   sec","7",{"$f":"D$150*D$253","v":0},0,0,0,603.65242647370258,599.65268933547577,682.05342992276064,0,475.08477361971717,0,0,0,{"$f":"SUM(D275:O275)","v":2360.4433193516561}]
[22,"Sch 012                   sec","7",{"$f":"D$151*D$253","v":0},0,0,0,1691.7094032168993,1633.1256326891305,1492.3920566012689,0,1211.6141150955261,0,0,0,{"$f":"SUM(D276:O276)","v":6028.8412076028253}]
[23,"Sch 15 TOSS           sec","12",{"$f":"D$152*D$253","v":24.586443324457182},24.684029986435501,41.810389619544701,75.200874398198295,98.433008144854298,102.43232427641699,105.77713275141812,83.026843983763413,61.649992148684078,59.440507459473004,11.085144133769234,23.526443414815358,{"$f":"SUM(D277:O277)","v":711.65313364183032}]
[24,"Sch 15  MONL          sec","12",{"$f":"D$153*D$253","v":0},0,0,0,511.92955656256765,540.28804481499526,466.4207911878035,0,316.48758603062436,0,0,0,{"$f":"SUM(D278:O278)","v":1835.1259785959905}]
[25,"St Lighting Total",null,{"$f":"SUM(D275:D278)","v":24.586443324457182},24.684029986435501,41.810389619544701,75.200874398198295,2905.7243943980238,2875.498691116019,2746.6434104632513,83.026843983763413,2064.8364668945519,59.440507459473004,11.085144133769234,23.526443414815358,10936.063639192302]
[26]
[27]
[28,{"$f":"Inputs!$C$5","v":"State of Utah"},"Factor 15",{"$f":"SUM(D258+D269+D272+D279)","v":172069.42040017346},165271.31148695003,239953.08579729154,419190.11112576292,443837.73592403159,458067.27152240905,465620.96432916692,342040.66449387808,289007.08179715089,247456.54468403559,53527.95717049751,138769.04310424568,{"$f":"SUM(D282:O282)","v":3434811.1918355934}]
[]
[]
[]
[]
[null,"Seasonal Contracts",null,{"$f":"+D170","v":"July"},{"$f":"+E170","v":"August"},"September","October","November","December","January","February","March","April","May","June","Total"]
[null,null,null,{"$f":"('Energy Factor'!D$277)","v":0},{"$f":"('Energy Factor'!E$277)","v":0},{"$f":"('Energy Factor'!F$277)","v":0},{"$f":"('Energy Factor'!G$277)","v":0},{"$f":"('Energy Factor'!H$277)","v":0},{"$f":"('Energy Factor'!I$277)","v":0},{"$f":"('Energy Factor'!J$277)","v":0},{"$f":"('Energy Factor'!K$277)","v":0},{"$f":"('Energy Factor'!L$277)","v":0},{"$f":"('Energy Factor'!M$277)","v":0},{"$f":"('Energy Factor'!N$277)","v":0},{"$f":"('Energy Factor'!O$277)","v":0},{"$f":"SUM(D288:O288)","v":0}]
[null,"Residential"]
[1,"Sch 001                   sec",null,{"$f":"D$129*D$288","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D290:O290)","v":0}]
[{"$f":"+A290+1","v":2},"Sch 007                   sec","7",{"$f":"D$130*D$288","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D291:O291)","v":0}]
[{"$f":"+A291+1","v":3},"Sch 025                   sec","25",{"$f":"D$131*D$288","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D292:O292)","v":0}]
[4," Residential Total",null,{"$f":"SUM(D290:D292)","v":0},{"$f":"SUM(E290:E292)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P290:P292)","v":0}]
[5]
[6,"General Service"]
[7,"Sch 006                   com","6",{"$f":"D$136*D$288","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D296:O296)","v":0}]
[8,"Sch 066                   com","8",{"$f":"D$137*D$288","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Sch 007                   sec","7",{"$f":"D$138*D$288","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Sch 009                sub trn","9",{"$f":"D$139*D$288","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A299+1","v":11},"Sch 023                   sec","23",{"$f":"D$140*D$288","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A300+1","v":12},{"$f":"$N$14","v":"Cust A"},"spc",{"$f":"D$141*D$288","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D301:O301)","v":0}]
[13,{"$f":"$O$14","v":"Cust B"},"spc",{"$f":"D$142*D$288","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D302:O302)","v":0}]
[14,{"$f":"$P$14","v":"Cust C"},"spc",{"$f":"D$143*D$288","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[15,"Gen Service Total",null,{"$f":"SUM(D296:D303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[16]
[17,"Irrigation"]
[18,"Sch 010                   com","10",{"$f":"D$147*D$288","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D307:O307)","v":0}]
[19]
[20,"Street Lights"]
[21,"Sch 011                   sec","7",{"$f":"D$150*D$288","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D310:O310)","v":0}]
[22,"Sch 012                   sec","7",{"$f":"D$151*D$288","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D311:O311)","v":0}]
[23,"Sch 15 TOSS           sec","12",{"$f":"D$152*D$288","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D312:O312)","v":0}]
[24,"Sch 15  MONL          sec","12",{"$f":"D$153*D$288","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D313:O313)","v":0}]
[25,"St Lighting Total",null,{"$f":"SUM(D310:D313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[26]
[27]
[28,{"$f":"Inputs!$C$5","v":"State of Utah"},"Factor 17",{"$f":"+D293+D304+D307+D314","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D317:O317)","v":0}]

{"sheet":"Dist. Factors","index":26,"n_rows":310,"n_cols":17,"rows_kept":310,"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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Distribution Factors"]
[]
[]
[null,"A",null,"B","C","D","E","F","G","H","I","J","K","L"]
[]
[null,null,null,null,{"$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$10","v":"General"},{"$f":"'Hot Sheet'!$R$10","v":"Mobile"}]
[null,null,null,{"$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$11","v":"Home Park"}]
[null,"Description",null,{"$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$12","v":"Sch 25"},"Total"]
[]
[]
[1,"Secondary",null,{"$f":"$P82","v":1911342.319501047},0,0,{"$f":"$P83+$P91+$P99+$P100","v":2762.7577543040243},0,0,{"$f":"$P101","v":679.62605882411026},{"$f":"$P$102","v":529.24130766237704},{"$f":"$P92","v":291267.94020417973},{"$f":"$P$84","v":3306.6163660567986},{"$f":"SUM(D17:M17)","v":2209888.5011920738}]
[{"$f":"A17+1","v":2}]
[3,"Primary",null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D19:M19)","v":0}]
[4]
[5,"Combined",null,0,{"$f":"$P89","v":1241788.3428121791},{"$f":"$P90","v":359651.99989020632},0,0,{"$f":"P96","v":36148.953845207492},0,0,0,0,{"$f":"SUM(D21:M21)","v":1637589.2965475931}]
[6]
[7,"Sub-Transmission",null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D23:M23)","v":0}]
[8]
[9,"Transmission",null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D25:M25)","v":0}]
[10]
[11,"12 Wgt Dist Peaks"]
[12,"@ Input",null,{"$f":"D17+D19+D21+D23+D25","v":1911342.319501047},1241788.3428121791,359651.99989020632,2762.7577543040243,0,36148.953845207492,679.62605882411026,529.24130766237704,{"$f":"L17+L19+L21+L23+L25","v":291267.94020417973},{"$f":"M17+M19+M21+M23+M25","v":3306.6163660567986},{"$f":"SUM(D28:M28)","v":3847477.7977396669}]
[13]
[14]
[15,"Substations"]
[16,"FACTOR 20",null,{"$f":"D28/$N$28","v":0.49677799846536624},0.32275386840223236,9.3477342507732278E-2,7.1806983679726527E-4,0,9.3954938132312128E-3,1.766419702859312E-4,1.3755538965638686E-4,7.5703605196966978E-2,8.5942441773137306E-4,{"$f":"SUM(D32:M32)","v":1}]
[17]
[{"$f":"A33+1","v":18}]
[19,"Max NCP - Sec",null,{"$f":"$Q226","v":5637041.025595367},{"$f":"+$Q233","v":1775841},{"$f":"+$Q234","v":469259},{"$f":"$Q227+$Q235+$Q247+$Q248","v":27873.75601173094},0,{"$f":"$Q244","v":195700.40046917999},{"$f":"$Q249","v":770.23602000000005},{"$f":"$Q250","v":4697.9583182690631},{"$f":"$Q237","v":611159.46169680008},{"$f":"$Q228","v":10398.786149306872},{"$f":"SUM(D35:M35)","v":8732741.6242606528}]
[20]
[21,"Cust/Transformer",null,6.06,1,1,1,0,1,1,1,2.56,1]
[22]
[23,"Coincidence Factor",null,0.76,1,1,1,0,1,1,1,0.86,1]
[24]
[25,"Max NCP - Wgt",null,{"$f":"D35*D39","v":4284151.1794524789},{"$f":"E35*E39","v":1775841},469259,27873.75601173094,0,195700.40046917999,770.23602000000005,4697.9583182690631,{"$f":"L35*L39","v":525597.13705924805},{"$f":"M35*M39","v":10398.786149306872},{"$f":"SUM(D41:M41)","v":7294289.4534802139}]
[26]
[27]
[28,"Line Transformers"]
[29,"FACTOR 21",null,{"$f":"D41/$N$41","v":0.5873294728396673},0.24345633818421064,6.4332379869585454E-2,3.8213120262772073E-3,0,2.6829261673432553E-2,1.0559438652828741E-4,6.4405976047846546E-4,7.2055974802107403E-2,1.4256064577126777E-3,{"$f":"SUM(D45:M45)","v":1}]
[30]
[31]
[32,"Max NCP - Wgt *",null,{"$f":"IF(D37>1,D41,0)","v":4284151.1794524789},{"$f":"IF(E37>1,E41,0)","v":0},0,0,{"$f":"IF(H37>1,H41,0)","v":0},0,{"$f":"IF(J37>1,J41,0)","v":0},{"$f":"IF(K37>1,K41,0)","v":0},{"$f":"IF(L37>1,L41,0)","v":525597.13705924805},{"$f":"IF(M37>1,M41,0)","v":0},{"$f":"SUM(D48:M48)","v":4809748.3165117269}]
[33,"(Less Irrg & St Ltg)"]
[{"$f":"A49+1","v":34}]
[35,"Secondary Lines"]
[36,"FACTOR 22",null,{"$f":"D48/$N$48","v":0.89072252798449181},0,0,0,0,0,0,0,0.10927747201550823,0,{"$f":"SUM(D52:M52)","v":1}]
[37]
[38]
[39,"*  If Line 21 > 1, "]
[40,"    Line 32 = Line 25"]
[]
[]
[]
[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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Weighted Distribution Peaks"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,null,null,{"$f":"+D168","v":"July"},{"$f":"+E168","v":"August"},"September","October","November","December","January","February","March","April","May","June"]
[null,null,"COS",{"$f":"+D122","v":19},3,13,1,29,6,7,9,9,5,17,30,"Sum of 12 Wgt"]
[null,"Description","Sch",{"$f":"+D123","v":"17:00:00"},{"$f":"+E123","v":"17:00:00"},"17:00:00","17:00:00","19:00:00","18:00:00","19:00:00","20:00:00","20:00:00","13:00:00","14:00:00","17:00:00","Dist Peaks"]
[]
[null,"Substation Peaks",null,{"$f":"+Inputs!$N28","v":107.58333333333334},{"$f":"+Inputs!$N29","v":26.174242424242422},{"$f":"+Inputs!$N30","v":2.6742424242424243},{"$f":"+Inputs!$N31","v":4.1742424242424239},{"$f":"+Inputs!$N32","v":3.1742424242424243},{"$f":"+Inputs!$N33","v":13.674242424242424},{"$f":"+Inputs!$N34","v":8.1742424242424239},{"$f":"+Inputs!$N35","v":4.6742424242424239},{"$f":"+Inputs!$N36","v":0.17424242424242425},{"$f":"+Inputs!$N37","v":3.1742424242424239},{"$f":"+Inputs!$N38","v":5.1742424242424239},{"$f":"+Inputs!$N39","v":28.174242424242422},{"$f":"SUM(D78:O78)","v":207.00000000000011}]
[null,"Weighting",null,{"$f":"D78/$P$78","v":0.51972624798711731},{"$f":"E78/$P$78","v":0.12644561557605027},{"$f":"F78/$P$78","v":1.2919045527741172E-2},{"$f":"G78/$P$78","v":2.0165422339335371E-2},1.5334504464939239E-2,6.6059142146098634E-2,3.9489093836919897E-2,2.2580881276533436E-2,8.4175084175084139E-4,1.5334504464939237E-2,2.4996340213731504E-2,0.13610745132484253,{"$f":"SUM(D79:O79)","v":0.99999999999999956}]
[]
[1,"Residential"]
[{"$f":"A81+1","v":2},"Sch 001                   sec","1",{"$f":"D126*D$79","v":1109472.8778055247},255755.19326939387,17043.434617583825,25784.456082835412,22293.867948806463,132192.63380561236,55440.360779415329,30351.09335650404,956.55235094681825,13414.958323927822,19658.0527201197,228978.83844037668,{"$f":"SUM(D82:O82)","v":1911342.319501047}]
[3,"Sch 007                   sec","7",{"$f":"D127*D$79","v":0},0,0,0,9.3744956719367547,37.759922233201564,23.269487964426865,15.648363754940704,0.60561909090909072,0,0,0,{"$f":"SUM(D83:O83)","v":86.657888715414984}]
[4,"Sch 025                   sec","25",{"$f":"D128*D$79","v":1860.5665229530823},403.66021133719192,29.524671398380129,42.346250376037901,40.851068110521027,245.9925867788802,109.96403067356727,61.102916796337901,1.8742283713631318,26.460929757940555,37.573925374363263,446.69902412913325,{"$f":"SUM(D84:O84)","v":3306.6163660567986}]
[5,"Sch 025                   pri","25",{"$f":"D129*D$79","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D85:O85)","v":0}]
[6,"Residential Total",null,{"$f":"SUM(D82:D85)","v":1111333.4443284778},{"$f":"SUM(E82:E85)","v":256158.85348073108},17072.959288982205,25826.80233321145,22344.093512588923,132476.38631462445,55573.594298053322,30427.844637055317,959.03219840909048,13441.419253685763,19695.626645494063,229425.53746450582,{"$f":"SUM(D86:O86)","v":1914735.5937558194}]
[7]
[8,"General Service"]
[9,"Sch 006                   com","6",{"$f":"(D133)*D$79","v":703622.02576489502},168107.80211535635,15982.990960327908,17429.982799004527,13096.678890352796,55365.29003806175,32961.625603864712,19505.320084907027,698.10101010100982,15449.206558336982,31544.806433904243,168024.51255306677,{"$f":"SUM(D89:O89)","v":1241788.3428121791}]
[10,"Sch 008                   com","8",{"$f":"(D134)*D$79","v":198408.09380032198},45488.810203484085,4400.5628019323649,6094.091458058846,4752.852986385592,18268.193346508553,12071.342116820369,6532.6715341823992,240.03282828282818,4723.6254208754181,9055.249194847016,49616.474198506774,{"$f":"SUM(D90:O90)","v":359651.99989020632}]
[11,"Sch 007                   sec","7",{"$f":"D135*D$79","v":0},0,0,0,33.792180247035553,136.09609036561258,84.97284930830034,57.634817460474274,2.1856161363636355,0,0,0,{"$f":"SUM(D91:O91)","v":314.68155351778643}]
[{"$f":"A91+1","v":12},"Sch 023                   sec","23",{"$f":"D136*D$79","v":164399.14097836951},37803.680393330018,3645.767762697626,5037.2848876185744,2736.7943276185761,14399.214205731219,8021.3498230632358,4177.4901781521712,161.76810431818177,3515.3512696146227,6494.7153877371511,40875.382885928826,{"$f":"SUM(D92:O92)","v":291267.94020417973}]
[{"$f":"A92+1","v":13},"General Service Total",null,{"$f":"SUM(D89:D92)","v":1066429.2605435867},251400.29271217046,24029.321524957897,28561.359144681948,20620.118384604,88168.793680667135,53139.290393056624,30273.11661470207,1102.0875588383833,23688.183248827023,47094.771016488412,258516.36963750236,{"$f":"SUM(D93:O93)","v":1893022.9644600831}]
[14]
[15,"Irrigation"]
[16,"Sch 010                   com","10",{"$f":"D$140*D$79","v":14878.06691456521},8756.9952035573078,546.90436850790491,280.24599385375478,39.883910286561246,49.277427470355711,26.40694701581026,14.776241571146237,0.90935749999999971,282.36860880434762,901.22626811264774,10371.892603962444,{"$f":"SUM(D96:O96)","v":36148.953845207492}]
[17]
[18,"Street Lights"]
[19,"Sch 011                   sec","7",{"$f":"D143*D$79","v":0},0,0,0,68.075083191699576,283.78258157114612,191.90791197628448,129.24850763833985,4.5309968181818165,0,0,0,{"$f":"SUM(D99:O99)","v":677.54508119565185}]
[20,"Sch 012                   sec","7",{"$f":"D144*D$79","v":0},0,0,0,190.77742970886212,772.86838918061494,419.91115485597101,288.7608042817302,11.555452847992866,0,0,0,{"$f":"SUM(D100:O100)","v":1683.873230875171}]
[21,"Sch 15 TOSS           sec",15,{"$f":"D145*D$79","v":344.68114315217377},83.99794634387348,8.8102312055335936,12.973115326086951,11.100485849802366,48.475575839920928,29.762285167984171,17.392608122529634,0.58797068181818157,10.728213458498017,16.494760454545446,94.621723221343814,{"$f":"SUM(D101:O101)","v":679.62605882411026}]
[22,"Sch 15  MONL          sec",15,{"$f":"D146*D$79","v":0},0,0,0,57.731312959121929,255.68856585891027,131.23581850371244,81.567192734079839,3.0184176065525841,0,0,0,{"$f":"SUM(D102:O102)","v":529.24130766237704}]
[23,"St Lighting Total",null,{"$f":"SUM(D99:D102)","v":344.68114315217377},83.99794634387348,8.8102312055335936,12.973115326086951,327.68431170948594,1360.8151124505926,772.81717050395196,516.96911277667948,19.69283795454545,10.728213458498017,16.494760454545446,94.621723221343814,{"$f":"SUM(D103:O103)","v":3570.2856785573113}]
[24]
[25]
[26]
[27,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D86+D93+D96+D103","v":2192985.4529297817},516400.13934280269,41657.995413653538,54681.380587073247,43331.780119188967,222055.27253521254,109512.10880862971,61232.70660610521,2081.7219527020197,37422.699324775633,67708.118690549672,498408.42142919195,{"$f":"SUM(D107:O107)","v":3847477.7977396669}]
[]
[]
[]
[null,{"$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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Distribution Peaks @ Input"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,null,null,{"$f":"+$D$168","v":"July"},{"$f":"+$E$168","v":"August"},{"$f":"+$F$168","v":"September"},{"$f":"+$G$168","v":"October"},{"$f":"+$H$168","v":"November"},{"$f":"+$I$168","v":"December"},{"$f":"+$J$168","v":"January"},{"$f":"+$K$168","v":"February"},{"$f":"+$L$168","v":"March"},{"$f":"+$M$168","v":"April"},{"$f":"+$N$168","v":"May"},{"$f":"+$O$168","v":"June"}]
[null,null,"COS",{"$f":"+D169","v":19},3,13,1,29,6,7,9,9,5,17,30,"Sum of 12"]
[null,"        Description","Sch",{"$f":"+D170","v":"17:00:00"},{"$f":"+E170","v":"17:00:00"},"17:00:00","17:00:00","19:00:00","18:00:00","19:00:00","20:00:00","20:00:00","13:00:00","14:00:00","17:00:00","Dist Peaks"]
[]
[1,"Residential"]
[{"$f":"A125+1","v":2},"Sch 001                   sec","1",{"$f":"D173*Inputs!$D$26","v":2134725.5061726761},{"$f":"E173*Inputs!$D$26","v":2022649.7542381831},{"$f":"F173*Inputs!$D$26","v":1319248.7464330331},{"$f":"G173*Inputs!$D$26","v":1278646.9655306628},{"$f":"H173*Inputs!$D$26","v":1453836.8683369646},{"$f":"I173*Inputs!$D$26","v":2001125.4992268996},{"$f":"J173*Inputs!$D$26","v":1403941.0731573175},{"$f":"K173*Inputs!$D$26","v":1344105.7939596709},{"$f":"L173*Inputs!$D$26","v":1136384.1929248206},{"$f":"M173*Inputs!$D$26","v":874821.76907638204},{"$f":"N173*Inputs!$D$26","v":786437.23649275396},{"$f":"O173*Inputs!$D$26","v":1682338.7420125993},{"$f":"SUM(D126:O126)","v":17438262.147561964}]
[3,"Sch 007                   sec","7",{"$f":"D174*Inputs!$D$26","v":0},{"$f":"E174*Inputs!$D$26","v":0},{"$f":"F174*Inputs!$D$26","v":0},{"$f":"G174*Inputs!$D$26","v":0},{"$f":"H174*Inputs!$D$26","v":611.33346000000006},{"$f":"I174*Inputs!$D$26","v":571.60782000000006},{"$f":"J174*Inputs!$D$26","v":589.26366000000007},{"$f":"K174*Inputs!$D$26","v":692.9917200000001},{"$f":"L174*Inputs!$D$26","v":719.47548000000006},{"$f":"M174*Inputs!$D$26","v":0},{"$f":"N174*Inputs!$D$26","v":0},{"$f":"O174*Inputs!$D$26","v":0},{"$f":"SUM(D127:O127)","v":3184.6721400000001}]
[4,"Sch 025                   sec","25",{"$f":"D175*Inputs!$D$26","v":3579.8971673241354},{"$f":"E175*Inputs!$D$26","v":3192.3622618169143},{"$f":"F175*Inputs!$D$26","v":2285.3601169669664},{"$f":"G175*Inputs!$D$26","v":2099.9436393373144},{"$f":"H175*Inputs!$D$26","v":2663.9966230355062},{"$f":"I175*Inputs!$D$26","v":3723.8235131003466},{"$f":"J175*Inputs!$D$26","v":2784.6683726826263},{"$f":"K175*Inputs!$D$26","v":2705.9580203292348},{"$f":"L175*Inputs!$D$26","v":2226.5833051794016},{"$f":"M175*Inputs!$D$26","v":1725.5810136180626},{"$f":"N175*Inputs!$D$26","v":1503.1770672461237},{"$f":"O175*Inputs!$D$26","v":3281.9586274010339},{"$f":"SUM(D128:O128)","v":31773.309728037664}]
[5,"Sch 025                   pri","25",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D129:O129)","v":0}]
[6,"Residential Total",null,{"$f":"SUM(D126:D129)","v":2138305.4033400002},{"$f":"SUM(E126:E129)","v":2025842.1165},1321534.1065500001,1280746.9091700001,1457112.1984200003,2005420.93056,1407315.0051899999,1347504.7437000002,1139330.25171,876547.35009000008,787940.41356000013,1685620.7006400002,{"$f":"SUM(D130:O130)","v":17473220.12943}]
[7]
[8,"General Service"]
[9,"Sch 006                   com","6",1353832,1329487,1237165,864350,854066,838117,834702,863798,829344,1007480,1261977,1234499,{"$f":"SUM(D133:O133)","v":12508817}]
[{"$f":"A133+1","v":10},"Sch 008                   com","8",381755,359750,340626,302205,309945,276543,305688,289301,285159,308039,362263,364539,{"$f":"SUM(D134:O134)","v":3885813}]
[{"$f":"A134+1","v":11},"Sch 007                   sec","7",{"$f":"D182*Inputs!$D$26","v":0},{"$f":"E182*Inputs!$D$26","v":0},{"$f":"F182*Inputs!$D$26","v":0},{"$f":"G182*Inputs!$D$26","v":0},{"$f":"H182*Inputs!$D$26","v":2203.6695300000001},{"$f":"I182*Inputs!$D$26","v":2060.2158300000001},{"$f":"J182*Inputs!$D$26","v":2151.8054999999999},{"$f":"K182*Inputs!$D$26","v":2552.37237},{"$f":"L182*Inputs!$D$26","v":2596.51197},{"$f":"M182*Inputs!$D$26","v":0},{"$f":"N182*Inputs!$D$26","v":0},{"$f":"O182*Inputs!$D$26","v":0},{"$f":"SUM(D135:O135)","v":11564.575199999999}]
[{"$f":"A135+1","v":12},"Sch 023                   sec","23",{"$f":"D183*Inputs!$D$26","v":316318.71897000005},{"$f":"E183*Inputs!$D$26","v":298971.85617000004},{"$f":"F183*Inputs!$D$26","v":282201.01514999999},{"$f":"G183*Inputs!$D$26","v":249798.13479000001},{"$f":"H183*Inputs!$D$26","v":178472.95515000002},{"$f":"I183*Inputs!$D$26","v":217974.58668000001},{"$f":"J183*Inputs!$D$26","v":203128.23222000001},{"$f":"K183*Inputs!$D$26","v":185001.20199},{"$f":"L183*Inputs!$D$26","v":192180.50793000002},{"$f":"M183*Inputs!$D$26","v":229244.53005000003},{"$f":"N183*Inputs!$D$26","v":259826.65191000002},{"$f":"O183*Inputs!$D$26","v":300317.01048},{"$f":"SUM(D136:O136)","v":2913435.4014900001}]
[{"$f":"A136+1","v":13},"General Service Total",null,{"$f":"SUM(D133:D136)","v":2051905.71897},1988208.85617,1859992.0151499999,1416353.13479,1344687.6246800001,1334694.8025099998,1345670.0377199999,1340652.57436,1309280.0199000002,1544763.5300499999,1884066.65191,1899355.0104799999,{"$f":"SUM(D137:O137)","v":19319629.976690002}]
[{"$f":"A137+1","v":14}]
[15,"Irrigation"]
[16,"Sch 010                   sec","10",{"$f":"D187*Inputs!$D$26","v":28626.737580000001},{"$f":"E187*Inputs!$D$26","v":69255.032400000011},{"$f":"F187*Inputs!$D$26","v":42333.186870000005},{"$f":"G187*Inputs!$D$26","v":13897.353060000001},{"$f":"H187*Inputs!$D$26","v":2600.9259300000003},{"$f":"I187*Inputs!$D$26","v":745.95924000000002},{"$f":"J187*Inputs!$D$26","v":668.71494000000007},{"$f":"K187*Inputs!$D$26","v":654.36957000000007},{"$f":"L187*Inputs!$D$26","v":1080.3167100000001},{"$f":"M187*Inputs!$D$26","v":18413.93763},{"$f":"N187*Inputs!$D$26","v":36054.32877},{"$f":"O187*Inputs!$D$26","v":76203.708930000008},{"$f":"SUM(D140:O140)","v":290534.57163000002}]
[17]
[18,"Street Lights"]
[19,"Sch 011                   sec","7",{"$f":"D190*Inputs!$D$26","v":0},{"$f":"E190*Inputs!$D$26","v":0},{"$f":"F190*Inputs!$D$26","v":0},{"$f":"G190*Inputs!$D$26","v":0},{"$f":"H190*Inputs!$D$26","v":4439.3402700000006},{"$f":"I190*Inputs!$D$26","v":4295.8865700000006},{"$f":"J190*Inputs!$D$26","v":4859.7699600000005},{"$f":"K190*Inputs!$D$26","v":5723.8026300000001},{"$f":"L190*Inputs!$D$26","v":5382.8242200000004},{"$f":"M190*Inputs!$D$26","v":0},{"$f":"N190*Inputs!$D$26","v":0},{"$f":"O190*Inputs!$D$26","v":0},{"$f":"SUM(D143:O143)","v":24701.623650000001}]
[20,"Sch 012                   sec","7",{"$f":"D191*Inputs!$D$27","v":0},{"$f":"E191*Inputs!$D$26","v":0},{"$f":"F191*Inputs!$D$26","v":0},{"$f":"G191*Inputs!$D$26","v":0},{"$f":"H191*Inputs!$D$26","v":12441.056060536877},{"$f":"I191*Inputs!$D$26","v":11699.643139042179},{"$f":"J191*Inputs!$D$26","v":10633.598142061686},{"$f":"K191*Inputs!$D$26","v":12787.844758823341},{"$f":"L191*Inputs!$D$26","v":13727.87798341553},{"$f":"M191*Inputs!$D$26","v":0},{"$f":"N191*Inputs!$D$26","v":0},{"$f":"O191*Inputs!$D$26","v":0},{"$f":"SUM(D144:O144)","v":61290.020083879608}]
[21,"Sch 15 TOSS           sec",15,{"$f":"D192*Inputs!$D$26","v":663.19749000000002},{"$f":"E192*Inputs!$D$26","v":664.3009800000001},{"$f":"F192*Inputs!$D$26","v":681.95682000000011},{"$f":"G192*Inputs!$D$26","v":643.33467000000007},{"$f":"H192*Inputs!$D$26","v":723.88944000000004},{"$f":"I192*Inputs!$D$26","v":733.82085000000006},{"$f":"J192*Inputs!$D$26","v":753.68367000000001},{"$f":"K192*Inputs!$D$26","v":770.23602000000005},{"$f":"L192*Inputs!$D$26","v":698.50917000000004},{"$f":"M192*Inputs!$D$26","v":699.61266000000001},{"$f":"N192*Inputs!$D$26","v":659.88702000000001},{"$f":"O192*Inputs!$D$26","v":695.19870000000003},{"$f":"SUM(D145:O145)","v":8387.6274900000008}]
[22,"Sch 15  MONL          sec",15,{"$f":"D193*Inputs!$D$26","v":0},{"$f":"E193*Inputs!$D$26","v":0},{"$f":"F193*Inputs!$D$26","v":0},{"$f":"G193*Inputs!$D$26","v":0},{"$f":"H193*Inputs!$D$26","v":3764.798079463123},{"$f":"I193*Inputs!$D$26","v":3870.6007609578214},{"$f":"J193*Inputs!$D$26","v":3323.343377938314},{"$f":"K193*Inputs!$D$26","v":3612.2236211766594},{"$f":"L193*Inputs!$D$26","v":3585.8801165844716},{"$f":"M193*Inputs!$D$26","v":0},{"$f":"N193*Inputs!$D$26","v":0},{"$f":"O193*Inputs!$D$26","v":0},{"$f":"SUM(D146:O146)","v":18156.845956120389}]
[23,"St Lighting Total",null,{"$f":"SUM(D143:D146)","v":663.19749000000002},664.3009800000001,681.95682000000011,643.33467000000007,21369.083849999999,20599.95132,19570.39515,22894.107029999999,23395.091490000003,699.61266000000001,659.88702000000001,695.19870000000003,{"$f":"SUM(D147:O147)","v":112536.11717999999}]
[24]
[25]
[26]
[27,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D130+D137+D140+D147","v":4219501.0573800011},4083970.3060499998,3224541.2653899998,2711640.7316900003,2825769.8328800006,3361461.6436300003,2773224.1529999999,2711705.7946600006,2473085.6798100001,2440424.4304300002,2708721.2812600001,3661874.6187500004,{"$f":"SUM(D151:O151)","v":37195920.794930004}]
[]
[]
[]
[]
[]
[]
[null,{"$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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Distribution Peaks @ Sales"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,null,null,"July","August","September","October","November","December","January","February","March","April","May","June"]
[null,null,"COS",{"$f":"+Inputs!$L28","v":19},{"$f":"+Inputs!$L29","v":3},{"$f":"+Inputs!$L30","v":13},{"$f":"+Inputs!$L31","v":1},{"$f":"+Inputs!$L32","v":29},{"$f":"+Inputs!$L33","v":6},{"$f":"+Inputs!$L34","v":7},{"$f":"+Inputs!$L35","v":9},{"$f":"+Inputs!$L36","v":9},{"$f":"+Inputs!$L37","v":5},{"$f":"+Inputs!$L38","v":17},{"$f":"+Inputs!$L39","v":30},"Sum of 12"]
[null,"        Description","Sch",{"$f":"+Inputs!$M28","v":"17:00:00"},{"$f":"+Inputs!$M29","v":"17:00:00"},{"$f":"+Inputs!$M30","v":"17:00:00"},{"$f":"+Inputs!$M31","v":"17:00:00"},{"$f":"+Inputs!$M32","v":"19:00:00"},{"$f":"+Inputs!$M33","v":"18:00:00"},{"$f":"+Inputs!$M34","v":"19:00:00"},{"$f":"+Inputs!$M35","v":"20:00:00"},{"$f":"+Inputs!$M36","v":"20:00:00"},{"$f":"+Inputs!$M37","v":"13:00:00"},{"$f":"+Inputs!$M38","v":"14:00:00"},{"$f":"+Inputs!$M39","v":"17:00:00"},"Dist Peaks"]
[]
[1,"Residential"]
[{"$f":"A172+1","v":2},"Sch 001                   sec","1",{"$f":"+D203-D175","v":1934521.84086188},{"$f":"+E203-E175","v":1832957.0310906153},1195523.9707047939,1158729.9980341124,1317489.8443456348,1813451.4125428409,1272273.4897074893,1218049.8182671985,1029809.2351764136,792777.25133565499,712681.79729109816,1524561.8374544391,{"$f":"SUM(D173:O173)","v":15802827.52681217}]
[3,"Sch 007                   sec","7",0,0,0,0,554,518,534,628,652,0,0,0,{"$f":"SUM(D174:O174)","v":2886}]
[4,"Sch 025                   sec","25",{"$f":"+D204","v":3244.1591381200874},{"$f":"+E204","v":2892.9689093846923},2071.0292952060881,1903.001965887606,2414.1556543652468,3374.5874571589652,2523.5102925106944,2452.1817328015973,2017.7648235864408,1563.7486643449986,1362.2027089018691,2974.1625455609328,{"$f":"SUM(D175:O175)","v":28793.473187829215}]
[5,"Sch 025                   pri","25",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D176:O176)","v":0}]
[6,"Residential Total",null,{"$f":"SUM(D173:D176)","v":1937766},{"$f":"SUM(E173:E176)","v":1835850},1197595,1160633,1320458,1817344,1275331,1221130,1032479,794341,714044,1527536,{"$f":"SUM(D177:O177)","v":15834507}]
[7]
[8,"General Service"]
[9,"Sch 006                   com","6",1104306,1024066,1037032,958625,759926,777898,690257,710138,705002,833379,1080548,1028676,{"$f":"SUM(D180:O180)","v":10709853}]
[10,"Sch 008                   com","8",309190,284990,298263,274021,251786,279685,230305,233707,223254,247954,296540,300793,{"$f":"SUM(D181:O181)","v":3230488}]
[11,"Sch 007                   sec","7",0,0,0,0,1997,1867,1950,2313,2353,0,0,0,{"$f":"SUM(D182:O182)","v":10480}]
[{"$f":"A182+1","v":12},"Sch 023                   sec","23",286653,270933,255735,226371,161735,197532,184078,167651,174157,207745,235459,272152,{"$f":"SUM(D183:O183)","v":2640201}]
[{"$f":"A183+1","v":13},"General Service Total",null,{"$f":"SUM(D180:D183)","v":1700149},{"$f":"SUM(E180:E183)","v":1579989},{"$f":"SUM(F180:F183)","v":1591030},1459017,1175444,1256982,1106590,1113809,1104766,1289078,1612547,1601621,{"$f":"SUM(D184:O184)","v":16591022}]
[14]
[15,"Irrigation"]
[16,"Sch 010                   sec","10",25942,62760,38363,12594,2357,676,606,593,979,16687,32673,69057,{"$f":"SUM(D187:O187)","v":263287}]
[17]
[18,"Street Lights"]
[19,"Sch 011                   sec","7",0,0,0,0,4023,3893,4404,5187,4878,0,0,0,{"$f":"SUM(D190:O190)","v":22385}]
[20,"Sch 012                   sec","7",{"$f":"D205-D193","v":0},0,0,{"$f":"G205-G193","v":0},{"$f":"H205-H193","v":11274.280746120832},{"$f":"I205-I193","v":10602.400691480827},9636.3339423662073,11588.54612078346,12440.419019126162,0,0,0,{"$f":"SUM(D191:O191)","v":55541.980519877485}]
[21,"Sch 15 TOSS           sec","12",601,602,618,583,656,665,683,698,633,634,598,630,{"$f":"SUM(D192:O192)","v":7601}]
[22,"Sch 15  MONL          sec","12",0,0,0,0,3411.7192538791678,3507.5993085191722,3011.6660576337927,3273.4538792165395,3249.5809808738377,0,0,0,{"$f":"SUM(D193:O193)","v":16454.019480122512}]
[23,"St Lighting Total",null,{"$f":"SUM(D190:D193)","v":601},602,618,583,19365,18668,17735,20747,21201,634,598,630,{"$f":"SUM(D194:O194)","v":101982}]
[24]
[25]
[26]
[27,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D177+D184+D187+D194","v":3664458},3479201,2827606,2632827,2517624,3093670,2400262,2356279,2159425,2100740,2359862,3198844,{"$f":"SUM(D198:O198)","v":32790798}]
[]
[]
[]
[null,"Dist Peaks @ sales",null,{"$f":"+$D$168","v":"July"},{"$f":"+$E$168","v":"August"},{"$f":"+$F$168","v":"September"},{"$f":"+$G$168","v":"October"},{"$f":"+$H$168","v":"November"},{"$f":"+$I$168","v":"December"},{"$f":"+$J$168","v":"January"},{"$f":"+$K$168","v":"February"},{"$f":"+$L$168","v":"March"},{"$f":"+$M$168","v":"April"},{"$f":"+$N$168","v":"May"},{"$f":"+$O$168","v":"June"}]
[null,"Sch 001 (sec)","1",1937766,1835850,1197595,1160633,1319904,1816826,1274797,1220502,1031827,794341,714044,1527536,{"$f":"SUM(D203:O203)","v":15831621}]
[null,"Sch 025 (sec)","25",3244.1591381200874,2892.9689093846923,2071.0292952060881,1903.001965887606,2414.1556543652468,3374.5874571589652,2523.5102925106944,2452.1817328015973,2017.7648235864408,1563.7486643449986,1362.2027089018691,2974.1625455609328,{"$f":"SUM(D204:O204)","v":28793.473187829215}]
[null,"Sch 012 (sec)","12",0,0,0,0,14686,14110,12648,14862,15690,0,0,0,{"$f":"SUM(D205:O205)","v":71996}]
[]
[]
[]
[]
[]
[]
[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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Non Coincident Peaks @ Input"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
[]
[null,null,"COS",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Maximum"]
[null,"Description","Sch",{"$f":"+D168","v":"July"},{"$f":"+E168","v":"August"},"September","October","November","December","January","February","March","April","May","June","NCP","NCP"]
[]
[1,"Residential"]
[{"$f":"A225+1","v":2},"Sch 001            sec","1",{"$f":"D274*Inputs!$D$26","v":5637041.025595367},{"$f":"E274*Inputs!$D$26","v":5519592.1352833277},{"$f":"F274*Inputs!$D$26","v":5201368.0560953859},{"$f":"G274*Inputs!$D$26","v":4900974.3936053505},{"$f":"H274*Inputs!$D$26","v":5021506.6158301281},{"$f":"I274*Inputs!$D$26","v":5151536.8525212891},{"$f":"J274*Inputs!$D$26","v":5242737.1106101843},{"$f":"K274*Inputs!$D$26","v":4922901.4074429041},{"$f":"L274*Inputs!$D$26","v":4854733.93064762},{"$f":"M274*Inputs!$D$26","v":4845094.5441720579},{"$f":"N274*Inputs!$D$26","v":4665760.0720391218},{"$f":"O274*Inputs!$D$26","v":5246210.9555784008},{"$f":"SUM(D226:O226)","v":61209457.099421136},{"$f":"MAXA(D226:O226)","v":5637041.025595367}]
[3,"Sch 007            sec","7",{"$f":"D275*Inputs!$D$26","v":806.65119000000004},{"$f":"E275*Inputs!$D$26","v":759.20112000000006},{"$f":"F275*Inputs!$D$26","v":659.88702000000001},{"$f":"G275*Inputs!$D$26","v":659.88702000000001},{"$f":"H275*Inputs!$D$26","v":611.33346000000006},{"$f":"I275*Inputs!$D$26","v":571.60782000000006},{"$f":"J275*Inputs!$D$26","v":589.26366000000007},{"$f":"K275*Inputs!$D$26","v":692.9917200000001},{"$f":"L275*Inputs!$D$26","v":719.47548000000006},{"$f":"M275*Inputs!$D$26","v":794.51280000000008},{"$f":"N275*Inputs!$D$26","v":773.54649000000006},{"$f":"O275*Inputs!$D$26","v":879.48153000000002},{"$f":"SUM(D227:O227)","v":8517.8393099999994},{"$f":"MAXA(D227:O227)","v":879.48153000000002}]
[4,"Sch 025            sec","25",{"$f":"D276*Inputs!$D$26","v":9453.2188980309784},{"$f":"E276*Inputs!$D$26","v":8711.6111797215472},{"$f":"F276*Inputs!$D$26","v":9010.4305453897869},{"$f":"G276*Inputs!$D$26","v":8048.9531764474341},{"$f":"H276*Inputs!$D$26","v":9201.3607449730662},{"$f":"I276*Inputs!$D$26","v":9586.3123043758824},{"$f":"J276*Inputs!$D$26","v":10398.786149306872},{"$f":"K276*Inputs!$D$26","v":9910.7924313267395},{"$f":"L276*Inputs!$D$26","v":9512.1511510599576},{"$f":"M276*Inputs!$D$26","v":9556.922706032783},{"$f":"N276*Inputs!$D$26","v":8918.0210254991762},{"$f":"O276*Inputs!$D$26","v":10234.472111099518},{"$f":"SUM(D228:O228)","v":112543.03242326374},{"$f":"MAXA(D228:O228)","v":10398.786149306872}]
[5,"Sch 025            pri","25",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D229:O229)","v":0},{"$f":"MAXA(D229:O229)","v":0}]
[6,"Residential Total",null,{"$f":"SUM(D226:D229)","v":5647300.8956833975},5529062.9475830495,5211038.3736607758,4909683.233801798,5031319.3100351011,5161694.7726456644,5253725.1604194911,4933505.1915942309,4864965.5572786797,4855445.9796780907,4675451.6395546207,5257324.9092195006,61330517.971154399,5648319.2932746746]
[7]
[8,"General Service"]
[9,"Sch 006            com","6",1747460,1775841,1720463,1468786,1413176,1376666,1374205,1347945,1373654,1466738,1494016,1670500,{"$f":"SUM(D233:O233)","v":18229450},{"$f":"MAXA(D233:O233)","v":1775841}]
[10,"Sch 008            com","8",469259,464406,461402,438929,432160,427816,405351,397377,416019,432832,432357,463361,5241269,469259]
[11,"Sch 007            sec","7",{"$f":"D283*Inputs!$D$26","v":2885.62635},{"$f":"E283*Inputs!$D$26","v":2742.1726500000004},{"$f":"F283*Inputs!$D$26","v":2387.9523600000002},{"$f":"G283*Inputs!$D$26","v":2394.5733},{"$f":"H283*Inputs!$D$26","v":2203.6695300000001},{"$f":"I283*Inputs!$D$26","v":2060.2158300000001},{"$f":"J283*Inputs!$D$26","v":2151.8054999999999},{"$f":"K283*Inputs!$D$26","v":2552.37237},{"$f":"L283*Inputs!$D$26","v":2596.51197},{"$f":"M283*Inputs!$D$26","v":2915.4205800000004},{"$f":"N283*Inputs!$D$26","v":2819.4169500000003},{"$f":"O283*Inputs!$D$26","v":3225.5012700000002},30935.238660000003,3225.5012700000002]
[12,"Sch 009            sub trn","9",{"$f":"D284*Inputs!$D$28","v":758951.39107082703},{"$f":"E284*Inputs!$D$28","v":769920.05863755743},{"$f":"F284*Inputs!$D$28","v":766127.78357140394},{"$f":"G284*Inputs!$D$28","v":772552.92156652268},{"$f":"H284*Inputs!$D$28","v":765752.62732236146},{"$f":"I284*Inputs!$D$28","v":731000.5080433184},{"$f":"J284*Inputs!$D$28","v":741379.01439874992},{"$f":"K284*Inputs!$D$28","v":725749.49974799994},{"$f":"L284*Inputs!$D$28","v":735902.78567324986},{"$f":"M284*Inputs!$D$28","v":727426.36199999996},{"$f":"N284*Inputs!$D$28","v":736670.90664374991},{"$f":"O284*Inputs!$D$28","v":752469.18960199994},8983903.0482777394,772552.92156652268]
[{"$f":"A236+1","v":13},"Sch 023            sec","23",{"$f":"D285*Inputs!$D$26","v":604928.07984571613},{"$f":"E285*Inputs!$D$26","v":597352.96803083248},{"$f":"F285*Inputs!$D$26","v":543424.95064498007},{"$f":"G285*Inputs!$D$26","v":556448.3445864548},{"$f":"H285*Inputs!$D$26","v":562592.45788622741},{"$f":"I285*Inputs!$D$26","v":559194.46921258466},{"$f":"J285*Inputs!$D$26","v":535602.32066249999},{"$f":"K285*Inputs!$D$26","v":516260.91292938008},{"$f":"L285*Inputs!$D$26","v":561590.70634566003},{"$f":"M285*Inputs!$D$26","v":581448.16117728001},{"$f":"N285*Inputs!$D$26","v":557571.66996780003},{"$f":"O285*Inputs!$D$26","v":611159.46169680008},6787574.502986216,611159.46169680008]
[{"$f":"A237+1","v":14},"Cust A","sc",{"$f":"D286*Inputs!$D$28","v":34149.417249999999},{"$f":"E286*Inputs!$D$28","v":33516.417999999998},{"$f":"F286*Inputs!$D$28","v":33230.885999999999},{"$f":"G286*Inputs!$D$28","v":33158.453249999999},{"$f":"H286*Inputs!$D$28","v":32826.732250000001},{"$f":"I286*Inputs!$D$28","v":33264.477999999996},{"$f":"J286*Inputs!$D$28","v":31563.882999999998},{"$f":"K286*Inputs!$D$28","v":30703.088},{"$f":"L286*Inputs!$D$28","v":31975.384999999998},{"$f":"M286*Inputs!$D$28","v":32273.513999999999},{"$f":"N286*Inputs!$D$28","v":32298.707999999999},{"$f":"O286*Inputs!$D$28","v":33768.358},392729.32075000001,34149.417249999999]
[15,"Cust B","sc",{"$f":"D287*Inputs!$D$28","v":125886.01999999999},{"$f":"E287*Inputs!$D$28","v":124224.26574999999},{"$f":"F287*Inputs!$D$28","v":128430.614},{"$f":"G287*Inputs!$D$28","v":125910.16425},{"$f":"H287*Inputs!$D$28","v":123133.57549999999},{"$f":"I287*Inputs!$D$28","v":125576.34375},{"$f":"J287*Inputs!$D$28","v":109862.636},{"$f":"K287*Inputs!$D$28","v":113971.3575},{"$f":"L287*Inputs!$D$28","v":117480.67174999999},{"$f":"M287*Inputs!$D$28","v":124210.61899999999},{"$f":"N287*Inputs!$D$28","v":125856.62699999999},{"$f":"O287*Inputs!$D$28","v":126731.06874999999},1471273.9632500003,128430.614]
[16,"Cust C","sc",{"$f":"D288*Inputs!$D$28","v":102287.64},{"$f":"E288*Inputs!$D$28","v":111738.53925},{"$f":"F288*Inputs!$D$28","v":104274.81675},{"$f":"G288*Inputs!$D$28","v":102161.67},{"$f":"H288*Inputs!$D$28","v":102371.62},{"$f":"I288*Inputs!$D$28","v":104051.22},{"$f":"J288*Inputs!$D$28","v":103001.47},{"$f":"K288*Inputs!$D$28","v":102287.64},{"$f":"L288*Inputs!$D$28","v":100272.12},{"$f":"M288*Inputs!$D$28","v":103841.26999999999},{"$f":"N288*Inputs!$D$28","v":102539.58},{"$f":"O288*Inputs!$D$28","v":101699.78},1240527.3659999999,111738.53925]
[17,"General Service Total",null,{"$f":"SUM(D233:D240)","v":3845807.1745165433},3879741.4223183901,3759742.0033263844,3500341.1269529774,3434216.6824885886,3359629.2348359032,3303117.1295612496,3236846.8705473803,3339491.1807389101,3471685.3467572797,3484129.9085615496,3762914.3593187993,42377662.439923957,3906356.4550333223]
[18]
[19,"Irrigation"]
[20,"Sch 010           sec","10",{"$f":"D292*Inputs!$D$26","v":195700.40046917999},{"$f":"E292*Inputs!$D$26","v":182740.10904738001},{"$f":"F292*Inputs!$D$26","v":175243.82781185998},{"$f":"G292*Inputs!$D$26","v":13897.353060000001},{"$f":"H292*Inputs!$D$26","v":2600.9259300000003},{"$f":"I292*Inputs!$D$26","v":745.95924000000002},{"$f":"J292*Inputs!$D$26","v":668.71494000000007},{"$f":"K292*Inputs!$D$26","v":654.36957000000007},{"$f":"L292*Inputs!$D$26","v":1080.3167100000001},{"$f":"M292*Inputs!$D$26","v":18413.93763},{"$f":"N292*Inputs!$D$26","v":141683.97460203001},{"$f":"O292*Inputs!$D$26","v":162709.46146026003},{"$f":"SUM(D244:O244)","v":896139.35047071008},{"$f":"MAXA(D244:O244)","v":195700.40046917999}]
[21]
[22,"Street Lights"]
[23,"Sch 011          sec","7",{"$f":"D295*Inputs!$D$26","v":6057.0566100000005},{"$f":"E295*Inputs!$D$26","v":5455.6545600000009},{"$f":"F295*Inputs!$D$26","v":4773.6977400000005},{"$f":"G295*Inputs!$D$26","v":4803.49197},{"$f":"H295*Inputs!$D$26","v":4439.3402700000006},{"$f":"I295*Inputs!$D$26","v":4295.8865700000006},{"$f":"J295*Inputs!$D$26","v":4859.7699600000005},{"$f":"K295*Inputs!$D$26","v":5723.8026300000001},{"$f":"L295*Inputs!$D$26","v":5382.8242200000004},{"$f":"M295*Inputs!$D$26","v":5785.59807},{"$f":"N295*Inputs!$D$26","v":5575.9349700000002},{"$f":"O295*Inputs!$D$26","v":6375.96522},{"$f":"SUM(D247:O247)","v":63529.022790000003},{"$f":"MAXA(D247:O247)","v":6375.96522}]
[24,"Sch 012          sec","7",{"$f":"D296*Inputs!$D$26","v":15883.849453631919},{"$f":"E296*Inputs!$D$26","v":15393.095177913401},{"$f":"F296*Inputs!$D$26","v":13209.645021370761},{"$f":"G296*Inputs!$D$26","v":13388.796967712084},{"$f":"H296*Inputs!$D$26","v":12441.056060536877},{"$f":"I296*Inputs!$D$26","v":11699.643139042179},{"$f":"J296*Inputs!$D$26","v":10633.598142061686},{"$f":"K296*Inputs!$D$26","v":12787.844758823341},{"$f":"L296*Inputs!$D$26","v":13727.87798341553},{"$f":"M296*Inputs!$D$26","v":15704.791830547929},{"$f":"N296*Inputs!$D$26","v":14957.558199248357},{"$f":"O296*Inputs!$D$26","v":17392.807991730941},{"$f":"SUM(D248:O248)","v":167220.56472603502},{"$f":"MAXA(D248:O248)","v":17392.807991730941}]
[25,"Sch 15 TOSS           sec",15,{"$f":"D297*Inputs!$D$26","v":663.19749000000002},{"$f":"E297*Inputs!$D$26","v":664.3009800000001},{"$f":"F297*Inputs!$D$26","v":681.95682000000011},{"$f":"G297*Inputs!$D$26","v":643.33467000000007},{"$f":"H297*Inputs!$D$26","v":723.88944000000004},{"$f":"I297*Inputs!$D$26","v":733.82085000000006},{"$f":"J297*Inputs!$D$26","v":753.68367000000001},{"$f":"K297*Inputs!$D$26","v":770.23602000000005},{"$f":"L297*Inputs!$D$26","v":698.50917000000004},{"$f":"M297*Inputs!$D$26","v":699.61266000000001},{"$f":"N297*Inputs!$D$26","v":659.88702000000001},{"$f":"O297*Inputs!$D$26","v":695.19870000000003},{"$f":"SUM(D249:O249)","v":8387.6274900000008},{"$f":"MAXA(D249:O249)","v":770.23602000000005}]
[26,"Sch 15  MONL          sec",15,{"$f":"D298*Inputs!$D$26","v":4499.817826368082},{"$f":"E298*Inputs!$D$26","v":4066.9509720866008},{"$f":"F298*Inputs!$D$26","v":3632.92284862924},{"$f":"G298*Inputs!$D$26","v":3990.0670422879166},{"$f":"H298*Inputs!$D$26","v":3764.798079463123},{"$f":"I298*Inputs!$D$26","v":3870.6007609578214},{"$f":"J298*Inputs!$D$26","v":3323.343377938314},{"$f":"K298*Inputs!$D$26","v":3612.2236211766594},{"$f":"L298*Inputs!$D$26","v":3585.8801165844716},{"$f":"M298*Inputs!$D$26","v":3948.3650694520716},{"$f":"N298*Inputs!$D$26","v":3961.7778507516455},{"$f":"O298*Inputs!$D$26","v":4697.9583182690631},{"$f":"SUM(D250:O250)","v":46954.705883965005},{"$f":"MAXA(D250:O250)","v":4697.9583182690631}]
[27,"Street Light Total",null,{"$f":"SUM(D247:D250)","v":27103.92138},{"$f":"SUM(E247:E250)","v":25580.001690000001},22298.222430000002,{"$f":"SUM(G247:G250)","v":22825.69065},21369.083849999999,20599.95132,19570.39515,22894.107029999999,23395.091490000003,26138.367630000001,25155.158040000002,29161.930230000005,286091.92089000001,29236.967550000005]
[28]
[29]
[30,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D230+D241+D244+D251","v":9715912.3920491207},9617124.4806388188,9168322.4272290189,8446747.4044647738,8489506.0023036897,8542669.9180415682,8577081.4000707418,8193900.5387416109,8228932.1462175893,8371683.6316953702,8326420.6807581997,9212110.6602285597,104890411.68243907,9779613.1163271777]
[]
[]
[]
[]
[]
[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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Non Coincident Peaks @ Sales"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,null,"COS",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"Description","Sch",{"$f":"+D168","v":"July"},{"$f":"+E168","v":"August"},"September","October","November","December","January","February","March","April","May","June","NCP"]
[]
[1,"Residential"]
[{"$f":"A273+1","v":2},"Sch 001            sec","1",{"$f":"+D308-D276","v":5108375.2690059412},{"$f":"+E308-E276","v":5001941.2366975024},{"$f":"+F308-F276","v":4713561.5692896042},4441340.1060320893,4550568.3022321248,4668403.7485806746,4751050.8573799348,4461210.710965123,4399436.2709654095,4390700.9072778709,4228185.1870330693,4754198.9103466282,{"$f":"SUM(D274:O274)","v":55468973.075805977}]
[3,"Sch 007            sec","7",731,688,598,598,554,518,534,628,652,720,701,797,{"$f":"SUM(D275:O275)","v":7719}]
[4,"Sch 025            sec","25",{"$f":"+D309","v":8566.6556996719301},{"$f":"+E309","v":7894.5991170935367},{"$f":"+F309","v":8165.3939278015987},7294.0880084526671,8338.4178787058027,8687.2670385557467,9423.5436200662189,8981.316034877289,8620.0610345902151,8660.6337221295908,8081.650966931441,9274.6396533720435,{"$f":"SUM(D276:O276)","v":101988.26670224807}]
[5,"Sch 025            pri","25",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D277:O277)","v":0}]
[6,"Residential Total",null,{"$f":"SUM(D274:D277)","v":5117672.9247056134},5010523.8358145962,4722324.9632174056,4449232.1940405415,4559460.7201108309,4677609.0156192305,4761008.4010000005,4470820.0270000007,4408708.3319999995,4400081.5410000002,4236967.8380000005,4764270.55,55578680.342508227]
[7]
[8,"General Service"]
[9,"Sch 006            com","6",1534335.0729274997,1564308.4828637657,1449312.8731616652,1378490.4282276905,1226210.4011725539,1205558.7509076542,1189177.4959999998,1167878.9810000001,1187810.7120000001,1267562.452,1290971.2410000002,1439881.335,{"$f":"SUM(D281:O281)","v":15901498.22626083}]
[10,"Sch 008            com","8",397755.67814276658,400617.69410800561,389704.38624456676,401245.45567721722,386291.03947485849,371291.15790937142,339693.08,335372.19200000004,353869.81199999998,368265.40600000002,369099.45300000004,394240.25,{"$f":"SUM(D282:O282)","v":4507445.6045567859}]
[11,"Sch 007            sec","7",2615,2485,2164,2170,1997,1867,1950,2313,2353,2642,2555,2923,{"$f":"SUM(D283:O283)","v":28034}]
[12,"Sch 009            sub trn","9",722982.98744541756,733431.82532751362,729819.27465720789,735939.91099454416,729461.89790174947,696356.75926965324,706243.40499999991,691354.60800000001,701026.70699999994,692952,701758.42499999993,716807.99199999997,8558135.792596085]
[{"$f":"+A284+1","v":13},"Sch 023            sec","23",548195.34372374567,541330.65821242821,492460.24036917416,504262.2448653407,509830.13700733799,506750.82620828878,485371.25,467843.76200000005,508922.33399999997,526917.47199999995,505280.22,553842.32000000007,6151006.8083863156]
[{"$f":"+A285+1","v":14},"Cust A","sc",32531,31928,31656,31587,31271,31688,30068,29248,30460,30744,30768,32168,374117]
[15,"Cust B","sc",119920,118337,122344,119943,117298,119625,104656,108570,111913,118324,119892,120725,1401547]
[16,"Cust C","sc",97440,106443,99333,97320,97520,99120,98120,97440,95520,98920,97680,96880,1181736]
[17,"General Service Total",null,{"$f":"SUM(D281:D288)","v":3455775.082239429},{"$f":"SUM(E281:E288)","v":3498881.6605117135},3316793.774432614,3270958.0397647927,3099879.4755564998,3032257.4942949675,2955279.2309999997,2900020.5430000005,2991875.5649999995,3106327.33,3118004.3389999997,3357467.8969999999,38103520.431800023]
[18]
[19,"Irrigation"]
[20,"Sch 010           sec","10",177346.78199999998,165601.962,158808.71399999998,12594,2357,676,606,593,979,16687,128396.24699999999,147449.87400000001,{"$f":"SUM(D292:O292)","v":812095.57899999991}]
[21]
[22,"Street Lights"]
[23,"Sch 011          sec","7",5489,4944,4326,4353,4023,3893,4404,5187,4878,5243,5053,5778,{"$f":"SUM(D295:O295)","v":57571}]
[24,"Sch 012          sec","7",{"$f":"+D310-D298","v":14394.194286882454},{"$f":"+E310-E298","v":13949.465040837162},11970.788155190134,{"$f":"+G310-G298","v":12133.138467690766},11274.280746120832,10602.400691480827,9636.3339423662073,11588.54612078346,12440.419019126162,14231.929451601671,13554.774578155086,15761.636255635247,{"$f":"SUM(D296:O296)","v":151537.90675586998}]
[25,"Sch 15 TOSS           sec",15,601,602,618,583,656,665,683,698,633,634,598,630,{"$f":"SUM(D297:O297)","v":7601}]
[26,"Sch 15  MONL          sec",15,4077.8057131175465,3685.5349591628383,3292.2118448098668,3615.8615323092336,3411.7192538791678,3507.5993085191722,3011.6660576337927,3273.4538792165395,3249.5809808738377,3578.0705483983284,3590.2254218449148,4257.363744364754,{"$f":"SUM(D298:O298)","v":42551.093244129996}]
[27,"Street Light Total",null,{"$f":"SUM(D295:D298)","v":24562},23181,20207,20685,19365,18668,17735,20747,21201,23687,22796,26427,259260.99999999997]
[28]
[29]
[30,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D278+D289+D292+D299","v":8775356.7889450416},8698188.4583263081,8218134.4516500197,7753469.2338053342,7681062.1956673302,7729210.509914198,7734628.6320000002,7392180.5700000012,7422763.8969999989,7546782.8710000003,7506164.4240000006,8295615.3209999995,94753557.353308246]
[]
[]
[]
[null,"NCP  @ sales",null,{"$f":"+D168","v":"July"},{"$f":"+E168","v":"August"},"September","October","November","December","January","February","March","April","May","June","Total"]
[]
[null,"Sch 001 (sec)","1",5116941.9247056134,5009835.8358145962,4721726.9632174056,4448634.1940405415,4558906.7201108309,4677091.0156192305,4760474.4010000005,4470192.0270000007,4408056.3319999995,4399361.5410000002,4236266.8380000005,4763473.55,{"$f":"SUM(D308:O308)","v":55570961.342508219}]
[null,"Sch 025 (sec)","25",8566.6556996719301,7894.5991170935367,8165.3939278015987,7294.0880084526671,8338.4178787058027,8687.2670385557467,9423.5436200662189,8981.316034877289,8620.0610345902151,8660.6337221295908,8081.650966931441,9274.6396533720435,{"$f":"SUM(D309:O309)","v":101988.26670224807}]
[null,"Sch 012 (sec)","12",18472,17635,15263,15749,14686,14110,12648,14862,15690,17810,17145,20019,{"$f":"SUM(D310:O310)","v":194089}]

{"sheet":"Energy Factor","index":27,"n_rows":308,"n_cols":22,"rows_kept":308,"cut":false,"hidden":false,"merged":[[195,17,195,19],[275,17,275,19]]}
[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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Energy Factors"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,null,null,{"$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$10","v":"General"},{"$f":"'Hot Sheet'!R$10","v":"Mobile"}]
[null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,"Description",{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},"Total"]
[]
[]
[1,"Secondary",{"$f":"SUM(P102:P104)","v":6593562.6979270699},{"$f":"+P109","v":5622045.217650082},{"$f":"+P111","v":1157324.5344709817},{"$f":"+P121","v":88198.984000000011},0,{"$f":"+P118","v":206386.00399999999},{"$f":"+P122","v":5543.5080000000007},{"$f":"+P123","v":15435.999000000002},{"$f":"+P114","v":1322433.9038788381},{"$f":"+P105","v":12057.458596358716},0,0,0,{"$f":"SUM(C17:O17)","v":15022988.307523327}]
[{"$f":"A17+1","v":2}]
[3,"Primary",0,{"$f":"+P110","v":172930.84434988798},{"$f":"+P112","v":823521.19256758562},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C19:O19)","v":996452.03691747366}]
[4]
[5,"Sub-Transmission",0,0,null,0,{"$f":"+P113","v":4240972.1660000002},0,0,0,0,0,0,0,0,{"$f":"SUM(C21:O21)","v":4240972.1660000002}]
[6]
[7,"Transmission",0,0,null,0,0,0,0,0,0,0,{"$f":"+P127","v":241536.8},{"$f":"+P128","v":814593.73600000003},{"$f":"+P129","v":472299},{"$f":"SUM(C23:O23)","v":1528429.5360000001}]
[8]
[9,"Total MWH @ sales",{"$f":"C17+C19+C21+C23","v":6593562.6979270699},{"$f":"D17+D19+D21+D23","v":5794976.0619999701},1980845.7270385674,88198.984000000011,4240972.1660000002,206386.00399999999,5543.5080000000007,15435.999000000002,{"$f":"K17+K19+K21+K23","v":1322433.9038788381},{"$f":"L17+L19+L21+L23","v":12057.458596358716},{"$f":"M17+M19+M21+M23","v":241536.8},{"$f":"N17+N19+N21+N23","v":814593.73600000003},{"$f":"O17+O19+O21+O23","v":472299},{"$f":"SUM(C25:O25)","v":21788842.04644081}]
[10]
[11,"Total MWH @ input",{"$f":"(C17*Inputs!$D$30)+(C19*Inputs!$D$31)+(C21*Inputs!$D$32)+(C23*Inputs!$D$32)","v":7170960.9833845431},{"$f":"(D17*Inputs!$D$30)+(D19*Inputs!$D$31)+(D21*Inputs!$D$32)+(D23*Inputs!$D$32)","v":6297264.5662694713},{"$f":"(E17*Inputs!$D$30)+(E19*Inputs!$D$31)+(E21*Inputs!$D$32)+(E23*Inputs!$D$32)","v":2129652.1628498612},{"$f":"(F17*Inputs!$D$30)+(F19*Inputs!$D$31)+(F21*Inputs!$D$32)+(F23*Inputs!$D$32)","v":95922.569028880011},{"$f":"(G17*Inputs!$D$30)+(G19*Inputs!$D$31)+(G21*Inputs!$D$32)+(G23*Inputs!$D$32)","v":4393859.2125843},{"$f":"(H17*Inputs!$D$30)+(H19*Inputs!$D$31)+(H21*Inputs!$D$32)+(H23*Inputs!$D$32)","v":224459.22637027997},{"$f":"(I17*Inputs!$D$30)+(I19*Inputs!$D$31)+(I21*Inputs!$D$32)+(I23*Inputs!$D$32)","v":6028.9529955600001},{"$f":"(J17*Inputs!$D$30)+(J19*Inputs!$D$31)+(J21*Inputs!$D$32)+(J23*Inputs!$D$32)","v":16787.729432430002},{"$f":"(K17*Inputs!$D$30)+(K19*Inputs!$D$31)+(K21*Inputs!$D$32)+(K23*Inputs!$D$32)","v":1438239.4408415079},{"$f":"(L17*Inputs!$D$30)+(L19*Inputs!$D$31)+(L21*Inputs!$D$32)+(L23*Inputs!$D$32)","v":13113.330245641848},{"$f":"(M17*Inputs!$D$30)+(M19*Inputs!$D$31)+(M21*Inputs!$D$32)+(M23*Inputs!$D$32)","v":250244.20163999996},{"$f":"(N17*Inputs!$D$30)+(N19*Inputs!$D$31)+(N21*Inputs!$D$32)+(N23*Inputs!$D$32)","v":843959.84018279996},{"$f":"(O17*Inputs!$D$30)+(O19*Inputs!$D$31)+(O21*Inputs!$D$32)+(O23*Inputs!$D$32)","v":489325.37894999998},{"$f":"(P17*Inputs!$D$30)+(P19*Inputs!$D$31)+(P21*Inputs!$D$32)+(P23*Inputs!$D$32)","v":23369817.594775267}]
[12]
[13,"Energy"]
[14,"FACTOR 30",{"$f":"C27/$P$27","v":0.30684710970905216},0.26946143420808449,9.1128317720630486E-2,4.1045493247805747E-3,0.18801427074752283,9.604663171203431E-3,2.5798031889251368E-4,7.1835089702125847E-4,6.1542604473004171E-2,5.611224902574149E-4,1.0708008337041811E-2,3.611324036912817E-2,2.0938348233381046E-2,{"$f":"SUM(C30:O30)","v":1.0000000000000004}]
[15]
[16,"(less special contracts)",{"$f":"C17+C19+C21+C23","v":6593562.6979270699},5794976.0619999701,1980845.7270385674,88198.984000000011,4240972.1660000002,206386.00399999999,5543.5080000000007,15435.999000000002,{"$f":"K17+K19+K21+K23","v":1322433.9038788381},{"$f":"L17+L19+L21+L23","v":12057.458596358716},0,0,0,{"$f":"SUM(C32:O32)","v":20260412.510440808}]
[17]
[18,"FACTOR 31  ",{"$f":"C32/$P$32","v":0.32544069349669985},0.28602458410033077,9.7769269308696324E-2,4.3532669413590859E-3,0.20932309072258515,1.0186663469642733E-2,2.7361279031921302E-4,7.6187979845155479E-4,6.5271815329394092E-2,5.951240425211056E-4,0,0,0,{"$f":"SUM(C34:O34)","v":0.99999999999999989}]
[19]
[20,"Weighted MWH @ input",{"$f":"($P$199+$P$200)","v":575446.88916186709},{"$f":"($P$205+$P$206)","v":525478.79520192812},{"$f":"($P$207+$P$208)","v":177666.54830189381},{"$f":"($P$217)","v":7993.8433646741369},{"$f":"$P$209","v":366353.54060810979},{"$f":"$P$214","v":18824.798638384138},{"$f":"$P$218","v":502.41211760059349},{"$f":"$P$219","v":1399.8561549365675},{"$f":"$P$210","v":119989.13934862384},{"$f":"$P$201","v":1093.9085751835491},{"$f":"$P$223","v":20870.992907455035},{"$f":"$P$224","v":70331.963597785885},{"$f":"$P$225","v":40742.867197517022},{"$f":"SUM(C36:O36)","v":1926695.5551759594}]
[21,"FACTOR 32 - SSCT",{"$f":"C36/$P$228","v":0.29867037769198213},0.272735769691407,9.2213088790599321E-2,4.1489914393579852E-3,0.19014604545275537,9.7705102333434934E-3,2.6076362518763876E-4,7.2655804451094124E-4,6.2277166221866104E-2,5.6776410380188246E-4,1.0832532857298748E-2,3.6503932034743634E-2,2.1146499813145668E-2,{"$f":"SUM(C37:O37)","v":1}]
[22]
[23,"Weighted MWH @ input",{"$f":"($P$239+$P$240)","v":559978.1375490838},{"$f":"($P$245+$P$246)","v":510548.63612101163},{"$f":"($P$247+$P$248)","v":174016.72376128042},{"$f":"($P$257)","v":7998.105132905871},{"$f":"$P$249","v":361718.02591892856},{"$f":"$P$254","v":11172.374224801459},{"$f":"$P$258","v":510.65112585160796},{"$f":"$P$259","v":1437.0628429420196},{"$f":"$P$250","v":117489.02001070902},{"$f":"$P$241","v":1082.2129031703498},{"$f":"$P$263","v":21023.737742156864},{"$f":"$P$264","v":70800.542403755506},{"$f":"$P$265","v":39287.892480002403},{"$f":"SUM(C39:O39)","v":1877063.1222165998}]
[24,"FACTOR 33 - Cholla",{"$f":"C39/$P$268","v":0.2983267482703581},0.27199332301521723,9.2706910972597631E-2,4.2609675925341355E-3,0.19270424187535071,5.9520503559881074E-3,2.7204792412552792E-4,7.6559111195206419E-4,6.2591938768669517E-2,5.7654582329249465E-4,1.1200336042684705E-2,3.7718786100356644E-2,2.0930512146873272E-2,{"$f":"SUM(C40:O40)","v":1.0000000000000002}]
[25]
[26,"Weighted MWH @ input",{"$f":"($P$279+$P$280)","v":0},{"$f":"($P$285+$P$286)","v":0},{"$f":"($P$287+$P$288)","v":0},{"$f":"($P$297)","v":0},{"$f":"$P$289","v":0},{"$f":"$P$294","v":0},{"$f":"$P$298","v":0},{"$f":"$P$299","v":0},{"$f":"$P$290","v":0},{"$f":"$P$281","v":0},{"$f":"$P$303","v":0},{"$f":"$P$304","v":0},{"$f":"$P$305","v":0},{"$f":"SUM(C42:O42)","v":0}]
[27,"FACTOR 34 - Seasonal Contracts",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C43:O43)","v":0}]
[]
[]
[]
[]
[]
[]
[null,{"$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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"mWh @ input"]
[]
[null,null,"COS Sch",{"$f":"+$D$100","v":"2010-07-01"},{"$f":"+$E$100","v":"2010-08-01"},{"$f":"+$F$100","v":"2010-09-01"},{"$f":"+$G$100","v":"2010-10-01"},{"$f":"+$H$100","v":"2010-11-01"},{"$f":"+$I$100","v":"2010-12-01"},{"$f":"+$J$100","v":"2010-01-01"},{"$f":"+$K$100","v":"2010-02-01"},{"$f":"+$L$100","v":"2010-03-01"},{"$f":"+$M$100","v":"2010-04-01"},{"$f":"+$N$100","v":"2010-05-01"},{"$f":"+$O$100","v":"2010-06-01"},"Total"]
[null,"Residential"]
[null,"Sch 1       sec",1,{"$f":"D102*Inputs!$D$30","v":850696.75226076832},{"$f":"E102*Inputs!$D$30","v":758328.81105630705},{"$f":"F102*Inputs!$D$30","v":514119.50554703188},{"$f":"G102*Inputs!$D$30","v":481997.09058981063},{"$f":"H102*Inputs!$D$30","v":474390.58654943836},{"$f":"I102*Inputs!$D$30","v":658950.06641532469},{"$f":"J102*Inputs!$D$30","v":645905.27469642938},{"$f":"K102*Inputs!$D$30","v":532436.83422853181},{"$f":"L102*Inputs!$D$30","v":480791.96759154304},{"$f":"M102*Inputs!$D$30","v":449165.86297917925},{"$f":"N102*Inputs!$D$30","v":483934.96575365914},{"$f":"O102*Inputs!$D$30","v":557295.07727740833},{"$f":"SUM(D59:O59)","v":6888012.7949454309}]
[null,"Sch 2       sec",1,{"$f":"D103*Inputs!$D$30","v":371.13483724647983},{"$f":"E103*Inputs!$D$30","v":300.35581867168196},{"$f":"F103*Inputs!$D$30","v":219.45605557963265},{"$f":"G103*Inputs!$D$30","v":223.79237800757147},{"$f":"H103*Inputs!$D$30","v":244.91040852806626},{"$f":"I103*Inputs!$D$30","v":351.80874038926947},{"$f":"J103*Inputs!$D$30","v":351.91988200581585},{"$f":"K103*Inputs!$D$30","v":287.28030259606589},{"$f":"L103*Inputs!$D$30","v":255.28853807640218},{"$f":"M103*Inputs!$D$30","v":233.63792751007608},{"$f":"N103*Inputs!$D$30","v":237.75870833090991},{"$f":"O103*Inputs!$D$30","v":272.05432019875667},{"$f":"SUM(D60:O60)","v":3349.3979171407286}]
[null,"Sch 3       sec",1,{"$f":"D104*Inputs!$D$30","v":36538.453069806383},{"$f":"E104*Inputs!$D$30","v":26291.016786013501},{"$f":"F104*Inputs!$D$30","v":19660.456216500312},{"$f":"G104*Inputs!$D$30","v":17983.027318436383},{"$f":"H104*Inputs!$D$30","v":19555.455870078811},{"$f":"I104*Inputs!$D$30","v":28082.085124343117},{"$f":"J104*Inputs!$D$30","v":22836.426377208401},{"$f":"K104*Inputs!$D$30","v":20715.31960464847},{"$f":"L104*Inputs!$D$30","v":20531.93977863394},{"$f":"M104*Inputs!$D$30","v":20615.123074629344},{"$f":"N104*Inputs!$D$30","v":21867.011406170968},{"$f":"O104*Inputs!$D$30","v":24922.475895500291},{"$f":"SUM(D61:O61)","v":279598.79052196996}]
[null,"Sch 25     sec",25,{"$f":"D105*Inputs!$D$30","v":1488.5009176276496},{"$f":"E105*Inputs!$D$30","v":1238.8442621398551},{"$f":"F105*Inputs!$D$30","v":925.05801364327851},{"$f":"G105*Inputs!$D$30","v":821.49323068208514},{"$f":"H105*Inputs!$D$30","v":905.55140574360837},{"$f":"I105*Inputs!$D$30","v":1279.1291070560101},{"$f":"J105*Inputs!$D$30","v":1327.1238985462746},{"$f":"K105*Inputs!$D$30","v":1114.1858971636439},{"$f":"L105*Inputs!$D$30","v":982.7715884565722},{"$f":"M105*Inputs!$D$30","v":927.10168298128133},{"$f":"N105*Inputs!$D$30","v":967.23136255891689},{"$f":"O105*Inputs!$D$30","v":1136.3388790426702},{"$f":"SUM(D62:O62)","v":13113.330245641846}]
[null,"Residential Total",null,{"$f":"SUM(D59:D62)","v":889094.84108544874},{"$f":"SUM(E59:E62)","v":786159.02792313206},534924.4758327551,501025.40351693664,495096.50423378882,688663.08938711311,670420.74485418992,554553.62003294006,502561.96749670996,470941.72566429997,507006.96723071992,583625.94637214998,{"$f":"SUM(P59:P62)","v":7184074.3136301832}]
[]
[null,"General Service"]
[null,"Sch 6       sec",6,{"$f":"D109*Inputs!$D$30","v":622675.85374129598},{"$f":"E109*Inputs!$D$30","v":557714.86926948093},{"$f":"F109*Inputs!$D$30","v":557126.16739116504},{"$f":"G109*Inputs!$D$30","v":507360.50295974163},{"$f":"H109*Inputs!$D$30","v":473500.1793586532},{"$f":"I109*Inputs!$D$30","v":516801.39215333812},{"$f":"J109*Inputs!$D$30","v":480341.32630130521},{"$f":"K109*Inputs!$D$30","v":439614.44378017902},{"$f":"L109*Inputs!$D$30","v":486035.99851844052},{"$f":"M109*Inputs!$D$30","v":449988.85489164758},{"$f":"N109*Inputs!$D$30","v":506384.20230974269},{"$f":"O109*Inputs!$D$30","v":516823.92668470816},{"$f":"SUM(D66:O66)","v":6114367.7173596984}]
[null,"Sch 6       pri",6,{"$f":"D110*Inputs!$D$31","v":18626.254419607991},{"$f":"E110*Inputs!$D$31","v":16673.421557316273},{"$f":"F110*Inputs!$D$31","v":16660.415722886111},{"$f":"G110*Inputs!$D$31","v":15184.152266380652},{"$f":"H110*Inputs!$D$31","v":14173.90612991986},{"$f":"I110*Inputs!$D$31","v":15450.017870007707},{"$f":"J110*Inputs!$D$31","v":14350.559212612568},{"$f":"K110*Inputs!$D$31","v":13129.685862750883},{"$f":"L110*Inputs!$D$31","v":14535.683851364729},{"$f":"M110*Inputs!$D$31","v":13455.262982150934},{"$f":"N110*Inputs!$D$31","v":15177.285474917824},{"$f":"O110*Inputs!$D$31","v":15480.203559856496},182896.84890977203]
[null,"Sch 8       sec",8,{"$f":"D111*Inputs!$D$30","v":122532.8232047885},{"$f":"E111*Inputs!$D$30","v":110850.54720340848},{"$f":"F111*Inputs!$D$30","v":111594.48958327669},{"$f":"G111*Inputs!$D$30","v":107968.37537989329},{"$f":"H111*Inputs!$D$30","v":102667.45398512211},{"$f":"I111*Inputs!$D$30","v":113260.58558453525},{"$f":"J111*Inputs!$D$30","v":93089.480239155077},{"$f":"K111*Inputs!$D$30","v":91221.333739072434},{"$f":"L111*Inputs!$D$30","v":96599.254635188161},{"$f":"M111*Inputs!$D$30","v":95109.754938004437},{"$f":"N111*Inputs!$D$30","v":104769.38634407616},{"$f":"O111*Inputs!$D$30","v":109007.95911808462},1258671.4439546051]
[null,"Sch 8       pri",8,{"$f":"D112*Inputs!$D$31","v":84790.774396102832},{"$f":"E112*Inputs!$D$31","v":76706.824292296616},{"$f":"F112*Inputs!$D$31","v":77221.62064518634},{"$f":"G112*Inputs!$D$31","v":74712.407005019675},{"$f":"H112*Inputs!$D$31","v":71044.253294692418},{"$f":"I112*Inputs!$D$31","v":78374.53270964486},{"$f":"J112*Inputs!$D$31","v":64416.447047963018},{"$f":"K112*Inputs!$D$31","v":63123.719236063662},{"$f":"L112*Inputs!$D$31","v":66845.15538269133},{"$f":"M112*Inputs!$D$31","v":65814.445165757104},{"$f":"N112*Inputs!$D$31","v":72498.757220926738},{"$f":"O112*Inputs!$D$31","v":75431.78249891095},870980.71889525547]
[null,"Sch 9       sub trn",9,{"$f":"D113*Inputs!$D$32","v":394254.30275008874},{"$f":"E113*Inputs!$D$32","v":392151.52865016804},{"$f":"F113*Inputs!$D$32","v":388879.90210377472},{"$f":"G113*Inputs!$D$32","v":372712.22264047805},{"$f":"H113*Inputs!$D$32","v":359316.28900076105},{"$f":"I113*Inputs!$D$32","v":393883.6983756792},{"$f":"J113*Inputs!$D$32","v":335863.70103179995},{"$f":"K113*Inputs!$D$32","v":337603.21758524998},{"$f":"L113*Inputs!$D$32","v":331990.19913974998},{"$f":"M113*Inputs!$D$32","v":347275.30898249999},{"$f":"N113*Inputs!$D$32","v":357616.72701359994},{"$f":"O113*Inputs!$D$32","v":382312.11531044997},4393859.212584299]
[null,"Sch 23     sec",23,{"$f":"D114*Inputs!$D$30","v":143433.49939570547},{"$f":"E114*Inputs!$D$30","v":129206.77726424231},{"$f":"F114*Inputs!$D$30","v":124353.74601200056},{"$f":"G114*Inputs!$D$30","v":112057.16449756428},{"$f":"H114*Inputs!$D$30","v":108084.63498697207},{"$f":"I114*Inputs!$D$30","v":123992.04193867785},{"$f":"J114*Inputs!$D$30","v":121022.68674991172},{"$f":"K114*Inputs!$D$30","v":109429.6206198813},{"$f":"L114*Inputs!$D$30","v":119725.84213271085},{"$f":"M114*Inputs!$D$30","v":108958.58275333099},{"$f":"N114*Inputs!$D$30","v":118273.8662634245},{"$f":"O114*Inputs!$D$30","v":119700.97822708584},1438239.4408415079]
[null,"General Service Total",null,{"$f":"SUM(D66:D71)","v":1386313.5079075897},1283303.9682369127,1275836.3414582894,1189994.8247490777,1128786.7167561206,1241762.268631883,1109084.2005827476,1054122.0208231972,1115732.1336601456,1080602.209713391,1174720.2246266878,1218756.965399096,14259015.382545136]
[]
[null,"Irrigation"]
[null,"Sch 10       sec",10,{"$f":"D118*Inputs!$D$30","v":42595.025614029058},{"$f":"E118*Inputs!$D$30","v":52912.20685866772},{"$f":"F118*Inputs!$D$30","v":51308.790961203413},{"$f":"G118*Inputs!$D$30","v":19739.601493244907},{"$f":"H118*Inputs!$D$30","v":3604.7298150769075},{"$f":"I118*Inputs!$D$30","v":625.91091415798871},{"$f":"J118*Inputs!$D$30","v":492.47235982999996},{"$f":"K118*Inputs!$D$30","v":490.74638623999999},{"$f":"L118*Inputs!$D$30","v":388.46369045},{"$f":"M118*Inputs!$D$30","v":718.34542284999998},{"$f":"N118*Inputs!$D$30","v":21502.523743909998},{"$f":"O118*Inputs!$D$30","v":30080.409110619999},{"$f":"SUM(D75:O75)","v":224459.22637028}]
[]
[null,"Street Lights"]
[null,"Sch 7,11,12,13      sec","7,11,12,13",{"$f":"D121*Inputs!$D$30","v":8027.4571812784015},{"$f":"E121*Inputs!$D$30","v":7997.672299218726},{"$f":"F121*Inputs!$D$30","v":7928.3109592420742},{"$f":"G121*Inputs!$D$30","v":7962.3176225209418},{"$f":"H121*Inputs!$D$30","v":8007.4818804895822},{"$f":"I121*Inputs!$D$30","v":8109.3389177112576},{"$f":"J121*Inputs!$D$30","v":7938.8166788187355},{"$f":"K121*Inputs!$D$30","v":7955.2583327065122},{"$f":"L121*Inputs!$D$30","v":8026.4024513285212},{"$f":"M121*Inputs!$D$30","v":8010.0653111132688},{"$f":"N121*Inputs!$D$30","v":7924.2687541963514},{"$f":"O121*Inputs!$D$30","v":8035.1786402556272},{"$f":"SUM(D78:O78)","v":95922.569028880011}]
[null,"Sch 15     sec","Traffic signals",{"$f":"D122*Inputs!$D$30","v":486.21691597835178},{"$f":"E122*Inputs!$D$30","v":487.3294008099287},{"$f":"F122*Inputs!$D$30","v":483.58989408656737},{"$f":"G122*Inputs!$D$30","v":471.82513018177326},{"$f":"H122*Inputs!$D$30","v":513.91747253679478},{"$f":"I122*Inputs!$D$30","v":538.10270332658388},{"$f":"J122*Inputs!$D$30","v":552.71503726999993},{"$f":"K122*Inputs!$D$30","v":509.87565496999997},{"$f":"L122*Inputs!$D$30","v":511.83328096999992},{"$f":"M122*Inputs!$D$30","v":496.65515404999996},{"$f":"N122*Inputs!$D$30","v":483.56189881999995},{"$f":"O122*Inputs!$D$30","v":493.33045255999997},{"$f":"SUM(D79:O79)","v":6028.9529955599992}]
[null,"Sch 15     sec","MONL",{"$f":"D123*Inputs!$D$30","v":1409.3143354170111},{"$f":"E123*Inputs!$D$30","v":1335.7898223399709},{"$f":"F123*Inputs!$D$30","v":1369.5220516816905},{"$f":"G123*Inputs!$D$30","v":1495.4446229116916},{"$f":"H123*Inputs!$D$30","v":1530.5812154310834},{"$f":"I123*Inputs!$D$30","v":1685.1449004285516},{"$f":"J123*Inputs!$D$30","v":1446.8411365100001},{"$f":"K123*Inputs!$D$30","v":1320.8483271499997},{"$f":"L123*Inputs!$D$30","v":1283.6904105299998},{"$f":"M123*Inputs!$D$30","v":1255.0372913099998},{"$f":"N123*Inputs!$D$30","v":1301.0850051100001},{"$f":"O123*Inputs!$D$30","v":1354.43031361},{"$f":"SUM(D80:O80)","v":16787.729432429998}]
[null,"Street Lighting Total",null,{"$f":"SUM(D78:D80)","v":9922.9884326737647},{"$f":"SUM(E78:E80)","v":9820.7915223686268},9781.4229050103313,9929.5873756144065,10051.98056845746,10332.586521466394,9938.3728525987353,9785.9823148265114,9821.9261428285208,9761.7577564732692,9708.9156581263524,9882.9394064256285,118739.25145687001]
[]
[null,"Industrial"]
[null,"Cust A       trn","A",{"$f":"D127*Inputs!$D$32","v":22797.665360618474},{"$f":"E127*Inputs!$D$32","v":22736.832157395474},{"$f":"F127*Inputs!$D$32","v":22402.249539668988},{"$f":"G127*Inputs!$D$32","v":22928.625728667983},{"$f":"H127*Inputs!$D$32","v":21272.188299241778},{"$f":"I127*Inputs!$D$32","v":21180.938494407284},{"$f":"J127*Inputs!$D$32","v":21288.755399999998},{"$f":"K127*Inputs!$D$32","v":17451.226199999997},{"$f":"L127*Inputs!$D$32","v":19718.103599999999},{"$f":"M127*Inputs!$D$32","v":21437.946599999999},{"$f":"N127*Inputs!$D$32","v":14837.893679999999},{"$f":"O127*Inputs!$D$32","v":22191.776579999998},{"$f":"SUM(D84:O84)","v":250244.20164000001}]
[null,"Cust B       trn","B",{"$f":"D128*Inputs!$D$32","v":61490.39308630694},{"$f":"E128*Inputs!$D$32","v":63430.877728814456},{"$f":"F128*Inputs!$D$32","v":66648.615673131368},{"$f":"G128*Inputs!$D$32","v":82222.032116686649},{"$f":"H128*Inputs!$D$32","v":78701.178910120434},{"$f":"I128*Inputs!$D$32","v":69087.004665040105},{"$f":"J128*Inputs!$D$32","v":58406.365583999999},{"$f":"K128*Inputs!$D$32","v":68070.867914999995},{"$f":"L128*Inputs!$D$32","v":76812.78844199999},{"$f":"M128*Inputs!$D$32","v":72499.173546000005},{"$f":"N128*Inputs!$D$32","v":77063.781915},{"$f":"O128*Inputs!$D$32","v":69526.760600699999},{"$f":"SUM(D85:O85)","v":843959.84018280008}]
[null,"Cust C       trn","C",{"$f":"D129*Inputs!$D$32","v":44286.815507758438},{"$f":"E129*Inputs!$D$32","v":51522.118926998446},{"$f":"F129*Inputs!$D$32","v":38914.949699745557},{"$f":"G129*Inputs!$D$32","v":27857.426776129727},{"$f":"H129*Inputs!$D$32","v":34409.63065653907},{"$f":"I129*Inputs!$D$32","v":46340.94168282875},{"$f":"J129*Inputs!$D$32","v":43950.277049999997},{"$f":"K129*Inputs!$D$32","v":47435.549249999996},{"$f":"L129*Inputs!$D$32","v":24798.892799999998},{"$f":"M129*Inputs!$D$32","v":36936.218549999998},{"$f":"N129*Inputs!$D$32","v":47499.784349999994},{"$f":"O129*Inputs!$D$32","v":45372.773699999998},{"$f":"SUM(D86:O86)","v":489325.37894999993}]
[null,"Industrial Customer Total",null,{"$f":"SUM(D84:D86)","v":128574.87395468385},{"$f":"SUM(E84:E86)","v":137689.82881320838},127965.81491254592,133008.08462148436,134382.99786590127,136608.88484227614,123645.39803399998,132957.64336499997,121329.78484199999,130873.33869599999,139401.45994499998,137091.31088069998,1583529.4207728002]
[]
[null,"TOTAL UTAH ",null,{"$f":"D63+D72+D75+D81+D87","v":2456501.2369944253},2269885.8233542894,1999816.8460698044,1853697.501756358,1771922.929239345,2077992.7402968968,1913581.1886833664,1751910.0129222036,1749834.2758321338,1692897.3772530141,1852340.0912044442,1979437.5711689915,23369817.594775267]
[]
[]
[]
[null,{"$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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"mWh @ sales"]
[]
[null,null,"COS Sch",{"$f":"+Inputs!$F$28","v":"2010-07-01"},{"$f":"+Inputs!$F$29","v":"2010-08-01"},{"$f":"+Inputs!$F$30","v":"2010-09-01"},{"$f":"+Inputs!$F$31","v":"2010-10-01"},{"$f":"+Inputs!$F$32","v":"2010-11-01"},{"$f":"+Inputs!$F$33","v":"2010-12-01"},{"$f":"+Inputs!$F$34","v":"2010-01-01"},{"$f":"+Inputs!$F$35","v":"2010-02-01"},{"$f":"+Inputs!$F$36","v":"2010-03-01"},{"$f":"+Inputs!$F$37","v":"2010-04-01"},{"$f":"+Inputs!$F$38","v":"2010-05-01"},{"$f":"+Inputs!$F$39","v":"2010-06-01"},"Total"]
[null,"Residential"]
[null,"Sch 1       sec",1,782199.53866028704,697268.96756650798,472723.14016296138,443187.1884934401,436193.15221037576,605892.09560334019,593897.65688317025,489565.57667877182,442079.10073976213,412999.4970247242,444969.02797397791,512422.25997168763,{"$f":"SUM(D102:O102)","v":6333397.2019690061}]
[null,"Sch 2       sec",1,341.25144794953877,276.17148199351027,201.78568329361113,205.77284957066809,225.19047833984595,323.48146821746599,323.58366082717976,264.14879280971883,234.73297174103936,214.82564571482857,218.61462556976556,250.14879060543842,{"$f":"SUM(D103:O103)","v":3079.7078966326108}]
[null,"Sch 3       sec",1,33596.41500759159,24174.091585841372,18077.416825124186,16535.052749189832,17980.870996881866,25820.94497305288,20997.661187057754,19047.343715483574,18878.729441446474,18955.214905366411,20106.30249654824,22915.744177846293,{"$f":"SUM(D104:O104)","v":257085.78806143053}]
[null,"Sch 25     sec",25,1368.6483790722893,1139.0938166185672,850.57330897623012,755.34745412441055,832.63735276222076,1176.1349679156378,1220.2652689447802,1024.4728129349319,903.63984705037126,852.45242419456349,889.35090390404014,1044.8420598606713,{"$f":"SUM(D105:O105)","v":12057.458596358716}]
[null,"Residential Total",null,{"$f":"SUM(D102:D105)","v":817505.85349490051},722858.32445096143,491852.91598035541,460683.36154632503,455231.85103835969,633212.65701252606,616439.1669999999,509901.54200000002,462096.20300000004,433021.99,466183.29599999997,536632.995,{"$f":"SUM(P102:P105)","v":6605620.1565234289}]
[]
[null,"General Service"]
[null,"Sch 6       sec",6,{"$f":"+D146","v":572538.64463096263},{"$f":"+E146","v":512808.25075119856},512266.95053299109,466508.36540152971,435374.43967620772,475189.08406202652,441664.74461533991,404217.14811936615,446900.88777590462,413756.22248834337,465610.67545973381,475209.80413647689,{"$f":"SUM(D109:O109)","v":5622045.217650082}]
[null,"Sch 6       pri",6,{"$f":"+D150","v":17611.314372330577},{"$f":"+E150","v":15764.890895035382},15752.593745342048,14356.771523482363,13401.573451887578,14608.150175399436,13568.600751314323,12414.252491656705,13743.637993783013,12722.088993457952,14350.278901806703,14636.691054391891,172930.84434988798]
[null,"Sch 8       sec",8,{"$f":"D158","v":112666.60831467262},{"$f":"E158","v":101924.97697013387},102609.01788691919,99274.8746102718,94400.77786728405,104140.96157905721,85594.012559334195,83876.287263415172,88821.183588355852,87451.616850413717,96333.464829000586,100230.7521521232,1157324.5344709817]
[null,"Sch 8       pri",8,{"$f":"D159","v":80170.545839379396},{"$f":"E159","v":72527.088199367092},73013.833424908837,70641.346222232416,67173.069310337654,74103.923592981344,60906.410604807934,59684.123215173226,63202.779216447459,62228.232147118659,68548.317673408223,71321.523121423321,823521.19256758562]
[null,"Sch 9       sub trn",9,{"$f":"D167","v":380535.9806477378},{"$f":"E167","v":378506.3738720796},{"$f":"F167","v":375348.58559314196},359743.47052794567,346813.65667753591,380178.27168155904,324177.11599999998,325856.10499999998,320438.39500000002,335191.65000000002,345173.23199999996,369009.32900000003,4240972.1660000002]
[null,"Sch 23     sec",23,131884.38389777712,118803.18256686219,114340.91232012704,103034.43870055655,99381.77311526805,114008.33228084432,111278.06646920358,100618.46191038858,110085.64242550904,100185.35152066626,108750.57813605056,110062.78053558469,1322433.9038788381]
[null,"General Service Total",null,{"$f":"SUM(D109:D114)","v":1295407.4777028603},1200334.7632546765,1193331.8935034301,1113559.2669860185,1056545.2900985209,1162228.7233718678,1037188.9509999998,986666.37799999979,1043192.5260000001,1011535.162,1098766.5469999998,1140470.8800000001,13339227.858917376]
[]
[null,"Irrigation"]
[null,"Sch 10       sec",10,39165.318659055563,48651.771250280646,47177.460725473684,18150.18940688407,3314.4807369428245,575.51322136321221,452.81900000000002,451.23200000000003,357.185,660.505,19771.163,27658.366000000002,{"$f":"SUM(D118:O118)","v":206386.00399999999}]
[]
[null,"Street Lights"]
[null,"Sch 7,11,12      sec","7,11,12,13",{"$f":"D180","v":7381.0947169179017},{"$f":"E180","v":7353.7080824394998},7289.9316450822243,7321.2001273673804,7362.7278064764405,7456.3834214912677,7299.5914550959806,7314.7092441925697,7380.1249127214996,7365.10322196573,7286.2149141630898,7388.1944520864199,{"$f":"SUM(D121:O121)","v":88198.984000000011}]
[null,"Sch 15     sec","Traffic signals",{"$f":"+D182","v":447.06723795098412},448.09014666635596,444.65174111695558,433.8342637087942,472.53737463960465,494.77523591730551,508.21100000000001,468.82100000000003,470.62099999999998,456.66500000000002,444.62599999999998,453.608,{"$f":"SUM(D122:O122)","v":5543.5080000000007}]
[null,"Sch 15     sec","Metered outdoor lgt",{"$f":"+D184","v":1295.8378177193295},{"$f":"+E184","v":1228.2334216096169},1259.2495670914889,1375.0329844623259,1407.3404152662206,1549.4587938510181,1330.3430000000001,1214.4949999999999,1180.329,1153.9829999999999,1196.3230000000001,1245.373,{"$f":"SUM(D123:O123)","v":15435.999000000002}]
[null,"Street Lighting Total",null,{"$f":"SUM(D121:D123)","v":9123.9997725882149},9030.031650715473,8993.8329532906682,9130.0673755385014,9242.6055963822655,9500.6174512595917,9138.1454550959807,8998.0252441925695,9031.0749127215004,8975.7512219657292,8927.1639141630894,9087.1754520864197,109178.49100000001]
[]
[null,"Industrial"]
[null,"Cust A       trn","A",22004.406506074491,21945.690031750859,21622.74942297089,22130.810027187861,20532.009361750668,20443.934650265226,20548,16844,19032,20692,14321.6,21419.599999999999,{"$f":"SUM(D127:O127)","v":241536.8}]
[null,"Cust B       trn","B",{"$f":"D189","v":59350.796859521208},{"$f":"E189","v":61223.761139727292},64329.535903799406,79361.065698264225,75962.722754809554,66683.0796438783,56374.080000000002,65702.3,74140.039999999994,69976.52,74382.3,67107.534,{"$f":"SUM(D128:O128)","v":814593.73600000003}]
[null,"Cust C       trn","C",42745.828394149357,49729.374959701221,37560.879976589509,26888.110396341614,33212.326293652884,44728.479979565418,42421,45785,23936,35651,45847,43794,{"$f":"SUM(D129:O129)","v":472299}]
[null,"Industrial Customer Total",null,{"$f":"SUM(D127:D129)","v":124101.03175974505},132898.82613117938,123513.16530335981,128379.9861217937,129707.0584102131,131855.49427370896,119343.08,128331.3,117108.04,126319.52,134550.90000000002,132321.13399999999,1528429.5360000001]
[]
[null,"TOTAL UTAH ",null,{"$f":"D106+D115+D118+D124+D130","v":2285303.6813891497},2113773.7167378133,1864869.2684659096,1729902.8714365598,1654041.2858804185,1937373.0053307258,1782562.1624550957,1634348.4772441925,1631785.0289127217,1580512.9282219657,1728199.0699141631,1846170.5504520864,21788842.046440806]
[]
[]
[]
[]
[]
[]
[null,"Schedule mWh breakouts - @ sales"]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,null,null,{"$f":"+Inputs!$F$28","v":"2010-07-01"},{"$f":"+Inputs!$F$29","v":"2010-08-01"},{"$f":"+Inputs!$F$30","v":"2010-09-01"},{"$f":"+Inputs!$F$31","v":"2010-10-01"},{"$f":"+Inputs!$F$32","v":"2010-11-01"},{"$f":"+Inputs!$F$33","v":"2010-12-01"},{"$f":"+Inputs!$F$34","v":"2010-01-01"},{"$f":"+Inputs!$F$35","v":"2010-02-01"},{"$f":"+Inputs!$F$36","v":"2010-03-01"},{"$f":"+Inputs!$F$37","v":"2010-04-01"},{"$f":"+Inputs!$F$38","v":"2010-05-01"},{"$f":"+Inputs!$F$39","v":"2010-06-01"},"Total"]
[null,"Schedule 06 - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sec"]
[null,6,"sec",{"$f":"+D152*$R$143","v":546457.6737125247},{"$f":"+E152*$R$143","v":488842.65479064343},488337.90640663874,446142.706192969,415627.96689775406,451166.17962737242,418226.66445525829,382038.93934392184,425060.90473346884,393651.08454564994,447476.52267233253,{"$f":"+O152*$R$143","v":456187.70571786485},{"$f":"SUM(D143:O143)","v":5359216.9090963984},5712685.6857789131,{"$f":"+Q143/$Q$152","v":0.96978994636537019}]
[null,"6A","\"",{"$f":"+D153*$R$144","v":24204.000994423652},{"$f":"+E153*$R$144","v":22079.848681065487},22220.758393710013,18873.387901160961,18683.000171009287,22775.860662071937,22222.875807102435,21110.031987181079,20665.984353288397,18893.574393649633,16897.614929650754,17516.510648062089,{"$f":"SUM(D144:O144)","v":246143.44892237574},258109.5949598627,{"$f":"+Q144/$Q$153","v":0.97626141618519235}]
[null,"6B","\"",{"$f":"+D154","v":1876.9699240142927},{"$f":"+E154","v":1885.7472794896519},1708.2857326423273,1492.2713073997443,1063.472607444415,1247.0437725821466,1215.2043529792122,1068.1767882632832,1173.9986891473827,1211.5635490438003,1236.5378577505664,1505.5877705499481,{"$f":"SUM(D145:O145)","v":16684.859631306772},22143.24,{"$f":"+Q145/$Q$154","v":1}]
[null,null,"Total - sec",{"$f":"SUM(D143:D145)","v":572538.64463096263},{"$f":"SUM(E143:E145)","v":512808.25075119856},512266.95053299109,466508.36540152971,435374.43967620772,475189.08406202652,441664.74461533991,404217.14811936615,446900.88777590462,413756.22248834337,465610.67545973381,475209.80413647689,{"$f":"SUM(P143:P145)","v":5622045.217650081},{"$f":"SUM(Q143:Q145)","v":5992938.5207387758},{"$f":"+Q146/Q155","v":0.97017522187137861}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pri"]
[null,6,"pri",{"$f":"+D152*$R$148","v":17022.77456451457},{"$f":"+E152*$R$148","v":15228.001564120435},15212.278081102364,13897.849872853389,12947.281232489408,14054.336751743231,13028.233600460035,11900.945035935327,13241.127914461205,12262.676491981116,13939.399764694754,14210.762968667856,{"$f":"SUM(D148:O148)","v":166945.66784302366},177956.62,{"$f":"+Q148/$Q$152","v":3.0210053634629745E-2}]
[null,"6A","\"",{"$f":"+D153*$R$149","v":588.53980781600706},{"$f":"+E153*$R$149","v":536.88933091494584},540.31566423968525,458.92165062897379,454.29221939817,553.81342365620594,540.36715085428796,513.30745572137835,502.51007932180863,459.41250147683564,410.87913711194909,425.92808572403499,{"$f":"SUM(D149:O149)","v":5985.1765068642826},6276.143,{"$f":"+Q149/$Q$153","v":2.3738583814807753E-2}]
[null,null,"Total - pri",{"$f":"SUM(D148:D149)","v":17611.314372330577},{"$f":"SUM(E148:E149)","v":15764.890895035382},15752.593745342048,14356.771523482363,13401.573451887578,14608.150175399436,13568.600751314323,12414.252491656705,13743.637993783013,12722.088993457952,14350.278901806703,14636.691054391891,{"$f":"SUM(P148:P149)","v":172930.84434988795},{"$f":"SUM(Q148:Q149)","v":184232.76300000001},{"$f":"+Q150/Q155","v":2.9824778128621332E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,6,"sec & pri",563480.44827703934,504070.65635476389,503550.18448774115,460040.55606582243,428575.2481302435,465220.5163791157,431254.89805571834,393939.88437985722,438302.03264793009,405913.76103763108,461415.92243702733,470398.46868653275,{"$f":"+P143+P148","v":5526162.5769394217},{"$f":"+Q143+Q148","v":5890642.3057789132},{"$f":"+R143+R148","v":0.99999999999999989}]
[null,"6A","\"",24792.540802239655,22616.738011980429,22761.074057949696,19332.309551789931,19137.292390407456,23329.67408572814,22763.242957956722,21623.339442902456,21168.494432610205,19352.986895126465,17308.494066762702,17942.438733786123,252128.62542924003,{"$f":"+Q144+Q149","v":264385.73795986269},1]
[null,"6B","\"",1876.9699240142927,1885.7472794896519,1708.2857326423273,1492.2713073997443,1063.472607444415,1247.0437725821466,1215.2043529792122,1068.1767882632832,1173.9986891473827,1211.5635490438003,1236.5378577505664,1505.5877705499481,{"$f":"+P145","v":16684.859631306772},{"$f":"+Q145","v":22143.24},{"$f":"+R145","v":1}]
[null,null,"Total - sec & pri",{"$f":"SUM(D152:D154)","v":590149.9590032933},{"$f":"SUM(E152:E154)","v":528573.14164623397},528019.54427833308,480865.13692501211,448776.01312809536,489797.23423742596,455233.34536665428,416631.40061102295,460644.52576968772,426478.31148180133,479960.95436154056,489846.49519086879,{"$f":"SUM(P152:P154)","v":5794976.0619999683},{"$f":"SUM(Q152:Q154)","v":6177171.2837387761},{"$f":"+Q155/Q155","v":1}]
[]
[null,"Schedule 08 - "]
[null,null,"sec",{"$f":"D162*$R$158","v":112666.60831467262},{"$f":"E162*$R$158","v":101924.97697013387},102609.01788691919,99274.8746102718,94400.77786728405,104140.96157905721,85594.012559334195,83876.287263415172,88821.183588355852,87451.616850413717,96333.464829000586,100230.7521521232,{"$f":"SUM(D158:O158)","v":1157324.5344709817},1266633.5286941051,{"$f":"+Q158/Q160","v":0.58425778377058257}]
[null,null,"pri",{"$f":"D162*$R$159","v":80170.545839379396},{"$f":"E162*$R$159","v":72527.088199367092},73013.833424908837,70641.346222232416,67173.069310337654,74103.923592981344,60906.410604807934,59684.123215173226,63202.779216447459,62228.232147118659,68548.317673408223,71321.523121423321,{"$f":"SUM(D159:O159)","v":823521.19256758562},901302.55,{"$f":"+Q159/Q160","v":0.41574221622941748}]
[null,null,"Total",{"$f":"SUM(D158:D159)","v":192837.15415405203},{"$f":"SUM(E158:E159)","v":174452.06516950094},175622.85131182801,169916.22083250422,161573.8471776217,178244.88517203857,146500.42316414212,143560.4104785884,152023.9628048033,149679.84899753239,164881.78250240881,171552.27527354652,1980845.7270385674,{"$f":"SUM(Q158:Q159)","v":2167936.0786941051},{"$f":"SUM(R158:R159)","v":1}]
[]
[null,null,"Total - sec & pri",192837.154154052,174452.06516950094,175622.85131182801,169916.22083250422,161573.8471776217,178244.88517203854,146500.42316414212,143560.4104785884,152023.9628048033,149679.84899753236,164881.78250240881,171552.27527354652,{"$f":"SUM(D162:O162)","v":1980845.727038567}]
[]
[null,"Schedule 09 - "]
[null,9,"subtrn",377011.04141369968,375283.0063278093,372149.12361288245,357135.03909027798,342945.67843842512,374894.24411690544,318863.96999999997,322540.23599999998,317237.89600000001,331970.59700000001,341708.95799999998,365749.54300000001,{"$f":"SUM(D165:O165)","v":4197489.3330000006}]
[null,"9A","\"",3524.9392340381055,3223.3675442702975,3199.4619802595162,2608.4314376677157,3867.9782391107865,5284.0275646535792,5313.1459999999997,3315.8690000000001,3200.4989999999998,3221.0529999999999,3464.2739999999999,3259.7860000000001,{"$f":"SUM(D166:O166)","v":43482.832999999999}]
[null,null,"Total",{"$f":"SUM(D165:D166)","v":380535.9806477378},378506.3738720796,375348.58559314196,359743.47052794567,346813.65667753591,380178.27168155904,324177.11599999998,325856.10499999998,320438.39500000002,335191.65000000002,345173.23199999996,369009.32900000003,4240972.1660000002]
[]
[null,0]
[null,null,"pri",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D170:O170)","v":0},"from load size breakouts"]
[null,null,"sub",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D171:O171)","v":0}]
[null,null,"Total",{"$f":"SUM(D170:D171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lighting (7,11,12,PT) -"]
[null,"Schedule 07",null,1060.2733835080401,1057.0575110570503,1056.1121589216627,1052.2858177612752,1052.1736987376944,1053.1832297889873,1096.62545509598,1090.58924419257,1088.5729127215,1083.7312219657299,1084.42791416309,1087.2554520864201,{"$f":"SUM(D175:O175)","v":12862.288}]
[null,"Schedule 11",null,1744.2197835798643,1647.7247019035988,1654.7086740099699,1655.1553079322655,1659.5986065163725,1719.5069260579291,1945.2529999999999,1924.268,1771.8109999999999,1691.0070000000001,1683.9870000000001,1690.09,20787.330000000002]
[null,"Schedule 12","(121 A,B)",4561.6211100429045,4636.6281169838403,4566.8299605205184,4601.4771749938654,4638.6639240433979,4671.4007134154754,4245.3100000000004,4287.5140000000001,4507.4030000000002,4577.9780000000001,4505.4210000000003,4598.4660000000003,54398.713000000011]
[null,"PTLD",null,2.8942731204258152,0.21158582834331338,0.19468496340652031,0.19566001330671989,0.2054105123087159,0.20638556220891549,0.65800000000000003,0.59299999999999997,0.59299999999999997,0.64200000000000002,0.63400000000000001,0.63800000000000001,7.6660000000000013]
[null,"Thik77",null,12.086166666666665,12.086166666666665,12.086166666666665,12.086166666666665,12.086166666666665,12.086166666666665,11.744999999999999,11.744999999999999,11.744999999999999,11.744999999999999,11.744999999999999,11.744999999999999,142.98700000000002]
[null,null,"Total Lighting",{"$f":"SUM(D175:D179)","v":7381.0947169179017},7353.7080824394998,7289.9316450822243,7321.2001273673804,7362.7278064764405,7456.3834214912677,7299.5914550959806,7314.7092441925697,7380.1249127214996,7365.10322196573,7286.2149141630898,7388.1944520864199,88198.984000000011]
[]
[null,"Schedule 15 - TOSS",null,447.06723795098412,448.09014666635596,444.65174111695558,433.8342637087942,472.53737463960465,494.77523591730551,508.21100000000001,468.82100000000003,470.62099999999998,456.66500000000002,444.62599999999998,453.608,{"$f":"SUM(D182:O182)","v":5543.5080000000007}]
[]
[null,"Schedule 15 - MONL",null,1295.8378177193295,1228.2334216096169,1259.2495670914889,1375.0329844623259,1407.3404152662206,1549.4587938510181,1330.3430000000001,1214.4949999999999,1180.329,1153.9829999999999,1196.3230000000001,1245.373,{"$f":"SUM(D184:O184)","v":15435.999000000002}]
[]
[]
[null,"Cust B       trn",null,64752.071859521209,64491.80213972729,68175.119903799408,79361.065698264225,75962.722754809554,73324.498643878294,61620.959999999999,65702.3,74140.039999999994,69976.52,74382.3,69311.467000000004,{"$f":"SUM(D187:O187)","v":841200.86800000002}]
[null,null,"pass through",-5401.2749999999996,-3268.0410000000002,-3845.5839999999998,0,0,-6641.4189999999999,-5246.88,0,0,0,0,-2203.933,{"$f":"SUM(D188:O188)","v":-26607.131999999998}]
[null,null,"Total",{"$f":"SUM(D187:D188)","v":59350.796859521208},61223.761139727292,64329.535903799406,79361.065698264225,75962.722754809554,66683.0796438783,56374.080000000002,65702.3,74140.039999999994,69976.52,74382.3,67107.534,814593.73600000003]
[]
[]
[]
[]
[]
[]
[null,"MSP FACTOR - Simple Cycle Comb Turbine",null,{"$f":"+$D$100","v":"2010-07-01"},{"$f":"+$E$100","v":"2010-08-01"},{"$f":"+$F$100","v":"2010-09-01"},{"$f":"+$G$100","v":"2010-10-01"},{"$f":"+$H$100","v":"2010-11-01"},{"$f":"+$I$100","v":"2010-12-01"},{"$f":"+$J$100","v":"2010-01-01"},{"$f":"+$K$100","v":"2010-02-01"},{"$f":"+$L$100","v":"2010-03-01"},{"$f":"+$M$100","v":"2010-04-01"},{"$f":"+$N$100","v":"2010-05-01"},{"$f":"+$O$100","v":"2010-06-01"},"Total",null,"SSCT Weightings - mWh's"]
[null,null,null,{"$f":"$T199","v":8.4931506849315067E-2},{"$f":"$T200","v":8.4931506849315067E-2},{"$f":"$T201","v":8.2191780821917804E-2},{"$f":"$T202","v":8.4931506849315067E-2},{"$f":"$T203","v":8.2191780821917804E-2},{"$f":"$T204","v":8.4931506849315067E-2},{"$f":"$T205","v":8.4931506849315067E-2},{"$f":"$T206","v":7.6712328767123292E-2},{"$f":"$T207","v":8.4931506849315067E-2},{"$f":"$T208","v":8.2191780821917804E-2},{"$f":"$T209","v":8.4931506849315067E-2},{"$f":"$T210","v":8.2191780821917804E-2},{"$f":"SUM(D197:O197)","v":0.99999999999999989}]
[null,"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month","Total","Proportion"]
[null,"Sch 1       sec",1,{"$f":"D59*D$197","v":72250.957041325528},64406.008610261692,42256.397716194399,40936.739200778436,38991.007113652464,55965.622079109766,54857.708261888518,40844.469475065453,40834.386288596805,36917.742162672264,41101.325858529955,45805.074844718489,{"$f":"SUM(D199:O199)","v":575167.43865279376},null,{"$f":"+$D$100","v":"2010-07-01"},29016,{"$f":"+S199/$S$212","v":8.4931506849315067E-2}]
[null,"Sch 2       sec",2,{"$f":"D60*D$197","v":31.521040971618834},25.50967227074559,18.037484020243777,19.007023885574561,20.12962261874517,29.879646444020146,29.889085868987099,22.037941021068068,21.682040220187581,19.203117329595294,20.193205365090979,22.360629057432053,{"$f":"SUM(D200:O200)","v":279.45050907330921},null,{"$f":"+$E$100","v":"2010-08-01"},29016,8.4931506849315067E-2]
[null,"Sch 25      sec",25,{"$f":"D62*D$197","v":126.42062588070449},105.21690993516577,76.032165504926994,69.77065794834148,74.428882663858218,108.63836251708578,112.71463247927264,85.471794850909674,83.468271896311606,76.200138327228601,82.148417094044987,93.397716085698917,{"$f":"SUM(D201:O201)","v":1093.9085751835491},null,{"$f":"+$F$100","v":"2010-09-01"},28080,8.2191780821917804E-2]
[null,"Residential Total",null,{"$f":"SUM(D199:D201)","v":72408.898708177861},{"$f":"SUM(E199:E201)","v":64536.735192467604},{"$f":"SUM(F199:F201)","v":42350.467365719567},41025.516882612355,39085.56561893507,56104.140088070868,{"$f":"SUM(J199:J201)","v":55000.311980236773},{"$f":"SUM(K199:K201)","v":40951.979210937432},40939.536600713298,37013.145418329092,41203.66748098909,{"$f":"SUM(O199:O201)","v":45920.833189861616},576540.79773705069,null,{"$f":"+$G$100","v":"2010-10-01"},29016,8.4931506849315067E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$H$100","v":"2010-11-01"},28080,8.2191780821917804E-2]
[null,"General Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$I$100","v":"2010-12-01"},29016,8.4931506849315067E-2]
[null,"Sch 6       sec",6,{"$f":"D$197*D66","v":52884.798536931987},47367.564239325773,45791.191840369727,43090.892032197233,38917.822960985191,43892.720977406796,40796.112644768386,33723.847742041129,41279.769737182622,36985.385333560072,43007.973346854858,42478.678905592446,{"$f":"SUM(D205:O205)","v":510216.75829721615},null,{"$f":"+$J$100","v":"2010-01-01"},29016,8.4931506849315067E-2]
[null,"Sch 6       pri",6,{"$f":"D$197*D67","v":1581.9558548160212},1416.0988171967244,1369.3492374974885,1289.6129322131512,1164.9785860208103,1312.1932985485996,1218.8146180575059,1007.2087785123965,1234.5375325816619,1105.9120259302138,1289.0297252669932,1272.3454980703968,15262.036904711966,null,{"$f":"+$K$100","v":"2010-02-01"},26208,7.6712328767123292E-2]
[null,"Sch 8        sec",8,{"$f":"D197*D68","v":10406.897313283407},9414.7040090566097,9172.1498287624672,9169.9168130868275,8438.420875489488,9619.3922003303906,7906.2298285309789,6997.8009443672008,8204.3202566872133,7817.240131890775,8898.2218538804409,8959.5582836781869,105004.852339044,null,{"$f":"+$L$100","v":"2010-03-01"},29016,8.4931506849315067E-2]
[null,"Sch 8       pri",8,{"$f":"D197*D69","v":7201.4082363813359},6514.8261727703975,6346.982518782439,6345.4373072756434,5839.2536954541711,6656.4671616410706,5470.9859136626128,4842.3675030405002,5677.2597722285782,5409.4064519800359,6157.4286954759691,6199.8725341570644,72661.695962849815,null,{"$f":"+$M$100","v":"2010-04-01"},28080,8.2191780821917804E-2]
[null,"Sch 9     sub trn      ",9,{"$f":"D$197*D70","v":33484.612014391096},33306.020241521117,31962.731679762303,31655.010690013205,29532.845671295428,33453.13602642755,28525.410224618627,25898.329020238354,28196.427872143147,28543.176080753423,30372.927499785201,31422.91358716027,366353.54060810979,null,{"$f":"+$N$100","v":"2010-05-01"},29016,8.4931506849315067E-2]
[null,"Sch 23     sec",23,{"$f":"D$197*D71","v":12182.023236347588},10973.726288195921,10220.855836602785,9517.1838340397062,8883.6686290661964,10530.830959175379,10278.639148622638,8394.601033853909,10168.496181134346,8955.4999523285751,10045.177682647012,9838.4365666097947,119989.13934862384,null,{"$f":"+$O$100","v":"2010-06-01"},28080,8.2191780821917804E-2]
[null,"Gen Service Total",null,{"$f":"SUM(D205:D210)","v":117741.69519215144},{"$f":"SUM(E205:E210)","v":108992.93976806653},{"$f":"SUM(F205:F210)","v":104863.2609417772},101068.05360882576,92776.990418311296,105464.74062352978,{"$f":"SUM(J205:J210)","v":94196.192378260748},{"$f":"SUM(K205:K210)","v":80864.155022053485},94760.811351957556,88816.619976443108,99770.758803910474,{"$f":"SUM(O205:O210)","v":100171.80537526816},{"$f":"SUM(P205:P210)","v":1189488.0234605554}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S199:S210)","v":341640},{"$f":"SUM(T199:T210)","v":0.99999999999999989}]
[null,"Irrigation"]
[null,"Sch 10       sec",10,{"$f":"D$197*D75","v":3617.6597096846599},4493.913459229313,4217.1609009208278,1676.5140994262797,296.27916288303345,53.159557092870273,41.826419601999994,37.646298122520548,32.992806586164384,59.042089549315065,1826.2417426334518,2472.3623926536984,{"$f":"SUM(D214:O214)","v":18824.798638384138}]
[]
[null,"Street Lights"]
[null,"Sch 7,11,12       sec","7,11,12",{"$f":"D$197*D78","v":681.78403457433001},679.25435965967256,651.64199665003343,676.25163369355937,658.14919565667799,688.73837383301088,674.25566313255013,610.26639264597907,681.69445477036754,658.36153242026865,673.02008597284077,660.42564166484601,{"$f":"SUM(D217:O217)","v":7993.8433646741369}]
[null,"Sch 15(T.S.)      sec","15 - TOSS",{"$f":"D$197*D79","v":41.295135329668234},41.38962034276107,39.747114582457591,40.072819275712249,42.239792263298199,45.701873433216711,46.942920973616431,39.113748874410959,43.470771808410952,40.820971565753418,41.069640721698626,40.547708429589036,{"$f":"SUM(D218:O218)","v":502.41211760059349}]
[null,"Sch 15 (O.N.L.)       sec","15 - MONL",{"$f":"D$197*D80","v":119.69519013130778},113.4506424453126,112.56345630260469,127.01036523359572,125.80119578885616,143.12189565283589,122.88239789536986,101.3253511238356,109.02576089432874,103.15374997068491,110.5031100230411,111.32303947479451,{"$f":"SUM(D219:O219)","v":1399.8561549365675}]
[null,"Strret Lighting Total",null,{"$f":"SUM(D217:D219)","v":842.77436003530602},{"$f":"SUM(E217:E219)","v":834.09462244774625},{"$f":"SUM(F217:F219)","v":803.95256753509568},843.33481820286738,826.19018370883236,877.56214291906349,{"$f":"SUM(J217:J219)","v":844.08098200153643},{"$f":"SUM(K217:K219)","v":750.70549264422561},834.19098747310727,802.33625395670697,824.59283671758055,{"$f":"SUM(O217:O219)","v":812.29638956922963},{"$f":"SUM(P217:P219)","v":9896.1116372112974}]
[]
[null,"Industrial"]
[null,"Cust A       trn","A ",{"$f":"D$197*D84","v":1936.2400717237608},1931.0734161075609,1841.2807840823825,1947.3627331197465,1748.3990382938446,1798.9290228126733,1808.0860750684928,1338.7242016438354,1674.6882509589038,1762.0230082191779,1260.2046687123286,1823.9816367123285,{"$f":"SUM(D223:O223)","v":20870.992907455035}]
[null,"Cust B       trn","B",{"$f":"D$197*D85","v":5222.4717415767536},5387.2800262828714,5477.9684114902493,6983.2410838829755,6468.5900474071586,5867.6634099075154,4960.5406386410959,5221.8747989589037,6523.8258676767109,5958.8361818630137,6545.1431215479452,5714.5282685506845,{"$f":"SUM(D224:O224)","v":70331.963597785885}]
[null,"Cust C       trn","C",{"$f":"D$197*D86","v":3761.3459746315384},4375.8511965395937,3198.4890164174431,2365.9732330411548,2828.1888210854027,3935.8060059388799,3732.7632563013694,3638.8914493150683,2106.20733369863,3035.8535794520544,4034.2282598630131,3729.2690712328763,{"$f":"SUM(D225:O225)","v":40742.867197517022}]
[null,"Industrial Customer Total",null,{"$f":"SUM(D223:D225)","v":10920.057787932052},{"$f":"SUM(E223:E225)","v":11694.204638930027},{"$f":"SUM(F223:F225)","v":10517.738211990076},11296.577050043878,11045.177906786406,11602.398438659067,{"$f":"SUM(J223:J225)","v":10501.389970010958},{"$f":"SUM(K223:K225)","v":10199.490449917806},10304.721452334245,10756.712769534246,11839.576050123287,{"$f":"SUM(O223:O225)","v":11267.778976495889},{"$f":"SUM(D226:O226)","v":131945.82370275795}]
[]
[null,"Total - Factor 32",null,{"$f":"D202+D211+D214+D220+D226","v":205531.08575798135},{"$f":"E202+E211+E214+E220+E226","v":190551.88768114123},{"$f":"F202+F211+F214+F220+F226","v":162752.57998794277},155909.99645911113,144030.20329062463,174102.00085027164,{"$f":"J202+J211+J214+J220+J226","v":160583.801730112},{"$f":"K202+K211+K214+K220+K226","v":132803.97647367546},146872.25319906441,137447.85650781245,155464.83691437388,{"$f":"O202+O211+O214+O220+O226","v":160645.07632384863},{"$f":"P202+P211+P214+P220+P226","v":1926695.5551759596}]
[]
[]
[]
[]
[]
[]
[]
[null,"MSP FACTOR - Cholla",null,{"$f":"+$D$100","v":"2010-07-01"},{"$f":"+$E$100","v":"2010-08-01"},{"$f":"+$F$100","v":"2010-09-01"},{"$f":"+$G$100","v":"2010-10-01"},{"$f":"+$H$100","v":"2010-11-01"},{"$f":"+$I$100","v":"2010-12-01"},{"$f":"+$J$100","v":"2010-01-01"},{"$f":"+$K$100","v":"2010-02-01"},{"$f":"+$L$100","v":"2010-03-01"},{"$f":"+$M$100","v":"2010-04-01"},{"$f":"+$N$100","v":"2010-05-01"},{"$f":"+$O$100","v":"2010-06-01"},"Total",null,"Cholla Weightings - mWh's"]
[null,null,null,{"$f":"$V239","v":3.707258199131179E-2},{"$f":"$V240","v":3.715790090575434E-2},{"$f":"$V241","v":6.1309438359373976E-2},{"$f":"$V242","v":0.11689230800851799},{"$f":"$V243","v":0.13597795838112281},{"$f":"$V244","v":0.13958764496323181},{"$f":"$V245","v":0.14034685500273361},{"$f":"$V246","v":0.10779402913896886},{"$f":"$V247","v":8.825938841817077E-2},{"$f":"V248","v":8.496202378538005E-2},{"$f":"V249","v":1.6798548536034599E-2},{"$f":"V250","v":3.3841322509399627E-2},{"$f":"SUM(D237:O237)","v":1.0000000000000002}]
[null,"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month","Cholla IV","APS","Total","Proportion"]
[null,"Sch 1                               sec",1,{"$f":"D$237*D59","v":31537.525097929985},28177.906815208764,31520.378134687577,56341.752372433693,64506.663434215967,91981.287919280367,90650.773933320597,57393.511623490689,42434.405015998571,38162.040734017784,8129.4050104970847,18859.602443045562,{"$f":"SUM(D239:O239)","v":559695.25253412663},null,{"$f":"+$D$100","v":"2010-07-01"},243792.20756000001,-142489.96669999999,{"$f":"SUM(S239:T239)","v":101302.24086000002},{"$f":"U239/$U$252","v":3.707258199131179E-2}]
[null,"Sch 2                               sec",2,{"$f":"D$237*D60","v":13.75892668365228},11.160591746669077,13.454727512150837,26.159607580019731,33.302417337933178,49.108153548419139,49.390848652449357,30.967101309092119,22.531610240792158,19.850351154277984,3.9940012017616837,9.206677989921598,{"$f":"SUM(D240:O240)","v":282.88501495713922},null,{"$f":"+$E$100","v":"2010-08-01"},244045.49604,-142510.11799999999,101535.37804000001,3.715790090575434E-2]
[null,"Sch 25                             sec",25,{"$f":"D$237*D62","v":55.182572312893875},46.032852330255089,56.714787266307518,96.026239747802819,123.13503136217163,178.55061965787007,186.25766535993657,120.102587065086,86.738819351931284,78.768435240921505,16.248082989520842,38.455210485652657,{"$f":"SUM(D241:O241)","v":1082.2129031703498},null,{"$f":"+$F$100","v":"2010-09-01"},236170.37020999999,-68639.997140000007,167530.37306999997,6.1309438359373976E-2]
[null,"Residential Total",null,{"$f":"SUM(D239:D241)","v":31606.46659692653},{"$f":"SUM(E239:E241)","v":28235.100259285689},31590.547649466036,56463.938219761512,64663.100882916071,92208.946692486657,90886.422447332981,57544.581311864866,42543.675445591289,38260.659520412984,8149.6470946883674,18907.264331521135,561060.35045225418,null,{"$f":"+$G$100","v":"2010-10-01"},241322.67924999999,78090,319412.67924999999,0.11689230800851799]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$H$100","v":"2010-11-01"},233639.94508,137925,371564.94507999998,0.13597795838112281]
[null,"General Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$I$100","v":"2010-12-01"},239048.55101,142380,381428.55101,0.13958764496323181]
[null,"Sch 6                              sec",6,{"$f":"D$237*D66","v":23084.201641834265},20723.51384598111,34157.092418062901,59306.540183326724,64385.587682285128,72139.089244404095,67414.394474230037,47387.812162752205,42897.239978452511,38231.963792460097,8506.5196003813762,17490.005183511515,{"$f":"SUM(D245:O245)","v":495723.96020768193},null,{"$f":"+$J$100","v":"2010-01-01"},240793.12132999999,142710,383503.12132999999,0.14034685500273361]
[null,"Sch 6                               pri",6,{"$f":"D$237*D67","v":690.52334416195083},619.54934598662624,1021.4407308038311,1774.9106035700038,1927.3388178321843,2156.6316091142226,2014.0558530206793,1415.3017404748762,1282.9105669613321,1143.1863735280515,254.95636669565999,523.87056118025987,14824.675913329678,null,{"$f":"+$K$100","v":"2010-02-01"},225581.28606000001,68970,294551.28606000001,0.10779402913896886]
[null,"Sch 8                              sec",8,{"$f":"D237*D68","v":4542.6081348864336},4118.9736483328961,6841.7954803517032,12620.672590085776,13960.510785084774,15809.778408901837,13064.815785404533,9833.1151071651766,8525.7911357528556,8080.7172612644008,1759.9736215915239,3688.9735006065512,102847.72545942845,null,{"$f":"+$L$100","v":"2010-03-01"},241172.13701999999,0,241172.13701999999,8.825938841817077E-2]
[null,"Sch 8                               pri",8,{"$f":"D237*D69","v":3143.4129359063427},2850.2645758482677,4734.4141909570126,8733.305691688518,9660.4525177236319,10940.116446033106,9040.6457536317339,6804.3600306923354,5899.712532793933,5591.7284555946462,1217.8738919779266,2552.7112790045321,71168.998301851985,null,{"$f":"+$M$100","v":"2010-04-01"},232161.9627,0,232161.9627,8.496202378538005E-2]
[null,"Sch 9                          sub trn      ",9,{"$f":"D$237*D70","v":14616.024964130125},14571.527641623028,23842.008387230762,43567.191927430096,48859.095391404982,54981.297845668996,47137.414149391501,36391.611073794083,29301.251936901055,29505.213061846371,6007.441946035794,12937.947593471716,361718.02591892856,null,{"$f":"+$N$100","v":"2010-05-01"},123972.58126000001,-78069.908219999998,45902.673040000009,1.6798548536034599E-2]
[null,"Sch 23                            sec",23,{"$f":"D$237*D71","v":5317.450166648061},4801.0526259365888,7624.0583258799952,13098.620587010451,14697.127997897338,17307.757128402314,16985.153469331111,11795.859713765793,10566.929604483523,9257.3416995098087,1986.8292829706015,4050.8394088734349,117489.02001070902,null,{"$f":"+$O$100","v":"2010-06-01"},230372.67310000001,-137899.97172,92472.701380000013,3.3841322509399627E-2]
[null,"Gen Service Total",null,{"$f":"SUM(D245:D250)","v":51394.221187567178},47684.881683708518,78220.809533286199,139101.24158311158,153490.11319222805,173334.67068252456,155656.47948500956,113628.05982864447,98473.835755345222,91810.150644203371,19733.59470965288,41244.347526648009,1163772.4058119296]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S239:S250)","v":2732073.0106199998},{"$f":"SUM(T239:T250)","v":465.03822000001674},{"$f":"SUM(U239:U250)","v":2732538.0488399994},{"$f":"SUM(V239:V250)","v":1.0000000000000002}]
[null,"Irrigation"]
[null,"Sch 10                              sec",10,{"$f":"D$237*D75","v":1579.1075794981182},1966.1065391591503,3145.7131567299052,2307.4075777137855,490.16380076972024,87.369430464097192,69.116946877915055,52.899530258198226,34.285567741782607,61.032080902300585,361.21118875930847,1017.9608259271741,{"$f":"SUM(D254:O254)","v":11172.374224801459}]
[]
[null,"Street Lights"]
[null,"Sch 7,11,12                      sec","7,11,12",{"$f":"D$237*D78","v":297.59856453468819},297.17671477106592,486.0802920496011,930.73368399336857,1088.8410378828073,1131.9635217319976,1114.1879533154563,857.52934852379065,708.405371552362,680.55135948525322,133.11621327994982,271.92107178552982,{"$f":"SUM(D257:O257)","v":7998.105132905871}]
[null,"Sch 15(Traf Signals)        sec","15 - TOSS",{"$f":"D$237*D79","v":18.025316483170201},18.108137583755969,29.64862480271659,55.152728443366939,69.881448691940108,75.112489105706445,77.571817193563177,54.961551209087013,45.174092350477956,42.196827011527688,8.1231380275048206,16.694954948791032,{"$f":"SUM(D258:O258)","v":510.65112585160796}]
[null,"Sch 15 (Metered lighting) sec","15 - MONL",{"$f":"D$237*D80","v":52.246921251278231},49.635145849423836,83.96462780938198,174.8059734710755,208.12530881081622,235.22540807262129,203.05960319775929,142.37956306496534,113.29773055164834,106.63050819581915,21.856339607847161,45.835713059383288,{"$f":"SUM(D259:O259)","v":1437.0628429420196}]
[null,"Strret Lighting Total",null,{"$f":"SUM(D257:D259)","v":367.87080226913662},{"$f":"SUM(E257:E259)","v":364.91999820424576},599.69354466169966,1160.6923859078111,1366.8477953855636,1442.3014189103253,1394.8193737067788,1054.8704627978429,866.87719445448829,829.37869469260011,163.09569091530179,334.45173979370412,9945.8191016994988]
[]
[null,"Industrial"]
[null,"Cust A                               trn",null,{"$f":"D$237*D84","v":845.16831829201703},844.85295621526973,1373.4693372636498,2680.179980887488,2892.5487352297059,2956.5973225453736,2987.8098673124618,1881.1379855135365,1740.3077645021312,1821.4113289389072,249.25507715600102,750.99906830032137,{"$f":"SUM(D263:O263)","v":21023.737742156864}]
[null,"Cust B                               trn",null,{"$f":"D$237*D85","v":2279.6076393701055},2356.9582690123075,4086.1891943494538,9611.1231032699943,10701.625630385657,9643.6922787567582,8197.1497218542991,7337.63311954441,6779.4497305852556,6159.6765072356484,1294.5596808695129,2352.8775285221082,{"$f":"SUM(D264:O264)","v":70800.542403755506}]
[null,"Cust C                               trn",null,{"$f":"D$237*D86","v":1641.8265990454731},1914.4537895438984,2385.8537098746892,3256.3189110400926,4678.9513253246769,6468.6229148845296,6168.2831604663206,5113.2689780774926,2188.7351119757782,3138.1758789870955,797.92743285465156,1535.4746679277052,{"$f":"SUM(D265:O265)","v":39287.892480002403}]
[null,"Industrial Customer Total",null,{"$f":"SUM(D263:D265)","v":4766.6025567075958},{"$f":"SUM(E263:E265)","v":5116.2650147714758},7845.5122414877933,15547.621995197575,18273.12569094004,19068.912516186661,17353.242749633082,14332.040083135438,10708.492607063165,11119.263715161651,2341.7421908801657,4639.3512647501348,131112.17262591477]
[]
[null,"Total - Factor 33",null,{"$f":"D242+D251+D254+D260+D266","v":89714.268722968569},83367.273495129077,121402.27612563164,214580.90176169225,238283.35136223945,286142.2007405723,265360.08100256033,186612.45121670084,152627.16657019596,142080.48465537291,30749.290874896025,66143.375688640153,1877063.1222165993]
[]
[]
[]
[]
[]
[]
[]
[null,"MSP FACTOR - Seasonal Contracts",null,{"$f":"+$D$100","v":"2010-07-01"},{"$f":"+$E$100","v":"2010-08-01"},{"$f":"+$F$100","v":"2010-09-01"},{"$f":"+$G$100","v":"2010-10-01"},{"$f":"+$H$100","v":"2010-11-01"},{"$f":"+$I$100","v":"2010-12-01"},{"$f":"+$J$100","v":"2010-01-01"},{"$f":"+$K$100","v":"2010-02-01"},{"$f":"+$L$100","v":"2010-03-01"},{"$f":"+$M$100","v":"2010-04-01"},{"$f":"+$N$100","v":"2010-05-01"},{"$f":"+$O$100","v":"2010-06-01"},"Total",null,"Seasonal Contracts - mWh's"]
[null,null,null,{"$f":"+T279","v":0},{"$f":"+T280","v":0},{"$f":"+T281","v":0},{"$f":"+T282","v":0},{"$f":"+T283","v":0},{"$f":"+T284","v":0},{"$f":"+T285","v":0},{"$f":"+$T286","v":0},{"$f":"+$T287","v":0},{"$f":"+$T288","v":0},{"$f":"+$T289","v":0},{"$f":"+$T290","v":0},{"$f":"SUM(D277:O277)","v":0}]
[null,"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month","Total","Proportion"]
[null,"Sch 1                               sec",1,{"$f":"D$277*D59","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D279:O279)","v":0},null,{"$f":"+$D$100","v":"2010-07-01"},0,0]
[null,"Sch 2                               sec",2,{"$f":"D$277*D60","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D280:O280)","v":0},null,{"$f":"+$E$100","v":"2010-08-01"},0,0]
[null,"Sch 25                             sec",25,{"$f":"D$277*D62","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D281:O281)","v":0},null,{"$f":"+$F$100","v":"2010-09-01"},0,0]
[null,"Residential Total",null,{"$f":"SUM(D279:D281)","v":0},{"$f":"SUM(E279:E281)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$G$100","v":"2010-10-01"},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$H$100","v":"2010-11-01"},0,0]
[null,"General Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$I$100","v":"2010-12-01"},0,0]
[null,"Sch 6                              sec",6,{"$f":"D$277*D66","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D285:O285)","v":0},null,{"$f":"+$J$100","v":"2010-01-01"},0,0]
[null,"Sch 6                               pri",6,{"$f":"D$277*D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$K$100","v":"2010-02-01"},0,0]
[null,"Sch 8                              sec",8,{"$f":"D277*D68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$L$100","v":"2010-03-01"},0,0]
[null,"Sch 8                               pri",8,{"$f":"D277*D69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$M$100","v":"2010-04-01"},0,0]
[null,"Sch 9                          sub trn      ",9,{"$f":"D$277*D70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$N$100","v":"2010-05-01"},0,0]
[null,"Sch 23                            sec",23,{"$f":"D$277*D71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$O$100","v":"2010-06-01"},0,0]
[null,"Gen Service Total",null,{"$f":"SUM(D285:D290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S279:S290)","v":0},0]
[null,"Irrigation"]
[null,"Sch 10                              sec",10,{"$f":"D$277*D75","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D294:O294)","v":0}]
[]
[null,"Street Lights"]
[null,"Sch 7,11,12                      sec","7,11,12",{"$f":"D$277*D78","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D297:O297)","v":0}]
[null,"Sch 15(Traf Signals)        sec","15 - TOSS",{"$f":"D$277*D79","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D298:O298)","v":0}]
[null,"Sch 15 (Metered lighting) sec","15 - MONL",{"$f":"D$277*D80","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D299:O299)","v":0}]
[null,"Strret Lighting Total",null,{"$f":"SUM(D297:D299)","v":0},{"$f":"SUM(E297:E299)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Industrial"]
[null,"Cust A                               trn",null,{"$f":"D$277*D84","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D303:O303)","v":0}]
[null,"Cust B                               trn",null,{"$f":"D$277*D85","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D304:O304)","v":0}]
[null,"Cust C                               trn",null,{"$f":"D$277*D86","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D305:O305)","v":0}]
[null,"Industrial Customer Total",null,{"$f":"SUM(D303:D305)","v":0},{"$f":"SUM(E303:E305)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total - Factor 34",null,{"$f":"D282+D291+D294+D300+D306","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P282+P291+P294+P300+P306","v":0}]

{"sheet":"Cust Factors","index":28,"n_rows":151,"n_cols":17,"rows_kept":151,"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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Weighted Customer Factors"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
[]
[null,null,null,null,{"$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$10","v":"General"},{"$f":"'Hot Sheet'!R$10","v":"Mobile"}]
[null,null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,"Description",null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},"Total"]
[]
[1,"Residential",null,{"$f":"$E$97+$E$98+$E$99","v":702594.75000000023},0,0,0,0,0,0,0,0,{"$f":"$E$100","v":10.6666666666667},0,0,0,{"$f":"SUM(D16:P16)","v":702605.41666666686}]
[{"$f":"A16+1","v":2},"Commercial",null,0,{"$f":"$E$104","v":13167.416666666668},{"$f":"E105","v":155.74999999999966},0,{"$f":"$E$106","v":27.0833333333333},0,0,0,{"$f":"$E$107","v":73088.250000000029},0,0,0,0,86438.500000000029]
[3,"Industrial",null,0,{"$f":"$E$111","v":1465.8333333333301},{"$f":"E112","v":121.583333333333},0,{"$f":"$E$113","v":128.416666666667},0,0,0,{"$f":"$E$114","v":3647.3333333333298},0,{"$f":"$E$117","v":1},{"$f":"$E$115","v":1},{"$f":"$E$116","v":1},5366.1666666666597]
[4,"Irrigation",null,0,0,0,0,0,{"$f":"$E$121+$E$122","v":2756.5833333333367},0,0,0,0,0,0,0,2756.5833333333367]
[5,"St Lighting",null,0,0,0,{"$f":"$E$130+$E$131+$E$132","v":1776.833333333333},0,0,{"$f":"$E$133","v":2221.4166666666697},{"$f":"$E$134","v":433.58333333333297},0,0,0,0,0,4431.8333333333358]
[6,"Area Lighting",null,0,0,0,{"$f":"$E$138+$E$139","v":8103.7499999999964},0,0,0,0,0,0,0,0,0,8103.7499999999964]
[7,"OSPA",null,0,{"$f":"$E$143","v":4},{"$f":"$E$144","v":0},0,{"$f":"$E$145","v":4},0,0,0,{"$f":"$E$146","v":3},0,0,0,0,11]
[8," Ave Customers",null,{"$f":"SUM(D16:D22)","v":702594.75000000023},{"$f":"SUM(E16:E22)","v":14637.249999999998},{"$f":"SUM(F16:F22)","v":277.33333333333269},{"$f":"SUM(G16:G22)","v":9880.5833333333285},159.50000000000028,2756.5833333333367,2221.4166666666697,433.58333333333297,{"$f":"SUM(L16:L22)","v":76738.583333333358},10.6666666666667,1,1,1,{"$f":"SUM(Q16:Q22)","v":809713.25000000023}]
[9]
[10,"FACTOR 40",null,{"$f":"D23/$Q$23","v":0.86770810530765063},1.8077078521316025E-2,3.4250808336572561E-4,1.2202570889550499E-2,1.9698331477223602E-4,3.4043944980934127E-3,2.7434609309736121E-3,5.3547763153601947E-4,9.4772542419595249E-2,1.3173387821758749E-5,1.2350051082898787E-6,1.2350051082898787E-6,1.2350051082898787E-6,{"$f":"SUM(D25:P25)","v":1}]
[11]
[12,"Residential",null,{"$f":"$G$97+$G$98+$G$99","v":702594.75000000023},0,0,0,0,0,0,0,0,{"$f":"$G$100","v":7.8933333333333575},0,0,0,{"$f":"SUM(D27:P27)","v":702602.64333333354}]
[13,"Commercial",null,0,{"$f":"$G$104","v":27256.552500000002},{"$f":"$G$105","v":5105.4849999999888},0,{"$f":"$G$106","v":1140.4791666666652},0,0,0,{"$f":"$G$107","v":111094.14000000004},0,0,0,0,144596.65666666671]
[14,"Industrial",null,0,{"$f":"$G$111","v":3034.2749999999928},{"$f":"$G$112","v":3985.5016666666561},0,{"$f":"$G$113","v":5407.6258333333471},0,0,0,{"$f":"$G$114","v":5543.9466666666613},0,{"$f":"$G$117","v":31.59},{"$f":"$G$115","v":122.83},{"$f":"$G$116","v":122.83},18248.599166666663]
[15,"Irrigation",null,0,0,0,0,0,{"$f":"$G$121+$G$122","v":12873.244166666684},0,0,0,0,0,0,0,12873.244166666684]
[16,"St Lighting",null,0,0,0,{"$f":"$G$130+$G$131+$G$132","v":0},0,0,{"$f":"$G$133","v":2465.7725000000037},{"$f":"$G$134","v":481.27749999999963},0,0,0,0,0,2947.0500000000034]
[17,"Area Lighting",null,0,0,0,{"$f":"$G$138+$G$139","v":0},0,0,0,0,0,0,0,0,0,0]
[18,"OSPA",null,0,{"$f":"$G$143","v":8.2799999999999994},{"$f":"$G$144","v":0},0,{"$f":"$G$145","v":168.44},0,0,0,{"$f":"$G$146","v":4.5600000000000005},0,0,0,0,181.28]
[19," Ave Customers",null,{"$f":"SUM(D27:D33)","v":702594.75000000023},{"$f":"SUM(E27:E33)","v":30299.107499999995},9090.9866666666458,0,6716.5450000000119,12873.244166666684,2465.7725000000037,481.27749999999963,116642.6466666667,7.8933333333333575,31.59,122.83,122.83,{"$f":"SUM(Q27:Q33)","v":881449.47333333362}]
[20]
[21,"FACTOR 41",null,{"$f":"D34/$Q$34","v":0.79709021476073116},3.4374185267159296E-2,1.0313678709555199E-2,0,7.6198865654776423E-3,1.4604630845128964E-2,2.7974065157419796E-3,5.4600690630624178E-4,0.13233049675050007,8.9549470186686162E-6,3.5838696324291472E-5,1.3935001802825963E-4,1.3935001802825963E-4,{"$f":"SUM(D36:P36)","v":1}]
[22]
[23,"Residential",null,{"$f":"$I$97+$I$98+$I$99","v":702594.75000000023},0,0,0,0,0,0,0,0,{"$f":"$I$100","v":10.6666666666667},0,0,0,{"$f":"SUM(D38:P38)","v":702605.41666666686}]
[24,"Commercial",null,0,{"$f":"$I$104","v":13299.090833333335},{"$f":"$I$105","v":157.30749999999966},0,{"$f":"$I$106","v":199.87499999999974},0,0,0,{"$f":"$I$107","v":68702.955000000016},0,0,0,0,82359.228333333347]
[25,"Industrial",null,0,{"$f":"$I$111","v":1480.4916666666634},{"$f":"$I$112","v":122.79916666666634},0,{"$f":"$I$113","v":947.71500000000242},0,0,0,{"$f":"$I$114","v":3428.4933333333297},0,{"$f":"$I$117","v":7.38},{"$f":"$I$115","v":7.38},{"$f":"$I$116","v":7.38},6001.6391666666623]
[26,"Irrigation",null,0,0,0,0,0,{"$f":"$I$121+$I$122","v":2811.7150000000038},0,0,0,0,0,0,0,2811.7150000000038]
[27,"St Lighting",null,0,0,0,{"$f":"$I$130+$I$131+$I$132","v":1633.7666666666664},0,0,{"$f":"$I$133","v":2043.7033333333361},{"$f":"$I$134","v":398.89666666666636},0,0,0,0,0,4076.3666666666691]
[28,"Area Lighting",null,0,0,0,{"$f":"$I$138+$I$139","v":7450.8499999999967},0,0,0,0,0,0,0,0,0,7450.8499999999967]
[29,"OSPA",null,0,{"$f":"$I$143","v":4.04},{"$f":"$I$144","v":0},0,{"$f":"$I$145","v":29.52},0,0,0,{"$f":"$I$146","v":2.82},0,0,0,0,36.380000000000003]
[30," Ave Customers",null,{"$f":"SUM(D38:D44)","v":702594.75000000023},14783.622499999999,280.106666666666,9084.6166666666631,1177.1100000000022,2811.7150000000038,2043.7033333333361,398.89666666666636,72134.268333333355,10.6666666666667,7.38,7.38,7.38,805341.59583333356]
[31]
[32,"FACTOR 42",null,{"$f":"D45/$Q$45","v":0.87241830502121875},1.8356958806657105E-2,3.4781100109056634E-4,1.1280451318631176E-2,1.4616282160143216E-3,3.4913321434621287E-3,2.5376850567597939E-3,4.9531362682676892E-4,8.9569778472316272E-2,1.324489722355553E-5,9.1638132665474542E-6,9.1638132665474542E-6,9.1638132665474542E-6,{"$f":"SUM(D47:P47)","v":1.0000000000000002}]
[33]
[34]
[35," Residential",null,{"$f":"D16","v":702594.75000000023},0,0,0,0,0,0,0,0,10.6666666666667,0,{"$f":"O16","v":0},{"$f":"P16","v":0},{"$f":"SUM(D50:P50)","v":702605.41666666686}]
[36]
[37,"FACTOR 43",null,{"$f":"D50/$Q$50","v":0.99998481841099773},0,0,0,0,0,0,0,0,1.5181589002362086E-5,0,0,0,{"$f":"SUM(D52:P52)","v":1}]
[38]
[39]
[40," Commercial",null,{"$f":"D17","v":0},13167.416666666668,155.74999999999966,0,27.0833333333333,0,0,0,73088.250000000029,0,0,{"$f":"O17","v":0},{"$f":"P17","v":0},{"$f":"SUM(D55:P55)","v":86438.500000000029}]
[41]
[42,"FACTOR 44",null,{"$f":"D55/$Q$55","v":0},0.15233277609707091,1.8018591252740343E-3,0,3.1332488802250489E-4,0,0,0,0.84555203988963257,0,0,0,0,{"$f":"SUM(D57:P57)","v":1}]
[43]
[44]
[45," Industrial / Irrigation",null,{"$f":"D18+D19","v":0},1465.8333333333301,121.583333333333,0,128.416666666667,2756.5833333333367,0,0,3647.3333333333298,0,{"$f":"N18+N19","v":1},{"$f":"O18+O19","v":1},{"$f":"P18+P19","v":1},{"$f":"SUM(D60:P60)","v":8122.7499999999964}]
[46]
[47,"FACTOR 45",null,{"$f":"D60/$Q$60","v":0},0.18046023001241338,1.4968247617288856E-2,0,1.5809506222235949E-2,0.33936577308588073,0,0,0.44902691001610678,0,1.2311101535809923E-4,1.2311101535809923E-4,1.2311101535809923E-4,{"$f":"SUM(D62:P62)","v":1}]
[48]
[49]
[50," Lighting",null,{"$f":"D20+D21","v":0},0,0,9880.5833333333285,0,0,2221.4166666666697,433.58333333333297,0,0,0,0,0,{"$f":"SUM(D65:P65)","v":12535.58333333333}]
[51]
[52,"FACTOR 46",null,{"$f":"D65/$Q$65","v":0},0,0,0.78820291569997392,0,0,0.17720887872522914,3.4588205574797054E-2,0,0,0,0,0,{"$f":"SUM(D67:P67)","v":1.0000000000000002}]
[53]
[54]
[55," Ave Customers",null,{"$f":"D34","v":702594.75000000023},{"$f":"E34","v":30299.107499999995},{"$f":"F34","v":9090.9866666666458},{"$f":"G34","v":0},{"$f":"H34","v":6716.5450000000119},{"$f":"$G$125+$G$126","v":6727.8324812024048},{"$f":"J34","v":2465.7725000000037},481.27749999999963,116642.6466666667,7.8933333333333575,31.59,122.83,122.83,{"$f":"SUM(D70:P70)","v":875304.0616478693}]
[56]
[57,"FACTOR 47",null,{"$f":"D70/$Q$70","v":0.80268649579584694},3.4615522568189776E-2,1.0386089891496364E-2,0,7.6733849347794371E-3,7.6862804321236886E-3,2.8170467932684771E-3,5.49840359581943E-4,0.13325957433245805,9.017818697737071E-6,3.609031579326603E-5,1.4032837888214203E-4,1.4032837888214203E-4,{"$f":"SUM(D72:P72)","v":0.99999999999999989}]
[58]
[59]
[60," Ave Customers",null,{"$f":"D45","v":702594.75000000023},{"$f":"E45","v":14783.622499999999},{"$f":"F45","v":280.106666666666},{"$f":"G45","v":9084.6166666666631},{"$f":"H45","v":1177.1100000000022},{"$f":"$I$125+$I$126","v":1469.4623406480628},{"$f":"J45","v":2043.7033333333361},398.89666666666636,72134.268333333355,10.6666666666667,7.38,7.38,7.38,{"$f":"SUM(D75:P75)","v":803999.34317398164}]
[61]
[62,"FACTOR 48",null,{"$f":"D75/$Q$75","v":0.87387478107424532},1.838760519584267E-2,3.4839166106887258E-4,1.129928369195296E-2,1.4640683602465097E-3,1.8276909715460776E-3,2.5419216454398126E-3,4.9614053799089614E-4,8.9719312516557417E-2,1.3267009180078999E-5,9.1791119764671287E-6,9.1791119764671287E-6,9.1791119764671287E-6,{"$f":"SUM(D77:P77)","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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Weighted Customer Factors"]
[]
[null,"A","B","C","D","E","F","G","H"]
[]
[null,null,null,"COS","Average","Account","Total Acct 902","Account","Total Acct 903"]
[null,null,null,"Schedule","Customers",902,"Customers",903,"Customers"]
[null,"Description",null,null,"(F 40)","Weighting","(F 41)","Weighting","(F 42)"]
[]
[1,"Residential",null,1,670620.8333333336,1,{"$f":"E97*F97","v":670620.8333333336},1,{"$f":"E97*H97","v":670620.8333333336}]
[{"$f":"A97+1","v":2},null,null,2,351.66666666666703,{"$f":"$F$97","v":1},{"$f":"E98*F98","v":351.66666666666703},{"$f":"$H$97","v":1},{"$f":"E98*H98","v":351.66666666666703}]
[3,null,null,3,31622.25,{"$f":"F98","v":1},{"$f":"E99*F99","v":31622.25},{"$f":"H98","v":1},{"$f":"E99*H99","v":31622.25}]
[4,null,null,25,10.6666666666667,0.74,{"$f":"E100*F100","v":7.8933333333333575},{"$f":"H97","v":1},{"$f":"E100*H100","v":10.6666666666667}]
[5," Total",null,null,{"$f":"SUM(E97:E100)","v":702605.41666666686},null,{"$f":"SUM(G97:G100)","v":702602.64333333354},null,{"$f":"SUM(I97:I100)","v":702605.41666666686}]
[6]
[7]
[8,"Commercial",null,6,13167.416666666668,2.0699999999999998,{"$f":"E104*F104","v":27256.552500000002},1.01,{"$f":"E104*H104","v":13299.090833333335}]
[9,null,null,8,155.74999999999966,32.78,{"$f":"E105*F105","v":5105.4849999999888},{"$f":"+H104","v":1.01},{"$f":"E105*H105","v":157.30749999999966}]
[10,null,null,9,27.0833333333333,42.11,{"$f":"E106*F106","v":1140.4791666666652},7.38,{"$f":"E106*H106","v":199.87499999999974}]
[11,null,null,23,73088.250000000029,1.52,{"$f":"E107*F107","v":111094.14000000004},0.94,{"$f":"E107*H107","v":68702.955000000016}]
[{"$f":"A107+1","v":12}," Total",null,null,{"$f":"SUM(E104:E107)","v":86438.500000000029},null,{"$f":"SUM(G104:G107)","v":144596.65666666671},null,{"$f":"SUM(I104:I107)","v":82359.228333333347}]
[13]
[14]
[15,"Industrial",null,6,1465.8333333333301,{"$f":"+F104","v":2.0699999999999998},{"$f":"E111*F111","v":3034.2749999999928},{"$f":"H104","v":1.01},{"$f":"E111*H111","v":1480.4916666666634}]
[16,null,null,8,121.583333333333,{"$f":"F105","v":32.78},3985.5016666666561,{"$f":"H105","v":1.01},122.79916666666634]
[17,null,null,9,128.416666666667,{"$f":"+F106","v":42.11},5407.6258333333471,{"$f":"+H106","v":7.38},947.71500000000242]
[18,null,null,23,3647.3333333333298,{"$f":"+F107","v":1.52},5543.9466666666613,{"$f":"+H107","v":0.94},3428.4933333333297]
[{"$f":"A114+1","v":19},null,null,{"$f":"O$14","v":"Cust B"},1,122.83,122.83,7.38,7.38]
[{"$f":"A115+1","v":20},null,null,{"$f":"P$14","v":"Cust C"},1,122.83,122.83,{"$f":"H115","v":7.38},7.38]
[21,null,null,{"$f":"N$14","v":"Cust A"},1,31.59,31.59,{"$f":"H115","v":7.38},7.38]
[22," Total",null,null,{"$f":"SUM(E111:E117)","v":5366.1666666666597},null,{"$f":"SUM(G111:G117)","v":18248.599166666663},null,{"$f":"SUM(I111:I117)","v":6001.6391666666623}]
[23]
[24]
[25,"Irrigation - annual cust",null,10,2662.6666666666702,4.67,{"$f":"E121*F121","v":12434.65333333335},1.02,{"$f":"E121*H121","v":2715.9200000000037}]
[26,null,null,"TOD",93.9166666666667,{"$f":"$F$121","v":4.67},{"$f":"E122*F122","v":438.59083333333348},{"$f":"$H$121","v":1.02},{"$f":"E122*H122","v":95.79500000000003}]
[27," Total",null,null,{"$f":"SUM(E121:E122)","v":2756.5833333333367},null,{"$f":"G121+G122","v":12873.244166666684},null,{"$f":"SUM(I121:I122)","v":2811.7150000000038}]
[28]
[29,"Irrigation - ave billings",null,10,1389.716200689393,{"$f":"$F$121","v":4.67},{"$f":"E125*F125","v":6489.9746572194654},{"$f":"$H$121","v":1.02},{"$f":"E125*H125","v":1417.5105247031809}]
[30,null,null,"TOD",50.93315288713913,{"$f":"$F$121","v":4.67},{"$f":"E126*F126","v":237.85782398293972},{"$f":"$H$121","v":1.02},{"$f":"E126*H126","v":51.951815944881915}]
[31," Total",null,null,{"$f":"SUM(E125:E126)","v":1440.6493535765321},null,{"$f":"G125+G126","v":6727.8324812024048},null,{"$f":"SUM(I125:I126)","v":1469.4623406480628}]
[32]
[33]
[34,"Street Lighting",null,11,968.75,0,{"$f":"E130*F130","v":0},0.92,{"$f":"E130*H130","v":891.25}]
[35,null,null,12,807.08333333333303,0,{"$f":"E131*F131","v":0},{"$f":"$H$130","v":0.92},{"$f":"E131*H131","v":742.51666666666642}]
[36,null,null,"77",1,0,{"$f":"E132*F132","v":0},0,{"$f":"E132*H132","v":0}]
[37,null,null,"15 - TOSS",2221.4166666666697,1.1100000000000001,{"$f":"E133*F133","v":2465.7725000000037},{"$f":"$H$130","v":0.92},{"$f":"E133*H133","v":2043.7033333333361}]
[38,null,null,"15 - MONL",433.58333333333297,1.1100000000000001,{"$f":"E134*F134","v":481.27749999999963},{"$f":"$H$130","v":0.92},{"$f":"E134*H134","v":398.89666666666636}]
[39," Total",null,null,{"$f":"SUM(E130:E134)","v":4431.8333333333358},null,{"$f":"SUM(G130:G134)","v":2947.0500000000034},null,{"$f":"SUM(I130:I134)","v":4076.3666666666691}]
[40]
[41]
[42,"Area Lighting",null,7,8098.7499999999964,0,{"$f":"E138*F138","v":0},{"$f":"$H$130","v":0.92},{"$f":"E138*H138","v":7450.8499999999967}]
[43,null,null,"Post-Top",5,0,{"$f":"E139*F139","v":0},0,{"$f":"E139*H139","v":0}]
[44," Total",null,null,{"$f":"SUM(E138:E139)","v":8103.7499999999964},null,{"$f":"SUM(G138:G139)","v":0},null,{"$f":"SUM(I138:I139)","v":7450.8499999999967}]
[45]
[46]
[47,"OSPA",null,6,4,{"$f":"+F111","v":2.0699999999999998},{"$f":"E143*F143","v":8.2799999999999994},{"$f":"+H111","v":1.01},{"$f":"E143*H143","v":4.04}]
[48,null,null,8,0,{"$f":"F143","v":2.0699999999999998},{"$f":"E144*F144","v":0},{"$f":"+H112","v":1.01},{"$f":"E144*H144","v":0}]
[49,null,null,9,4,{"$f":"+F113","v":42.11},{"$f":"E145*F145","v":168.44},{"$f":"+H113","v":7.38},{"$f":"E145*H145","v":29.52}]
[50,null,null,23,3,{"$f":"+F114","v":1.52},{"$f":"E146*F146","v":4.5600000000000005},{"$f":"+H114","v":0.94},{"$f":"E146*H146","v":2.82}]
[51," Total",null,null,{"$f":"SUM(E143:E146)","v":11},null,{"$f":"SUM(G143:G146)","v":181.28},null,{"$f":"SUM(I143:I146)","v":36.380000000000003}]
[52]
[53]
[54]
[55,{"$f":"Inputs!$C$5","v":"State of Utah"},null,null,{"$f":"E101+E108+E118+E123+E135+E140+E147","v":809713.25000000023}," ",{"$f":"G101+G108+G118+G123+G135+G140+G147","v":881449.47333333362},null,{"$f":"I101+I108+I118+I123+I135+I140+I147","v":805341.59583333356}]

{"sheet":"Cust Advances","index":29,"n_rows":67,"n_cols":18,"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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Customer Advances Factor"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N",null,null,"O"]
[]
[null,null,null,{"$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$10","v":"General"},{"$f":"'Hot Sheet'!R$10","v":"Mobile"}]
[null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"},{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},{"$f":"'Hot Sheet'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Hot Sheet'!#REF!","v":{"$error":"#REF!"}},"Total"]
[]
[]
[1,"Revenue"]
[{"$f":"A17+1","v":2},"  Residential",{"$f":"Revenues!D28","v":604241736.32880831},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C18:Q18)","v":604241736.32880831}]
[3,"  Com / Ind",null,{"$f":"Revenues!E28","v":431836542.31014055},{"$f":"Revenues!F28","v":127021072.61576164},null,{"$f":"Revenues!H28","v":197398198.52244687},null,null,null,{"$f":"Revenues!L28","v":114530130.73497279},null,null,null,null,null,null,{"$f":"SUM(C19:Q19)","v":870785944.18332183}]
[{"$f":"A19+1","v":4},"  Irrigation",null,null,null,null,null,{"$f":"Revenues!I28","v":13221922.649592323},null,null,null,null,null,null,null,null,null,{"$f":"SUM(C20:Q20)","v":13221922.649592323}]
[{"$f":"A20+1","v":5},"  Lighting",null,null,null,{"$f":"Revenues!G28","v":13381663.414711336},null,null,{"$f":"Revenues!J28","v":524612.77142473403},{"$f":"Revenues!K28","v":1112425.1399999999},null,null,null,null,null,null,null,{"$f":"SUM(C21:Q21)","v":15018701.326136071}]
[{"$f":"A20+1","v":5}]
[6,"Customer Advances"]
[7,"  Residential",{"$f":"$C39*(C18/$C18)","v":470665},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C24:Q24)","v":470665}]
[8,"  Com / Ind",null,{"$f":"$C$40*(D19/$D19)","v":82869.769999999975},{"$f":"$C$41*(E19/$E19)","v":43835.130000000005},null,{"$f":"$C$42*(G19/$G19)","v":1670368.4700000002},null,null,null,{"$f":"$C$43*(K19/$K19)","v":473257.36000000004},null,null,null,null,null,null,{"$f":"SUM(C25:Q25)","v":2270330.73}]
[{"$f":"A25+1","v":9},"  Irr",null,null,null,null,null,{"$f":"$C45*(H20/$H20)","v":6614},null,null,null,null,null,null,null,null,null,{"$f":"SUM(C26:Q26)","v":6614}]
[{"$f":"A26+1","v":10},"  Lighting",null,null,null,{"$f":"$C$44*(F21/$R$21)","v":216855.4555794991},null,null,{"$f":"$C$44*(I21/$R$21)","v":8501.5695003257115},{"$f":"$C$44*(J21/$R$21)","v":18027.31492017518},null,null,null,null,null,null,null,{"$f":"SUM(C27:Q27)","v":243384.34}]
[{"$f":"A27+1","v":11},"Total Cust Advances",{"$f":"SUM(C24:C27)","v":470665},{"$f":"SUM(D24:D27)","v":82869.769999999975},{"$f":"SUM(E24:E27)","v":43835.130000000005},{"$f":"SUM(F24:F27)","v":216855.4555794991},{"$f":"SUM(G24:G27)","v":1670368.4700000002},6614,8501.5695003257115,18027.31492017518,473257.36000000004,0,0,0,0,{"$f":"SUM(P24:P26)","v":0},{"$f":"SUM(Q24:Q26)","v":0},{"$f":"SUM(R24:R27)","v":2990994.07}]
[12,null,null,null,null,0]
[13,"FACTOR 50",{"$f":"C28/$R$28","v":0.15736072656272435},2.7706430725220388E-2,1.4655706087708829E-2,7.2502803584461512E-2,0.55846599187674095,2.2113049525370673E-3,2.842389286423999E-3,6.0271984826018666E-3,0.15822744844158118,0,0,0,0,0,0,{"$f":"SUM(C30:Q30)","v":1.0000000000000002}]
[14]
[15]
[16,"Security Deposits",{"$f":"+C51+C52+C66","v":2356132.08},{"$f":"C53+C54+C55","v":270785.48},{"$f":"+C56","v":743195.43},{"$f":"C57+C58+C59","v":9664},{"$f":"C61+C62","v":2582720},{"$f":"C63","v":64993},0,{"$f":"+C60","v":369},{"$f":"C64","v":2401463.13},0,0,{"$f":"C65","v":606345},null,null,null,{"$f":"SUM(C33:Q33)","v":9035667.120000001}]
[17]
[18,"FACTOR 51",{"$f":"C33/$R33","v":0.26075906169504837},2.9968509951039449E-2,8.2251306973778818E-2,1.0695391797479142E-3,0.28583611654786145,7.1929387323423216E-3,0,4.0838157835987204E-5,0.26577596298169065,0,0,6.7105725780654907E-2,0,0,0,{"$f":"SUM(C35:Q35)","v":0.99999999999999978}]
[]
[]
[null,"Contribution in Aid of Construction"]
[null,"   UT   Residential",470665]
[null,"   UT   Schedule 6",82869.769999999975]
[null,"   UT   Schedule 8",43835.130000000005]
[null,"   UT   Schedule 9",1670368.4700000002]
[null,"   UT   Schedule 23",473257.36000000004]
[null,"   UT   Streetlighting",243384.34]
[null,"   UT   Irrigation",6614]
[null,"Total",{"$f":"SUM(C39:C45)","v":2990994.07}]
[]
[]
[]
[null,"Deposits Charged by State"]
[null,"08RESD0001",2353212.08,"Res"]
[null,"08RESD0002",360,"Res"]
[null,"08GNSV0006",152515,"Sch 6"]
[null,"08GNSV006A",117470.48,"Sch 6"]
[null,"08GNSV006B",800,"Sch 6"]
[null,"08GNSV0008",743195.43,"Sch 8"]
[null,"08OALT007N",9263,"Sch 7,11,12"]
[null,"08OALT007R",400,"Sch 7,11,12"]
[null,"08SLCU012E",1,"Sch 12"]
[null,"08MONL0015",369,"Sch 15 (MONL)"]
[null,"08GNSV0009",895520,"Sch 9"]
[null,"08GNSV09M",1687200,"Sch 9"]
[null,"08APSV0010",64993,"Sch 10"]
[null,"08GNSV0023",{"$f":"2398463.13+3000","v":2401463.13},"Sch 23"]
[null,"08SPCL0002",606345,"Spec Contract"]
[null,"08NETMT135",2560,"Net metering"]
[null,"Total ",{"$f":"SUM(C51:C66)","v":9035667.120000001}]

{"sheet":"MetersServices","index":30,"n_rows":426,"n_cols":17,"rows_kept":426,"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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Meter & Services Factor"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,null,null,{"$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$10","v":"General"},{"$f":"'Hot Sheet'!R$10","v":"Mobile"}]
[null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
[null,"Description",{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},"Total"]
[]
[]
[1,"Average Customer",{"$f":"$D$48+$D$49+$D$50","v":702594.75000000023},{"$f":"$D$56+$D$57+$D$66+$D$67+$D$89","v":14637.249999999998},{"$f":"D58+D59+D68+D69+D90","v":277.33333333333269},0,{"$f":"$D$60+$D$70+D91","v":159.50000000000028},{"$f":"$D$79+$D$80","v":2756.5833333333367},{"$f":"$D$84","v":2221.4166666666697},{"$f":"$D$85","v":433.58333333333297},{"$f":"$D$61+$D$62+$D$71+$D$72+D92","v":76738.583333333358},{"$f":"$D$51+$D$52","v":10.6666666666667},{"$f":"D75","v":1},{"$f":"D73","v":1},{"$f":"D74","v":1},{"$f":"SUM(C17:O17)","v":799832.66666666698},{"$f":"P17-D96","v":0}]
[{"$f":"A17+1","v":2}]
[3]
[4,"Meter Cost",{"$f":"$F$48+$F$49+$F$50","v":70376102.404241651},{"$f":"$F$56+$F$57+$F$66+$F$67+$F$89","v":10989518.839118565},{"$f":"F58+F59+F68+F69+F90","v":1334619.1909604489},0,{"$f":"$F$60+$F$70+$F$91","v":4087985.0000000079},{"$f":"($F$79+$F$80)","v":1128514.7265845831},{"$f":"$F$84","v":212062.93572979677},{"$f":"$F$85","v":41391.133833594555},{"$f":"$F$61+$F$62+$F$71+$F$72+$F$92","v":13206106.545106899},{"$f":"($F$51+$F$52)","v":20395.954387538273},{"$f":"$F75","v":319804.5},{"$f":"$F73","v":319804.5},{"$f":"$F74","v":319804.5},{"$f":"SUM(C20:O20)","v":102356110.22996311}]
[5]
[6]
[7,"FACTOR 60",{"$f":"C20/$P$20","v":0.6875613214113736},{"$f":"D20/$P$20","v":0.10736553796767434},1.3038979187094592E-2,0,3.9938846746086255E-2,1.1025377225152002E-2,2.0718151095558022E-3,4.0438361462350652E-4,0.12902118413289432,1.9926464909339321E-4,3.1244299854839772E-3,3.1244299854839772E-3,3.1244299854839772E-3,{"$f":"SUM(C23:O23)","v":0.99999999999999978}]
[8]
[9]
[10,"Service Cost",{"$f":"$H$48+$H$49+$H$50","v":318282887.30250299},{"$f":"$H$56+$H$57+$H$66+$H$67+$H$89","v":31727156.353391536},{"$f":"H58+H59+H68+H69","v":1177902.9757625007},0,{"$f":"$H$60+$H$70+$H$91","v":0},{"$f":"$H$79+$H$80","v":0},{"$f":"$H$84","v":1293911.7327067947},{"$f":"$H$85","v":252549.90228733307},{"$f":"$H$61+$H$62+$H$71+$H$72+$H$92","v":52518673.55606778},{"$f":"$H$51+$H$52","v":0},0,0,0,{"$f":"SUM(C26:O26)","v":405253081.82271886}]
[11]
[12]
[13,"FACTOR 70",{"$f":"C26/$P$26","v":0.78539288552958697},7.8289734924880422E-2,2.9065861028486481E-3,0,0,0,3.1928485944810818E-3,6.2319057797520462E-4,0.12959475427022782,0,0,0,0,{"$f":"SUM(C29:O29)","v":1.0000000000000002}]
[]
[]
[]
[]
[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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Meter & Service Data"]
[]
[null,"A","B","C","D","E","F","G"]
[]
[null,null,"COS",null,"Average","Total","Average","Total"]
[null,"Class/Schedule","Col","Avg Custs","Metering Cost","Metering Cost","Services Cost","Services Cost"]
[]
[1,"Residential"]
[{"$f":"A47+1","v":2}," Sch 001               sec",1,{"$f":"'Cust Factors'!E97","v":670620.8333333336},{"$f":"F356","v":100.16599526859777},{"$f":"D48*E48","v":67173403.218689784},{"$f":"E270","v":453.01062568785619},{"$f":"G48*D48","v":303798363.30764496}]
[3," Sch 002               sec",1,{"$f":"'Cust Factors'!E98","v":351.66666666666703},{"$f":"E48","v":100.16599526859777},{"$f":"D49*E49","v":35225.041669456921},{"$f":"G48","v":453.01062568785619},{"$f":"G49*D49","v":159308.73670022958}]
[4," Sch 003               sec",1,{"$f":"'Cust Factors'!E99","v":31622.25},{"$f":"E49","v":100.16599526859777},{"$f":"D50*E50","v":3167474.1438824157},{"$f":"G49","v":453.01062568785619},{"$f":"G50*D50","v":14325215.25815781}]
[5," Sch 025               sec",25,{"$f":"(8)/(11)*'Cust Factors'!E$100","v":7.7575757575757818},{"$f":"E48","v":100.16599526859777},{"$f":"D51*E51","v":777.04529662912455},0,{"$f":"G51*D51","v":0}]
[6," Sch 025               pri",25,{"$f":"(3)/(11)*'Cust Factors'!E$100","v":2.9090909090909181},{"$f":"D415","v":6744},{"$f":"D52*E52","v":19618.90909090915},0,{"$f":"G52*D52","v":0}]
[7,"Total",null,{"$f":"SUM(D48:D52)","v":702605.41666666686},null,{"$f":"SUM(F48:F52)","v":70396498.358629182},null,{"$f":"SUM(H48:H52)","v":318282887.30250299}]
[8]
[9,"Commercial"]
[10," Sch 006           sec",6,{"$f":"('Cust Factors'!$E$104)*C125","v":13018.393829866109},{"$f":"+$G$125","v":663.45501049980317},{"$f":"D56*E56","v":8637118.6150843911},{"$f":"I125","v":2192.3680918926179},{"$f":"G56*D56","v":28541111.240290191}]
[11," Sch 006           pri",6,{"$f":"('Cust Factors'!$E$104)*C141","v":149.02283680055825},{"$f":"+$G$141","v":8382.4508670520227},1249176.6075493917,0,0]
[12," Sch 008           sec",8,{"$f":"('Cust Factors'!E105)*C162","v":107.17711864406756},{"$f":"G162","v":2075.1871921182269},222412.58389830464,{"$f":"I162","v":6172.1067020522423},661508.61228969775]
[13," Sch 008           pri",8,{"$f":"('Cust Factors'!E105)*C172","v":48.572881355932104},{"$f":"G172","v":10851.891304347826},527107.62881355826,0,0]
[14," Sch 009           sub trn",9,{"$f":"'Cust Factors'!E106","v":27.0833333333333},{"$f":"D418","v":25630},694145.83333333244,0,0]
[15," Sch 023           sec",23,{"$f":"('Cust Factors'!$E$107)*C234","v":73046.173238176314},{"$f":"+$G$234","v":172.02160519665873},12565519.973904304,{"$f":"I234","v":684.77840485737227},50020441.990973651]
[16," Sch 023           pri",23,{"$f":"(+'Cust Factors'!$E$107)*C246","v":42.076761823711273},{"$f":"+$G$246","v":294.53598713145527},12393.120579041932,0,0]
[{"$f":"A62+1","v":17},"Total",null,{"$f":"SUM(D56:D62)","v":86438.500000000029},null,{"$f":"SUM(F56:F62)","v":23907874.363162324},null,{"$f":"SUM(H56:H62)","v":79223061.843553543}]
[18]
[19,"Industrial"]
[20," Sch 006           sec",6,{"$f":"('Cust Factors'!$E$111)*C125","v":1449.2436979371068},{"$f":"E56","v":663.45501049980317},{"$f":"D66*E66","v":961507.9928316368},{"$f":"+G56","v":2192.3680918926179},{"$f":"G66*D66","v":3177275.6407337766}]
[21," Sch 006           pri",6,{"$f":"('Cust Factors'!$E$111)*C141","v":16.589635396223088},{"$f":"+E57","v":8382.4508670520227},139061.80361114716,{"$f":"G57","v":0},0]
[22," Sch 008           sec",8,{"$f":"'Cust Factors'!E112*C162","v":83.665819209039327},{"$f":"E58","v":2075.1871921182269},173622.23644067755,6172.1067020522423,516394.36347280286]
[23," Sch 008           pri",8,{"$f":"'Cust Factors'!E112*C172","v":37.917514124293682},{"$f":"E59","v":10851.891304347826},411476.74180790846,0,0]
[24," Sch 009           sub trn",9,{"$f":"'Cust Factors'!E113","v":128.416666666667},{"$f":"+E60","v":25630},3291319.1666666754,0,0]
[{"$f":"A70+1","v":25}," Sch 023           sec",23,{"$f":"('Cust Factors'!$E$114)*C234","v":3645.2335707044758},{"$f":"+E61","v":172.02160519665873},627058.93014933192,684.77840485737227,2496177.2298795544]
[26," Sch 023           pri",23,{"$f":"(+'Cust Factors'!$E$114)*C246","v":2.0997626288541507},{"$f":"+E62","v":294.53598713145527},618.45565863129684,0,0]
[{"$f":"A72+1","v":27},{"$f":"N$14","v":"Cust B"},"spec contract",{"$f":"'Cust Factors'!$E$115","v":1},{"$f":"F418","v":319804.5},319804.5,0,0]
[28,{"$f":"O$14","v":"Cust C"},"spec contract",{"$f":"'Cust Factors'!$E$116","v":1},{"$f":"$E$73","v":319804.5},319804.5,0,0]
[29,{"$f":"M$14","v":"Cust A"},"spec contract",{"$f":"'Cust Factors'!$E$117","v":1},{"$f":"$E$73","v":319804.5},319804.5,0,0]
[30,"Total",null,{"$f":"SUM(D66:D75)","v":5366.1666666666597},null,{"$f":"SUM(F66:F75)","v":6564078.8271660088},null,{"$f":"SUM(H66:H75)","v":6189847.2340861335}]
[31]
[32,"Irrigation"]
[33," Sch 010           sec",10,{"$f":"+D81-D80","v":2753.5833333333367},{"$f":"G200","v":402.4874472358739},{"$f":"D79*E79","v":1108282.7265845831},null,{"$f":"G79*D79","v":0}]
[34," Sch 010           pri",10,3,{"$f":"G209","v":6744},{"$f":"D80*E80","v":20232},null,{"$f":"G80*D80","v":0}]
[35,"Total",null,{"$f":"'Cust Factors'!$E$123","v":2756.5833333333367},null,{"$f":"SUM(F79:F80)","v":1128514.7265845831},null,{"$f":"SUM(H79:H80)","v":0}]
[36]
[37,"Street Lighting"]
[38," Sch 15 - TS     sec",15,{"$f":"'Cust Factors'!E133","v":2221.4166666666697},{"$f":"$F$363","v":95.462926389224506},{"$f":"D84*E84","v":212062.93572979677},{"$f":"H111","v":582.47142560984037},{"$f":"G84*D84","v":1293911.7327067947}]
[39," Sch 15 - MNL  sec",15,{"$f":"'Cust Factors'!E134","v":433.58333333333297},{"$f":"$F$363","v":95.462926389224506},{"$f":"D85*E85","v":41391.133833594555},{"$f":"H111","v":582.47142560984037},{"$f":"G85*D85","v":252549.90228733307}]
[40,"Total",null,{"$f":"SUM(D84:D85)","v":2655.0000000000027},null,{"$f":"SUM(F84:F85)","v":253454.06956339133},null,{"$f":"SUM(H84:H85)","v":1546461.6349941278}]
[41]
[42,"OSPA"]
[43," Sch 006            sec",6,{"$f":"'Cust Factors'!E143","v":4},{"$f":"+E56","v":663.45501049980317},{"$f":"D89*E89","v":2653.8200419992127},{"$f":"G66","v":2192.3680918926179},{"$f":"G89*D89","v":8769.4723675704718}]
[44," Sch 008            pri",8,{"$f":"'Cust Factors'!E144","v":0},{"$f":"E59","v":10851.891304347826},{"$f":"D90*E90","v":0},{"$f":"G69","v":0},{"$f":"G90*D90","v":0}]
[45," Sch 009           sub trn",9,{"$f":"'Cust Factors'!E145","v":4},{"$f":"E70","v":25630},{"$f":"D91*E91","v":102520},{"$f":"G70","v":0},{"$f":"G91*D91","v":0}]
[46," Sch 023           sec",23,{"$f":"'Cust Factors'!E146","v":3},{"$f":"E71","v":172.02160519665873},{"$f":"D92*E92","v":516.06481558997621},{"$f":"G71","v":684.77840485737227},{"$f":"G92*D92","v":2054.3352145721169}]
[47,"Total",null,{"$f":"SUM(D89:D92)","v":11},null,{"$f":"SUM(F89:F92)","v":105689.88485758918},null,{"$f":"SUM(H89:H92)","v":10823.807582142588}]
[48]
[49]
[50,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"+D53+D63+D76+D81+D86+D93","v":799832.66666666686},null,{"$f":"+F53+F63+F76+F81+F86+F93","v":102356110.22996308},null,{"$f":"+H53+H63+H76+H81+H86+H93","v":405253081.82271898}]
[]
[]
[]
[]
[]
["Schedule 06 - Weighted Meter Costs"]
[]
[null,"A","B","C","D","E","F","G","H"]
[]
[null,null,null,null,"% of",null,"Weighted","Service","Wgt Service"]
["Line","Load Class",null,"Customers","Customers","Meter Cost","Meter Cost","Drop Cost","Drop Cost"]
[]
[null,"Secondary Voltage",null,null,null,null,"(C)*(D)"]
[1,"0 kW"]
[{"$f":"+A110+1","v":2},"     1 Phase (sec)",null,6,{"$f":"D111/$D$125","v":3.9700919737973932E-4},{"$f":"F363","v":95.462926389224506},{"$f":"+E111*F111","v":3.7899659785307155E-2},{"$f":"F277","v":582.47142560984037},{"$f":"+E111*H111","v":0.23124651317799527}]
[{"$f":"+A111+1","v":3},"     3 Phase (sec)",null,12,{"$f":"D112/$D$125","v":7.9401839475947865E-4},{"$f":"F368","v":290.99379038369813},{"$f":"+E112*F112","v":0.23105442232544021},{"$f":"F281","v":815.99412618340125},{"$f":"+E112*H112","v":0.64791434620530775}]
[4,"1-30 kW"]
[5,"     1 Phase (sec)",null,510,{"$f":"D114/$D$125","v":3.3745781777277842E-2},{"$f":"F373","v":211.52304757036742},{"$f":"+E114*F114","v":7.1380106041743794},{"$f":"F285","v":651.92433142146353},{"$f":"+E114*H114","v":21.999696223446463}]
[6,"     3 Phase (sec)",null,310,{"$f":"D115/$D$125","v":2.0512141864619863E-2},{"$f":"F378","v":290.99379038369813},{"$f":"+E115*F115","v":5.9689059100738708},{"$f":"F289","v":894.07477023011529},{"$f":"+E115*H115","v":18.339388524537533}]
[7,"31-100 kW"]
[8,"     1 Phase (sec)",null,1077,{"$f":"D117/$D$125","v":7.1263150929663205E-2},{"$f":"F385","v":212.66432899326534},{"$f":"+E117*F117","v":15.155130174402618},{"$f":"F296","v":1175.665468868772},{"$f":"+E117*H117","v":83.78162575078855}]
[9,"     3 Phase (sec)",null,7962,{"$f":"D118/$D$125","v":0.52683120492291402},{"$f":"F390","v":290.99379038369813},{"$f":"+E118*F118","v":153.30460921292956},{"$f":"F300","v":1652.4529058116232},{"$f":"+E118*H118","v":870.56375544710795}]
[10,"101-1000 kW"]
[11,"     1 Phase (sec)",null,58,{"$f":"D120/$D$125","v":3.8377555746708131E-3},{"$f":"F399","v":946},{"$f":"+E120*F120","v":3.6305167736385893},{"$f":"F311","v":3718.1319190104346},{"$f":"+E120*H120","v":14.269281499543784}]
[12,"     3 Phase (sec)",null,5164,{"$f":"D121/$D$125","v":0.34169258254482898},{"$f":"F402","v":1393},{"$f":"+E121*F121","v":475.97776748494675},{"$f":"F315","v":3443.0268813489047},{"$f":"+E121*H121","v":1176.4567468593757}]
[13,"+1000 kW"]
[14,"     3 Phase (sec)",null,14,{"$f":"D123/$D$125","v":9.2635479388605835E-4},{"$f":"F411","v":2171},{"$f":"+E123*F123","v":2.0111162575266328},{"$f":"F326","v":6561.6724483449652},{"$f":"+E123*H123","v":6.0784367284344283}]
[15]
[16,"Total Secondary",{"$f":"+D125/$D$143","v":0.98868245453356007},{"$f":"SUM(D111:D124)","v":15113},{"$f":"SUM(E111:E124)","v":1},null,{"$f":"SUM(G111:G123)","v":663.45501049980317},null,{"$f":"SUM(I111:I123)","v":2192.3680918926179}]
[17]
[1,"Primary Voltage"]
[{"$f":"A127+1","v":2},"0 kW"]
[{"$f":"A128+1","v":3},"     3 Phase (pri)",null,1,{"$f":"+D129/$D$141","v":5.7803468208092483E-3},{"$f":"D416","v":8350},{"$f":"+E129*F129","v":48.265895953757223}]
[4,"1-30 kW"]
[5,"     1 Phase (pri)",null,0,{"$f":"+D131/$D$141","v":0},{"$f":"$F$129","v":8350},{"$f":"+E131*F131","v":0}]
[6,"     3 Phase (pri)",null,4,{"$f":"+D132/$D$141","v":2.3121387283236993E-2},{"$f":"$F$129","v":8350},{"$f":"+E132*F132","v":193.06358381502889}]
[7,"31-100 kW"]
[8,"     1 Phase (pri)",null,7,{"$f":"+D134/$D$141","v":4.046242774566474E-2},{"$f":"$F$129","v":8350},{"$f":"+E134*F134","v":337.86127167630059}]
[9,"     3 Phase (pri)",null,24,{"$f":"+D135/$D$141","v":0.13872832369942195},{"$f":"$F$129","v":8350},{"$f":"+E135*F135","v":1158.3815028901734}]
[10,"101-1000 kW"]
[11,"     1 Phase (pri)",null,2,{"$f":"+D137/$D$141","v":1.1560693641618497E-2},{"$f":"$F$129","v":8350},{"$f":"+E137*F137","v":96.531791907514446}]
[12,"     3 Phase (pri)",null,133,{"$f":"+D138/$D$141","v":0.76878612716763006},{"$f":"$F$129","v":8350},{"$f":"+E138*F138","v":6419.3641618497113}]
[13,"+1000 kW"]
[14,"     3 Phase (pri)",null,2,{"$f":"D140/$D$141","v":1.1560693641618497E-2},{"$f":"D417","v":11157},{"$f":"+E140*F140","v":128.98265895953756}]
[15,"Total Primary",{"$f":"+D141/$D$143","v":1.131754546643988E-2},{"$f":"SUM(D129:D140)","v":173},{"$f":"SUM(E129:E140)","v":1},null,{"$f":"SUM(G129:G140)","v":8382.4508670520227}]
[16]
[17,"Total Schedule 6",{"$f":"+C125+C141","v":1},{"$f":"+D125+D141","v":15286}]
[]
[]
[]
["Schedule 08 - Weighted Meter Costs"]
[]
[null,"A","B","C","D","E","F","G","H"]
[]
[null,null,null,null,"% of",null,"Weighted","Service","Wgt Service"]
["Line","Load Class",null,"Customers","Customers","Meter Cost","Meter Cost","Drop Cost","Drop Cost"]
[]
[null,"Secondary Voltage",null,null,null,null,"(C)*(D)"]
[1,"< 1000 kW"]
[{"$f":"+A155+1","v":2},"     1 Phase (sec)",null,0,{"$f":"D156/$D$162","v":0},{"$f":"F399","v":946},{"$f":"+E156*F156","v":0},{"$f":"G311","v":3718.6162361623619},{"$f":"+E156*H156","v":0}]
[{"$f":"+A156+1","v":3},"     3 Phase (sec)",null,25,{"$f":"D157/$D$162","v":0.12315270935960591},{"$f":"F402","v":1393},{"$f":"+E157*F157","v":171.55172413793105},{"$f":"G315","v":3443.3579335793356},{"$f":"+E157*H157","v":424.05885881518913}]
[4,"+1000 kW"]
[5,"     1 Phase (sec)",null,0,{"$f":"D159/$D$162","v":0},{"$f":"F160","v":2171},{"$f":"+E159*F159","v":0},{"$f":"G326","v":6555.3579335793356},{"$f":"+E159*H159","v":0}]
[6,"     3 Phase (sec)",null,178,{"$f":"D160/$D$162","v":0.87684729064039413},{"$f":"$F$411","v":2171},{"$f":"+E160*F160","v":1903.6354679802957},{"$f":"H159","v":6555.3579335793356},{"$f":"+E160*H160","v":5748.0478432370528}]
[7]
[8,"Total Secondary",{"$f":"D162/$D$174","v":0.68813559322033901},{"$f":"SUM(D156:D160)","v":203},{"$f":"SUM(E156:E160)","v":1},null,{"$f":"SUM(G156:G160)","v":2075.1871921182269},null,{"$f":"SUM(I156:I160)","v":6172.1067020522423}]
[9]
[1,"Primary Voltage"]
[{"$f":"A164+1","v":2},"< 1000 kW"]
[{"$f":"A165+1","v":3},"     1 Phase (sec)",null,0,{"$f":"D166/D172","v":0},{"$f":"D416","v":8350},{"$f":"+E166*F166","v":0}]
[4,"     3 Phase (sec)",null,10,{"$f":"D167/D172","v":0.10869565217391304},{"$f":"$F$166","v":8350},{"$f":"+E167*F167","v":907.60869565217388}]
[5,"+1000 kW"]
[6,"     1 Phase (sec)",null,0,{"$f":"D169/$D$172","v":0},{"$f":"D417","v":11157},{"$f":"E169*F169","v":0}]
[7,"     3 Phase (sec)",null,82,{"$f":"D170/$D$172","v":0.89130434782608692},{"$f":"F169","v":11157},{"$f":"E170*F170","v":9944.282608695652}]
[8]
[9,"Total Primary",{"$f":"D172/$D$174","v":0.31186440677966104},{"$f":"SUM(D166:D171)","v":92},{"$f":"SUM(E166:E171)","v":1},null,{"$f":"SUM(G166:G170)","v":10851.891304347826}]
[10]
[11,"Total Schedule 8",{"$f":"C172+C162","v":1},{"$f":"D172+D162","v":295}]
[]
[]
[]
["Schedule 10 - Weighted Meter Costs"]
[null,"A","B","C","D","E","F","G","H"]
[]
[null,null,null,null,"% of",null,"Weighted","Service","Wgt Service"]
["Line","Load Class",null,"Customers","Customers","Meter Cost","Meter Cost","Drop Cost","Drop Cost"]
[]
[null,"Secondary Voltage",null,null,null,null,"(C)*(D)"]
[1,"0 kW"]
[{"$f":"+A185+1","v":2},"     1 Phase",null,208,{"$f":"D186/$D$200","v":7.2676450034940596E-2},{"$f":"$F$363","v":95.462926389224506},{"$f":"E186*F186","v":6.9379065999156868},{"$f":"H277","v":589.62816691505225},{"$f":"H186*E186","v":42.852082011995407}]
[{"$f":"+A186+1","v":3},"     3 Phase",null,169,{"$f":"D187/$D$200","v":5.9049615653389238E-2},{"$f":"F368","v":290.99379038369813},{"$f":"E187*F187","v":17.183071479680287},{"$f":"H281","v":795.36587183308507},{"$f":"H187*E187","v":46.96604903556652}]
[4,"1-30 kW"]
[5,"     1 Phase",null,488,{"$f":"D189/$D$200","v":0.17051013277428373},{"$f":"$F$373","v":211.52304757036742},{"$f":"E189*F189","v":36.06682292604448},{"$f":"H285","v":744.54098360655746},{"$f":"H189*E189","v":126.95178197064992}]
[6,"     3 Phase",null,887,{"$f":"D190/$D$200","v":0.30992313067784766},{"$f":"$F$378","v":290.99379038369813},{"$f":"E190*F190","v":90.185706523529078},{"$f":"H289","v":941.64605067064076},{"$f":"H190*E190","v":291.83789201427618}]
[7,"31-100 kW"]
[8,"     1 Phase",null,19,{"$f":"D192/$D$200","v":6.638714185883997E-3},{"$f":"$F$385","v":212.66432899326534},{"$f":"E192*F192","v":1.4118176977190919},{"$f":"H296","v":1362.5827123695976},{"$f":"H192*E192","v":9.0457971820483412}]
[9,"     3 Phase",null,729,{"$f":"D193/$D$200","v":0.25471698113207547},{"$f":"$F$390","v":290.99379038369813},{"$f":"E193*F193","v":74.121059814715565},{"$f":"H300","v":1737.9128166915052},{"$f":"H193*E193","v":442.6759061384023}]
[10,"101-1000 kW"]
[11,"     1 Phase",null,1,{"$f":"D195/$D$200","v":3.4940600978336826E-4},{"$f":"$F$399","v":946},{"$f":"E195*F195","v":0.33053808525506639},{"$f":"H311","v":3751.3897168405369},{"$f":"H195*E195","v":1.3107581121036118}]
[12,"     3 Phase",null,359,{"$f":"D196/$D$200","v":0.12543675751222921},{"$f":"$F$402","v":1393},{"$f":"E196*F196","v":174.73340321453529},{"$f":"H315","v":3465.7600596125185},{"$f":"H196*E196","v":434.73370419318456}]
[13,"+1000 kW"]
[14,"     1 Phase",null,0,{"$f":"D198/$D$200","v":0},{"$f":"F199","v":2171},{"$f":"E198*F198","v":0},{"$f":"H326","v":6128.0581222056635},{"$f":"H198*E198","v":0}]
[15,"     3 Phase",null,2,{"$f":"D199/$D$200","v":6.9881201956673651E-4},{"$f":"$F$411","v":2171},{"$f":"E199*F199","v":1.517120894479385},{"$f":"H198","v":6128.0581222056635},{"$f":"H199*E199","v":4.2823606724008831}]
[16,"Total Secondary",{"$f":"+D200/D211","v":0.99895287958115186},{"$f":"SUM(D186:D199)","v":2862},{"$f":"SUM(E186:E199)","v":1},null,{"$f":"SUM(G186:G199)","v":402.4874472358739},null,{"$f":"SUM(I186:I199)","v":1400.6563313306278}]
[17]
[1,"Primary Voltage"]
[2,"0 kW"]
[3,"     1 Phase",null,0,{"$f":"+D204/$D$209","v":0},{"$f":"D415","v":6744},{"$f":"E204*F204","v":0}]
[4,"     3 Phase",null,0,{"$f":"+D205/$D$209","v":0},{"$f":"F204","v":6744},{"$f":"E205*F205","v":0}]
[{"$f":"A205+1","v":5},"1-30 kW"]
[{"$f":"A206+1","v":6},"     1 Phase",null,0,{"$f":"+D207/$D$209","v":0},{"$f":"F204","v":6744},{"$f":"E207*F207","v":0}]
[7,"     3 Phase",null,3,{"$f":"+D208/$D$209","v":1},{"$f":"F204","v":6744},{"$f":"E208*F208","v":6744}]
[8,"Total Primary",{"$f":"+D209/D211","v":1.0471204188481676E-3},{"$f":"SUM(D204:D208)","v":3},{"$f":"SUM(E204:E208)","v":1},null,{"$f":"SUM(G204:G208)","v":6744}]
[9]
[10,"Total Schedule10",{"$f":"+C200+C209","v":1},{"$f":"+D209+D200","v":2865}]
[]
[]
[]
["Schedule 23 - Weighted Meter Costs"]
[null,"A","B","C","D","E","F","G","H"]
[]
[null,null,null,null,"% of",null,"Weighted","Service","Wgt Service"]
["Line","Load Class",null,"Customers","Customers","Meter Cost","Meter Cost","Drop Cost","Drop Cost"]
[]
[null,"Secondary Voltage",null,null,null,null,"(C)*(D)"]
[1,"0 kW"]
[{"$f":"+A222+1","v":2},"     1 Phase",null,46956,{"$f":"D223/$D$234","v":0.58800105188023588},{"$f":"$F$363","v":95.462926389224506},{"$f":"E223*F223","v":56.132301132429539},{"$f":"I277","v":585.11947282443168},{"$f":"H223*E223","v":344.05086549637491}]
[{"$f":"+A223+1","v":3},"     3 Phase",null,18563,{"$f":"D224/$D$234","v":0.23245300975493696},{"$f":"$F$368","v":290.99379038369813},{"$f":"E224*F224","v":67.642382394687857},{"$f":"I281","v":808.36151950604972},{"$f":"H224*E224","v":187.90606817925544}]
[{"$f":"A224+1","v":4},"1-30 kW"]
[{"$f":"A225+1","v":5},"     1 Phase",null,4362,{"$f":"D226/$D$234","v":5.462263796536309E-2},{"$f":"$F$373","v":211.52304757036742},{"$f":"E226*F226","v":11.553946848766454},{"$f":"I285","v":686.19317772793966},{"$f":"H226*E226","v":37.481681521335297}]
[6,"     3 Phase",null,9881,{"$f":"D227/$D$234","v":0.12373367394217163},{"$f":"$F$378","v":290.99379038369813},{"$f":"E227*F227","v":36.005730778533142},{"$f":"I289","v":911.67649583298726},{"$f":"H227*E227","v":112.80508227614044}]
[7,"31-100 kW"]
[8,"     1 Phase",null,4,{"$f":"D229/$D$234","v":5.0089535043890955E-5},{"$f":"$F$385","v":212.66432899326534},{"$f":"E229*F229","v":1.0652257359693719E-2},{"$f":"I296","v":1244.8262314145693},{"$f":"H229*E229","v":6.235276714199478E-2}]
[9,"     3 Phase",null,66,{"$f":"D230/$D$234","v":8.264773282242008E-4},{"$f":"F390","v":290.99379038369813},{"$f":"E230*F230","v":0.24049977040615197},{"$f":"I300","v":1684.0737049035079},{"$f":"H230*E230","v":1.3918487361612824}]
[10,"101-1000 kW"]
[11,"     1 Phase",null,0,{"$f":"D232/$D$234","v":0},{"$f":"F399","v":946},{"$f":"E232*F232","v":0},{"$f":"I311","v":3730.4375501841237},{"$f":"H232*E232","v":0}]
[12,"     3 Phase",null,25,{"$f":"D233/$D$234","v":3.1305959402431848E-4},{"$f":"F402","v":1393},{"$f":"E233*F233","v":0.43609201447587564},{"$f":"I315","v":3451.4383254423128},{"$f":"H233*E233","v":1.080505880962944}]
[13,"Total Secondary",{"$f":"+D234/D248","v":0.99942430196613397},{"$f":"SUM(D223:D233)","v":79857},{"$f":"SUM(E223:E233)","v":0.99999999999999989},null,{"$f":"SUM(G223:G233)","v":172.02160519665873},null,{"$f":"SUM(I223:I233)","v":684.77840485737227}]
[14]
[1,"Primary Voltage"]
[2,"0 kW"]
[3,"     1 Phase",null,8,{"$f":"+D238/$D$246","v":0.17391304347826086},{"$f":"F223","v":95.462926389224506},{"$f":"E238*F238","v":16.602248067691217}]
[4,"     3 Phase",null,17,{"$f":"D239/$D$246","v":0.36956521739130432},{"$f":"F224","v":290.99379038369813},{"$f":"E239*F239","v":107.54118340267104}]
[5,"1-30 kW"]
[6,"     1 Phase",null,6,{"$f":"+D241/$D$246","v":0.13043478260869565},{"$f":"F226","v":211.52304757036742},{"$f":"E241*F241","v":27.589962726569663}]
[7,"     3 Phase",null,13,{"$f":"+D242/$D$246","v":0.28260869565217389},{"$f":"F227","v":290.99379038369813},{"$f":"E242*F242","v":82.237375543219031}]
[8,"101-1000 kW"]
[9,"     1 Phase",null,0,{"$f":"+D244/$D$246","v":0},{"$f":"F232","v":946},{"$f":"E244*F244","v":0}]
[10,"     3 Phase",null,2,{"$f":"+D245/$D$246","v":4.3478260869565216E-2},{"$f":"F233","v":1393},{"$f":"E245*F245","v":60.565217391304344}]
[11,"Total Primary",{"$f":"+D246/D248","v":5.7569803386606265E-4},{"$f":"SUM(D238:D245)","v":46},{"$f":"SUM(E238:E245)","v":1},null,{"$f":"SUM(G238:G245)","v":294.53598713145527}]
[12]
[13,"Total Schedule 23",{"$f":"+C234+C246","v":1},{"$f":"+D246+D234","v":79903}]
[]
[]
[]
[]
[]
["PacifiCorp"]
["Utah Marginal Cost Study"]
["Summary of Average Installed Costs "]
["Service Drops"]
[]
[null,null,"(A)","(B)","(D)","(E)","(F)","(G)","(H)"]
[]
[null,null,"Service","Installed Cost","Residential","Schedule 6","Schedule 8","Schedule 10","Schedule 23"]
["Line","   Load Class","Conductor",2010,"Percent Use","Percent Use","Percent Use","Percent Use","Percent Use"]
[]
[]
[1,"Residential"]
[{"$f":"+A265+1","v":2},"  OH - small load","#2 Triplex",450,{"$f":"$D330","v":0.3445090625278614}]
[{"$f":"+A266+1","v":3},"  OH - all electric","1/0 Triplex",531,{"$f":"$D331","v":2.7992183469235928E-2}]
[4,"  UG - small load","1/0 triplex",449,{"$f":"D334","v":0.5785431261153684}]
[5,"  UG - all electric","4/0 triplex",477,{"$f":"D335","v":4.8955627887534332E-2}]
[6,null,null,null,{"$f":"(E266*D266)+(E267*D267)+(E268*D268)+(E269*D269)","v":453.01062568785619}]
[7]
[8,null,"Service","Installed Cost","Residential","Schedule 6","Schedule 8","Schedule 10","Schedule 23"]
[9,null,"Conductor",2010,"Percent Use","Percent Use","Percent Use","Percent Use","Percent Use"]
[10,"  0 - 30 kW"]
[11,"   kW = 0, 1 Phase","OH - 1/0 Triplex",596,null,{"$f":"$F$330","v":0.20420150646119825},null,{"$f":"$H$330","v":0.62518628912071539},{"$f":"$I$330","v":0.35996898967245339}]
[12,null,"UG - 1/0 triplex",579,null,{"$f":"$F$334","v":0.79579849353880172},null,{"$f":"$H$334","v":0.37481371087928467},{"$f":"$I$334","v":0.64003101032754661}]
[13,null,null,null,null,{"$f":"(F275*$D$275)+($D$276*F276)","v":582.47142560984037},null,{"$f":"(H275*$D$275)+($D$276*H276)","v":589.62816691505225},{"$f":"(I275*$D$275)+($D$276*I276)","v":585.11947282443168}]
[14]
[15,"   kW = 0, 3 Phase","OH - 1/0 Quadruplex",777,null,{"$f":"$F$330","v":0.20420150646119825},null,{"$f":"$H$330","v":0.62518628912071539},{"$f":"$I$330","v":0.35996898967245339}]
[16,null,"UG - 1/0  quadraplex",826,null,{"$f":"$F$334","v":0.79579849353880172},null,{"$f":"$H$334","v":0.37481371087928467},{"$f":"$I$334","v":0.64003101032754661}]
[17,null,null,null,null,{"$f":"(F279*$D$279)+($D$280*F280)","v":815.99412618340125},null,{"$f":"(H279*$D$279)+($D$280*H280)","v":795.36587183308507},{"$f":"(I279*$D$279)+($D$280*I280)","v":808.36151950604972}]
[18]
[19,"   kW > 1, 1 Phase","OH - 4/0 Triplex",827,null,{"$f":"$F$330","v":0.20420150646119825},null,{"$f":"$H$330","v":0.62518628912071539},{"$f":"$I$330","v":0.35996898967245339}]
[20,null,"UG - 4/0 triplex",607,null,{"$f":"$F$334","v":0.79579849353880172},null,{"$f":"$H$334","v":0.37481371087928467},{"$f":"$I$334","v":0.64003101032754661}]
[21,null,null,null,null,{"$f":"(F283*$D283)+($D284*F284)","v":651.92433142146353},null,{"$f":"(H283*$D283)+($D284*H284)","v":744.54098360655746},{"$f":"(I283*$D283)+($D284*I284)","v":686.19317772793966}]
[22]
[23,"   kW > 1, 3 Phase","OH - 4/0 Quadruplex",984,null,{"$f":"$F$330","v":0.20420150646119825},null,{"$f":"$H$330","v":0.62518628912071539},{"$f":"$I$330","v":0.35996898967245339}]
[24,null,"UG - 4/0  quadraplex",871,null,{"$f":"$F$334","v":0.79579849353880172},null,{"$f":"$H$334","v":0.37481371087928467},{"$f":"$I$334","v":0.64003101032754661}]
[25,null,null,null,null,{"$f":"(F287*$D287)+($D288*F288)","v":894.07477023011529},null,{"$f":"(H287*$D287)+($D288*H288)","v":941.64605067064076},{"$f":"(I287*$D287)+($D288*I288)","v":911.67649583298726}]
[26]
[27,null,"Service","Installed Cost","Residential","Schedule 6","Schedule 8","Schedule 10","Schedule 23"]
[28,null,"Conductor",2010,"Percent Use","Percent Use","Percent Use","Percent Use","Percent Use"]
[29,"  30 - 100 kW"]
[30,"      1 Phase","OH - 2 - 4/0 Triplex",1529,null,{"$f":"$F$330","v":0.20420150646119825},null,{"$f":"$H$330","v":0.62518628912071539},{"$f":"$I$330","v":0.35996898967245339}]
[31,null,"UG - 2 - 4/0 triplex",1085,null,{"$f":"$F$334","v":0.79579849353880172},null,{"$f":"$H$334","v":0.37481371087928467},{"$f":"$I$334","v":0.64003101032754661}]
[32,null,null,null,null,{"$f":"(F294*$D294)+($D295*F295)","v":1175.665468868772},null,{"$f":"(H294*$D294)+($D295*H295)","v":1362.5827123695976},{"$f":"(I294*$D294)+($D295*I295)","v":1244.8262314145693}]
[33]
[34,"      3 Phase","OH - 2-4/0 Quadraplex",1814,null,{"$f":"$F$330","v":0.20420150646119825},null,{"$f":"$H$330","v":0.62518628912071539},{"$f":"$I$330","v":0.35996898967245339}]
[35,null,"UG - 2-4/0 quadraplex",1611,null,{"$f":"$F$334","v":0.79579849353880172},null,{"$f":"$H$334","v":0.37481371087928467},{"$f":"$I$334","v":0.64003101032754661}]
[36,null,null,null,null,{"$f":"(F298*$D298)+($D299*F299)","v":1652.4529058116232},null,{"$f":"(H298*$D298)+($D299*H299)","v":1737.9128166915052},1684.0737049035079]
[37]
[38,"      3 Phase W/KVAR","OH - 2-4/0 Quadruplex",1814,null,{"$f":"$F$330","v":0.20420150646119825},null,{"$f":"$H$330","v":0.62518628912071539},{"$f":"$I$330","v":0.35996898967245339}]
[39,"  ","UG - 2-4/0 quadruplex",1611,null,{"$f":"$F$334","v":0.79579849353880172},null,{"$f":"$H$334","v":0.37481371087928467},{"$f":"$I$334","v":0.64003101032754661}]
[40,null,null,null,null,{"$f":"(F302*$D302)+($D303*F303)","v":1652.4529058116232},null,{"$f":"(H302*$D302)+($D303*H303)","v":1737.9128166915052},{"$f":"(I302*$D302)+($D303*I303)","v":1684.0737049035079}]
[41]
[42,null,"Service","Installed Cost","Residential","Schedule 6","Schedule 8","Schedule 10","Schedule 23"]
[43,null,"Conductor",2010,"Percent Use","Percent Use","Percent Use","Percent Use","Percent Use"]
[44,"  101-1000 kW"]
[45,"   W/O KVAR, 1 Phase","OH - 3-500 & 350N",3781,null,{"$f":"$F$330","v":0.20420150646119825},{"$f":"$G$330","v":0.21033210332103322},{"$f":"$H$330","v":0.62518628912071539},{"$f":"$I$330","v":0.35996898967245339}]
[46,null,"UG - 3-750 & 500N",3702,null,{"$f":"$F$334","v":0.79579849353880172},{"$f":"$G$334","v":0.78966789667896675},{"$f":"$H$334","v":0.37481371087928467},{"$f":"$I$334","v":0.64003101032754661}]
[47,null,null,null,null,{"$f":"(F309*$D309)+($D310*F310)","v":3718.1319190104346},{"$f":"(G309*$D309)+($D310*G310)","v":3718.6162361623619},{"$f":"(H309*$D309)+($D310*H310)","v":3751.3897168405369},{"$f":"(I309*$D309)+($D310*I310)","v":3730.4375501841237}]
[48]
[49,"   W/O KVAR, 3 Phase"," OH - 3-4/0 Quadruplex",3486,null,{"$f":"$F$330","v":0.20420150646119825},{"$f":"$G$330","v":0.21033210332103322},{"$f":"$H$330","v":0.62518628912071539},{"$f":"$I$330","v":0.35996898967245339}]
[50,null," UG - 4-350 quadruplex",3432,null,{"$f":"$F$334","v":0.79579849353880172},{"$f":"$G$334","v":0.78966789667896675},{"$f":"$H$334","v":0.37481371087928467},{"$f":"$I$334","v":0.64003101032754661}]
[51,null,null,null,null,{"$f":"(F313*$D313)+($D314*F314)","v":3443.0268813489047},{"$f":"(G313*$D313)+($D314*G314)","v":3443.3579335793356},3465.7600596125185,3451.4383254423128]
[52]
[53,"   W/KVAR, 3 Phase","OH -  3-4/0 Quadruplex",3486,null,{"$f":"$F$330","v":0.20420150646119825},{"$f":"$G$330","v":0.21033210332103322},{"$f":"$H$330","v":0.62518628912071539},{"$f":"$I$330","v":0.35996898967245339}]
[54,"  "," UG - 4-350 quadruplex",3432,null,{"$f":"$F$334","v":0.79579849353880172},{"$f":"$G$334","v":0.78966789667896675},{"$f":"$H$334","v":0.37481371087928467},{"$f":"$I$334","v":0.64003101032754661}]
[55,null,null,null,null,{"$f":"(F317*$D317)+($D318*F318)","v":3443.0268813489047},{"$f":"(G317*$D317)+($D318*G318)","v":3443.3579335793356},{"$f":"(H317*$D317)+($D318*H318)","v":3465.7600596125185},{"$f":"(I317*$D317)+($D318*I318)","v":3451.4383254423128}]
[56]
[57,null,"Service","Installed Cost","Residential","Schedule 6","Schedule 8","Schedule 10","Schedule 23"]
[58,null,"Conductor",2010,"Percent Use","Percent Use","Percent Use","Percent Use","Percent Use"]
[59,"+ 1000 kW"]
[60,"      Secondary Volt(1)"," 3-500 kcmil Quad.",5742,null,{"$f":"$F$330","v":0.20420150646119825},{"$f":"$G$330","v":0.21033210332103322},{"$f":"$H$330","v":0.62518628912071539}]
[61,null,"4-500 kcmil Quad.",6772,null,{"$f":"$F$334","v":0.79579849353880172},{"$f":"$G$334","v":0.78966789667896675},{"$f":"$H$334","v":0.37481371087928467}]
[62,null,null,null,null,{"$f":"(F324*$D324)+($D325*F325)","v":6561.6724483449652},{"$f":"(G324*$D324)+($D325*G325)","v":6555.3579335793356},{"$f":"(H324*$D324)+($D325*H325)","v":6128.0581222056635}]
[63]
[64]
[65,"Overhead % =",null,"Residential",null,"Schedule 6","Schedule 8","Schedule 10","Schedule 23"]
[66,"   % of Overhead  Which Are Small Load=",null,0.3445090625278614,"Overhead % =",0.20420150646119825,0.21033210332103322,0.62518628912071539,0.35996898967245339]
[{"$f":"+A330+1","v":67},"   % of Overhead  Which Are All Electric=",null,2.7992183469235928E-2]
[68]
[69,"Underground % =",null,"Residential","Underground % =","Schedule 6","Schedule 8","Schedule 10","Schedule 23"]
[70,"   % of Underground  Which Are Small Load=",null,0.5785431261153684,null,0.79579849353880172,0.78966789667896675,0.37481371087928467,0.64003101032754661]
[71,"   % of Underground  Which Are All Electric=",null,4.8955627887534332E-2]
[72,"Total OH & UG",null,{"$f":"SUM(D330:D335)","v":1},null,{"$f":"SUM(F330:F335)","v":1},1,{"$f":"SUM(H330:H335)","v":1},1]
[]
[]
[]
["PacifiCorp"]
["Utah Marginal Cost Study"]
["Summary of Average Installed Costs "]
["Meters"]
[]
[null,null,"(A)","(B)","(D)","(E)"]
[]
[null,null,null,"Installed Cost","Percent","Total Installed"]
["Line","Load Class","Standard",2010,"Use","Cost / Service"]
[]
[]
[null," Residential"]
[1,"   Small Load - RF","DM221F",96,{"$f":"C422","v":0.86108381715712601},{"$f":"E352*D352","v":82.664046447084104}]
[{"$f":"+A352+1","v":2},"   Large Load - RF","DM221G",159,{"$f":"C423","v":7.1781981495938854E-2},{"$f":"E353*D353","v":11.413335057854278}]
[{"$f":"+A353+1","v":3},"   Small Load","DM221A",88,{"$f":"D422","v":6.1968371486103756E-2},5.4532166907771309]
[4,"   Large Load","DM221D",123,{"$f":"D423","v":5.1658298608313977E-3},0.63539707288226188]
[5,null,null,null,null,{"$f":"SUM(F352:F355)","v":100.16599526859777}]
[6]
[7,null,null,"Installed Cost","Percent","Total Installed"]
[8,null,"Standard",2010,"Use","Cost / Service"]
[9,"  0 - 30 kW  "]
[10,"   kW = 0, 1 Phase - RF","DM221F",96,{"$f":"$C$424","v":0.93286579865306485},{"$f":"E361*D361","v":89.555116670694218}]
[11,"   kW = 0, 1 Phase  ","DM221A",88,{"$f":"$D$424","v":6.7134201346935152E-2},{"$f":"E362*D362","v":5.9078097185302934}]
[12,null,null,null,null,{"$f":"SUM(F361:F362)","v":95.462926389224506}]
[13]
[14]
[15,"   kW = 0, 3 Phase - RF  ","DM241A",293.8,{"$f":"$C$424","v":0.93286579865306485},{"$f":"E366*D366","v":274.07597164427045}]
[16,"   kW = 0, 3 Phase  ","DM241A",252,{"$f":"$D$424","v":6.7134201346935152E-2},{"$f":"E367*D367","v":16.917818739427659}]
[17,null,null,null,null,{"$f":"SUM(F366:F367)","v":290.99379038369813}]
[18]
[19]
[20,"   kW > 1, 1 Phase - RF","DM221H",213,{"$f":"$C$424","v":0.93286579865306485},{"$f":"E371*D371","v":198.70041511310282}]
[21,"   kW > 1, 1 Phase ","DM221B",191,{"$f":"$D$424","v":6.7134201346935152E-2},{"$f":"E372*D372","v":12.822632457264614}]
[22,null,null,null,null,{"$f":"SUM(F371:F372)","v":211.52304757036742}]
[23]
[24]
[25,"   kW > 1, 3 Phase - RF","DM241A",293.8,{"$f":"$C$424","v":0.93286579865306485},{"$f":"E376*D376","v":274.07597164427045}]
[26,"   kW > 1, 3 Phase  ","DM241A",252,{"$f":"$D$424","v":6.7134201346935152E-2},{"$f":"E377*D377","v":16.917818739427659}]
[27,null,null,null,null,{"$f":"SUM(F376:F377)","v":290.99379038369813}]
[28]
[29,null,null,"Installed Cost","Percent","Total Installed"]
[30,null,"Standard",2010,"Use","Cost / Service"]
[31,"30-100 kW"]
[32,"1 phase - RF","DM221H",213,{"$f":"$C$424","v":0.93286579865306485},{"$f":"E383*D383","v":198.70041511310282}]
[33,"1 phase","DM221C",208,{"$f":"$D$424","v":6.7134201346935152E-2},{"$f":"E384*D384","v":13.963913880162512}]
[34,null,null,null,null,{"$f":"SUM(F383:F384)","v":212.66432899326534}]
[35]
[36]
[37,"3 phase - RF","DM241A",293.8,{"$f":"$C$424","v":0.93286579865306485},{"$f":"E388*D388","v":274.07597164427045}]
[38,"3 phase","DM241A",252,{"$f":"$D$424","v":6.7134201346935152E-2},{"$f":"E389*D389","v":16.917818739427659}]
[39,null,null,null,null,{"$f":"SUM(F388:F389)","v":290.99379038369813}]
[40]
[41]
[42,"3 phase with KVAR","DM241B",408,1,{"$f":"E393*D393","v":408}]
[43,null,null,null,null,{"$f":"SUM(F393:F393)","v":408}]
[44]
[45,null,null,"Installed Cost","Percent","Total Installed"]
[46,null,"Standard",2010,"Use","Cost / Service"]
[47,"  100 - 1000 kW"]
[48,"   1 Phase  (sec)","DM231AFE",946,1,{"$f":"E399*D399","v":946}]
[49]
[50]
[51,"   3 Phase (sec)","DM271AEC",1393,1,{"$f":"E402*D402","v":1393}]
[52,"     w/o kVAR"]
[53]
[54,"   3 Phase (sec)","DM271AEC",1393,1,{"$f":"E405*D405","v":1393}]
[55,"     with kVAR"]
[56]
[57,null,null,"Installed Cost","Percent","Total Installed"]
[58,null,"Standard",2010,"Use","Cost / Service"]
[59,"Over 1 MW"]
[60,"    Secondary Voltage","DM271AEG",2171,1,{"$f":"E411*D411","v":2171}]
[61]
[62]
[63,"Primary Metering",null,null,"Transmission Metering"]
[64,"    13.8 kV 3-wire ","DM101ACBI",6744,"With Structure",299973]
[65,"    12.47 kV 4-wire Wye","DM121DBBI",8350,"Without Structure",339636]
[66,"    24.9 kV 4-wire Wye","DM121DGBI",11157]
[{"$f":"+A417+1","v":67},"    35 kV 4-wire Wye","DM131DBH",25630,"Average",{"$f":"AVERAGE(F416,F415)","v":319804.5}]
[68]
[69]
[70,null,"   % of RF Read","   % of non-RF Read","Total"]
[71,"   % of Small Load",{"$f":"C$424*E422","v":0.86108381715712601},{"$f":"D$424*E422","v":6.1968371486103756E-2},0.9230521886432298]
[72,"   % of All Electric",{"$f":"C$424*E423","v":7.1781981495938854E-2},{"$f":"D$424*E423","v":5.1658298608313977E-3},7.6947811356770257E-2]
[73,"Total",0.93286579865306485,{"$f":"1-C424","v":6.7134201346935152E-2},{"$f":"SUM(E422:E423)","v":1}]
[74]
[75]

{"sheet":"Uncollectables","index":31,"n_rows":41,"n_cols":18,"rows_kept":41,"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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Uncollectables Factor"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N",null,"O","O"]
[]
[null,null,null,{"$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$10","v":"General"},{"$f":"'Hot Sheet'!R$10","v":"Mobile"}]
[null,null,{"$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$11","v":"Home Park"},{"$f":"'Hot Sheet'!R$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"},{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},{"$f":"'Hot Sheet'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Hot Sheet'!#REF!","v":{"$error":"#REF!"}},"Total"]
[]
[]
[1,"Revenue"]
[{"$f":"+A17+1","v":2},"  Residential",{"$f":"Revenues!D28","v":604241736.32880831},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C18:Q18)","v":604241736.32880831}]
[3,"  Com / Ind",null,{"$f":"Revenues!E28","v":431836542.31014055},{"$f":"Revenues!F28","v":127021072.61576164},null,{"$f":"Revenues!H28","v":197398198.52244687},null,null,null,{"$f":"Revenues!L28","v":114530130.73497279},null,null,null,null,null,null,{"$f":"SUM(C19:Q19)","v":870785944.18332183}]
[4,"  Irrigation",null,null,null,null,null,{"$f":"Revenues!$I$28","v":13221922.649592323},null,null,0,null,null,null,null,null,null,{"$f":"SUM(C20:Q20)","v":13221922.649592323}]
[5,"  Total",{"$f":"SUM(C18:C20)","v":604241736.32880831},431836542.31014055,127021072.61576164,0,197398198.52244687,13221922.649592323,0,0,114530130.73497279,0,0,0,0,{"$f":"SUM(P18:P20)","v":0},0,{"$f":"SUM(R18:R20)","v":1488249603.1617227}]
[6]
[7]
[8,"Uncollectables "]
[9,"Write-off",{"$f":"C36","v":-6338799.5899999999},{"$f":"D$19/$R$19*($C$37+$C$38)","v":-688648.33792509453},{"$f":"E$19/$R$19*($C$37+$C$38)","v":-202560.09385024413},{"$f":"F$19/$R$19*($C$37+$C$38)","v":0},{"$f":"G$19/$R$19*($C$37+$C$38)","v":-314790.26900938287},{"$f":"+C39","v":-36796.619999999995},{"$f":"I$19/$R$19*($C$37+$C$38)","v":0},0,-182640.82921527856,0,0,0,0,0,0,{"$f":"SUM(C25:Q25)","v":-7764235.7399999993}]
[10,"Recovery",{"$f":"D36","v":2624729.2400000002},{"$f":"D$19/$R$19*($D$37+$D$38)","v":274166.78409396316},{"$f":"E$19/$R$19*($D$37+$D$38)","v":80643.844555003438},{"$f":"F$19/$R$19*($D$37+$D$38)","v":0},{"$f":"G$19/$R$19*($D$37+$D$38)","v":125325.2654009362},{"$f":"+D39","v":5068.97},{"$f":"I$19/$R$19*($D$37+$D$38)","v":0},0,72713.525950097217,0,0,0,0,0,0,{"$f":"SUM(C26:Q26)","v":3182647.6300000004}]
[11,"Net Write Off",{"$f":"SUM(C25:C26)","v":-3714070.3499999996},{"$f":"SUM(D25:D26)","v":-414481.55383113137},-121916.24929524069,0,-189465.00360844668,-31727.649999999994,0,0,-109927.30326518134,0,0,0,0,0,0,-4581588.1099999994]
[12]
[13]
[14,"FACTOR 80",{"$f":"C27/$R$27","v":0.81065129837697258},9.0466786598835364E-2,2.6610041402268417E-2,0,4.1353565414339856E-2,6.9250332500972022E-3,0,0,2.3993274957486599E-2,0,0,0,0,0,0,{"$f":"SUM(C30:Q30)","v":1}]
[]
[]
[]
[]
[null,"Uncollectables","Writeoffs","Recoveries"," Net Write-offs"]
[null,"  Residential",-6338799.5899999999,2624729.2400000002,{"$f":"C36+D36","v":-3714070.3499999996}]
[null,"  Commercial",-1268002.71,505172.05,{"$f":"C37+D37","v":-762830.65999999992}]
[null,"  Industrial",-120636.82,47677.37,{"$f":"C38+D38","v":-72959.450000000012}]
[null,"  Irrigation",-36796.619999999995,5068.97,{"$f":"C39+D39","v":-31727.649999999994}]
[]
[null,"  Total",{"$f":"SUM(C36:C39)","v":-7764235.7400000002},{"$f":"SUM(D36:D39)","v":3182647.6300000004},{"$f":"SUM(E36:E39)","v":-4581588.1100000003}]

{"sheet":"NPC Factors","index":32,"n_rows":647,"n_cols":17,"rows_kept":647,"cut":false,"hidden":false,"merged":[[455,3,455,14],[609,3,609,14],[631,3,631,14],[477,3,477,14],[499,3,499,14],[521,3,521,14],[543,3,543,14],[565,3,565,14],[587,3,587,14],[362,1,362,2],[362,3,362,14],[389,3,389,14],[411,3,411,14],[433,3,433,14],[305,1,305,2],[305,3,305,14],[324,1,324,2],[324,3,324,14],[344,1,344,2],[344,3,344,14]]}
[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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"NPC Monthly Allocation Factors"]
[]
[null,null,null,{"$f":"+Inputs!F$28","v":"2010-07-01"},{"$f":"+Inputs!F29","v":"2010-08-01"},{"$f":"+Inputs!F30","v":"2010-09-01"},{"$f":"+Inputs!F31","v":"2010-10-01"},{"$f":"+Inputs!F32","v":"2010-11-01"},{"$f":"+Inputs!F33","v":"2010-12-01"},{"$f":"+Inputs!F34","v":"2010-01-01"},{"$f":"+Inputs!F35","v":"2010-02-01"},{"$f":"+Inputs!F36","v":"2010-03-01"},{"$f":"+Inputs!F37","v":"2010-04-01"},{"$f":"+Inputs!F38","v":"2010-05-01"},{"$f":"+Inputs!F39","v":"2010-06-01"},"Total"]
[]
["Special Sales For Resale"]
[null,"Long Term Firm Sales"]
[null,"Black Hills",null,1101796.1570000001,1107237.507,1083348.2070000002,1096857.4570000002,1088006.7070000002,1105844.507,1101394.507,1074209.1570000001,1096215.2070000002,1087684.257,1100175.6570000001,1077493.057,{"$f":"SUM(D13:O13)","v":13120262.384000001}]
[null,"BPA Wind",null,129294.18,122556.01,161173.32999999999,235563.88,296703.84000000003,347897.8,340042.34,294963.12,276011.03000000003,214371.20000000001,202375.77,164142.97,{"$f":"SUM(D14:O14)","v":2785095.4700000007}]
[null,"Hurricane Sale",null,1032.3542,1032.3542,1032.3605,1032.3542,1032.3605,1032.3542,1032.3542,1032.3581999999999,1032.3542,1032.3605,1032.3542,1032.3605,12388.2796]
[null,"LADWP (IPP Layoff)",null,2164955.2000000002,2164955.2000000002,2095115.4,2164955.2000000002,2095115.4,2164955.2000000002,2164955.2000000002,1955435.2,2164955.2000000002,2095115.4,2164955.2000000002,2095115.4,25490583.199999996]
[null,"Pacific Gas & Electric s524491",null,0,0,0,2833128,2986000,3414904,3225130,2943200,2936118,2303300,1918130,1921848,24481758]
[null,"PSCO s100035",null,1524945.6,1570890.1,1452270.4,1494872.8,1472318.5,1570890.2,0,0,0,0,0,0,9086187.5999999996]
[null,"Sierra Pac 2 s25270",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SCE s513948",null,0,0,0,1294286,1251460,1373528,1428588,1317073,1361709,1176390,1251864,1359276,11814174]
[null,"SMUD s24296",null,1446492,1329996,271824,0,0,0,1152825,1077588,881001,885855,698976,759651,{"$f":"SUM(D21:O21)","v":8504208}]
[null,"UMPA II s45631",null,1779847.5,1400150.4,792639.75,593282.5,582824.5,593282.5,593282.5,572366.5,593282.5,582824.5,593282.5,929263.25,9606328.9000000004]
[null,"Total Long Term Firm Sales",null,{"$f":"SUM(D13:D22)","v":8148362.9912},{"$f":"SUM(E13:E22)","v":7696817.5712000001},5857403.4474999998,9713978.1911999993,9773461.307500001,10572334.5612,10007249.9012,9235867.3352000006,9310324.2912000008,8346572.7174999993,7930791.4812000003,8307822.0374999996,{"$f":"SUM(P13:P22)","v":104900985.8336}]
[]
[null,"Short Term Firm Sales"]
[null,"COB",null,0,0,0,0,0,0,1176480,1012320,1067040,0,0,0,{"$f":"SUM(D26:O26)","v":3255840}]
[null,"Colorado",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D27:O27)","v":0}]
[null,"Four Corners",null,1290000,1170000,1200000,1230000,1200000,1230000,1502850,1293150,1363050,0,0,0,{"$f":"SUM(D28:O28)","v":11479050}]
[null,"Idaho",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mid Columbia",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mona",null,397750,360750,832500,860250,832500,860250,0,0,0,0,0,0,4144000]
[null,"Palo Verde",null,0,0,0,845000,812500,845000,1023000,957000,1023000,990000,1023000,990000,8508500]
[null,"SP15",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"West Main",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"STF Index Trades",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Short Term Firm Sales",null,{"$f":"SUM(D26:D37)","v":1687750},1530750,2032500,2935250,2845000,2935250,3702330,3262470,3453090,990000,1023000,990000,27387390]
[]
[null,"System Balancing Sales"]
[null,"COB",null,4549647.5,5710443.5,4785220.5,5820051.5,7610655,8347175,5981732,4620644,5053128.5,2820492.5,928956.44,1567358.9,{"$f":"SUM(D41:O41)","v":57795505.339999996}]
[null,"Four Corners",null,6588273.5,11334560,8115275.5,9231340,5980968,9687850,7151419.5,7774345.5,6403718.5,6205990.5,4120110.2,5097025,87690876.200000003]
[null,"Mid Columbia",null,155762.17000000001,2903437.5,4885982.5,6818457.5,8561397,8455164,4155876.8,5151374,2382713,75126.210000000006,0,0,43545290.68]
[null,"Mona",null,4608042,3389371.8,4015086,2448295.7999999998,1384203.2,1464219,2022479.8,1325153.3999999999,2025709.9,602893.4,1912096,1962999.2,27160549.499999996]
[null,"Palo Verde",null,7785839,6813512,8393412,9464392,8933589,10465548,11704550,10806508,13257495,11808232,9962717,12471120,121866914]
[null,"SP15",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Trapped Energy",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total System Balancing Sales",null,{"$f":"SUM(D41:D47)","v":23687564.170000002},30151324.800000001,30194976.5,33782536.799999997,32470812.199999999,38419956,31016058.100000001,29678024.899999999,29122764.899999999,21512734.609999999,16923879.640000001,21098503.100000001,338059135.72000003]
[]
["Total Special Sales For Resale",null,null,{"$f":"+D23+D38+D48","v":33523677.161200002},39378892.371200003,38084879.947499998,46431764.9912,45089273.5075,51927540.5612,44725638.001200005,42176362.235200003,41886179.191200003,30849307.327500001,25877671.121200003,30396325.137500003,{"$f":"IF(SUM(D50:O50)=P23+P38+P48,SUM(D50:O50),\"ERROR\")","v":470347511.55360001}]
[]
["Purchased Power & Net Interchange"]
[null,"Long Term Firm Purchases"]
[null,"APS Supplemental p27875",null,333919.07,0,0,0,0,285484.5,383033.75,405565.16,264575.96999999997,0,0,0,{"$f":"SUM(D54:O54)","v":1672578.45}]
[null,"Blanding Purchase p379174",null,2516.5752000000002,2516.5752000000002,2435.3935999999999,2516.5752000000002,2435.3935999999999,2516.5752000000002,2516.5752000000002,2354.212,2516.5752000000002,0,0,0,{"$f":"SUM(D55:O55)","v":22324.450399999998}]
[null,"BPA Reserve Purchase",null,26630.531000000003,22844.341,18464.897300000001,23752.763999999999,19345.491999999998,15997.566600000002,14936.677,18305.995999999999,30081.879999999997,22944.896999999997,27885.313999999998,30792.262999999999,{"$f":"SUM(D56:O56)","v":271982.6189}]
[null,"Chehalis Station Service",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Combine Hills Wind p160595 ",null,378077.34,375077.9,357443.03,383749.28,427965.56,312325.59999999998,483363.97,326313.44,558697.6,393252.3,365263.88,439731.53,4801261.43]
[null,"Deseret Purchase p194277",null,2783766,2783766,2743611,2783766,2743611,2783766,2859993,2777475,2859993,2794666,2732777.5,2624473,33271663.5]
[null,"Douglas PUD Settlement p38185",null,194361.47,119654.664,55739.964999999997,49551.464999999997,47082.366999999998,39278.383000000002,56194.400000000001,40370.15,93049.5,159471.39000000001,262311.78000000003,291875.90000000002,1408941.4339999999]
[null,"Gemstate p99489",null,228100,238400,228100,250400,283600,231100,231100,228100,237100,228100,228100,228100,2840300]
[null,"Georgia-Pacific Camas",null,570665,570665,552257,570665,552257,570665,599644.9,560956.9,599644.9,580300.9,599644.9,580300.9,6907667.4000000013]
[null,"Grant County 10 aMW p66274",null,697495.9,726745.56,545909.75,470664.78,404520.62,506873,507263.28,425221.5,464582.53,519071,587022,627744.4,6483114.3200000012]
[null,"Hermiston Purchase p99563",null,6399437.2742989594,8630861.4994304385,7510330.4880608013,8628768.5846296977,7857363.8871036228,8673738.258735124,7922780.9625826776,7000635.7544822572,7385883.7707455941,4017217.8423179858,4017217.8423179858,4057770.2313950057,82102006.396100149]
[null,"Hurricane Purchase p393045",null,12093.632,12093.632,12093.694,12093.632,12093.694,12093.632,12093.632,12093.668,12093.632,12093.694,12093.632,12093.694,145123.86799999999]
[null,"IPP Purchase",null,2164955.2000000002,2164955.2000000002,2095115.4,2164955.2000000002,2095115.4,2164955.2000000002,2164955.2000000002,1955435.2,2164955.2000000002,2095115.4,2164955.2000000002,2095115.4,{"$f":"SUM(D66:O66)","v":25490583.199999996}]
[null,"Kennecott Generation Incentive",null,1376616.9,1402849.1,480346.78,390254.66,0,0,0,0,0,0,0,0,3650067.4400000004]
[null,"LADWP p491303-4",null,1104590,387190,0,0,0,0,0,0,0,0,0,0,1491780]
[null,"MagCorp p229846",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MagCorp Reserves p510378",null,409020.03,409020.03,409020.03,409020.03,409020.03,409020.03,445110.03,445110.03,445110.03,445110.03,445110.03,445110.03,5124780.3600000013]
[null,"Morgan Stanley p272153-6-8",null,510000,510000,0,0,0,0,0,0,0,0,0,0,1020000]
[null,"Morgan Stanley p272154-7",null,540000,540000,0,0,0,0,0,0,0,0,0,0,1080000]
[null,"Nucor p346856",null,416500,416500,416500,416500,416500,416500,455600,455600,455600,455600,455600,455600,5232600]
[null,"P4 Production p137215/p145258",null,1349460,1349460,1349460,1349460,1349460,1349460,1349460,1349460,1349460,1349460,1349460,1349460,{"$f":"SUM(D74:O74)","v":16193520}]
[null,"PGE Cove p83984",null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"SUM(D75:O75)","v":120000}]
[null,"Rock River Wind p100371",null,197811.84,239057.56,310515.09999999998,445041.1,605478.40000000002,623408.30000000005,614814.19999999995,502776.9,490686.94,384294.84,367660.44,277469.62,5059015.24]
[null,"Roseburg Forest Products p312292",null,1275553.1000000001,0,0,0,0,0,0,0,0,0,0,0,1275553.1000000001]
[null,"Small Purchases east",null,50981.656000000003,51588.14,50565.21,62007.79,67171.009999999995,90309.31,84944.41,69271.695000000007,63446.296999999999,57715.26,50603.402000000002,46102.296999999999,744706.47699999996]
[null,"Small Purchases west",null,2075.9884999999999,1616.9918,9404.0049999999992,1549.0070000000001,1969.9861000000001,1068.9984999999999,623.99865999999997,810.00480000000005,346.00216999999998,1895.0083,6389.0214999999998,1337.9921999999999,29087.004530000002]
[null,"Three Buttes Wind p460457",null,1054440,1080204,1422073.1,1786072.4,2006038.8,2405043.2000000002,2306649.5,1654906.6,2349690.7999999998,1692947.4,1714438.2,1182987,20655490.999999996]
[null,"Top of the World Wind p522807",null,1930628.6,2085897,2260700.5,2894540.2,4235119.5,5561978.5,5294292,4136215.5,3807444.5,3097120.5,2664390.2000000002,2419137.7999999998,40387464.799999997]
[null,"Tri-State Purchase p27057",null,775031.4,802322.5,752912.4,762770,791278.4,835151.3,835151.3,817018.2,841479.8,811054.6,748135.56,765964.75,9538270.209999999]
[null,"Tri-State Purchase",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Weyerhaeuser Reserve",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wolverine Creek",null,818630.44,768185.7,714643,618531.1,809100.94,644587.19999999995,737074.1,601978.93999999994,1158511.6000000001,1114796.8,1086388,846625.75,9919053.5700000003]
[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,{"$f":"SUM(D54:D86)","v":25613357.946998961},25701471.393430438,22307640.742960803,24486629.567829695,25146527.479803625,27945320.55403512,27371595.885442678,23795974.850282256,25644950.527115598,20242227.861617986,19895446.901817985,18787792.557595007,286938936.26893014]
[]
[null,"Seasonal Purchased Power"]
[null,"APS p167566",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D90:O90)","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,"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,{"$f":"SUM(D96:O96)","v":0}]
[null,"Morgan Stanley p244841",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D97:O97)","v":0}]
[null,"UBS p223199",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D98:O98)","v":0}]
[null,"UBS p268848",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D99:O99)","v":0}]
[null,"UBS p268850",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D100:O100)","v":0}]
[null,"UBS Summer Purchase",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Seasonal Purchased Power Total",null,{"$f":"SUM(D90:D101)","v":0},0,0,0,0,{"$f":"SUM(I90:I101)","v":0},{"$f":"SUM(J90:J101)","v":0},{"$f":"SUM(K90:K101)","v":0},0,0,0,0,{"$f":"SUM(P90:P101)","v":0}]
[]
[null,"Qualifying Facilities"]
[null,"QF California",null,153104.16,74693.11,62715.93,59344.37,89409.36,200914.1,409268.44,508006.62,643773.93999999994,739316.75,742835.44,543992,{"$f":"SUM(D105:O105)","v":4227374.22}]
[null,"QF Idaho",null,490868.93,389630.71999999997,345092.77,371437.51,354662.38,334158.2,314566.7,294745.84999999998,356460.12,400194.79,486482.85,530185.61,4668486.4300000006]
[null,"QF Oregon",null,1386113.3,1290157.31,1293410.1000000001,1181844.6600000001,1204853.8400000001,1470698.65,1544020.94,1501441.46,1640901.2,1793692.5,1824271.04,1646995.6,17778400.600000001]
[null,"QF Utah",null,103551.57,98480.51999999999,100344.32000000001,106909.34,104858.95999999999,96102.87,78966.09,80848.299999999988,83796.899999999994,87446.99,88460.18,85374.33,1115140.3700000001]
[null,"QF Washington",null,329791.12,317880.5,297854.33999999997,242524.32,207854.9,201352.01,220539.35,209660.06,214573.9,220368.64000000001,246571.01,232366.36,2941336.5100000002]
[null,"QF Wyoming",null,123635.92,123410.78,110494.58,49773.81,15990.99,15355.15,17098.2,16569.900000000001,15560.37,41297.93,117263.53,119572.75,766023.91000000015]
[null,"Biomass p234159 QF",null,2303517,2303517,2237811,2303517,2237811,2303517,0,0,0,0,0,0,13689690]
[null,"Chevron Wind p499335 QF",null,119150.1,207843.03,174617.95,275533.38,276190.88,306590.90000000002,314433.03000000003,318117.06,314579.20000000001,127371.28,146115.6,156038.35999999999,2736580.7699999996]
[null,"DCFP p316701 QF",null,1108.2225000000001,1784.3815999999999,2509.1455000000001,10526.405000000001,6974.9210000000003,4129.2606999999998,2122.4050000000002,1702.7737,3097.2156,2162.2139999999999,3074.0844999999999,1434.4733000000001,40625.502399999998]
[null,"Evergreen BioPower p351030 QF",null,223576.73,279247.3,276369.44,305360.34000000003,222863.12,150390.39999999999,247372,209699.31,229912.14,232346.67,239940.97,214915.3,2831993.72]
[null,"ExxonMobil p255042 QF",null,2037071.9,2648212.5,1845559.2,2311962.7999999998,2378095.5,3739729,0,0,0,0,0,0,14960630.9]
[null,"Kennecott Refinery QF",null,175701.08,177118.28,142474.20000000001,147556.14000000001,152869.54999999999,163253.39000000001,0,0,0,0,0,0,958972.64]
[null,"Kennecott Smelter QF",null,647341.75,592730.56000000006,398525.56,449073.34,536665.80000000005,612665.30000000005,0,0,0,0,0,0,3237002.3100000005]
[null,"Mountain Wind 1 p367721 QF",null,401438.47,544170,631396.19999999995,711474.7,830351.44,1112042.8999999999,1197304.2,793910.56,789572.25,588917.5,500215.12,362581.5,8463374.8399999999]
[null,"Mountain Wind 2 p398449 QF",null,787868.4,848296.3,796540.5,847041.4,1114887.2,1513999.2,1746953.4,1111017,1120216.6000000001,802467.3,872008.7,693946.6,12255242.6]
[null,"Oregon Wind Farm QF",null,1204652.8,932566.5,751614.2,765278.3,891213.06,310814.40000000002,629509.4,722021.25,892694,1084359,1107712.6000000001,1280929.8999999999,10573365.41]
[null,"Pioneer Wind Park I QF",null,0,0,0,0,0,43189.9,1260818.8,1281894,1116987.8,777830.25,640872.30000000005,573512.25,5695105.2999999998]
[null,"Power County North Wind QF p575",null,0,0,0,0,0,16320.998,394188.34,388720.25,348837.9,291013.34000000003,233011.98,232450.86,{"$f":"SUM(D122:O122)","v":1904543.6680000001}]
[null,"Power County South Wind QF p575",null,0,0,0,0,0,14716.402,355432.56,350502.22,314543.53000000003,262402.2,210103.7,209596.6,1717297.2120000001]
[null,"SF Phosphates",null,330891.46999999997,342199.8,340853.84,392541.66,340547.6,322797.56,352431.1,349908.78,405584.9,442734,296751.40000000002,412126,4329368.1100000003]
[null,"Spanish Fork Wind 2 p311681 QF",null,280864.62,338964.3,273786.40000000002,221312.06,245413.88,268413.96999999997,177251.34,200228.42,171042.1,160811.34,166683.69,239704.36,2744476.4799999995]
[null,"Sunnyside p83997/p59965 QF",null,2330316.7000000002,2333474.66,2283522.65,1927759.64,2270328.56,2311706.56,2351678.6,2275699.06,2310288.6,1352157.65,1975305.5,2311457.16,26033695.34]
[null,"Tesoro QF",null,183734.28,185037.25,149382.9,153934.5,158248.44,172411.78,0,0,0,0,0,0,{"$f":"SUM(D127:O127)","v":1002749.1500000001}]
[null,"US Magnesium QF",null,588690.56000000006,564528.30000000005,522745.03,674652,635652.19999999995,800665.7,0,0,0,0,0,0,3786933.79]
[null,"Total Qualifying Facilities",null,{"$f":"SUM(D105:D128)","v":14202989.082500003},{"$f":"SUM(E105:E128)","v":14593943.101600002},13037620.2555,13509357.675000001,14275743.580999998,16485935.600700004,11613954.894999998,10614692.8737,10972422.6656,9406890.3440000005,9897679.694500003,9847180.0132999998,{"$f":"SUM(P105:P128)","v":148458409.78239998}]
[]
[null,"Mid-Columbia Contracts"]
[null,"Canadian Entitlement p60828",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D132:O132)","v":0}]
[null,"Chelan - Rocky Reach p60827",null,348316.62,348316.62,348316.62,348316.62,0,0,0,0,0,0,0,0,1393266.48]
[null,"Douglas - Wells p60828",null,289739.65999999997,289739.65999999997,293837.84000000003,293837.84000000003,293837.84000000003,293837.84000000003,293837.84000000003,293837.84000000003,293837.84000000003,293837.84000000003,293837.84000000003,293837.84000000003,3517857.7199999997]
[null,"Grant Displacement p270294",null,1217430,1039239.4,1029660.7,0,0,0,0,0,0,0,0,0,3286330.0999999996]
[null,"Grant Reasonable",null,-703534.75,-703534.75,-703534.75,-703534.75,-703534.75,-703534.75,-699920.4,-699920.4,-699920.4,-699920.4,-699920.4,-699920.4,-8420730.9000000022]
[null,"Grant Surplus p258951",null,170715.42,170715.42,170715.42,170715.42,170715.42,170715.42,144344.38,144344.38,144344.38,144344.38,144344.38,144344.38,1890358.7999999998]
[null,"Total Mid-Columbia Contracts",null,{"$f":"SUM(D132:D137)","v":1322666.95},1144476.3500000001,1138995.8299999998,109335.12999999998,-238981.48999999996,-238981.48999999996,-261738.18,-261738.18,-261738.18,-261738.18,-261738.18,-261738.18,1667082.1999999965]
[]
[null,"Total Long Term Firm Purchases",null,{"$f":"+D87+D129+D102+D138","v":41139013.979498968},41439890.845030442,36484256.828460798,38105322.372829698,39183289.57080362,44192274.664735124,38723812.600442678,34148929.54398226,36355635.0127156,29387380.025617987,29531388.416317988,28373234.390895009,{"$f":"SUM(D140:O140)","v":437064428.25133008}]
[]
[null,"Storage & Exchange"]
[null,"Black Hills CTs p64676",null,85749.46,90604.24,203992.95,97825.02,141622.70000000001,217533.72,135555.47,98383.34,100329,71369.09,91910.18,141716.14000000001,{"$f":"SUM(D143:O143)","v":1476591.31}]
[null,"BPA Peaking p59820",null,4801250,4801250,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D144:O144)","v":9602500}]
[null,"BPA So. Idaho p64885/p83975/p64705",null,-22.760010000000001,-2126.8580000000002,0,0,0,0,0,0,0,0,-2965.6880000000001,-3535.3036999999999,{"$f":"SUM(D145:O145)","v":-8650.6097100000006}]
[null,"PSCo Exchange p340325",null,375000,375000,375000,375000,375000,375000,450000,450000,450000,450000,450000,450000,{"$f":"SUM(D146:O146)","v":4950000}]
[null,"Total Storage & Exchange",null,{"$f":"SUM(D143:D146)","v":5261976.6999899996},{"$f":"SUM(E143:E146)","v":5264727.3820000002},{"$f":"SUM(F143:F146)","v":578992.94999999995},{"$f":"SUM(G143:G146)","v":472825.02},{"$f":"SUM(H143:H146)","v":516622.7},592533.72,585555.47,548383.34,550329,521369.08999999997,538944.49199999997,588180.83630000008,16020440.70029]
[]
[null,"Short Term Firm Purchases"]
[null,"COB",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D150:O150)","v":0}]
[null,"Four Corners",null,498800,452400,464000,475600,464000,475600,0,0,0,0,0,0,2830400]
[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,0,0,0,0,0,0,953250,891750,953250,922500,953250,922500,5596500]
[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,"STF Electric Swaps",null,-5960314.5,-5832601.5,-6692490,-9961444.5,-9346359,-8415404.5,-2307227,-2261114.5,-2735020.5,-2777630,-2844463,-2549779,-61683848]
[null,"STF Index Trades",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Short Term Firm Purchases",null,{"$f":"SUM(D150:D162)","v":-5461514.5},-5380201.5,-6228490,-9485844.5,-8882359,-7939804.5,-1353977,-1369364.5,-1781770.5,-1855130,-1891213,-1627279,-53256948]
[]
[null,"System Balancing Purchases"]
[null,"COB",null,1376157.9,141001.69,528892.1,195068.55,0,0,7032.8310000000001,51776.22,364304.2,2310605.7999999998,4314600.5,3366375,{"$f":"SUM(D166:O166)","v":12655814.790999999}]
[null,"Four Corners",null,935297.7,518349.88,754543.6,0,616313.9,325832,1030699,65246.55,1353128,406333.88,268060.53000000003,85556.414000000004,6359361.4539999999]
[null,"Mid Columbia",null,16925420,11748385,6388714.5,3901911,1089641.3999999999,1695295,5440031,4330297,12666793,18973938,18286576,15750319,117197320.90000001]
[null,"Mona",null,1735258,5655270,1821529.6,3442987.8,2585788.5,5925680,3794175.2,6652216,2735498,8541570,3934865,3859732.8,50684570.899999991]
[null,"Palo Verde",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SP15",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Emergency Purchases",null,1058.38814,0,0,0,0,0,0,0,0,0,86991.445000000007,0,88049.833140000002]
[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,{"$f":"SUM(D166:D173)","v":20973191.988140002},18063006.57,9493679.8000000007,7539967.3499999996,4291743.8,7946807,10271938.030999999,11099535.77,17119723.199999999,30232447.68,26891093.475000001,23061983.214000002,186985117.87814]
[]
["Total Purchased Power & Net Interchange",null,null,{"$f":"+D140+D147+D163+D174","v":61912668.167628966},59387423.297030441,40328439.578460798,36632270.242829703,35109297.07080362,44791810.884735122,48227329.10144268,44427484.153982267,52243916.712715596,58286066.795617983,55070213.383317992,50396119.441195011,586813038.82976007]
[]
["Wheeling & U. of F. Expense"]
[null,"Firm Wheeling",null,10976590,11197148.5,11567020.9,11131463.800000001,11501963.199999999,12399197.800000001,11909803.199999999,11791648.199999999,11812218.199999999,11808589.800000001,11153878.5,11355959.199999999,{"$f":"SUM(D179:O179)","v":138605481.30000001}]
[null,"ST Firm & Non-Firm",null,10048.567999999999,7531.0635000000002,11084.450999999999,10092.026,10203.735000000001,9650.2340000000004,18864.11,17839.763999999999,17392.884999999998,2065.2359999999999,6217.84,17560.101999999999,{"$f":"SUM(D180:O180)","v":138550.01449999999}]
["Total Wheeling & U. of F. Expense",null,null,{"$f":"+D179+D180","v":10986638.568},11204679.5635,11578105.351,11141555.826000001,11512166.934999999,12408848.034,11928667.309999999,11809487.964,11829611.084999999,11810655.036,11160096.34,11373519.301999999,{"$f":"SUM(P179:P180)","v":138744031.3145}]
[]
["Coal Fuel Burn Expense"]
[null,"Carbon",null,1780248.3182300001,1779514.7631900001,1742809.2612600001,1803158.96083,1738383.3676799999,1786019.99058,1610992.52566,1515027.9135199999,1655424.24581,967765.03076999995,1465623.3952200001,1439396.48865,{"$f":"SUM(D184:O184)","v":19284364.261399999}]
[null,"Cholla",null,4922186.5509000001,4927034.9495000001,4768027.5774999997,4873820.2385999998,4718287.9652000004,4829709.6623,4863266.7642000001,4555753.6809999999,4870582.3509999998,4690069.0097000003,2504403.1967000002,4656517.4916000003,55179659.438199997]
[null,"Colstrip",null,1282451.52144,1285316.0251199999,1243484.60448,1282451.52144,1243484.60448,1283883.7732800001,1283883.7732800001,1201653.1838400001,1283883.7732800001,980241.82464000001,1050076.1001599999,1242052.3526399999,14662863.058079999]
[null,"Craig",null,1935245.0016000001,1936080.6096000001,1873518.5759999999,1935245.0016000001,1873518.5759999999,1935662.8056000001,1935662.8056000001,1810956.5423999999,1935662.8056000001,1873100.7720000001,1468611.18,1873100.7720000001,22386365.448000003]
[null,"Dave Johnston",null,5282154.4930999996,5291799.7296000002,5077615.2023,5191854.8923000004,4837491.2884999998,4509510.3097000001,4188757.8086000001,4683751.398,5081720.8315000003,3222911.5003,4317599.4117000001,4914671.9716999996,56599838.837300003]
[null,"Hayden",null,1060021.2720000001,1060277.2416000001,1026041.7216,1059658.9128,1026041.7216,1060037.4661000001,1057699.31412,991049.63977000001,1060149.2568000001,584533.84039000003,1023413.7694399999,865172.36309999996,11874096.51932]
[null,"Hunter",null,12440041.085100001,12468179.4322,12130611.2579,12731602.957,12104381.320499999,12467930.789999999,13363854.8731,12373414.869999999,12138509.3344,10004046.601399999,13073874.7366,12754918.5624,148051365.82060003]
[null,"Huntington",null,9076764.4778000005,9143333.2862999998,8437944.2598000001,7317450.7753999997,8259928.8452000003,9117332.7811999992,8633359.4912999999,8017944.7920000004,8649388.4049999993,8446225.8618999999,8288129.4326999998,8058400.6693000002,101446203.07790001]
[null,"Jim Bridger",null,17724873.8211,17686757.315699998,17468701.625,18043042.7729,16349390.2324,16445449.3441,16239208.931299999,15212724.3015,16076001.2754,13012892.919399999,12317465.592,13982665.1022,190559173.23300004]
[null,"Naughton",null,8989516.4317000005,9029214.8377,8737991.8257999998,8987543.3098000009,8691126.5018000007,8961384.1895000003,8962396.3147,8377684.2297999999,6342761.1305,8396638.5557000004,8932023.0845999997,8628131.8334999997,103036412.24510001]
[null,"Ramp Loss",null,-89733.110665893633,-85993.883143112282,-48382.601648839627,-93488.104591668802,-90021.87769784902,-68968.351444031883,-40237.679628552673,-73032.53364556517,-61479.113967247067,-68918.958330337598,-101720.35937783348,-58012.027765149185,{"$f":"SUM(D194:O194)","v":-879988.60190608026}]
[null,"Wyodak",null,1711301.8344000001,1713543.6887999999,1657978.8144,1711301.8344000001,1698563.6111999999,1754338.2335999999,1754338.2335999999,1641637.8552000001,1754338.2335999999,1697412.4776000001,1713543.6887999999,1601293.0127999999,20409591.518399999]
["Total Coal Fuel Burn Expense",null,null,{"$f":"SUM(D184:D195)","v":66115071.696704105},66235057.996166885,64116342.124391168,64843643.072478332,62450576.156862155,64082290.99451597,63853183.155831449,60308565.873384438,60786942.528922752,53806919.435469657,56053043.228542171,59958308.59212485,742609944.85539401]
[]
["Gas Fuel Burn Expense"]
[null,"Chehalis",null,3449437.071992055,9313592.24180579,9209277.1640000008,10750753.101,10464643.508920025,12175904.13712384,9855735.7724962253,8911985.9431965202,2027971.54724478,0,0,0,{"$f":"SUM(D199:O199)","v":76159300.48777923}]
[null,"Currant Creek",null,6448872.3575400002,6663507.9199700002,6343566.1737799998,5850265.3410616247,7191949.71294,8228686.0491000004,8724812.8408000004,7957855.5994300004,8136334.4380999999,7134836.1909999996,7088193.7164000003,6942390.2543000001,86711270.594421625]
[null,"Gadsby",null,1644404.5560125601,1801158.86147288,664352.67889854999,0,0,0,0,0,0,0,286191.40519854001,1469179.2804492,5865286.7820317298]
[null,"Gadsby CT",null,1804721.544,1827428.1933599999,1750045.176,1814300.75232,1866004.56,2108394.8308799998,2211545.952,1971323.8457553799,2140617.8354400001,1951439.2560000001,1991442.6288000001,1928364.5160000001,23365629.090555377]
[null,"Hermiston",null,3396376.251225519,5627800.4763569999,4507269.4649873609,5625707.5615562573,4822110.851773127,5638485.2234046301,4887527.9272521827,3965382.7191517618,4350630.7354150983,981964.80698749074,981964.80698749074,1022517.1960645106,45807738.021162443]
[null,"Lake Side",null,7096635.3985461136,9007586.6798821427,6540599.0676860912,5700367.3635892132,7239563.4875040818,9363660.1299552433,9620471.2709009591,7978642.0606553005,9886672.897702368,6281663.2701918185,3650058.8910594969,4340733.6446728185,86706654.162345648]
[null,"Little Mountain",null,35607.627310000003,0,0,631192.44336000003,739687.29599999997,835751.80559999996,876640.34160000004,809180.70239999995,0,0,0,0,3928060.2162699997]
[null,"West Valley",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Gas Fuel Burn",null,{"$f":"SUM(D199:D206)","v":23876054.806626249},34241074.37284781,29015109.725352004,30372586.562887095,32323959.417137232,38350882.176063716,36176734.105049364,31594370.870588962,26542227.453902245,16349903.52417931,13997851.448445527,15703184.891486531,328543939.3545661]
[]
[null,"Gas Physical",null,-4712.5259999999998,-4269.2875999999997,-4496.5069999999996,-7637.7583000000004,42865.11,47803.207000000002,0,0,0,0,0,0,{"$f":"SUM(D209:O209)","v":69552.238100000002}]
[null,"Gas Swaps",null,16576905.5,17945340.5,16853913.5,13898323,14165034.800000001,14593729,10483122.6,9851525.8000000007,8866691.1999999993,9960541.1999999993,13707708.5,13820405.1,{"$f":"SUM(D210:O210)","v":160723240.69999999}]
[null,"Clay Basin Gas Storage",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D211:O211)","v":0}]
[null,"Pipeline Reservation Fees",null,2248946.36,2248946.36,2207955.86,2248946.36,2175756.2800000003,2216746.7800000003,2216746.7800000003,2101965.2800000003,2216746.7800000003,2175756.2800000003,2216746.7800000003,2175756.2800000003,{"$f":"SUM(D212:O212)","v":26451016.180000007}]
[null,"Additional Fixed Costs",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D213:O213)","v":0}]
["Total Gas Fuel Burn Expense",null,null,{"$f":"SUM(D207:D213)","v":42697194.140626252},54431091.945247807,48072482.578352004,46512218.164587095,48707615.607137233,55209161.16306372,48876603.485049367,43547861.950588964,37625665.433902249,28486201.00417931,29922306.72844553,31699346.271486532,515787748.47266608]
[]
["Other Generation"]
[null,"Blundell",null,306096.54768000002,305955.47472,305655.8688,325844.68416,324759.35856000002,335641.40376000002,335641.40376000002,313954.67687999998,335641.40376000002,168165.79055999999,315824.98080000002,296174.68271999998,{"$f":"SUM(D217:O217)","v":3669356.2761600004}]
[null,"Wind Integration Charge",null,258318.49765494236,258622.25134309917,272118.09474583197,326812.24926208798,385351.5655572479,415489.43472157442,426636.25843222992,350486.44199498993,388453.40521069599,318217.01673770393,305701.92127449799,280084.59831753798,{"$f":"SUM(D218:O218)","v":3986291.7352524395}]
["Total Other Generation",null,null,{"$f":"SUM(D217:D218)","v":564415.04533494241},564577.72606309922,577773.96354583197,652656.93342208792,710110.92411724792,751130.83848157444,762277.66219222988,664441.11887498992,724094.80897069606,486382.80729770393,621526.90207449801,576259.28103753796,{"$f":"SUM(D219:O219)","v":7655648.0114124399}]
[null,null,null,"=","=","=","=","=","=","=","=","=","=","=","=","="]
[null,"Net Power Cost",null,{"$f":"-D$50+D$176+D$181+D$196+D$214+D$219","v":148752310.45709425},152443938.15680823,126588263.6482498,113350579.24811722,113400493.18642026,125315701.35359639,128922422.71331571,118581478.82563066,121324051.37831129,122026917.75106466,126949515.4611802,123607227.75034393,1521262899.9301326]
[null,null,null,"=","=","=","=","=","=","=","=","=","=","=","=","="]
[]
[null,"Mark to Market & Gas Swaps Allocation"]
[null,"Chehalis",null,2173665.8379088677,2765701.8730259519,3051968.8951885253,3121872.5655621081,2224380.9479687754,2416958.2072432707,1069024.284792661,1121435.5427293305,403745.35435894155,857512.1,890785.25,0,{"$f":"SUM(D225:O225)","v":20097050.858778432}]
[null,"Currant Creek",null,4375681.5442293976,4355522.347028072,4924063.3079186343,3390886.0432644286,4368168.9386233231,4086707.1581258546,3508069.5666148514,3424173.2957054647,2861134.5866474952,3899692.8492893451,6755007.5980264209,5995872.8291025665,51944980.064575858]
[null,"Gadsby",null,984151.12085133768,1038648.0217840252,449871.97421227762,0,0,0,0,0,0,0,229790.62164701312,1119304.2439888762,3821765.9824835295]
[null,"Gadsby CT",null,1167175.0707681838,1138889.9086497789,1294873.1338913341,1004677.6776875727,1075842.8601066514,996575.71705951763,847403.40903007181,807909.52264670923,716714.74170352996,1019461.7677763071,1813423.4891745464,1591407.7884062203,13474355.086900424]
[null,"Hermiston",null,3216357.6620911327,2825497.6269740472,2327392.6048114742,2770233.4344378919,1845726.8520312244,2203740.7927567293,970543.31520733924,835631.25727066968,1460266.8456410584,857512.1,890785.25,1726149.1,{"$f":"SUM(D229:O229)","v":21929836.841221571}]
[null,"Lake Side",null,4632133.1059945393,5816811.4349381244,4801247.0769777559,3253490.8867703266,4267313.9574881047,4542514.1598960441,3752177.0512503725,3330684.6852080808,3424829.6716489741,3326362.3829343477,3127916.29115202,3387671.1385023375,47663151.842761025]
[null,"Little Mountain",null,23028.632156540607,0,0,349524.6339776715,426466.3537819187,395036.17191858421,335904.97310470487,331691.49643974437,0,0,0,0,1861652.2613791642]
[null,"West Valley",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D225:D232)","v":16572192.973999998},{"$f":"SUM(E225:E232)","v":17941071.212400001},16849416.993000001,13890685.241699999,14207899.909999998,14641532.207,10483122.6,9851525.7999999989,8866691.1999999993,9960541.1999999993,13707708.5,13820405.1,{"$f":"SUM(P225:P232)","v":160792792.93810001}]
[null,"Check",null,{"$f":"SUM(D225:D232)-D233","v":0},{"$f":"SUM(E225:E232)-E233","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pipeline Reservation Allocation"]
[null,"Chehalis",null,1102722.5,1102722.5,1069922,1102722.5,1069922,1102722.5,1102722.5,1004321,1102722.5,1069922,1102722.5,1069922,{"$f":"SUM(D237:O237)","v":13003066.5}]
[null,"Currant Creek",null,366390.96199508209,339368.94109142816,376032.64968812477,377921.15520280215,375809.92535900645,360678.11448977893,365182.16658197599,376316.91179069318,352032.19871648052,391683.65891684324,459169.58248534793,438278.21117556863,4578864.4774931315]
[null,"Gadsby",null,31683.227459608366,33388.792226639911,18049.076652283889,0,0,0,0,0,0,0,7872.5687288950521,28904.323344886136,119897.98841231337]
[null,"Gadsby CT",null,37575.401245637469,36611.207773360089,51950.923347716118,51932.740649105377,50128.828014398001,50129.13495974306,50129.14598398305,49625.847676588739,70000,70000,62127.43127110495,41095.676655113864,621306.33757675067]
[null,"Hermiston",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D241:O241)","v":0}]
[null,"Lake Side",null,709832.89800491789,736854.91890857182,692001.21031187521,698302.70479719783,660024.35464099352,683346.16551022104,678842.11341802403,651327.36820930685,691992.08128351951,644150.62108315679,584854.69751465216,597556.06882443139,8029085.20250687]
[null,"Little Mountain",null,741.37129475417385,0,0,18067.25935089463,19871.171985601992,19870.865040256951,19870.854016016947,20374.152323411257,0,0,0,0,98795.674010935953]
[null,"West Valley",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D237:D244)","v":2248946.36},2248946.36,2207955.86,2248946.36,2175756.2800000003,2216746.7800000003,2216746.7800000003,2101965.2799999998,2216746.7800000003,2175756.2799999998,2216746.7800000003,2175756.2800000003,{"$f":"SUM(P237:P244)","v":26451016.18}]
[null,"Check",null,{"$f":"SUM(D237:D244)-D245","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"CATEGORY","Factor",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P9","v":"Total"}]
["F85","Firm Sales","SG",{"$f":"D23+D38+D48","v":33523677.161200002},39378892.371200003,38084879.947499998,46431764.9912,45089273.5075,51927540.5612,44725638.001200005,42176362.235200003,41886179.191200003,30849307.327500001,25877671.121200003,30396325.137500003,{"$f":"SUM(D250:O250)","v":470347511.55360001}]
[null,"Utah Share",{"$f":"+'JAM Download'!J$80","v":0.41677380245346057},{"$f":"D250*$C251","v":13971790.402695557},16412090.709950596,15872780.231703127,19351543.250007894,18792027.96958486,21642038.531747632,18640474.21691712,17578002.862418842,17457062.171763442,12857183.11793758,10785135.391822632,12668392.008167583,196028520.86471686]
[]
["F86","Non Firm Sales","SE",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D253:O253)","v":0}]
[null,"Utah Share",{"$f":"+'JAM Download'!J$81","v":0.41228910862019735},{"$f":"D253*$C254","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["F87","Firm Purchases (Non-Seasonal)","SG",{"$f":"D176+D218-D259-D262","v":56708268.947578594},54320671.94518017,35385325.164873548,32449813.803871386,30917307.365415972,39821480.914683901,44869973.678652182,41480762.257635787,49299707.664614052,55466973.473373093,52254429.042582132,47713027.457131013,{"$f":"SUM(D256:O256)","v":540687741.71559179}]
[null,"Utah Share",{"$f":"+'JAM Download'!J80","v":0.41677380245346057},{"$f":"D256*$C257","v":23634520.879835833},22639432.998419758,14747676.520016475,13524232.287946271,12885523.752306798,16596550.020140719,18700629.546038561,17288095.014782861,20546826.623225212,23117181.445082936,21778277.087111499,19885539.879874863,225344486.05478176]
[]
["F88","Seasonal Purchases","SSGC",{"$f":"D102","v":0},{"$f":"E102","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D259:O259)","v":0}]
[null,"Utah Share",{"$f":"+'JAM Download'!J82","v":0},{"$f":"D259*$C260","v":0},{"$f":"E259*$C260","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"P259*$C260","v":0}]
[]
["F89","Non firm Purchases","SE",{"$f":"D$143-$D$292+(D$62+D$138)*$E$293+(D$65+D$78)*$E$294+((D$105+D$107+D$109)*$E$295+D$111)*$E$296+((D$106+D$108+D$110)*$E$298+D$81+D$121)*$E$299+D$63","v":5462717.7177053131},5325373.6031933725,5215232.5083330804,4509268.6882204022,4577341.270944898,5385819.4047727957,3783991.6812227275,3297208.3383414643,3332662.4533122396,3137310.3389825947,3121486.2620103569,2963176.5823815395,{"$f":"SUM(D262:O262)","v":50111588.849420786}]
[null,"Utah Share",{"$f":"+'JAM Download'!J81","v":0.41228910862019735},{"$f":"D262*$C263","v":2252219.0184764825},2195593.5359301241,2150183.5621077218,1859122.3679953562,1887187.9524483134,2220514.6815831377,1560098.5572775602,1359403.0867498843,1374020.4322081034,1293478.8831240633,1286954.7885344417,1221685.4318343278,20660462.298269518]
[]
["F90","Coal (Non-Seasonal)","SE",{"$f":"D196-D268","v":61192885.145804107},61308023.046666883,59348314.546891168,59969822.833878331,57732288.191662155,59252581.332215972,58989916.391631447,55752812.192384437,55916360.177922755,49116850.425769657,53548640.031842172,55301791.10052485,{"$f":"SUM(D265:O265)","v":687430285.41719389}]
[null,"Utah Share",{"$f":"+'JAM Download'!J81","v":0.41228910862019735},{"$f":"D265*$C266","v":25229160.07066169},25276630.173176806,24468663.702648852,24724904.800290853,23802393.637144737,24429193.940905068,24320900.046685699,22986277.241867449,23053706.295041673,20250342.480272133,22077521.066552024,22800326.157935753,283420019.61318272]
[]
["F91","Seasonal Cholla Coal","SSECH",{"$f":"D185","v":4922186.5509000001},{"$f":"E185","v":4927034.9495000001},4768027.5774999997,4873820.2385999998,4718287.9652000004,4829709.6623,4863266.7642000001,4555753.6809999999,4870582.3509999998,4690069.0097000003,2504403.1967000002,4656517.4916000003,{"$f":"SUM(D268:O268)","v":55179659.438199997}]
[null,"Utah Share",{"$f":"+'JAM Download'!J83","v":0.40611484388061242},{"$f":"D268*$C269","v":1998973.0226700036},2000942.0293105138,1936366.775254867,1979330.745301208,1916166.7803709707,1961416.7854936498,1975044.8226928541,1850159.1949178402,1978015.7910840311,1904706.6436636141,1017075.3132419273,1891080.8741284751,{"$f":"P268*$C269","v":22409278.778129954}]
[]
["F92","Gas (Non-Seasonal)","SE",{"$f":"(D214-D274)","v":39687722.124612428},51428162.635464668,44975613.345112957,43641306.993930414,45715639.35901618,52054061.480164461,45767524.978035316,40719002.734510288,34698332.856758721,25445299.980403002,26055313.179199878,28138478.290425196,{"$f":"SUM(D271:O271)","v":478326457.9576335}]
[null,"Utah Share",{"$f":"+'JAM Download'!J81","v":0.41228910862019735},{"$f":"D271*$C272","v":16362815.577922544},21203271.330950268,18542955.535703275,17992835.559547953,18848060.201331191,21461322.607717957,18869452.076946799,16788001.341314625,14305744.724119959,10490820.047493879,10742321.845472397,11601188.132288178,197208788.98080903]
[]
["F93","Seasonal CT Gas","SSECT",{"$f":"D$202+D$206+D$228+D$232+D$240+D$244+D241","v":3009472.0160138211},{"$f":"E$202+E$206+E$228+E$232+E$240+E$244+E241","v":3002929.3097831388},3096869.23323905,2870911.1706566783,2991976.2481210493,3155099.6828992604,3109078.5070140548,2828859.2160786777,2927332.5771435299,3040901.0237763072,3866993.5492456518,3560867.9810613338,{"$f":"SUM(D274:O274)","v":37461290.515032552}]
[null,"Utah Share",{"$f":"+'JAM Download'!J84","v":0.41231481748907367},{"$f":"D274*$C275","v":1240849.9050212132},1238152.2502958248,1276885.0726904864,1183719.2153566512,1233636.1406756737,1300894.3499144427,1281919.1371787016,1166380.571379764,1206982.5972747542,1253808.5506206653,1594418.7394886462,1468198.6317139901,15445845.161610814]
[]
["F94","Other Generation","SE",{"$f":"D217","v":306096.54768000002},{"$f":"E217","v":305955.47472},305655.8688,325844.68416,324759.35856000002,335641.40376000002,335641.40376000002,313954.67687999998,335641.40376000002,168165.79055999999,315824.98080000002,296174.68271999998,{"$f":"SUM(D277:O277)","v":3669356.2761600004}]
[null,"Utah Share",{"$f":"+'JAM Download'!J81","v":0.41228910862019735},{"$f":"D277*$C278","v":126200.27279470695},126142.10994977813,126018.58569208399,134342.21438095614,133894.74645676947,138381.29517224216,138381.29517224216,129440.09387799728,138381.29517224216,69332.923890393198,130211.19981402296,122109.59593449856,1512835.6283079332]
[]
["F95","Firm Wheeling","SG",{"$f":"D179","v":10976590},11197148.5,11567020.9,11131463.800000001,11501963.199999999,12399197.800000001,11909803.199999999,11791648.199999999,11812218.199999999,11808589.800000001,11153878.5,11355959.199999999,{"$f":"SUM(D280:O280)","v":138605481.30000001}]
[null,"Utah Share",{"$f":"+'JAM Download'!J80","v":0.41677380245346057},{"$f":"D280*$C281","v":4574755.1522726305},4666678.1569810621,4820831.2835516501,4639302.4947990477,4793716.9385437733,5167660.8144785836,4963693.9661363922,4914450.0575075038,4923023.0946239717,4921510.8725591497,4648644.3545489013,4732866.2962903576,57767133.482293032]
[]
["F96","Non-Firm Wheeling","SE",{"$f":"D180","v":10048.567999999999},7531.0635000000002,11084.450999999999,10092.026,10203.735000000001,9650.2340000000004,18864.11,17839.763999999999,17392.884999999998,2065.2359999999999,6217.84,17560.101999999999,{"$f":"SUM(D283:O283)","v":138550.01449999999}]
[null,"Utah Share",{"$f":"+'JAM Download'!J81","v":0.41228910862019735},{"$f":"D283*$C284","v":4142.9151436294387},3104.9754573771038,4569.9984223342544,4160.8324037118555,4206.88880774671,3978.6863738363218,7777.4670968133514,7355.1403975546864,7170.8970529836006,851.47430953034188,2563.5477111430077,7239.838800859744,57122.661977520416]
[]
[null,"Total Net Power Costs",null,{"$f":"-D250-D253+D256+D259+D262+D265+D268+D271+D274+D277+D280+D283","v":148752310.45709425},152443938.1568082,126588263.64824982,113350579.24811719,113400493.18642026,125315701.35359639,128922422.71331573,118581478.82563066,121324051.37831131,122026917.75106466,126949515.46118021,123607227.75034395,{"$f":"-P250-P253+P256+P259+P262+P265+P268+P271+P274+P277+P280+P283","v":1521262899.9301324}]
[null,"Utah Share",null,61451846.412103184,62937856.850520916,52201370.804384619,46690407.268014118,46712759.068501115,51637874.650032014,53177422.698308505,48911558.880376644,50076809.57803949,50444850.203078784,52492852.55065237,51061842.830633722,{"$f":"-P251-P254+P257+P260+P263+P266+P269+P272+P275+P278+P281+P284","v":627797451.79464543}]
[null,"check",null,{"$f":"+D286-D221","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Purchased Power & Net Interchange",null,"Pre-Merger"]
[null,null,null,"Demand","Energy"]
[null,"Pacific Capacity",null,50000]
[null,"Mid Columbia",null,null,0.7]
[null,"Misc/Pacific",null,null,0.79263720000000004]
[null,"Pre-Merger PPL",null,null,0.4551109562351518]
[null,"Q.F. Contracts/PPL",null,null,0.82970450000000007]
[]
[null,"Pre-Merger UPL",null,null,0.73330037380432678]
[null,"Q.F. Contracts/UPL",null,null,0.30000000000000004]
[]
[]
[null,"NPC ALLOCATION FACTORS"]
[]
[]
[]
[null,null,null,"Coin Peak KW @ Input"]
[]
[null,"Residential","Sch 1",{"$f":"+'Demand Factors'!D$129","v":2039978.7373892518},{"$f":"+'Demand Factors'!E$129","v":1868905.8971936714},{"$f":"+'Demand Factors'!F$129","v":1442126.8812936209},{"$f":"+'Demand Factors'!G$129","v":1278646.9655306628},{"$f":"+'Demand Factors'!H$129","v":1202946.9548590232},{"$f":"+'Demand Factors'!I$129","v":1238732.7077301482},{"$f":"+'Demand Factors'!J$129","v":1403941.0731573175},{"$f":"+'Demand Factors'!K$129","v":924733.36096183397},{"$f":"+'Demand Factors'!L$129","v":1136384.1929248206},{"$f":"+'Demand Factors'!M$129","v":706137.34880554979},{"$f":"+'Demand Factors'!N$129","v":651904.17970584251},{"$f":"+'Demand Factors'!O$129","v":1667730.5487693269},{"$f":"SUM(D308:O308)","v":15562168.848321071}]
[null,"GS Dist - Large","Sch 6",{"$f":"+'Demand Factors'!D$136","v":1175621},{"$f":"+'Demand Factors'!E$136","v":1198156},{"$f":"+'Demand Factors'!F$136","v":1203007},{"$f":"+'Demand Factors'!G$136","v":998664},{"$f":"+'Demand Factors'!H$136","v":858820},{"$f":"+'Demand Factors'!I$136","v":881301},{"$f":"+'Demand Factors'!J$136","v":834702},{"$f":"+'Demand Factors'!K$136","v":998728},{"$f":"+'Demand Factors'!L$136","v":943919},{"$f":"+'Demand Factors'!M$136","v":975310},{"$f":"+'Demand Factors'!N$136","v":1286267},{"$f":"+'Demand Factors'!O$136","v":1132016},{"$f":"SUM(D309:O309)","v":12486511}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"+'Demand Factors'!D$137","v":353811},{"$f":"+'Demand Factors'!E$137","v":345154},{"$f":"+'Demand Factors'!F$137","v":338828},{"$f":"+'Demand Factors'!G$137","v":324163},{"$f":"+'Demand Factors'!H$137","v":306762},{"$f":"+'Demand Factors'!I$137","v":292522},{"$f":"+'Demand Factors'!J$137","v":305688},{"$f":"+'Demand Factors'!K$137","v":312361},{"$f":"+'Demand Factors'!L$137","v":311704},{"$f":"+'Demand Factors'!M$137","v":307101},{"$f":"+'Demand Factors'!N$137","v":324614},{"$f":"+'Demand Factors'!O$137","v":353159},3875867]
[null,"ST Lighting","Sch 7,11,12",{"$f":"+'Demand Factors'!D$130+'Demand Factors'!D$138+'Demand Factors'!D$150+'Demand Factors'!D$151","v":0},{"$f":"+'Demand Factors'!E$130+'Demand Factors'!E$138+'Demand Factors'!E$150+'Demand Factors'!E$151","v":0},{"$f":"+'Demand Factors'!F$130+'Demand Factors'!F$138+'Demand Factors'!F$150+'Demand Factors'!F$151","v":0},{"$f":"+'Demand Factors'!G$130+'Demand Factors'!G$138+'Demand Factors'!G$150+'Demand Factors'!G$151","v":0},{"$f":"+'Demand Factors'!H$130+'Demand Factors'!H$138+'Demand Factors'!H$150+'Demand Factors'!H$151","v":19695.399320536879},{"$f":"+'Demand Factors'!I$130+'Demand Factors'!I$138+'Demand Factors'!I$150+'Demand Factors'!I$151","v":18627.353359042179},{"$f":"+'Demand Factors'!J$130+'Demand Factors'!J$138+'Demand Factors'!J$150+'Demand Factors'!J$151","v":18234.437262061685},{"$f":"+'Demand Factors'!K$130+'Demand Factors'!K$138+'Demand Factors'!K$150+'Demand Factors'!K$151","v":0},{"$f":"+'Demand Factors'!L$130+'Demand Factors'!L$138+'Demand Factors'!L$150+'Demand Factors'!L$151","v":22426.689653415531},{"$f":"+'Demand Factors'!M$130+'Demand Factors'!M$138+'Demand Factors'!M$150+'Demand Factors'!M$151","v":0},{"$f":"+'Demand Factors'!N$130+'Demand Factors'!N$138+'Demand Factors'!N$150+'Demand Factors'!N$151","v":0},{"$f":"+'Demand Factors'!O$130+'Demand Factors'!O$138+'Demand Factors'!O$150+'Demand Factors'!O$151","v":0},78983.879595056278]
[null,"GS Trans","Sch 9",{"$f":"+'Demand Factors'!D$139","v":606567.59474999993},{"$f":"+'Demand Factors'!E$139","v":583431.10474999994},{"$f":"+'Demand Factors'!F$139","v":558943.58649999998},{"$f":"+'Demand Factors'!G$139","v":547992.59450000001},{"$f":"+'Demand Factors'!H$139","v":510398.94750000001},{"$f":"+'Demand Factors'!I$139","v":533888.15350000001},{"$f":"+'Demand Factors'!J$139","v":466448.01449999999},{"$f":"+'Demand Factors'!K$139","v":543047.22224999999},{"$f":"+'Demand Factors'!L$139","v":468985.26024999999},{"$f":"+'Demand Factors'!M$139","v":532525.57799999998},{"$f":"+'Demand Factors'!N$139","v":498941.97599999997},{"$f":"+'Demand Factors'!O$139","v":581953.05674999999},6433123.0892500002]
[null,"Irrigation","Sch 10",{"$f":"+'Demand Factors'!D$147","v":54730.897020000004},{"$f":"+'Demand Factors'!E$147","v":72007.136460000009},{"$f":"+'Demand Factors'!F$147","v":57867.015600000006},{"$f":"+'Demand Factors'!G$147","v":13897.353060000001},{"$f":"+'Demand Factors'!H$147","v":2600.9259300000003},{"$f":"+'Demand Factors'!I$147","v":745.95924000000002},{"$f":"+'Demand Factors'!J$147","v":668.71494000000007},{"$f":"+'Demand Factors'!K$147","v":654.36957000000007},{"$f":"+'Demand Factors'!L$147","v":1080.3167100000001},{"$f":"+'Demand Factors'!M$147","v":18413.93763},{"$f":"+'Demand Factors'!N$147","v":36054.32877},{"$f":"+'Demand Factors'!O$147","v":75222.706320000012},333943.66125000006]
[null,"Traffic Signals","Sch 12",{"$f":"+'Demand Factors'!D$152","v":663.19749000000002},{"$f":"+'Demand Factors'!E$152","v":664.3009800000001},{"$f":"+'Demand Factors'!F$152","v":681.95682000000011},{"$f":"+'Demand Factors'!G$152","v":643.33467000000007},{"$f":"+'Demand Factors'!H$152","v":723.88944000000004},{"$f":"+'Demand Factors'!I$152","v":733.82085000000006},{"$f":"+'Demand Factors'!J$152","v":753.68367000000001},{"$f":"+'Demand Factors'!K$152","v":770.23602000000005},{"$f":"+'Demand Factors'!L$152","v":698.50917000000004},{"$f":"+'Demand Factors'!M$152","v":699.61266000000001},{"$f":"+'Demand Factors'!N$152","v":659.88702000000001},{"$f":"+'Demand Factors'!O$152","v":695.19870000000003},8387.6274900000008]
[null,"Outdoor Lighting","Sch 12",{"$f":"+'Demand Factors'!D$153","v":0},{"$f":"+'Demand Factors'!E$153","v":0},{"$f":"+'Demand Factors'!F$153","v":0},{"$f":"+'Demand Factors'!G$153","v":0},{"$f":"+'Demand Factors'!H$153","v":3764.798079463123},{"$f":"+'Demand Factors'!I$153","v":3870.6007609578214},{"$f":"+'Demand Factors'!J$153","v":3323.343377938314},{"$f":"+'Demand Factors'!K$153","v":0},{"$f":"+'Demand Factors'!L$153","v":3585.8801165844716},{"$f":"+'Demand Factors'!M$153","v":0},{"$f":"+'Demand Factors'!N$153","v":0},{"$f":"+'Demand Factors'!O$153","v":0},14544.622334943731]
[null,"GS Dist - Small","Sch 23",{"$f":"+'Demand Factors'!D$140","v":331232.38632000005},{"$f":"+'Demand Factors'!E$140","v":295555.45113},{"$f":"+'Demand Factors'!F$140","v":218338.73838000002},{"$f":"+'Demand Factors'!G$140","v":249798.13479000001},{"$f":"+'Demand Factors'!H$140","v":182101.23027},{"$f":"+'Demand Factors'!I$140","v":215638.49835000001},{"$f":"+'Demand Factors'!J$140","v":203128.23222000001},{"$f":"+'Demand Factors'!K$140","v":205539.35787000001},{"$f":"+'Demand Factors'!L$140","v":192180.50793000002},{"$f":"+'Demand Factors'!M$140","v":215168.41161000001},{"$f":"+'Demand Factors'!N$140","v":200695.03677000001},{"$f":"+'Demand Factors'!O$140","v":249926.13963000002},2759302.1252700002]
[null,"Residential - Mobile Home ","Sch 25",{"$f":"+'Demand Factors'!D$131+'Demand Factors'!D$132","v":3421.0085007484436},{"$f":"+'Demand Factors'!E$131+'Demand Factors'!E$132","v":2949.7072563288616},{"$f":"+'Demand Factors'!F$131+'Demand Factors'!F$132","v":2498.224286379258},{"$f":"+'Demand Factors'!G$131+'Demand Factors'!G$132","v":2099.9436393373144},{"$f":"+'Demand Factors'!H$131+'Demand Factors'!H$132","v":2204.268370976903},{"$f":"+'Demand Factors'!I$131+'Demand Factors'!I$132","v":2305.1137898517959},{"$f":"+'Demand Factors'!J$131+'Demand Factors'!J$132","v":2784.6683726826263},{"$f":"+'Demand Factors'!K$131+'Demand Factors'!K$132","v":1861.6745881659911},{"$f":"+'Demand Factors'!L$131+'Demand Factors'!L$132","v":2226.5833051794016},{"$f":"+'Demand Factors'!M$131+'Demand Factors'!M$132","v":1392.8519444502565},{"$f":"+'Demand Factors'!N$131+'Demand Factors'!N$132","v":1246.033844157565},{"$f":"+'Demand Factors'!O$131+'Demand Factors'!O$132","v":3253.4605106732788},28243.538408931698]
[null,"Cust A","Cust A",{"$f":"+'Demand Factors'!D$141","v":14562.132},{"$f":"+'Demand Factors'!E$141","v":30144.620999999999},{"$f":"+'Demand Factors'!F$141","v":30096.3325},{"$f":"+'Demand Factors'!G$141","v":29555.71125},{"$f":"+'Demand Factors'!H$141","v":29832.845249999998},{"$f":"+'Demand Factors'!I$141","v":27319.743749999998},{"$f":"+'Demand Factors'!J$141","v":28979.398499999999},{"$f":"+'Demand Factors'!K$141","v":25881.58625},{"$f":"+'Demand Factors'!L$141","v":28431.429},{"$f":"+'Demand Factors'!M$141","v":29379.35325},{"$f":"+'Demand Factors'!N$141","v":13254.1435},{"$f":"+'Demand Factors'!O$141","v":31101.992999999999},318539.28925000003]
[null,"Cust B","Cust B",{"$f":"+'Demand Factors'!D$142","v":0},{"$f":"+'Demand Factors'!E$142","v":0},{"$f":"+'Demand Factors'!F$142","v":0},{"$f":"+'Demand Factors'!G$142","v":109595.99949999999},{"$f":"+'Demand Factors'!H$142","v":116654.51849999999},{"$f":"+'Demand Factors'!I$142","v":0},{"$f":"+'Demand Factors'!J$142","v":0},{"$f":"+'Demand Factors'!K$142","v":89973.022750000004},{"$f":"+'Demand Factors'!L$142","v":109925.621},{"$f":"+'Demand Factors'!M$142","v":110792.7145},{"$f":"+'Demand Factors'!N$142","v":117683.2735},{"$f":"+'Demand Factors'!O$142","v":0},654625.14974999998]
[null,"Cust C","Cust C",{"$f":"+'Demand Factors'!D$143","v":60831.962749999999},{"$f":"+'Demand Factors'!E$143","v":50842.541749999997},{"$f":"+'Demand Factors'!F$143","v":61415.623749999999},{"$f":"+'Demand Factors'!G$143","v":31065.251749999999},{"$f":"+'Demand Factors'!H$143","v":27535.992249999999},{"$f":"+'Demand Factors'!I$143","v":65889.658249999993},{"$f":"+'Demand Factors'!J$143","v":48992.882249999995},{"$f":"+'Demand Factors'!K$143","v":69544.887749999994},{"$f":"+'Demand Factors'!L$143","v":52971.43475},{"$f":"+'Demand Factors'!M$143","v":15633.926749999999},{"$f":"+'Demand Factors'!N$143","v":55143.3675},{"$f":"+'Demand Factors'!O$143","v":5521.6849999999995},545389.21450000012]
[]
[null,"Total Utah",null,{"$f":"SUM(D308:D320)","v":4641419.9162200009},4447810.7605200009,3913803.3591300002,3586122.2886899998,3264041.7697699997,3281574.6095799995,{"$f":"SUM(J308:J320)","v":3317644.4482500004},3173094.7180100009,3274519.4248099998,2912554.7351500005,3186463.2266099998,4100579.7886800002,{"$f":"SUM(P308:P320)","v":43099629.045420013}]
[]
[]
[null,null,null,"Coin Peak  %'s"]
[]
[null,"Residential","Sch 1",{"$f":"D308/D$322","v":0.43951609081098231},0.42018556944521951,0.36847198210136739,0.35655420049764919,0.36854520858162571,0.3774811957996867,0.42317406070981234,0.29142948545254216,0.34703846442772529,0.24244603553147739,0.20458550227783026,0.4067060354180253]
[null,"GS Dist - Large","Sch 6",{"$f":"D309/D$322","v":0.25328908420710888},0.2693810650927787,0.30737543244058552,0.27848018544978542,0.26311550543071532,0.26856040311477042,0.25159477244172163,0.31474887728102552,0.28826184167613234,0.33486409310339371,0.40366604241920845,0.27606242491001554]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D310/D$322","v":7.6229043350196535E-2},7.7600873459743924E-2,8.6572566097270182E-2,9.0393738390448425E-2,9.3982253181035716E-2,8.9140743332798755E-2,9.2140072502719536E-2,9.844049036011647E-2,9.5190762234701437E-2,0.10544042187216916,0.10187282165667698,8.6124162484272473E-2]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D311/D$322","v":0},0,0,0,6.0340524753531915E-3,5.6763461372058358E-3,5.4961999534579517E-3,0,6.8488491726436508E-3,0,0,0]
[null,"GS Trans","Sch 9",{"$f":"D312/D$322","v":0.13068578273434739},0.13117264563697176,0.14281340558311739,0.15280923247605707,0.15637022547538207,0.16269267562633019,0.140596143370952,0.17114119511395198,0.14322262274477493,0.18283796406407249,0.15658174612948919,0.14191970080829325]
[null,"Irrigation","Sch 10",{"$f":"D313/D$322","v":1.1791843446169629E-2},1.6189343552822723E-2,1.4785366123469031E-2,3.8753148780870674E-3,7.9684210970844109E-4,2.2731747065030878E-4,2.0156317243480855E-4,2.0622440492743514E-4,3.2991610977011816E-4,6.3222632034249677E-3,1.1314842257996907E-2,1.8344407424447318E-2]
[null,"Traffic Signals","Sch 12",{"$f":"D314/D$322","v":1.4288676783636329E-4},1.4935459617493609E-4,1.7424401724454351E-4,1.7939563077058602E-4,2.2177701483612106E-4,2.2361851772552567E-4,2.2717433460886835E-4,2.4273968741880223E-4,2.133165449279722E-4,2.402058411321046E-4,2.070907376207312E-4,1.695366840365246E-4]
[null,"Outdoor Lighting","Sch 12",{"$f":"D315/D$322","v":0},0,0,0,1.1534160237564636E-3,1.1794949746558436E-3,1.0017177638463699E-3,0,1.0950859199109922E-3,0,0,0]
[null,"GS Dist - Small","Sch 23",{"$f":"D316/D$322","v":7.136445146074126E-2},{"$f":"E316/E$322","v":6.6449646139047094E-2},5.5786844239546711E-2,6.9656892509722679E-2,5.5790104145276222E-2,6.5711898708772323E-2,6.1226642995799808E-2,6.4775676787519137E-2,5.8689683278074029E-2,7.3876177849381622E-2,6.2983634988788034E-2,6.0948976122825953E-2]
[null,"Residential - Mobile Home ","Sch 25",{"$f":"D317/D$322","v":7.3706076211577348E-4},{"$f":"E317/E$322","v":6.6318182475551333E-4},6.3831114063292861E-4,5.855750223466076E-4,6.7531867741148016E-4,7.0244137772227028E-4,8.3935105648572149E-4,5.8670627687204243E-4,6.7997254446233637E-4,4.7822343993769538E-4,3.9103976903044E-4,7.9341475555596641E-4]
[null,"Cust A","Cust A",{"$f":"D318/D$322","v":3.1374304119976036E-3},{"$f":"E318/E$322","v":6.7774063742936184E-3},7.6897916779064025E-3,8.2416908489745394E-3,9.1398478801030074E-3,8.325193542832959E-3,8.7349319530868139E-3,8.1565753783207507E-3,8.6826264594993818E-3,1.0087142018461302E-2,4.1595156000280471E-3,7.584779373360738E-3]
[null,"Cust B","Cust B",{"$f":"D319/D$322","v":0},{"$f":"E319/E$322","v":0},0,3.0561143953636644E-2,3.5739284827908328E-2,0,0,2.8354975424883119E-2,3.3570001193802143E-2,3.803970210856622E-2,3.6932255334765109E-2,0]
[null,"Cust C","Cust C",{"$f":"D320/D$322","v":1.3106326048504117E-2},{"$f":"E320/E$322","v":1.1430913878192046E-2},1.5692056578859925E-2,8.6626303425218799E-3,8.4361641768880679E-3,2.0078671396849039E-2,1.4767369745074066E-2,2.1917053832422283E-2,1.6176857693575481E-2,5.3677709679831407E-3,1.7305508828565921E-2,1.3465620191669191E-3]
[]
[null,"Total Utah",null,{"$f":"SUM(D327:D339)","v":1},{"$f":"SUM(E327:E339)","v":1},1,1,1,1.0000000000000002,0.99999999999999989,0.99999999999999978,0.99999999999999989,0.99999999999999978,1,0.99999999999999989]
[]
[]
[]
[null,null,null,"MWH @ Input"]
[]
[null,"Residential","Sch 1",{"$f":"+'Energy Factor'!D$59+'Energy Factor'!D$60+'Energy Factor'!D$61","v":887606.34016782115},{"$f":"+'Energy Factor'!E$59+'Energy Factor'!E$60+'Energy Factor'!E$61","v":784920.18366099219},{"$f":"+'Energy Factor'!F$59+'Energy Factor'!F$60+'Energy Factor'!F$61","v":533999.41781911184},{"$f":"+'Energy Factor'!G$59+'Energy Factor'!G$60+'Energy Factor'!G$61","v":500203.91028625454},{"$f":"+'Energy Factor'!H$59+'Energy Factor'!H$60+'Energy Factor'!H$61","v":494190.95282804524},{"$f":"+'Energy Factor'!I$59+'Energy Factor'!I$60+'Energy Factor'!I$61","v":687383.96028005716},{"$f":"+'Energy Factor'!J$59+'Energy Factor'!J$60+'Energy Factor'!J$61","v":669093.62095564359},{"$f":"+'Energy Factor'!K$59+'Energy Factor'!K$60+'Energy Factor'!K$61","v":553439.43413577636},{"$f":"+'Energy Factor'!L$59+'Energy Factor'!L$60+'Energy Factor'!L$61","v":501579.19590825337},{"$f":"+'Energy Factor'!M$59+'Energy Factor'!M$60+'Energy Factor'!M$61","v":470014.62398131867},{"$f":"+'Energy Factor'!N$59+'Energy Factor'!N$60+'Energy Factor'!N$61","v":506039.73586816102},{"$f":"+'Energy Factor'!O$59+'Energy Factor'!O$60+'Energy Factor'!O$61","v":582489.60749310732},{"$f":"SUM(D347:O347)","v":7170960.9833845412}]
[null,"GS Dist - Large","Sch 6",{"$f":"+'Energy Factor'!D$66+'Energy Factor'!D$67","v":641302.10816090403},{"$f":"+'Energy Factor'!E$66+'Energy Factor'!E$67","v":574388.29082679725},{"$f":"+'Energy Factor'!F$66+'Energy Factor'!F$67","v":573786.58311405114},{"$f":"+'Energy Factor'!G$66+'Energy Factor'!G$67","v":522544.6552261223},{"$f":"+'Energy Factor'!H$66+'Energy Factor'!H$67","v":487674.08548857307},{"$f":"+'Energy Factor'!I$66+'Energy Factor'!I$67","v":532251.41002334584},{"$f":"+'Energy Factor'!J$66+'Energy Factor'!J$67","v":494691.88551391778},{"$f":"+'Energy Factor'!K$66+'Energy Factor'!K$67","v":452744.12964292988},{"$f":"+'Energy Factor'!L$66+'Energy Factor'!L$67","v":500571.68236980523},{"$f":"+'Energy Factor'!M$66+'Energy Factor'!M$67","v":463444.11787379853},{"$f":"+'Energy Factor'!N$66+'Energy Factor'!N$67","v":521561.48778466054},{"$f":"+'Energy Factor'!O$66+'Energy Factor'!O$67","v":532304.13024456461},{"$f":"SUM(D348:O348)","v":6297264.5662694685}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"+'Energy Factor'!D$68+'Energy Factor'!D$69","v":207323.59760089131},{"$f":"+'Energy Factor'!E$68+'Energy Factor'!E$69","v":187557.3714957051},{"$f":"+'Energy Factor'!F$68+'Energy Factor'!F$69","v":188816.11022846302},{"$f":"+'Energy Factor'!G$68+'Energy Factor'!G$69","v":182680.78238491295},{"$f":"+'Energy Factor'!H$68+'Energy Factor'!H$69","v":173711.70727981452},{"$f":"+'Energy Factor'!I$68+'Energy Factor'!I$69","v":191635.11829418011},{"$f":"+'Energy Factor'!J$68+'Energy Factor'!J$69","v":157505.9272871181},{"$f":"+'Energy Factor'!K$68+'Energy Factor'!K$69","v":154345.05297513609},{"$f":"+'Energy Factor'!L$68+'Energy Factor'!L$69","v":163444.41001787951},{"$f":"+'Energy Factor'!M$68+'Energy Factor'!M$69","v":160924.20010376154},{"$f":"+'Energy Factor'!N$68+'Energy Factor'!N$69","v":177268.14356500289},{"$f":"+'Energy Factor'!O$68+'Energy Factor'!O$69","v":184439.74161699557},2129652.1628498607]
[null,"ST Lighting","Sch 7,11,12",{"$f":"+'Energy Factor'!D$78","v":8027.4571812784015},{"$f":"+'Energy Factor'!E$78","v":7997.672299218726},{"$f":"+'Energy Factor'!F$78","v":7928.3109592420742},{"$f":"+'Energy Factor'!G$78","v":7962.3176225209418},{"$f":"+'Energy Factor'!H$78","v":8007.4818804895822},{"$f":"+'Energy Factor'!I$78","v":8109.3389177112576},{"$f":"+'Energy Factor'!J$78","v":7938.8166788187355},{"$f":"+'Energy Factor'!K$78","v":7955.2583327065122},{"$f":"+'Energy Factor'!L$78","v":8026.4024513285212},{"$f":"+'Energy Factor'!M$78","v":8010.0653111132688},{"$f":"+'Energy Factor'!N$78","v":7924.2687541963514},{"$f":"+'Energy Factor'!O$78","v":8035.1786402556272},95922.569028880011]
[null,"GS Trans","Sch 9",{"$f":"+'Energy Factor'!D$70","v":394254.30275008874},{"$f":"+'Energy Factor'!E$70","v":392151.52865016804},{"$f":"+'Energy Factor'!F$70","v":388879.90210377472},{"$f":"+'Energy Factor'!G$70","v":372712.22264047805},{"$f":"+'Energy Factor'!H$70","v":359316.28900076105},{"$f":"+'Energy Factor'!I$70","v":393883.6983756792},{"$f":"+'Energy Factor'!J$70","v":335863.70103179995},{"$f":"+'Energy Factor'!K$70","v":337603.21758524998},{"$f":"+'Energy Factor'!L$70","v":331990.19913974998},{"$f":"+'Energy Factor'!M$70","v":347275.30898249999},{"$f":"+'Energy Factor'!N$70","v":357616.72701359994},{"$f":"+'Energy Factor'!O$70","v":382312.11531044997},4393859.212584299]
[null,"Irrigation","Sch 10",{"$f":"+'Energy Factor'!D$75","v":42595.025614029058},{"$f":"+'Energy Factor'!E$75","v":52912.20685866772},{"$f":"+'Energy Factor'!F$75","v":51308.790961203413},{"$f":"+'Energy Factor'!G$75","v":19739.601493244907},{"$f":"+'Energy Factor'!H$75","v":3604.7298150769075},{"$f":"+'Energy Factor'!I$75","v":625.91091415798871},{"$f":"+'Energy Factor'!J$75","v":492.47235982999996},{"$f":"+'Energy Factor'!K$75","v":490.74638623999999},{"$f":"+'Energy Factor'!L$75","v":388.46369045},{"$f":"+'Energy Factor'!M$75","v":718.34542284999998},{"$f":"+'Energy Factor'!N$75","v":21502.523743909998},{"$f":"+'Energy Factor'!O$75","v":30080.409110619999},224459.22637028]
[null,"Traffic Signals","Sch 12",{"$f":"+'Energy Factor'!D$79","v":486.21691597835178},{"$f":"+'Energy Factor'!E$79","v":487.3294008099287},{"$f":"+'Energy Factor'!F$79","v":483.58989408656737},{"$f":"+'Energy Factor'!G$79","v":471.82513018177326},{"$f":"+'Energy Factor'!H$79","v":513.91747253679478},{"$f":"+'Energy Factor'!I$79","v":538.10270332658388},{"$f":"+'Energy Factor'!J$79","v":552.71503726999993},{"$f":"+'Energy Factor'!K$79","v":509.87565496999997},{"$f":"+'Energy Factor'!L$79","v":511.83328096999992},{"$f":"+'Energy Factor'!M$79","v":496.65515404999996},{"$f":"+'Energy Factor'!N$79","v":483.56189881999995},{"$f":"+'Energy Factor'!O$79","v":493.33045255999997},6028.9529955599992]
[null,"Outdoor Lighting","Sch 12",{"$f":"+'Energy Factor'!D$80","v":1409.3143354170111},{"$f":"+'Energy Factor'!E$80","v":1335.7898223399709},{"$f":"+'Energy Factor'!F$80","v":1369.5220516816905},{"$f":"+'Energy Factor'!G$80","v":1495.4446229116916},{"$f":"+'Energy Factor'!H$80","v":1530.5812154310834},{"$f":"+'Energy Factor'!I$80","v":1685.1449004285516},{"$f":"+'Energy Factor'!J$80","v":1446.8411365100001},{"$f":"+'Energy Factor'!K$80","v":1320.8483271499997},{"$f":"+'Energy Factor'!L$80","v":1283.6904105299998},{"$f":"+'Energy Factor'!M$80","v":1255.0372913099998},{"$f":"+'Energy Factor'!N$80","v":1301.0850051100001},{"$f":"+'Energy Factor'!O$80","v":1354.43031361},16787.729432429998]
[null,"GS Dist - Small","Sch 23",{"$f":"+'Energy Factor'!D$71","v":143433.49939570547},{"$f":"+'Energy Factor'!E$71","v":129206.77726424231},{"$f":"+'Energy Factor'!F$71","v":124353.74601200056},{"$f":"+'Energy Factor'!G$71","v":112057.16449756428},{"$f":"+'Energy Factor'!H$71","v":108084.63498697207},{"$f":"+'Energy Factor'!I$71","v":123992.04193867785},{"$f":"+'Energy Factor'!J$71","v":121022.68674991172},{"$f":"+'Energy Factor'!K$71","v":109429.6206198813},{"$f":"+'Energy Factor'!L$71","v":119725.84213271085},{"$f":"+'Energy Factor'!M$71","v":108958.58275333099},{"$f":"+'Energy Factor'!N$71","v":118273.8662634245},{"$f":"+'Energy Factor'!O$71","v":119700.97822708584},1438239.4408415079]
[null,"Residential - Mobile Home ","Sch 25",{"$f":"+'Energy Factor'!D$62","v":1488.5009176276496},{"$f":"+'Energy Factor'!E$62","v":1238.8442621398551},{"$f":"+'Energy Factor'!F$62","v":925.05801364327851},{"$f":"+'Energy Factor'!G$62","v":821.49323068208514},{"$f":"+'Energy Factor'!H$62","v":905.55140574360837},{"$f":"+'Energy Factor'!I$62","v":1279.1291070560101},{"$f":"+'Energy Factor'!J$62","v":1327.1238985462746},{"$f":"+'Energy Factor'!K$62","v":1114.1858971636439},{"$f":"+'Energy Factor'!L$62","v":982.7715884565722},{"$f":"+'Energy Factor'!M$62","v":927.10168298128133},{"$f":"+'Energy Factor'!N$62","v":967.23136255891689},{"$f":"+'Energy Factor'!O$62","v":1136.3388790426702},13113.330245641846]
[null,"Cust A","Cust A",{"$f":"+'Energy Factor'!D$84","v":22797.665360618474},{"$f":"+'Energy Factor'!E$84","v":22736.832157395474},{"$f":"+'Energy Factor'!F$84","v":22402.249539668988},{"$f":"+'Energy Factor'!G$84","v":22928.625728667983},{"$f":"+'Energy Factor'!H$84","v":21272.188299241778},{"$f":"+'Energy Factor'!I$84","v":21180.938494407284},{"$f":"+'Energy Factor'!J$84","v":21288.755399999998},{"$f":"+'Energy Factor'!K$84","v":17451.226199999997},{"$f":"+'Energy Factor'!L$84","v":19718.103599999999},{"$f":"+'Energy Factor'!M$84","v":21437.946599999999},{"$f":"+'Energy Factor'!N$84","v":14837.893679999999},{"$f":"+'Energy Factor'!O$84","v":22191.776579999998},250244.20164000001]
[null,"Cust B","Cust B",{"$f":"+'Energy Factor'!D$85","v":61490.39308630694},{"$f":"+'Energy Factor'!E$85","v":63430.877728814456},{"$f":"+'Energy Factor'!F$85","v":66648.615673131368},{"$f":"+'Energy Factor'!G$85","v":82222.032116686649},{"$f":"+'Energy Factor'!H$85","v":78701.178910120434},{"$f":"+'Energy Factor'!I$85","v":69087.004665040105},{"$f":"+'Energy Factor'!J$85","v":58406.365583999999},{"$f":"+'Energy Factor'!K$85","v":68070.867914999995},{"$f":"+'Energy Factor'!L$85","v":76812.78844199999},{"$f":"+'Energy Factor'!M$85","v":72499.173546000005},{"$f":"+'Energy Factor'!N$85","v":77063.781915},{"$f":"+'Energy Factor'!O$85","v":69526.760600699999},843959.84018280008]
[null,"Cust C","Cust C",{"$f":"+'Energy Factor'!D$86","v":44286.815507758438},{"$f":"+'Energy Factor'!E$86","v":51522.118926998446},{"$f":"+'Energy Factor'!F$86","v":38914.949699745557},{"$f":"+'Energy Factor'!G$86","v":27857.426776129727},{"$f":"+'Energy Factor'!H$86","v":34409.63065653907},{"$f":"+'Energy Factor'!I$86","v":46340.94168282875},{"$f":"+'Energy Factor'!J$86","v":43950.277049999997},{"$f":"+'Energy Factor'!K$86","v":47435.549249999996},{"$f":"+'Energy Factor'!L$86","v":24798.892799999998},{"$f":"+'Energy Factor'!M$86","v":36936.218549999998},{"$f":"+'Energy Factor'!N$86","v":47499.784349999994},{"$f":"+'Energy Factor'!O$86","v":45372.773699999998},489325.37894999993]
[]
[null,"Total Utah",null,{"$f":"SUM(D347:D359)","v":2456501.2369944244},2269885.8233542894,1999816.8460698042,1853697.5017563582,1771922.9292393448,2077992.7402968972,{"$f":"SUM(J347:J359)","v":1913581.1886833657},1751910.0129222036,1749834.2758321343,1692897.3772530146,1852340.0912044442,1979437.571168992,23369817.594775267]
[]
[null,null,null,"MWH  %'s"]
[]
[null,"Residential","Sch 1",{"$f":"D347/D$361","v":0.36132949041532919},0.34579720952708021,0.26702416217193542,0.26984117409249175,0.27890092998581639,0.33079228187382687,0.34965520402926392,0.31590631371107569,0.2866438284103946,0.2776391707476028,0.27318943118005917,0.29427025937933865]
[null,"GS Dist - Large","Sch 6",{"$f":"D348/D$361","v":0.26106321401472171},0.25304721714064177,0.28691956678017849,0.28189316473211889,0.27522307965049186,0.25613728080074977,0.25851627745896122,0.25842887266095826,0.28606805186265893,0.27375795136844483,0.28156896795637915,0.26891685698892892]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D349/D$361","v":8.4397921107727855E-2},8.2628548786892297E-2,9.4416701509210277E-2,9.8549403131754185E-2,9.8035701448022844E-2,9.2221264578046538E-2,8.2309508589750308E-2,8.8101016511508479E-2,9.3405651195255887E-2,9.5058449653271787E-2,9.5699566406154984E-2,9.317785228663282E-2]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D350/D$361","v":3.2678417011913039E-3},3.5233808753430103E-3,3.9645185381968397E-3,4.2953705310476665E-3,4.5190915182338389E-3,3.9024866451422831E-3,4.1486699000636692E-3,4.5409057965466277E-3,4.5869500684638052E-3,4.7315716940331178E-3,4.2779772417730084E-3,4.0593241015983699E-3]
[null,"GS Trans","Sch 9",{"$f":"D351/D$361","v":0.16049424148976466},0.17276266700968776,0.19445775890328745,0.20106420939087272,0.20278324924380836,0.18955008395236372,0.17551578319124786,0.19270579829732487,0.18972665224646598,0.20513665721782107,0.19306213190098767,0.19314178980884392]
[null,"Irrigation","Sch 10",{"$f":"D352/D$361","v":1.7339712666355044E-2},2.331051470266355E-2,2.5656745047447443E-2,1.0648771697939848E-2,2.0343603864443212E-3,3.012093844315166E-4,2.5735639686594341E-4,2.8012077253981215E-4,2.2200027500619506E-4,4.2432898325805518E-4,1.160830230151119E-2,1.5196442438371765E-2]
[null,"Traffic Signals","Sch 12",{"$f":"D353/D$361","v":1.9793066197403887E-4},2.1469335408676418E-4,2.4181709191867039E-4,2.545318908477376E-4,2.9003376165881575E-4,2.5895311994675275E-4,2.8883803861507124E-4,2.9103986575173586E-4,2.9250386053079078E-4,2.9337581871377171E-4,2.6105459851358845E-4,2.4922758855620532E-4]
[null,"Outdoor Lighting","Sch 12",{"$f":"D354/D$361","v":5.7370796895723684E-4},5.8848326580850996E-4,6.8482373992057423E-4,8.0673606211087521E-4,8.6379672059897937E-4,8.1094840600250768E-4,7.5609080245270135E-4,7.5394758715192868E-4,7.3360684966554358E-4,7.4135461970322738E-4,7.02400715337321E-4,6.8425007857667226E-4]
[null,"GS Dist - Small","Sch 23",{"$f":"D355/D$361","v":5.8389345478693538E-2},5.6922148213300418E-2,6.2182567496813633E-2,6.0450620660270266E-2,6.0998496719815512E-2,5.9669141058193612E-2,6.3244082595304493E-2,6.2463037377902528E-2,6.8421246392476334E-2,6.4362190063837768E-2,6.3851053499856744E-2,6.0472216942105583E-2]
[null,"Residential - Mobile Home ","Sch 25",{"$f":"D356/D$361","v":6.0594348385057545E-4},5.4577382236308772E-4,4.6257136770363474E-4,4.4316466408555295E-4,5.1105575236974079E-4,6.1555994987415211E-4,6.9352892179056099E-4,6.3598352024095721E-4,5.6163695158458068E-4,5.4764198671371678E-4,5.2216726677334693E-4,5.7407159265527381E-4]
[null,"Cust A","Cust A",{"$f":"D357/D$361","v":9.2805430004634752E-3},1.001672944227497E-2,1.1202150628791648E-2,1.2369130188147398E-2,1.2005143083945277E-2,1.0192980025224254E-2,1.1125086056394434E-2,9.9612571828910177E-3,1.1268554898219174E-2,1.2663464949533063E-2,8.0103506642519289E-3,1.1211152553244834E-2]
[null,"Cust B","Cust B",{"$f":"D358/D$361","v":2.5031696365657684E-2},2.7944523498138085E-2,3.3327359855035932E-2,4.4355690202302248E-2,4.4415689650737493E-2,3.3246990388989116E-2,3.0522021186979966E-2,3.8855230812601553E-2,4.3897179008835933E-2,4.282549817853757E-2,4.1603473509495191E-2,3.5124502845340931E-2]
[null,"Cust C","Cust C",{"$f":"D359/D$361","v":1.8028411645313963E-2},2.269811036171961E-2,1.9459256869559953E-2,1.5028032756010687E-2,1.9419372078056756E-2,2.2300819817208647E-2,2.2967552832310119E-2,2.7076475903506609E-2,1.4172137980442106E-2,2.1818344718529052E-2,2.5643122758906699E-2,2.292205339580591E-2]
[]
[null,"Total Utah",null,{"$f":"SUM(D365:D377)","v":1.0000000000000002},{"$f":"SUM(E365:E377)","v":1},0.99999999999999978,1,1.0000000000000002,0.99999999999999989,1.0000000000000002,1,1,1,1,0.99999999999999978]
[]
[]
[]
[]
[]
[{"$f":"+A250","v":"F85"},{"$f":"+B250&\" - \"&B251","v":"Firm Sales - Utah Share"},null,{"$f":"D251","v":13971790.402695557},16412090.709950596,15872780.231703127,19351543.250007894,18792027.96958486,21642038.531747632,18640474.21691712,17578002.862418842,17457062.171763442,12857183.11793758,10785135.391822632,12668392.008167583,{"$f":"SUM(D385:O385)","v":196028520.86471692}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C143&\" - \"&'Hot Sheet'!$E144","v":"Acct 447 - Demand"}]
[null,"Demand =",{"$f":"+Inputs!D12","v":0.75}]
[null,"Energy =",{"$f":"1-C387","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",{"$f":"D385*(($C387*$D$327)+($C388*$D$365))","v":5867725.0011663074},{"$f":"E385*(($C387*$E$327)+($C388*$E$365))","v":6590906.55306195},{"$f":"F385*(($C387*$F$327)+($C388*$F$365))","v":5446110.0557537358},{"$f":"G385*(($C387*$G$327)+($C388*$G$365))","v":6480366.3116976246},{"$f":"H385*(($C387*$H$327)+($C388*$H$365))","v":6504562.4200509703},{"$f":"I385*(($C387*$I$327)+($C388*$I$365))","v":7916851.7659597658},{"$f":"J385*(($C387*$J$327)+($C388*$J$365))","v":7545558.5798266307},{"$f":"K385*(($C387*$K$327)+($C388*$K$365))","v":5230311.7687758952},{"$f":"L385*(($C387*$L$327)+($C388*$L$365))","v":5794693.820559225},{"$f":"M385*(($C387*$M$327)+($C388*$M$365))","v":3230294.2210382209},{"$f":"N385*(($C387*$N$327)+($C388*$N$365))","v":2391458.0066758152},{"$f":"O385*(($C387*$O$327)+($C388*$O$365))","v":4796216.3671130799},{"$f":"SUM(D391:O391)","v":67795054.871679217},{"$f":"+P391/P404","v":0.3458428119164656}]
[null,"GS Dist - Large","Sch 6",{"$f":"D385*(($C387*$D$328)+($C388*$D$366))","v":3566056.6238912591},{"$f":"E385*(($C387*$E$328)+($C388*$E$366))","v":4354088.327287537},{"$f":"F385*(($C387*$F$328)+($C388*$F$366))","v":4797729.8227349045},{"$f":"G385*(($C387*$G$328)+($C388*$G$366))","v":5405532.9570501065},{"$f":"H385*(($C387*$H$328)+($C388*$H$366))","v":5001355.4056309266},{"$f":"I385*(($C387*$I$328)+($C388*$I$366))","v":5744979.1693603769},{"$f":"J385*(($C387*$J$328)+($C388*$J$366))","v":4722100.902765071},{"$f":"K385*(($C387*$K$328)+($C388*$K$366))","v":5285158.365183237},{"$f":"L385*(($C387*$L$328)+($C388*$L$366))","v":5022630.6105958754},{"$f":"M385*(($C387*$M$328)+($C388*$M$366))","v":4108995.7511732103},{"$f":"N385*(($C387*$N$328)+($C388*$N$366))","v":4024384.5508156149},{"$f":"O385*(($C387*$O$328)+($C388*$O$366))","v":3474636.3035990763},{"$f":"SUM(D392:O392)","v":55507648.790087193},{"$f":"+P392/P404","v":0.28316108566872328}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D385*(($C387*$D$329)+($C388*$D$367))","v":1093589.678250307},{"$f":"E385*(($C387*$E$329)+($C388*$E$367))","v":1294221.24027505},{"$f":"F385*(($C387*$F$329)+($C388*$F$367))","v":1405274.3751319239},{"$f":"G385*(($C387*$G$329)+($C388*$G$367))","v":1788714.5127361475},{"$f":"H385*(($C387*$H$329)+($C388*$H$367))","v":1785160.2587242506},{"$f":"I385*(($C387*$I$329)+($C388*$I$367))","v":1945854.5918289362},{"$f":"J385*(($C387*$J$329)+($C388*$J$367))","v":1671723.0525424527},{"$f":"K385*(($C387*$K$329)+($C388*$K$367))","v":1684950.3961013576},{"$f":"L385*(($C387*$L$329)+($C388*$L$367))","v":1653960.3559089589},{"$f":"M385*(($C387*$M$329)+($C388*$M$367))","v":1322296.0825571434},{"$f":"N385*(($C387*$N$329)+($C388*$N$367))","v":1082067.3258929721},{"$f":"O385*(($C387*$O$329)+($C388*$O$367))","v":1113394.3786059627},17841206.248555459,{"$f":"+P393/P404","v":9.1013318724513709E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D385*(($C387*$D$330)+($C388*$D$368))","v":11414.399829558246},{"$f":"E385*(($C387*$E$330)+($C388*$E$368))","v":14456.511632958654},{"$f":"F385*(($C387*$F$330)+($C388*$F$368))","v":15731.982870327844},{"$f":"G385*(($C387*$G$330)+($C388*$G$368))","v":20780.512151594572},{"$f":"H385*(($C387*$H$330)+($C388*$H$368))","v":106274.78571702594},{"$f":"I385*(($C387*$I$330)+($C388*$I$368))","v":113250.21795165911},{"$f":"J385*(($C387*$J$330)+($C388*$J$368))","v":96172.123719249765},{"$f":"K385*(($C387*$K$330)+($C388*$K$368))","v":19955.013772417733},{"$f":"L385*(($C387*$L$330)+($C388*$L$368))","v":109689.25748988992},{"$f":"M385*(($C387*$M$330)+($C388*$M$368))","v":15208.670926458479},{"$f":"N385*(($C387*$N$330)+($C388*$N$368))","v":11534.640938914459},{"$f":"O385*(($C387*$O$330)+($C388*$O$368))","v":12856.277251812711},547324.39425186743,{"$f":"+P394/P404","v":2.7920651129617353E-3}]
[null,"GS Trans","Sch 9",{"$f":"D385*(($C387*$D$331)+($C388*$D$369))","v":1930033.749466033},{"$f":"E385*(($C387*$E$331)+($C388*$E$369))","v":2323462.1597076356},{"$f":"F385*(($C387*$F$331)+($C388*$F$369))","v":2471780.6685767784},{"$f":"G385*(($C387*$G$331)+($C388*$G$369))","v":3190546.5394597258},{"$f":"H385*(($C387*$H$331)+($C388*$H$369))","v":3156562.3609459894},{"$f":"I385*(($C387*$I$331)+($C388*$I$369))","v":3666313.421201881},{"$f":"J385*(($C387*$J$331)+($C388*$J$369))","v":2783508.446937778},{"$f":"K385*(($C387*$K$331)+($C388*$K$369))","v":3103086.0817118934},{"$f":"L385*(($C387*$L$331)+($C388*$L$369))","v":2703202.1632206924},{"$f":"M385*(($C387*$M$331)+($C388*$M$369))","v":2422455.780174782},{"$f":"N385*(($C387*$N$331)+($C388*$N$369))","v":1787116.8068174231},{"$f":"O385*(($C387*$O$331)+($C388*$O$369))","v":1960119.7792553729},31498187.957475979,{"$f":"+P395/P404","v":0.16068165906946522}]
[null,"Irrigation","Sch 10",{"$f":"D385*(($C387*$D$332)+($C388*$D$370))","v":184131.5815727805},{"$f":"E385*(($C387*$E$332)+($C388*$E$370))","v":294919.30164154811},{"$f":"F385*(($C387*$F$332)+($C388*$F$370))","v":277824.61924206198},{"$f":"G385*(($C387*$G$332)+($C388*$G$370))","v":107762.53412106146},{"$f":"H385*(($C387*$H$332)+($C388*$H$370))","v":20788.148730307312},{"$f":"I385*(($C387*$I$332)+($C388*$I$370))","v":5319.406370062763},{"$f":"J385*(($C387*$J$332)+($C388*$J$370))","v":4017.2361592228781},{"$f":"K385*(($C387*$K$332)+($C388*$K$370))","v":3949.7508204682563},{"$f":"L385*(($C387*$L$332)+($C388*$L$370))","v":5288.3926805253968},{"$f":"M385*(($C387*$M$332)+($C388*$M$370))","v":62328.790654674376},{"$f":"N385*(($C387*$N$332)+($C388*$N$370))","v":122823.35726496068},{"$f":"O385*(($C387*$O$332)+($C388*$O$370))","v":222424.23079254074},1311577.3500502147,{"$f":"+P396/P404","v":6.6907475721625235E-3}]
[null,"Traffic Signals","Sch 12",{"$f":"D385*(($C387*$D$333)+($C388*$D$371))","v":2188.6494094882305},{"$f":"E385*(($C387*$E$333)+($C388*$E$371))","v":2719.3075858021975},{"$f":"F385*(($C387*$F$333)+($C388*$F$371))","v":3033.8801333824495},{"$f":"G385*(($C387*$G$333)+($C388*$G$371))","v":3835.0829543511527},{"$f":"H385*(($C387*$H$333)+($C388*$H$371))","v":4488.3105396626606},{"$f":"I385*(($C387*$I$333)+($C388*$I$371))","v":5030.73878272206},{"$f":"J385*(($C387*$J$333)+($C388*$J$371))","v":4521.9974981837222},{"$f":"K385*(($C387*$K$333)+($C388*$K$371))","v":4479.1340885182717},{"$f":"L385*(($C387*$L$333)+($C388*$L$371))","v":4069.4746599967448},{"$f":"M385*(($C387*$M$333)+($C388*$M$371))","v":3259.2745199697238},{"$f":"N385*(($C387*$N$333)+($C388*$N$371))","v":2379.0035301307398},{"$f":"O385*(($C387*$O$333)+($C388*$O$371))","v":2400.1460776247336},42404.999779832688,{"$f":"+P397/P404","v":2.1632056188954882E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D385*(($C387*$D$334)+($C388*$D$372))","v":2003.9318736566706},{"$f":"E385*(($C387*$E$334)+($C388*$E$372))","v":2414.5601849343084},{"$f":"F385*(($C387*$F$334)+($C388*$F$372))","v":2717.5141803030733},{"$f":"G385*(($C387*$G$334)+($C388*$G$372))","v":3902.8969493199143},{"$f":"H385*(($C387*$H$334)+($C388*$H$372))","v":20314.392667632041},{"$f":"I385*(($C387*$I$334)+($C388*$I$372))","v":23532.650929619744},{"$f":"J385*(($C387*$J$334)+($C388*$J$372))","v":17527.843389396538},{"$f":"K385*(($C387*$K$334)+($C388*$K$372))","v":3313.2232112675952},{"$f":"L385*(($C387*$L$334)+($C388*$L$372))","v":17539.392336542442},{"$f":"M385*(($C387*$M$334)+($C388*$M$372))","v":2382.9330252133423},{"$f":"N385*(($C387*$N$334)+($C388*$N$372))","v":1893.8717035565187},{"$f":"O385*(($C387*$O$334)+($C388*$O$372))","v":2167.0870567571887},99710.297508199379,{"$f":"+P398/P404","v":5.0865199139573899E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D385*(($C387*$D$335)+($C388*$D$373))","v":951767.79270433472},{"$f":"E385*(($C387*$E$335)+($C388*$E$373))","v":1051486.0800291044},{"$f":"F385*(($C387*$F$335)+($C388*$F$373))","v":910871.79585592612},{"$f":"G385*(($C387*$G$335)+($C388*$G$373))","v":1303429.476096547},{"$f":"H385*(($C387*$H$335)+($C388*$H$373))","v":1072878.262258413},{"$f":"I385*(($C387*$I$335)+($C388*$I$373))","v":1389445.0453715888},{"$f":"J385*(($C387*$J$335)+($C388*$J$373))","v":1150695.1678612842},{"$f":"K385*(($C387*$K$335)+($C388*$K$373))","v":1128464.1364456331},{"$f":"L385*(($C387*$L$335)+($C388*$L$373))","v":1067020.5754055839},{"$f":"M385*(($C387*$M$335)+($C388*$M$373))","v":919258.77587768389},{"$f":"N385*(($C387*$N$335)+($C388*$N$373))","v":681625.8373440284},{"$f":"O385*(($C387*$O$335)+($C388*$O$373))","v":770615.5789716905},12397558.524221819,{"$f":"+P399/P404","v":6.3243646738413234E-2}]
[null,"Residential - Mobile Home ","Sch 25",{"$f":"D385*(($C387*$D$336)+($C388*$D$374))","v":9840.0726998093214},{"$f":"E385*(($C387*$E$336)+($C388*$E$374))","v":10402.472568743397},{"$f":"F385*(($C387*$F$336)+($C388*$F$374))","v":9434.4027562952015},{"$f":"G385*(($C387*$G$336)+($C388*$G$374))","v":10642.815319280235},{"$f":"H385*(($C387*$H$336)+($C388*$H$374))","v":11918.899103862044},{"$f":"I385*(($C387*$I$336)+($C388*$I$374))","v":14732.19056066371},{"$f":"J385*(($C387*$J$336)+($C388*$J$374))","v":14966.353291853999},{"$f":"K385*(($C387*$K$336)+($C388*$K$374))","v":10529.673495503586},{"$f":"L385*(($C387*$L$336)+($C388*$L$374))","v":11353.875033271321},{"$f":"M385*(($C387*$M$336)+($C388*$M$374))","v":6371.738080489079},{"$f":"N385*(($C387*$N$336)+($C388*$N$374))","v":4570.9738067673879},{"$f":"O385*(($C387*$O$336)+($C388*$O$374))","v":9356.6078554631094},124120.0745720024,{"$f":"+P400/P404","v":6.3317355058583604E-4}]
[null,"Cust A","Cust A",{"$f":"D385*(($C387*$D$337)+($C388*$D$375))","v":65293.090496024721},{"$f":"E385*(($C387*$E$337)+($C388*$E$375))","v":124522.4242007406},{"$f":"F385*(($C387*$F$337)+($C388*$F$375))","v":135996.09876155219},{"$f":"G385*(($C387*$G$337)+($C388*$G$375))","v":179457.51713807197},{"$f":"H385*(($C387*$H$337)+($C388*$H$375))","v":185217.45390357691},{"$f":"I385*(($C387*$I$337)+($C388*$I$375))","v":190279.83619349494},{"$f":"J385*(($C387*$J$337)+($C388*$J$375))","v":173961.67534233138},{"$f":"K385*(($C387*$K$337)+($C388*$K$375))","v":151306.98082928004},{"$f":"L385*(($C387*$L$337)+($C388*$L$375))","v":162858.82829929466},{"$f":"M385*(($C387*$M$337)+($C388*$M$375))","v":137973.29599193227},{"$f":"N385*(($C387*$N$337)+($C388*$N$375))","v":55243.883295508982},{"$f":"O385*(($C387*$O$337)+($C388*$O$375))","v":107572.03764986675},1669683.1221016755,{"$f":"+P401/P404","v":8.5175520109849572E-3}]
[null,"Cust B","Cust B",{"$f":"D385*(($C387*$D$338)+($C388*$D$376))","v":87434.403761221314},{"$f":"E385*(($C387*$E$338)+($C388*$E$376))","v":114657.01362444705},{"$f":"F385*(($C387*$F$338)+($C388*$F$376))","v":132249.46467046769},{"$f":"G385*(($C387*$G$338)+($C388*$G$376))","v":658141.73857483838},{"$f":"H385*(($C387*$H$338)+($C388*$H$376))","v":712375.45062552474},{"$f":"I385*(($C387*$I$338)+($C388*$I$376))","v":179883.16176578641},{"$f":"J385*(($C387*$J$338)+($C388*$J$376))","v":142236.23724602454},{"$f":"K385*(($C387*$K$338)+($C388*$K$376))","v":544567.2189977722},{"$f":"L385*(($C387*$L$338)+($C388*$L$376))","v":631104.14424035221},{"$f":"M385*(($C387*$M$338)+($C388*$M$376))","v":504466.37987081404},{"$f":"N385*(($C387*$N$338)+($C388*$N$376))","v":410914.30422560708},{"$f":"O385*(($C387*$O$338)+($C388*$O$376))","v":111242.74278419415},4229272.2603870491,{"$f":"+P402/P404","v":2.157478024999104E-2}]
[null,"Cust C","Cust C",{"$f":"D385*(($C387*$D$339)+($C388*$D$377))","v":200311.42757477707},{"$f":"E385*(($C387*$E$339)+($C388*$E$377))","v":233834.75815014372},{"$f":"F385*(($C387*$F$339)+($C388*$F$377))","v":264025.55103546724},{"$f":"G385*(($C387*$G$339)+($C388*$G$377))","v":198430.35575922616},{"$f":"H385*(($C387*$H$339)+($C388*$H$377))","v":210131.82068672223},{"$f":"I385*(($C387*$I$339)+($C388*$I$377))","v":446566.33547107718},{"$f":"J385*(($C387*$J$339)+($C388*$J$377))","v":313484.60033764096},{"$f":"K385*(($C387*$K$339)+($C388*$K$377))","v":407931.11898559349},{"$f":"L385*(($C387*$L$339)+($C388*$L$377))","v":273651.28133323469},{"$f":"M385*(($C387*$M$339)+($C388*$M$377))","v":121891.4240469848},{"$f":"N385*(($C387*$N$339)+($C388*$N$377))","v":209122.82951133326},{"$f":"O385*(($C387*$O$339)+($C388*$O$377))","v":85390.471154141705},2964771.9740463425,{"$f":"+P403/P404","v":1.5124186832447664E-2}]
[null,"Total",null,{"$f":"SUM(D391:D403)","v":13971790.402695559},{"$f":"SUM(E391:E403)","v":16412090.709950592},15872780.231703131,19351543.250007901,18792027.969584867,21642038.531747639,18640474.21691712,17578002.862418838,17457062.171763442,12857183.117937578,10785135.391822631,12668392.008167589,196028520.86471683,{"$f":"+P404/P404","v":1}]
[null,"check",null,{"$f":"+D385-D404","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A253","v":"F86"},{"$f":"+B253&\" - \"&B254","v":"Non Firm Sales - Utah Share"},null,{"$f":"+D254","v":0},{"$f":"+E254","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D407:O407)","v":0}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C143&\" - \"&'Hot Sheet'!$E145","v":"Acct 447 - Energy"}]
[null,"Demand =",{"$f":"+Inputs!D13","v":0}]
[null,"Energy =",{"$f":"1-C409","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",{"$f":"D407*(($C409*$D$327)+($C410*$D$365))","v":0},{"$f":"E407*(($C409*$E$327)+($C410*$E$365))","v":0},{"$f":"F407*(($C409*$F$327)+($C410*$F$365))","v":0},{"$f":"G407*(($C409*$G$327)+($C410*$G$365))","v":0},{"$f":"H407*(($C409*$H$327)+($C410*$H$365))","v":0},{"$f":"I407*(($C409*$I$327)+($C410*$I$365))","v":0},{"$f":"J407*(($C409*$J$327)+($C410*$J$365))","v":0},{"$f":"K407*(($C409*$K$327)+($C410*$K$365))","v":0},{"$f":"L407*(($C409*$L$327)+($C410*$L$365))","v":0},{"$f":"M407*(($C409*$M$327)+($C410*$M$365))","v":0},{"$f":"N407*(($C409*$N$327)+($C410*$N$365))","v":0},{"$f":"O407*(($C409*$O$327)+($C410*$O$365))","v":0},{"$f":"SUM(D413:O413)","v":0},0]
[null,"GS Dist - Large","Sch 6",{"$f":"D407*(($C409*$D$328)+($C410*$D$366))","v":0},{"$f":"E407*(($C409*$E$328)+($C410*$E$366))","v":0},{"$f":"F407*(($C409*$F$328)+($C410*$F$366))","v":0},{"$f":"G407*(($C409*$G$328)+($C410*$G$366))","v":0},{"$f":"H407*(($C409*$H$328)+($C410*$H$366))","v":0},{"$f":"I407*(($C409*$I$328)+($C410*$I$366))","v":0},{"$f":"J407*(($C409*$J$328)+($C410*$J$366))","v":0},{"$f":"K407*(($C409*$K$328)+($C410*$K$366))","v":0},{"$f":"L407*(($C409*$L$328)+($C410*$L$366))","v":0},{"$f":"M407*(($C409*$M$328)+($C410*$M$366))","v":0},{"$f":"N407*(($C409*$N$328)+($C410*$N$366))","v":0},{"$f":"O407*(($C409*$O$328)+($C410*$O$366))","v":0},{"$f":"SUM(D414:O414)","v":0},0]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D407*(($C409*$D$329)+($C410*$D$367))","v":0},{"$f":"E407*(($C409*$E$329)+($C410*$E$367))","v":0},{"$f":"F407*(($C409*$F$329)+($C410*$F$367))","v":0},{"$f":"G407*(($C409*$G$329)+($C410*$G$367))","v":0},{"$f":"H407*(($C409*$H$329)+($C410*$H$367))","v":0},{"$f":"I407*(($C409*$I$329)+($C410*$I$367))","v":0},{"$f":"J407*(($C409*$J$329)+($C410*$J$367))","v":0},{"$f":"K407*(($C409*$K$329)+($C410*$K$367))","v":0},{"$f":"L407*(($C409*$L$329)+($C410*$L$367))","v":0},{"$f":"M407*(($C409*$M$329)+($C410*$M$367))","v":0},{"$f":"N407*(($C409*$N$329)+($C410*$N$367))","v":0},{"$f":"O407*(($C409*$O$329)+($C410*$O$367))","v":0},0,0]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D407*(($C409*$D$330)+($C410*$D$368))","v":0},{"$f":"E407*(($C409*$E$330)+($C410*$E$368))","v":0},{"$f":"F407*(($C409*$F$330)+($C410*$F$368))","v":0},{"$f":"G407*(($C409*$G$330)+($C410*$G$368))","v":0},{"$f":"H407*(($C409*$H$330)+($C410*$H$368))","v":0},{"$f":"I407*(($C409*$I$330)+($C410*$I$368))","v":0},{"$f":"J407*(($C409*$J$330)+($C410*$J$368))","v":0},{"$f":"K407*(($C409*$K$330)+($C410*$K$368))","v":0},{"$f":"L407*(($C409*$L$330)+($C410*$L$368))","v":0},{"$f":"M407*(($C409*$M$330)+($C410*$M$368))","v":0},{"$f":"N407*((N417*$N$330)+($C410*$N$368))","v":0},{"$f":"O407*(($C409*$O$330)+($C410*$O$368))","v":0},0,0]
[null,"GS Trans","Sch 9",{"$f":"D407*(($C409*$D$331)+($C410*$D$369))","v":0},{"$f":"E407*(($C409*$E$331)+($C410*$E$369))","v":0},{"$f":"F407*(($C409*$F$331)+($C410*$F$369))","v":0},{"$f":"G407*(($C409*$G$331)+($C410*$G$369))","v":0},{"$f":"H407*(($C409*$H$331)+($C410*$H$369))","v":0},{"$f":"I407*(($C409*$I$331)+($C410*$I$369))","v":0},{"$f":"J407*(($C409*$J$331)+($C410*$J$369))","v":0},{"$f":"K407*(($C409*$K$331)+($C410*$K$369))","v":0},{"$f":"L407*(($C409*$L$331)+($C410*$L$369))","v":0},{"$f":"M407*(($C409*$M$331)+($C410*$M$369))","v":0},{"$f":"N407*(($C409*$N$331)+($C410*$N$369))","v":0},{"$f":"O407*(($C409*$O$331)+($C410*$O$369))","v":0},0,0]
[null,"Irrigation","Sch 10",{"$f":"D407*(($C409*$D$332)+($C410*$D$370))","v":0},{"$f":"E407*(($C409*$E$332)+($C410*$E$370))","v":0},{"$f":"F407*(($C409*$F$332)+($C410*$F$370))","v":0},{"$f":"G407*(($C409*$G$332)+($C410*$G$370))","v":0},{"$f":"H407*(($C409*$H$332)+($C410*$H$370))","v":0},{"$f":"I407*(($C409*$I$332)+($C410*$I$370))","v":0},{"$f":"J407*(($C409*$J$332)+($C410*$J$370))","v":0},{"$f":"K407*(($C409*$K$332)+($C410*$K$370))","v":0},{"$f":"L407*(($C409*$L$332)+($C410*$L$370))","v":0},{"$f":"M407*(($C409*$M$332)+($C410*$M$370))","v":0},{"$f":"N407*(($C409*$N$332)+($C410*$N$370))","v":0},{"$f":"O407*(($C409*$O$332)+($C410*$O$370))","v":0},0,0]
[null,"Traffic Signals","Sch 12",{"$f":"D407*(($C409*$D$333)+($C410*$D$371))","v":0},{"$f":"E407*(($C409*$E$333)+($C410*$E$371))","v":0},{"$f":"F407*(($C409*$F$333)+($C410*$F$371))","v":0},{"$f":"G407*(($C409*$G$333)+($C410*$G$371))","v":0},{"$f":"H407*(($C409*$H$333)+($C410*$H$371))","v":0},{"$f":"I407*(($C409*$I$333)+($C410*$I$371))","v":0},{"$f":"J407*(($C409*$J$333)+($C410*$J$371))","v":0},{"$f":"K407*(($C409*$K$333)+($C410*$K$371))","v":0},{"$f":"L407*(($C409*$L$333)+($C410*$L$371))","v":0},{"$f":"M407*(($C409*$M$333)+($C410*$M$371))","v":0},{"$f":"N407*(($C409*$N$333)+($C410*$N$371))","v":0},{"$f":"O407*(($C409*$O$333)+($C410*$O$371))","v":0},0,0]
[null,"Outdoor Lighting","Sch 12",{"$f":"D407*(($C409*$D$334)+($C410*$D$372))","v":0},{"$f":"E407*(($C409*$E$334)+($C410*$E$372))","v":0},{"$f":"F407*(($C409*$F$334)+($C410*$F$372))","v":0},{"$f":"G407*(($C409*$G$334)+($C410*$G$372))","v":0},{"$f":"H407*(($C409*$H$334)+($C410*$H$372))","v":0},{"$f":"I407*(($C409*$I$334)+($C410*$I$372))","v":0},{"$f":"J407*(($C409*$J$334)+($C410*$J$372))","v":0},{"$f":"K407*(($C409*$K$334)+($C410*$K$372))","v":0},{"$f":"L407*(($C409*$L$334)+($C410*$L$372))","v":0},{"$f":"M407*(($C409*$M$334)+($C410*$M$372))","v":0},{"$f":"N407*(($C409*$N$334)+($C410*$N$372))","v":0},{"$f":"O407*(($C409*$O$334)+($C410*$O$372))","v":0},0,0]
[null,"GS Dist - Small","Sch 23",{"$f":"D407*(($C409*$D$335)+($C410*$D$373))","v":0},{"$f":"E407*(($C409*$E$335)+($C410*$E$373))","v":0},{"$f":"F407*(($C409*$F$335)+($C410*$F$373))","v":0},{"$f":"G407*(($C409*$G$335)+($C410*$G$373))","v":0},{"$f":"H407*(($C409*$H$335)+($C410*$H$373))","v":0},{"$f":"I407*(($C409*$I$335)+($C410*$I$373))","v":0},{"$f":"J407*(($C409*$J$335)+($C410*$J$373))","v":0},{"$f":"K407*(($C409*$K$335)+($C410*$K$373))","v":0},{"$f":"L407*(($C409*$L$335)+($C410*$L$373))","v":0},{"$f":"M407*(($C409*$M$335)+($C410*$M$373))","v":0},{"$f":"N407*(($C409*$N$335)+($C410*$N$373))","v":0},{"$f":"O407*(($C409*$O$335)+($C410*$O$373))","v":0},0,0]
[null,"Residential - Mobile Home ","Sch 25",{"$f":"D407*(($C409*$D$336)+($C410*$D$374))","v":0},{"$f":"E407*(($C409*$E$336)+($C410*$E$374))","v":0},{"$f":"F407*(($C409*$F$336)+($C410*$F$374))","v":0},{"$f":"G407*(($C409*$G$336)+($C410*$G$374))","v":0},{"$f":"H407*(($C409*$H$336)+($C410*$H$374))","v":0},{"$f":"I407*(($C409*$I$336)+($C410*$I$374))","v":0},{"$f":"J407*(($C409*$J$336)+($C410*$J$374))","v":0},{"$f":"K407*(($C409*$K$336)+($C410*$K$374))","v":0},{"$f":"L407*(($C409*$L$336)+($C410*$L$374))","v":0},{"$f":"M407*(($C409*$M$336)+($C410*$M$374))","v":0},{"$f":"N407*(($C409*$N$336)+($C410*$N$374))","v":0},{"$f":"O407*(($C409*$O$336)+($C410*$O$374))","v":0},0,0]
[null,"Cust A","Cust A",{"$f":"D407*(($C409*$D$337)+($C410*$D$375))","v":0},{"$f":"E407*(($C409*$E$337)+($C410*$E$375))","v":0},{"$f":"F407*(($C409*$F$337)+($C410*$F$375))","v":0},{"$f":"G407*(($C409*$G$337)+($C410*$G$375))","v":0},{"$f":"H407*(($C409*$H$337)+($C410*$H$375))","v":0},{"$f":"I407*(($C409*$I$337)+($C410*$I$375))","v":0},{"$f":"J407*(($C409*$J$337)+($C410*$J$375))","v":0},{"$f":"K407*(($C409*$K$337)+($C410*$K$375))","v":0},{"$f":"L407*(($C409*$L$337)+($C410*$L$375))","v":0},{"$f":"M407*(($C409*$M$337)+($C410*$M$375))","v":0},{"$f":"N407*(($C409*$N$337)+($C410*$N$375))","v":0},{"$f":"O407*(($C409*$O$337)+($C410*$O$375))","v":0},0,0]
[null,"Cust B","Cust B",{"$f":"D407*(($C409*$D$338)+($C410*$D$376))","v":0},{"$f":"E407*(($C409*$E$338)+($C410*$E$376))","v":0},{"$f":"F407*(($C409*$F$338)+($C410*$F$376))","v":0},{"$f":"G407*(($C409*$G$338)+($C410*$G$376))","v":0},{"$f":"H407*(($C409*$H$338)+($C410*$H$376))","v":0},{"$f":"I407*(($C409*$I$338)+($C410*$I$376))","v":0},{"$f":"J407*(($C409*$J$338)+($C410*$J$376))","v":0},{"$f":"K407*(($C409*$K$338)+($C410*$K$376))","v":0},{"$f":"L407*(($C409*$L$338)+($C410*$L$376))","v":0},{"$f":"M407*(($C409*$M$338)+($C410*$M$376))","v":0},{"$f":"N407*(($C409*$N$338)+($C410*$N$376))","v":0},{"$f":"O407*(($C409*$O$338)+($C410*$O$376))","v":0},0,0]
[null,"Cust C","Cust C",{"$f":"D407*(($C409*$D$339)+($C410*$D$377))","v":0},{"$f":"E407*(($C409*$E$339)+($C410*$E$377))","v":0},{"$f":"F407*(($C409*$F$339)+($C410*$F$377))","v":0},{"$f":"G407*(($C409*$G$339)+($C410*$G$377))","v":0},{"$f":"H407*(($C409*$H$339)+($C410*$H$377))","v":0},{"$f":"I407*(($C409*$I$339)+($C410*$I$377))","v":0},{"$f":"J407*(($C409*$J$339)+($C410*$J$377))","v":0},{"$f":"K407*(($C409*$K$339)+($C410*$K$377))","v":0},{"$f":"L407*(($C409*$L$339)+($C410*$L$377))","v":0},{"$f":"M407*(($C409*$M$339)+($C410*$M$377))","v":0},{"$f":"N407*(($C409*$N$339)+($C410*$N$377))","v":0},{"$f":"O407*(($C409*$O$339)+($C410*$O$377))","v":0},0,0]
[null,"Total",null,{"$f":"SUM(D413:D425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"check",null,{"$f":"+D407-D426","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A256","v":"F87"},{"$f":"+B256&\" - \"&B257","v":"Firm Purchases (Non-Seasonal) - Utah Share"},null,{"$f":"D257","v":23634520.879835833},22639432.998419758,14747676.520016475,13524232.287946271,12885523.752306798,16596550.020140719,18700629.546038561,17288095.014782861,20546826.623225212,23117181.445082936,21778277.087111499,19885539.879874863,{"$f":"SUM(D429:O429)","v":225344486.05478176}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C363&\" - \"&'Hot Sheet'!$E364","v":"Acct 555 - Demand"}]
[null,"Demand =",{"$f":"+Inputs!D14","v":0.75}]
[null,"Energy =",{"$f":"1-C431","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",{"$f":"D429*(($C431*$D$327)+($C432*$D$365))","v":9925776.5154023729},{"$f":"E429*(($C431*$E$327)+($C432*$E$365))","v":9091735.4738006387},{"$f":"F429*(($C431*$F$327)+($C432*$F$365))","v":5060075.6907252306},{"$f":"G429*(($C431*$G$327)+($C432*$G$365))","v":4528940.0528996335},{"$f":"H429*(($C431*$H$327)+($C432*$H$365))","v":4460119.668701225},{"$f":"I429*(($C431*$I$327)+($C432*$I$365))","v":6071166.8239128888},{"$f":"J429*(($C431*$J$327)+($C432*$J$365))","v":7569909.1169692231},{"$f":"K429*(($C431*$K$327)+($C432*$K$365))","v":5144050.0677613402},{"$f":"L429*(($C431*$L$327)+($C432*$L$365))","v":6820309.6313815601},{"$f":"M429*(($C431*$M$327)+($C432*$M$365))","v":5808060.5171253141},{"$f":"N429*(($C431*$N$327)+($C432*$N$365))","v":4829038.5998367779},{"$f":"O429*(($C431*$O$327)+($C432*$O$365))","v":7528607.5596054457},{"$f":"SUM(D435:O435)","v":76837789.718121648},{"$f":"+P435/P448","v":0.34097923167927968}]
[null,"GS Dist - Large","Sch 6",{"$f":"D429*(($C431*$D$328)+($C432*$D$366))","v":6032300.6076425565},{"$f":"E429*(($C431*$E$328)+($C432*$E$366))","v":6006187.3101312201},{"$f":"F429*(($C431*$F$328)+($C432*$F$366))","v":4457654.325409784},{"$f":"G429*(($C431*$G$328)+($C432*$G$366))","v":3777770.1967653101},{"$f":"H429*(($C431*$H$328)+($C432*$H$366))","v":3429384.2036256283},{"$f":"I429*(($C431*$I$328)+($C432*$I$366))","v":4405630.9210007004},{"$f":"J429*(($C431*$J$328)+($C432*$J$366))","v":4737339.7604596186},{"$f":"K429*(($C431*$K$328)+($C432*$K$366))","v":5197992.0984544158},{"$f":"L429*(($C431*$L$328)+($C432*$L$366))","v":5911597.2282747775},{"$f":"M429*(($C431*$M$328)+($C432*$M$366))","v":7387963.5582403569},{"$f":"N429*(($C431*$N$328)+($C432*$N$366))","v":8126384.9426689297},{"$f":"O429*(($C431*$O$328)+($C432*$O$366))","v":5454126.9909182936},{"$f":"SUM(D436:O436)","v":64924332.14359159},{"$f":"+P436/P448","v":0.28811147448182212}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D429*(($C431*$D$329)+($C432*$D$367))","v":1849903.7946914311},{"$f":"E429*(($C431*$E$329)+($C432*$E$367))","v":1785295.7049874186},{"$f":"F429*(($C431*$F$329)+($C432*$F$367))","v":1305664.8932189106},{"$f":"G429*(($C431*$G$329)+($C432*$G$367))","v":1250080.6914742792},{"$f":"H429*(($C431*$H$329)+($C432*$H$367))","v":1224068.2566402992},{"$f":"I429*(($C431*$I$329)+($C432*$I$367))","v":1492210.3117890351},{"$f":"J429*(($C431*$J$329)+($C432*$J$367))","v":1677117.9287272186},{"$f":"K429*(($C431*$K$329)+($C432*$K$367))","v":1657161.0990731104},{"$f":"L429*(($C431*$L$329)+($C432*$L$367))","v":1946698.4960113913},{"$f":"M429*(($C431*$M$329)+($C432*$M$367))","v":2377484.8801795105},{"$f":"N429*(($C431*$N$329)+($C432*$N$367))","v":2185003.821841171},{"$f":"O429*(($C431*$O$329)+($C432*$O$367))","v":1747692.0751680988},20498381.953801874,{"$f":"+P437/P448","v":9.096464844859202E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D429*(($C431*$D$330)+($C432*$D$368))","v":19308.468229701029},{"$f":"E429*(($C431*$E$330)+($C432*$E$368))","v":19941.836313810411},{"$f":"F429*(($C431*$F$330)+($C432*$F$368))","v":14616.859239733893},{"$f":"G429*(($C431*$G$330)+($C432*$G$368))","v":14522.897206171943},{"$f":"H429*(($C431*$H$330)+($C432*$H$368))","v":72871.660144634458},{"$f":"I429*(($C431*$I$330)+($C432*$I$368))","v":86847.775650585667},{"$f":"J429*(($C431*$J$330)+($C432*$J$368))","v":96482.484157901534},{"$f":"K429*(($C431*$K$330)+($C432*$K$368))","v":19625.902715969089},{"$f":"L429*(($C431*$L$330)+($C432*$L$368))","v":129103.4043357256},{"$f":"M429*(($C431*$M$330)+($C432*$M$368))","v":27345.150342845507},{"$f":"N429*(($C431*$N$330)+($C432*$N$368))","v":23291.743435922388},{"$f":"O429*(($C431*$O$330)+($C432*$O$368))","v":20180.462826917897},544138.64459991944,{"$f":"+P438/P448","v":2.4146969563197478E-3}]
[null,"GS Trans","Sch 9",{"$f":"D429*(($C431*$D$331)+($C432*$D$369))","v":3264823.0209452813},{"$f":"E429*(($C431*$E$331)+($C432*$E$369))","v":3205067.9476912925},{"$f":"F429*(($C431*$F$331)+($C432*$F$369))","v":2296574.4624745566},{"$f":"G429*(($C431*$G$331)+($C432*$G$369))","v":2229780.4349603415},{"$f":"H429*(($C431*$H$331)+($C432*$H$369))","v":2164426.2845627144},{"$f":"I429*(($C431*$I$331)+($C432*$I$369))","v":2811572.2091165078},{"$f":"J429*(($C431*$J$331)+($C432*$J$369))","v":2792491.2048220108},{"$f":"K429*(($C431*$K$331)+($C432*$K$369))","v":3051907.9692710545},{"$f":"L429*(($C431*$L$331)+($C432*$L$369))","v":3181647.9559236318},{"$f":"M429*(($C431*$M$331)+($C432*$M$369))","v":4355569.1242245762},{"$f":"N429*(($C431*$N$331)+($C432*$N$369))","v":3608700.6413858677},{"$f":"O429*(($C431*$O$331)+($C432*$O$369))","v":3076794.5935509619},36039355.848928794,{"$f":"+P439/P448","v":0.15993005411353858}]
[null,"Irrigation","Sch 10",{"$f":"D429*(($C431*$D$332)+($C432*$D$370))","v":311474.87787101913},{"$f":"E429*(($C431*$E$332)+($C432*$E$370))","v":406822.37793180422},{"$f":"F429*(($C431*$F$332)+($C432*$F$370))","v":258131.69174327081},{"$f":"G429*(($C431*$G$332)+($C432*$G$370))","v":75312.109456199396},{"$f":"H429*(($C431*$H$332)+($C432*$H$370))","v":14254.245718684868},{"$f":"I429*(($C431*$I$332)+($C432*$I$370))","v":4079.2734828881548},{"$f":"J429*(($C431*$J$332)+($C432*$J$370))","v":4030.2003231440563},{"$f":"K429*(($C431*$K$332)+($C432*$K$370))","v":3884.6089628850773},{"$f":"L429*(($C431*$L$332)+($C432*$L$370))","v":6224.397120956819},{"$f":"M429*(($C431*$M$332)+($C432*$M$370))","v":112067.00173745572},{"$f":"N429*(($C431*$N$332)+($C432*$N$370))","v":248015.53342702746},{"$f":"O429*(($C431*$O$332)+($C432*$O$370))","v":349138.69959375582},1793435.017369092,{"$f":"+P440/P448","v":7.9586372347850726E-3}]
[null,"Traffic Signals","Sch 12",{"$f":"D429*(($C431*$D$333)+($C432*$D$371))","v":3702.2943142068752},{"$f":"E429*(($C431*$E$333)+($C432*$E$371))","v":3751.1114810947056},{"$f":"F429*(($C431*$F$333)+($C432*$F$371))","v":2818.8308635599356},{"$f":"G429*(($C431*$G$333)+($C432*$G$371))","v":2680.2282406167824},{"$f":"H429*(($C431*$H$333)+($C432*$H$371))","v":3077.593975496291},{"$f":"I429*(($C431*$I$333)+($C432*$I$371))","v":3857.904038163003},{"$f":"J429*(($C431*$J$333)+($C432*$J$371))","v":4536.5905951523973},{"$f":"K429*(($C431*$K$333)+($C432*$K$371))","v":4405.2612980176227},{"$f":"L429*(($C431*$L$333)+($C432*$L$371))","v":4789.7400756129091},{"$f":"M429*(($C431*$M$333)+($C432*$M$371))","v":5860.1670184162249},{"$f":"N429*(($C431*$N$333)+($C432*$N$371))","v":4803.8894448823357},{"$f":"O429*(($C431*$O$333)+($C432*$O$371))","v":3767.5026564824075},48051.114001701491,{"$f":"+P441/P448","v":2.1323403489011995E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D429*(($C431*$D$334)+($C432*$D$372))","v":3389.8282428120056},{"$f":"E429*(($C431*$E$334)+($C432*$E$372))","v":3330.7318667407517},{"$f":"F429*(($C431*$F$334)+($C432*$F$372))","v":2524.8897473941302},{"$f":"G429*(($C431*$G$334)+($C432*$G$372))","v":2727.6214747626318},{"$f":"H429*(($C431*$H$334)+($C432*$H$372))","v":13929.395467914599},{"$f":"I429*(($C431*$I$334)+($C432*$I$372))","v":18046.396955028737},{"$f":"J429*(($C431*$J$334)+($C432*$J$372))","v":17584.408108491574},{"$f":"K429*(($C431*$K$334)+($C432*$K$372))","v":3258.5793807122063},{"$f":"L429*(($C431*$L$334)+($C432*$L$372))","v":20643.728587881775},{"$f":"M429*(($C431*$M$334)+($C432*$M$372))","v":4284.5073147074909},{"$f":"N429*(($C431*$N$334)+($C432*$N$372))","v":3824.2693512003761},{"$f":"O429*(($C431*$O$334)+($C432*$O$372))","v":3401.670556335981},96946.027053982267,{"$f":"+P442/P448","v":4.3021255479228565E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D429*(($C431*$D$335)+($C432*$D$373))","v":1609999.5148142227},{"$f":"E429*(($C431*$E$335)+($C432*$E$373))","v":1450458.0238005277},{"$f":"F429*(($C431*$F$335)+($C432*$F$373))","v":846306.84734480898},{"$f":"G429*(($C431*$G$335)+($C432*$G$373))","v":910929.05500850035},{"$f":"H429*(($C431*$H$335)+($C432*$H$373))","v":735662.92866526777},{"$f":"I429*(($C431*$I$335)+($C432*$I$373))","v":1065518.5814367058},{"$f":"J429*(($C431*$J$335)+($C432*$J$373))","v":1154408.6166574704},{"$f":"K429*(($C431*$K$335)+($C432*$K$373))","v":1109852.7724873996},{"$f":"L429*(($C431*$L$335)+($C432*$L$373))","v":1255874.9319077365},{"$f":"M429*(($C431*$M$335)+($C432*$M$373))","v":1652824.8623371918},{"$f":"N429*(($C431*$N$335)+($C432*$N$373))","v":1376397.7749104525},{"$f":"O429*(($C431*$O$335)+($C432*$O$373))","v":1209633.1419026684},14377867.051272951,{"$f":"+P443/P448","v":6.3803944365328991E-2}]
[null,"Residential - Mobile Home ","Sch 25",{"$f":"D429*(($C431*$D$336)+($C432*$D$374))","v":16645.354459216444},{"$f":"E429*(($C431*$E$336)+($C432*$E$374))","v":14349.54783641179},{"$f":"F429*(($C431*$F$336)+($C432*$F$374))","v":8765.6678904615819},{"$f":"G429*(($C431*$G$336)+($C432*$G$374))","v":7437.9549329018109},{"$f":"H429*(($C431*$H$336)+($C432*$H$374))","v":8172.6814025998601},{"$f":"I429*(($C431*$I$336)+($C432*$I$374))","v":11297.620470808584},{"$f":"J429*(($C431*$J$336)+($C432*$J$374))","v":15014.651736278882},{"$f":"K429*(($C431*$K$336)+($C432*$K$374))","v":10356.011276690464},{"$f":"L429*(($C431*$L$336)+($C432*$L$374))","v":13363.422752066968},{"$f":"M429*(($C431*$M$336)+($C432*$M$374))","v":11456.368317700242},{"$f":"N429*(($C431*$N$336)+($C432*$N$374))","v":9230.1051869211587},{"$f":"O429*(($C431*$O$336)+($C432*$O$374))","v":14687.041459579434},140776.42772163721,{"$f":"+P444/P448","v":6.2471654037904488E-4}]
[null,"Cust A","Cust A",{"$f":"D429*(($C431*$D$337)+($C432*$D$375))","v":110449.04526620905},{"$f":"E429*(($C431*$E$337)+($C432*$E$375))","v":171770.7469033332},{"$f":"F429*(($C431*$F$337)+($C432*$F$375))","v":126356.34357953836},{"$f":"G429*(($C431*$G$337)+($C432*$G$375))","v":125417.65358131808},{"$f":"H429*(($C431*$H$337)+($C432*$H$375))","v":127001.93430315831},{"$f":"I429*(($C431*$I$337)+($C432*$I$375))","v":145919.19400646718},{"$f":"J429*(($C431*$J$337)+($C432*$J$375))","v":174523.07317550655},{"$f":"K429*(($C431*$K$337)+($C432*$K$375))","v":148811.52776286274},{"$f":"L429*(($C431*$L$337)+($C432*$L$375))","v":191683.57632017232},{"$f":"M429*(($C431*$M$337)+($C432*$M$375))","v":248075.62346776851},{"$f":"N429*(($C431*$N$337)+($C432*$N$375))","v":111553.22154693177},{"$f":"O429*(($C431*$O$337)+($C432*$O$375))","v":168855.52983099068},1850417.4697442565,{"$f":"+P445/P448","v":8.2115054250513839E-3}]
[null,"Cust B","Cust B",{"$f":"D429*(($C431*$D$338)+($C432*$D$376))","v":147903.03760296182},{"$f":"E429*(($C431*$E$338)+($C432*$E$376))","v":158162.04185221592},{"$f":"F429*(($C431*$F$338)+($C432*$F$376))","v":122875.28060206327},{"$f":"G429*(($C431*$G$338)+($C432*$G$376))","v":459956.1717577895},{"$f":"H429*(($C431*$H$338)+($C432*$H$376))","v":488469.40864776936},{"$f":"I429*(($C431*$I$338)+($C432*$I$376))","v":137946.33475249889},{"$f":"J429*(($C431*$J$338)+($C432*$J$376))","v":142695.25280351311},{"$f":"K429*(($C431*$K$338)+($C432*$K$376))","v":535585.86249280279},{"$f":"L429*(($C431*$L$338)+($C432*$L$376))","v":742804.67728869524},{"$f":"M429*(($C431*$M$338)+($C432*$M$376))","v":907029.22478780232},{"$f":"N429*(($C431*$N$338)+($C432*$N$376))","v":829753.6610683722},{"$f":"O429*(($C431*$O$338)+($C432*$O$376))","v":174617.42552295129},4847798.3791794358,{"$f":"+P446/P448","v":2.151283336926613E-2}]
[null,"Cust C","Cust C",{"$f":"D429*(($C431*$D$339)+($C432*$D$377))","v":338844.52035384218},{"$f":"E429*(($C431*$E$339)+($C432*$E$377))","v":322560.14382324863},{"$f":"F429*(($C431*$F$339)+($C432*$F$377))","v":245310.73717716159},{"$f":"G429*(($C431*$G$339)+($C432*$G$377))","v":138677.22018844658},{"$f":"H429*(($C431*$H$339)+($C432*$H$377))","v":144085.49045140913},{"$f":"I429*(($C431*$I$339)+($C432*$I$377))","v":342456.67352844257},{"$f":"J429*(($C431*$J$339)+($C432*$J$377))","v":314496.25750303105},{"$f":"K429*(($C431*$K$339)+($C432*$K$377))","v":401203.25384559564},{"$f":"L429*(($C431*$L$339)+($C432*$L$377))","v":322085.43324500398},{"$f":"M429*(($C431*$M$339)+($C432*$M$377))","v":219160.45998928684},{"$f":"N429*(($C431*$N$339)+($C432*$N$377))","v":422278.88300704351},{"$f":"O429*(($C431*$O$339)+($C432*$O$377))","v":134037.1862823813},3345196.2593948934,{"$f":"+P447/P448","v":1.4844810795954724E-2}]
[null,"Total",null,{"$f":"SUM(D435:D447)","v":23634520.879835829},22639432.998419754,14747676.520016475,13524232.287946273,12885523.752306798,16596550.020140719,18700629.546038557,17288095.014782853,20546826.623225212,23117181.445082933,21778277.087111499,19885539.879874863,225344486.05478179,{"$f":"+P448/P448","v":1}]
[null,"check",null,{"$f":"+D429-D448","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A259","v":"F88"},{"$f":"+B259&\" - \"&B260","v":"Seasonal Purchases - Utah Share"},null,{"$f":"D260","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D451:O451)","v":0}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C363&\" - \"&'Hot Sheet'!$E366","v":"Acct 555 - Seasonal Contracts"}]
[null,"Demand =",{"$f":"+Inputs!D15","v":0.75}]
[null,"Energy =",{"$f":"1-C453","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",{"$f":"D451*(($C453*$D$327)+($C454*$D$365))","v":0},{"$f":"E451*(($C453*$E$327)+($C454*$E$365))","v":0},{"$f":"F451*(($C453*$F$327)+($C454*$F$365))","v":0},{"$f":"G451*(($C453*$G$327)+($C454*$G$365))","v":0},{"$f":"H451*(($C453*$H$327)+($C454*$H$365))","v":0},{"$f":"I451*(($C453*$I$327)+($C454*$I$365))","v":0},{"$f":"J451*(($C453*$J$327)+($C454*$J$365))","v":0},{"$f":"K451*(($C453*$K$327)+($C454*$K$365))","v":0},{"$f":"L451*(($C453*$L$327)+($C454*$L$365))","v":0},{"$f":"M451*(($C453*$M$327)+($C454*$M$365))","v":0},{"$f":"N451*(($C453*$N$327)+($C454*$N$365))","v":0},{"$f":"O451*(($C453*$O$327)+($C454*$O$365))","v":0},{"$f":"SUM(D457:O457)","v":0},0]
[null,"GS Dist - Large","Sch 6",{"$f":"D451*(($C453*$D$328)+($C454*$D$366))","v":0},{"$f":"E451*(($C453*$E$328)+($C454*$E$366))","v":0},{"$f":"F451*(($C453*$F$328)+($C454*$F$366))","v":0},{"$f":"G451*(($C453*$G$328)+($C454*$G$366))","v":0},{"$f":"H451*(($C453*$H$328)+($C454*$H$366))","v":0},{"$f":"I451*(($C453*$I$328)+($C454*$I$366))","v":0},{"$f":"J451*(($C453*$J$328)+($C454*$J$366))","v":0},{"$f":"K451*(($C453*$K$328)+($C454*$K$366))","v":0},{"$f":"L451*(($C453*$L$328)+($C454*$L$366))","v":0},{"$f":"M451*(($C453*$M$328)+($C454*$M$366))","v":0},{"$f":"N451*(($C453*$N$328)+($C454*$N$366))","v":0},{"$f":"O451*(($C453*$O$328)+($C454*$O$366))","v":0},{"$f":"SUM(D458:O458)","v":0},0]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D451*(($C453*$D$329)+($C454*$D$367))","v":0},{"$f":"E451*(($C453*$E$329)+($C454*$E$367))","v":0},{"$f":"F451*(($C453*$F$329)+($C454*$F$367))","v":0},{"$f":"G451*(($C453*$G$329)+($C454*$G$367))","v":0},{"$f":"H451*(($C453*$H$329)+($C454*$H$367))","v":0},{"$f":"I451*(($C453*$I$329)+($C454*$I$367))","v":0},{"$f":"J451*(($C453*$J$329)+($C454*$J$367))","v":0},{"$f":"K451*(($C453*$K$329)+($C454*$K$367))","v":0},{"$f":"L451*(($C453*$L$329)+($C454*$L$367))","v":0},{"$f":"M451*(($C453*$M$329)+($C454*$M$367))","v":0},{"$f":"N451*(($C453*$N$329)+($C454*$N$367))","v":0},{"$f":"O451*(($C453*$O$329)+($C454*$O$367))","v":0},0,0]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D451*(($C453*$D$330)+($C454*$D$368))","v":0},{"$f":"E451*(($C453*$E$330)+($C454*$E$368))","v":0},{"$f":"F451*(($C453*$F$330)+($C454*$F$368))","v":0},{"$f":"G451*(($C453*$G$330)+($C454*$G$368))","v":0},{"$f":"H451*(($C453*$H$330)+($C454*$H$368))","v":0},{"$f":"I451*(($C453*$I$330)+($C454*$I$368))","v":0},{"$f":"J451*(($C453*$J$330)+($C454*$J$368))","v":0},{"$f":"K451*(($C453*$K$330)+($C454*$K$368))","v":0},{"$f":"L451*(($C453*$L$330)+($C454*$L$368))","v":0},{"$f":"M451*(($C453*$M$330)+($C454*$M$368))","v":0},{"$f":"N451*(($C453*$N$330)+($C454*$N$368))","v":0},{"$f":"O451*(($C453*$O$330)+($C454*$O$368))","v":0},0,0]
[null,"GS Trans","Sch 9",{"$f":"D451*(($C453*$D$331)+($C454*$D$369))","v":0},{"$f":"E451*(($C453*$E$331)+($C454*$E$369))","v":0},{"$f":"F451*(($C453*$F$331)+($C454*$F$369))","v":0},{"$f":"G451*(($C453*$G$331)+($C454*$G$369))","v":0},{"$f":"H451*(($C453*$H$331)+($C454*$H$369))","v":0},{"$f":"I451*(($C453*$I$331)+($C454*$I$369))","v":0},{"$f":"J451*(($C453*$J$331)+($C454*$J$369))","v":0},{"$f":"K451*(($C453*$K$331)+($C454*$K$369))","v":0},{"$f":"L451*(($C453*$L$331)+($C454*$L$369))","v":0},{"$f":"M451*(($C453*$M$331)+($C454*$M$369))","v":0},{"$f":"N451*(($C453*$N$331)+($C454*$N$369))","v":0},{"$f":"O451*(($C453*$O$331)+($C454*$O$369))","v":0},0,0]
[null,"Irrigation","Sch 10",{"$f":"D451*(($C453*$D$332)+($C454*$D$370))","v":0},{"$f":"E451*(($C453*$E$332)+($C454*$E$370))","v":0},{"$f":"F451*(($C453*$F$332)+($C454*$F$370))","v":0},{"$f":"G451*(($C453*$G$332)+($C454*$G$370))","v":0},{"$f":"H451*(($C453*$H$332)+($C454*$H$370))","v":0},{"$f":"I451*(($C453*$I$332)+($C454*$I$370))","v":0},{"$f":"J451*(($C453*$J$332)+($C454*$J$370))","v":0},{"$f":"K451*(($C453*$K$332)+($C454*$K$370))","v":0},{"$f":"L451*(($C453*$L$332)+($C454*$L$370))","v":0},{"$f":"M451*(($C453*$M$332)+($C454*$M$370))","v":0},{"$f":"N451*(($C453*$N$332)+($C454*$N$370))","v":0},{"$f":"O451*(($C453*$O$332)+($C454*$O$370))","v":0},0,0]
[null,"Traffic Signals","Sch 12",{"$f":"D451*(($C453*$D$333)+($C454*$D$371))","v":0},{"$f":"E451*(($C453*$E$333)+($C454*$E$371))","v":0},{"$f":"F451*(($C453*$F$333)+($C454*$F$371))","v":0},{"$f":"G451*(($C453*$G$333)+($C454*$G$371))","v":0},{"$f":"H451*(($C453*$H$333)+($C454*$H$371))","v":0},{"$f":"I451*(($C453*$I$333)+($C454*$I$371))","v":0},{"$f":"J451*(($C453*$J$333)+($C454*$J$371))","v":0},{"$f":"K451*(($C453*$K$333)+($C454*$K$371))","v":0},{"$f":"L451*(($C453*$L$333)+($C454*$L$371))","v":0},{"$f":"M451*(($C453*$M$333)+($C454*$M$371))","v":0},{"$f":"N451*(($C453*$N$333)+($C454*$N$371))","v":0},{"$f":"O451*(($C453*$O$333)+($C454*$O$371))","v":0},0,0]
[null,"Outdoor Lighting","Sch 12",{"$f":"D451*(($C453*$D$334)+($C454*$D$372))","v":0},{"$f":"E451*(($C453*$E$334)+($C454*$E$372))","v":0},{"$f":"F451*(($C453*$F$334)+($C454*$F$372))","v":0},{"$f":"G451*(($C453*$G$334)+($C454*$G$372))","v":0},{"$f":"H451*(($C453*$H$334)+($C454*$H$372))","v":0},{"$f":"I451*(($C453*$I$334)+($C454*$I$372))","v":0},{"$f":"J451*(($C453*$J$334)+($C454*$J$372))","v":0},{"$f":"K451*(($C453*$K$334)+($C454*$K$372))","v":0},{"$f":"L451*(($C453*$L$334)+($C454*$L$372))","v":0},{"$f":"M451*(($C453*$M$334)+($C454*$M$372))","v":0},{"$f":"N451*(($C453*$N$334)+($C454*$N$372))","v":0},{"$f":"O451*(($C453*$O$334)+($C454*$O$372))","v":0},0,0]
[null,"GS Dist - Small","Sch 23",{"$f":"D451*(($C453*$D$335)+($C454*$D$373))","v":0},{"$f":"E451*(($C453*$E$335)+($C454*$E$373))","v":0},{"$f":"F451*(($C453*$F$335)+($C454*$F$373))","v":0},{"$f":"G451*(($C453*$G$335)+($C454*$G$373))","v":0},{"$f":"H451*(($C453*$H$335)+($C454*$H$373))","v":0},{"$f":"I451*(($C453*$I$335)+($C454*$I$373))","v":0},{"$f":"J451*(($C453*$J$335)+($C454*$J$373))","v":0},{"$f":"K451*(($C453*$K$335)+($C454*$K$373))","v":0},{"$f":"L451*(($C453*$L$335)+($C454*$L$373))","v":0},{"$f":"M451*(($C453*$M$335)+($C454*$M$373))","v":0},{"$f":"N451*(($C453*$N$335)+($C454*$N$373))","v":0},{"$f":"O451*(($C453*$O$335)+($C454*$O$373))","v":0},0,0]
[null,"Residential - Mobile Home ","Sch 25",{"$f":"D451*(($C453*$D$336)+($C454*$D$374))","v":0},{"$f":"E451*(($C453*$E$336)+($C454*$E$374))","v":0},{"$f":"F451*(($C453*$F$336)+($C454*$F$374))","v":0},{"$f":"G451*(($C453*$G$336)+($C454*$G$374))","v":0},{"$f":"H451*(($C453*$H$336)+($C454*$H$374))","v":0},{"$f":"I451*(($C453*$I$336)+($C454*$I$374))","v":0},{"$f":"J451*(($C453*$J$336)+($C454*$J$374))","v":0},{"$f":"K451*(($C453*$K$336)+($C454*$K$374))","v":0},{"$f":"L451*(($C453*$L$336)+($C454*$L$374))","v":0},{"$f":"M451*(($C453*$M$336)+($C454*$M$374))","v":0},{"$f":"N451*(($C453*$N$336)+($C454*$N$374))","v":0},{"$f":"O451*(($C453*$O$336)+($C454*$O$374))","v":0},0,0]
[null,"Cust A","Cust A",{"$f":"D451*(($C453*$D$337)+($C454*$D$375))","v":0},{"$f":"E451*(($C453*$E$337)+($C454*$E$375))","v":0},{"$f":"F451*(($C453*$F$337)+($C454*$F$375))","v":0},{"$f":"G451*(($C453*$G$337)+($C454*$G$375))","v":0},{"$f":"H451*(($C453*$H$337)+($C454*$H$375))","v":0},{"$f":"I451*(($C453*$I$337)+($C454*$I$375))","v":0},{"$f":"J451*(($C453*$J$337)+($C454*$J$375))","v":0},{"$f":"K451*(($C453*$K$337)+($C454*$K$375))","v":0},{"$f":"L451*(($C453*$L$337)+($C454*$L$375))","v":0},{"$f":"M451*(($C453*$M$337)+($C454*$M$375))","v":0},{"$f":"N451*(($C453*$N$337)+($C454*$N$375))","v":0},{"$f":"O451*(($C453*$O$337)+($C454*$O$375))","v":0},0,0]
[null,"Cust B","Cust B",{"$f":"D451*(($C453*$D$338)+($C454*$D$376))","v":0},{"$f":"E451*(($C453*$E$338)+($C454*$E$376))","v":0},{"$f":"F451*(($C453*$F$338)+($C454*$F$376))","v":0},{"$f":"G451*(($C453*$G$338)+($C454*$G$376))","v":0},{"$f":"H451*(($C453*$H$338)+($C454*$H$376))","v":0},{"$f":"I451*(($C453*$I$338)+($C454*$I$376))","v":0},{"$f":"J451*(($C453*$J$338)+($C454*$J$376))","v":0},{"$f":"K451*(($C453*$K$338)+($C454*$K$376))","v":0},{"$f":"L451*(($C453*$L$338)+($C454*$L$376))","v":0},{"$f":"M451*(($C453*$M$338)+($C454*$M$376))","v":0},{"$f":"N451*(($C453*$N$338)+($C454*$N$376))","v":0},{"$f":"O451*(($C453*$O$338)+($C454*$O$376))","v":0},0,0]
[null,"Cust C","Cust C",{"$f":"D451*(($C453*$D$339)+($C454*$D$377))","v":0},{"$f":"E451*(($C453*$E$339)+($C454*$E$377))","v":0},{"$f":"F451*(($C453*$F$339)+($C454*$F$377))","v":0},{"$f":"G451*(($C453*$G$339)+($C454*$G$377))","v":0},{"$f":"H451*(($C453*$H$339)+($C454*$H$377))","v":0},{"$f":"I451*(($C453*$I$339)+($C454*$I$377))","v":0},{"$f":"J451*(($C453*$J$339)+($C454*$J$377))","v":0},{"$f":"K451*(($C453*$K$339)+($C454*$K$377))","v":0},{"$f":"L451*(($C453*$L$339)+($C454*$L$377))","v":0},{"$f":"M451*(($C453*$M$339)+($C454*$M$377))","v":0},{"$f":"N451*(($C453*$N$339)+($C454*$N$377))","v":0},{"$f":"O451*(($C453*$O$339)+($C454*$O$377))","v":0},0,0]
[null,"Total",null,{"$f":"SUM(D457:D469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"check",null,{"$f":"+D451-D470","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A262","v":"F89"},{"$f":"+B262&\" - \"&B263","v":"Non firm Purchases - Utah Share"},null,{"$f":"D263","v":2252219.0184764825},2195593.5359301241,2150183.5621077218,1859122.3679953562,1887187.9524483134,2220514.6815831377,1560098.5572775602,1359403.0867498843,1374020.4322081034,1293478.8831240633,1286954.7885344417,1221685.4318343278,{"$f":"SUM(D473:O473)","v":20660462.298269518}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C363&\" - \"&'Hot Sheet'!$E365","v":"Acct 555 - Energy"}]
[null,"Demand =",{"$f":"+Inputs!D16","v":0}]
[null,"Energy =",{"$f":"1-C475","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",{"$f":"D473*(($C475*$D$327)+($C476*$D$365))","v":813793.15024982032},{"$f":"E473*(($C475*$E$327)+($C476*$E$365))","v":759230.117980332},{"$f":"F473*(($C475*$F$327)+($C476*$F$365))","v":574150.96418768214},{"$f":"G473*(($C475*$G$327)+($C476*$G$365))","v":501667.76256148046},{"$f":"H473*(($C475*$H$327)+($C476*$H$365))","v":526338.47499586327},{"$f":"I473*(($C475*$I$327)+($C476*$I$365))","v":734529.11845522025},{"$f":"J473*(($C475*$J$327)+($C476*$J$365))","v":545496.57935064565},{"$f":"K473*(($C475*$K$327)+($C476*$K$365))","v":429444.01798261359},{"$f":"L473*(($C475*$L$327)+($C476*$L$365))","v":393854.47700223583},{"$f":"M473*(($C475*$M$327)+($C476*$M$365))","v":359120.40449010039},{"$f":"N473*(($C475*$N$327)+($C476*$N$365))","v":351582.44663417747},{"$f":"O473*(($C475*$O$327)+($C476*$O$365))","v":359505.68890584697},{"$f":"SUM(D479:O479)","v":6348713.2027960178},{"$f":"+P479/$P$492","v":0.30728805150346394}]
[null,"GS Dist - Large","Sch 6",{"$f":"D473*(($C475*$D$328)+($C476*$D$366))","v":587971.53562855243},{"$f":"E473*(($C475*$E$328)+($C476*$E$366))","v":555588.83423909952},{"$f":"F473*(($C475*$F$328)+($C476*$F$366))","v":616929.73613780853},{"$f":"G473*(($C475*$G$328)+($C476*$G$366))","v":524073.88793848193},{"$f":"H473*(($C475*$H$328)+($C476*$H$366))","v":519397.68015213078},{"$f":"I473*(($C475*$I$328)+($C476*$I$366))","v":568756.59251884755},{"$f":"J473*(($C475*$J$328)+($C476*$J$366))","v":403310.87149649084},{"$f":"K473*(($C475*$K$328)+($C476*$K$366))","v":351309.00720059947},{"$f":"L473*(($C475*$L$328)+($C476*$L$366))","v":393063.34826126078},{"$f":"M473*(($C475*$M$328)+($C476*$M$366))","v":354100.12918238767},{"$f":"N473*(($C475*$N$328)+($C476*$N$366))","v":362366.5316141629},{"$f":"O473*(($C475*$O$328)+($C476*$O$366))","v":328531.80655804981},{"$f":"SUM(D480:O480)","v":5565399.9609278729},{"$f":"+P480/$P$492","v":0.26937441576000076}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D473*(($C475*$D$329)+($C476*$D$367))","v":190082.60303870242},{"$f":"E473*(($C475*$E$329)+($C476*$E$367))","v":181418.70759978762},{"$f":"F473*(($C475*$F$329)+($C476*$F$367))","v":203013.23957353528},{"$f":"G473*(($C475*$G$329)+($C476*$G$367))","v":183215.3997148358},{"$f":"H473*(($C475*$H$329)+($C476*$H$367))","v":185011.79468252839},{"$f":"I473*(($C475*$I$329)+($C476*$I$367))","v":204778.6719497153},{"$f":"J473*(($C475*$J$329)+($C476*$J$367))","v":128410.94560109441},{"$f":"K473*(($C475*$K$329)+($C476*$K$367))","v":119764.79379154716},{"$f":"L473*(($C475*$L$329)+($C476*$L$367))","v":128341.27322598484},{"$f":"M473*(($C475*$M$329)+($C476*$M$367))","v":122956.09728901899},{"$f":"N473*(($C475*$N$329)+($C476*$N$367))","v":123161.01524707096},{"$f":"O473*(($C475*$O$329)+($C476*$O$367))","v":113834.02470819022},1883988.5664220115,9.1188112793575346E-2]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D473*(($C475*$D$330)+($C476*$D$368))","v":7359.8952287935972},{"$f":"E473*(($C475*$E$330)+($C476*$E$368))","v":7735.9122745229361},{"$f":"F473*(($C475*$F$330)+($C476*$F$368))","v":8524.4425925021787},{"$f":"G473*(($C475*$G$330)+($C476*$G$368))","v":7985.6194330988083},{"$f":"H473*(($C475*$H$330)+($C476*$H$368))","v":8528.3750692222584},{"$f":"I473*(($C475*$I$330)+($C476*$I$368))","v":8665.5288902205648},{"$f":"J473*(($C475*$J$330)+($C476*$J$368))","v":6472.3339257101707},{"$f":"K473*(($C475*$K$330)+($C476*$K$368))","v":6172.9213564659276},{"$f":"L473*(($C475*$L$330)+($C476*$L$368))","v":6302.5631155876272},{"$f":"M473*(($C475*$M$330)+($C476*$M$368))","v":6120.1880702193894},{"$f":"N473*(($C475*$N$330)+($C476*$N$368))","v":5505.563296541136},{"$f":"O473*(($C475*$O$330)+($C476*$O$368))","v":4959.2171180166988},84332.560370901279,4.0818331726277411E-3]
[null,"GS Trans","Sch 9",{"$f":"D473*(($C475*$D$331)+($C476*$D$369))","v":361468.18303920532},{"$f":"E473*(($C475*$E$331)+($C476*$E$369))","v":379316.59493651893},{"$f":"F473*(($C475*$F$331)+($C476*$F$369))","v":418119.87671815517},{"$f":"G473*(($C475*$G$331)+($C476*$G$369))","v":373802.96908187342},{"$f":"H473*(($C475*$H$331)+($C476*$H$369))","v":382690.10493123869},{"$f":"I473*(($C475*$I$331)+($C476*$I$369))","v":420898.74431153998},{"$f":"J473*(($C475*$J$331)+($C476*$J$369))","v":273821.92013610684},{"$f":"K473*(($C475*$K$331)+($C476*$K$369))","v":261964.85703998402},{"$f":"L473*(($C475*$L$331)+($C476*$L$369))","v":260688.2967210857},{"$f":"M473*(($C475*$M$331)+($C476*$M$369))","v":265339.934265911},{"$f":"N473*(($C475*$N$331)+($C476*$N$369))","v":248462.23513464408},{"$f":"O473*(($C475*$O$331)+($C476*$O$369))","v":235958.51088787246},3882532.2272041352,0.18792087859182752]
[null,"Irrigation","Sch 10",{"$f":"D473*(($C475*$D$332)+($C476*$D$370))","v":39052.830642082386},{"$f":"E473*(($C475*$E$332)+($C476*$E$370))","v":51180.415400372207},{"$f":"F473*(($C475*$F$332)+($C476*$F$370))","v":55166.711458210193},{"$f":"G473*(($C475*$G$332)+($C476*$G$370))","v":19797.369655315859},{"$f":"H473*(($C475*$H$332)+($C476*$H$370))","v":3839.220412235818},{"$f":"I473*(($C475*$I$332)+($C476*$I$370))","v":668.83986036080205},{"$f":"J473*(($C475*$J$332)+($C476*$J$370))","v":401.50134345670955},{"$f":"K473*(($C475*$K$332)+($C476*$K$370))","v":380.79704285338283},{"$f":"L473*(($C475*$L$332)+($C476*$L$370))","v":305.03291381432996},{"$f":"M473*(($C475*$M$332)+($C476*$M$370))","v":548.8605793417986},{"$f":"N473*(($C475*$N$332)+($C476*$N$370))","v":14939.360233685207},{"$f":"O473*(($C475*$O$332)+($C476*$O$370))","v":18565.272342667715},204846.21188439638,9.9148900410400767E-3]
[null,"Traffic Signals","Sch 12",{"$f":"D473*(($C475*$D$333)+($C476*$D$371))","v":445.78320123757027},{"$f":"E473*(($C475*$E$333)+($C476*$E$371))","v":471.37934044005675},{"$f":"F473*(($C475*$F$333)+($C476*$F$371))","v":519.95113608021711},{"$f":"G473*(($C475*$G$333)+($C476*$G$371))","v":473.20593164318149},{"$f":"H473*(($C475*$H$333)+($C476*$H$371))","v":547.3482208057826},{"$f":"I473*(($C475*$I$333)+($C476*$I$371))","v":575.00920468352376},{"$f":"J473*(($C475*$J$333)+($C476*$J$371))","v":450.61580733025289},{"$f":"K473*(($C475*$K$333)+($C476*$K$371))","v":395.64049187018168},{"$f":"L473*(($C475*$L$333)+($C476*$L$371))","v":401.90628086905593},{"$f":"M473*(($C475*$M$333)+($C476*$M$371))","v":379.4754263254971},{"$f":"N473*(($C475*$N$333)+($C476*$N$371))","v":335.96546562599883},{"$f":"O473*(($C475*$O$333)+($C476*$O$371))","v":304.47771415031588},5300.7582210616347,2.5656532484781899E-4]
[null,"Outdoor Lighting","Sch 12",{"$f":"D473*(($C475*$D$334)+($C476*$D$372))","v":1292.1159987370042},{"$f":"E473*(($C475*$E$334)+($C476*$E$372))","v":1292.0700544122135},{"$f":"F473*(($C475*$F$334)+($C476*$F$372))","v":1472.4967485183524},{"$f":"G473*(($C475*$G$334)+($C476*$G$372))","v":1499.8210581388191},{"$f":"H473*(($C475*$H$334)+($C476*$H$372))","v":1630.1467644787556},{"$f":"I473*(($C475*$I$334)+($C476*$I$372))","v":1800.7228415350114},{"$f":"J473*(($C475*$J$334)+($C476*$J$372))","v":1179.5761700772921},{"$f":"K473*(($C475*$K$334)+($C476*$K$372))","v":1024.9186772219593},{"$f":"L473*(($C475*$L$334)+($C476*$L$372))","v":1007.9908006482754},{"$f":"M473*(($C475*$M$334)+($C476*$M$372))","v":958.92654549259521},{"$f":"N473*(($C475*$N$334)+($C476*$N$372))","v":903.95796407338253},{"$f":"O473*(($C475*$O$334)+($C476*$O$372))","v":835.93835272861452},14898.681976062275,7.2112045514635768E-4]
[null,"GS Dist - Small","Sch 23",{"$f":"D473*(($C475*$D$335)+($C476*$D$373))","v":131505.59436350741},{"$f":"E473*(($C475*$E$335)+($C476*$E$373))","v":124977.90066837886},{"$f":"F473*(($C475*$F$335)+($C476*$F$373))","v":133703.93448130257},{"$f":"G473*(($C475*$G$335)+($C476*$G$373))","v":112385.10102871066},{"$f":"H473*(($C475*$H$335)+($C476*$H$373))","v":115115.62812709379},{"$f":"I473*(($C475*$I$335)+($C476*$I$373))","v":132496.20375717411},{"$f":"J473*(($C475*$J$335)+($C476*$J$373))","v":98667.002013277393},{"$f":"K473*(($C475*$K$335)+($C476*$K$373))","v":84912.445819294095},{"$f":"L473*(($C475*$L$335)+($C476*$L$373))","v":94012.190540407464},{"$f":"M473*(($C475*$M$335)+($C476*$M$373))","v":83251.133719191552},{"$f":"N473*(($C475*$N$335)+($C476*$N$373))","v":82173.419054609461},{"$f":"O473*(($C475*$O$335)+($C476*$O$373))","v":73878.026468895405},1267078.5800418428,6.1328665435911915E-2]
[null,"Residential - Mobile Home ","Sch 25",{"$f":"D473*(($C475*$D$336)+($C476*$D$374))","v":1364.7174384501634},{"$f":"E473*(($C475*$E$336)+($C476*$E$374))","v":1198.2974764602711},{"$f":"F473*(($C475*$F$336)+($C476*$F$374))","v":994.61335113804216},{"$f":"G473*(($C475*$G$336)+($C476*$G$374))","v":823.89733970659984},{"$f":"H473*(($C475*$H$336)+($C476*$H$374))","v":964.45825890158335},{"$f":"I473*(($C475*$I$336)+($C476*$I$374))","v":1366.8599060901352},{"$f":"J473*(($C475*$J$336)+($C476*$J$374))","v":1081.9734703157162},{"$f":"K473*(($C475*$K$336)+($C476*$K$374))","v":864.55796053761469},{"$f":"L473*(($C475*$L$336)+($C476*$L$374))","v":771.70064696028714},{"$f":"M473*(($C475*$M$336)+($C476*$M$374))","v":708.36334532630144},{"$f":"N473*(($C475*$N$336)+($C476*$N$374))","v":672.00566438990018},{"$f":"O473*(($C475*$O$336)+($C476*$O$374))","v":701.33490157687845},11512.779759853494,5.5723727734871575E-4]
[null,"Cust A","Cust A",{"$f":"D473*(($C475*$D$337)+($C476*$D$375))","v":20901.815447432637},{"$f":"E473*(($C475*$E$337)+($C476*$E$375))","v":21992.666414619882},{"$f":"F473*(($C475*$F$337)+($C476*$F$375))","v":24086.680142282483},{"$f":"G473*(($C475*$G$337)+($C476*$G$375))","v":22995.726605431435},{"$f":"H473*(($C475*$H$337)+($C476*$H$375))","v":22655.961395439717},{"$f":"I473*(($C475*$I$337)+($C476*$I$375))","v":22633.661795094118},{"$f":"J473*(($C475*$J$337)+($C476*$J$375))","v":17356.230706169659},{"$f":"K473*(($C475*$K$337)+($C476*$K$375))","v":13541.363762331506},{"$f":"L473*(($C475*$L$337)+($C476*$L$375))","v":15483.22467161185},{"$f":"M473*(($C475*$M$337)+($C476*$M$375))","v":16379.924499402749},{"$f":"N473*(($C475*$N$337)+($C476*$N$375))","v":10308.959145199065},{"$f":"O473*(($C475*$O$337)+($C476*$O$375))","v":13696.501748371442},222032.71633338655,1.0746744827291868E-2]
[null,"Cust B","Cust B",{"$f":"D473*(($C475*$D$338)+($C476*$D$376))","v":56376.862619462881},{"$f":"E473*(($C475*$E$338)+($C476*$E$376))","v":61354.815157159443},{"$f":"F473*(($C475*$F$338)+($C476*$F$376))","v":71659.941328747052},{"$f":"G473*(($C475*$G$338)+($C476*$G$376))","v":82462.655802972571},{"$f":"H473*(($C475*$H$338)+($C476*$H$376))","v":83820.754408555033},{"$f":"I473*(($C475*$I$338)+($C476*$I$376))","v":73825.430277203806},{"$f":"J473*(($C475*$J$338)+($C476*$J$376))","v":47617.361219002574},{"$f":"K473*(($C475*$K$338)+($C476*$K$376))","v":52819.920703029769},{"$f":"L473*(($C475*$L$338)+($C476*$L$376))","v":60315.620874437234},{"$f":"M473*(($C475*$M$338)+($C476*$M$376))","v":55393.877553206381},{"$f":"N473*(($C475*$N$338)+($C476*$N$376))","v":53541.789452710633},{"$f":"O473*(($C475*$O$338)+($C476*$O$376))","v":42911.093426576408},742100.12282306375,3.5918853707606571E-2]
[null,"Cust C","Cust C",{"$f":"D473*(($C475*$D$339)+($C476*$D$377))","v":40603.931580499004},{"$f":"E473*(($C475*$E$339)+($C476*$E$377))","v":49835.824388020148},{"$f":"F473*(($C475*$F$339)+($C476*$F$377))","v":41840.974251759573},{"$f":"G473*(($C475*$G$339)+($C476*$G$377))","v":27938.951843666367},{"$f":"H473*(($C475*$H$339)+($C476*$H$377))","v":36648.005029819877},{"$f":"I473*(($C475*$I$339)+($C476*$I$377))","v":49519.297815451988},{"$f":"J473*(($C475*$J$339)+($C476*$J$377))","v":35831.646037883162},{"$f":"K473*(($C475*$K$339)+($C476*$K$377))","v":36807.844921535747},{"$f":"L473*(($C475*$L$339)+($C476*$L$377))","v":19472.807153199938},{"$f":"M473*(($C475*$M$339)+($C476*$M$377))","v":28221.568158138762},{"$f":"N473*(($C475*$N$339)+($C476*$N$377))","v":33001.539627551501},{"$f":"O473*(($C475*$O$339)+($C476*$O$377))","v":28003.538701384663},427725.92950891075,2.0702631109311448E-2]
[null,"Total",null,{"$f":"SUM(D479:D491)","v":2252219.0184764829},2195593.5359301241,2150183.5621077218,1859122.3679953555,1887187.9524483136,2220514.6815831368,1560098.5572775612,1359403.0867498845,1374020.4322081034,1293478.8831240635,1286954.7885344415,1221685.4318343273,20660462.298269514,{"$f":"SUM(Q479:Q491)","v":1}]
[null,"check",null,{"$f":"+D473-D492","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A265","v":"F90"},{"$f":"+B265&\" - \"&B266","v":"Coal (Non-Seasonal) - Utah Share"},null,{"$f":"D266","v":25229160.07066169},25276630.173176806,24468663.702648852,24724904.800290853,23802393.637144737,24429193.940905068,24320900.046685699,22986277.241867449,23053706.295041673,20250342.480272133,22077521.066552024,22800326.157935753,{"$f":"SUM(D495:O495)","v":283420019.61318272}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C215&\" - \"&'Hot Sheet'!$D215","v":"Acct 501 - Fuel Related"}]
[null,"Demand =",{"$f":"+Inputs!D17","v":0}]
[null,"Energy =",{"$f":"1-C497","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation","Allocation"]
[null,"Class","Schedule",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Percent"]
[null,"Residential","Sch 1",{"$f":"D495*(($C497*$D$327)+($C498*$D$365))","v":9116039.5519389585},{"$f":"E495*(($C497*$E$327)+($C498*$E$365))","v":8740588.1801325381},{"$f":"F495*(($C497*$F$327)+($C498*$F$365))","v":6533724.4246666571},{"$f":"G495*(($C497*$G$327)+($C498*$G$365))","v":6671797.3406355688},{"$f":"H495*(($C497*$H$327)+($C498*$H$365))","v":6638509.7212881455},{"$f":"I495*(($C497*$I$327)+($C498*$I$365))","v":8080988.8080502525},{"$f":"J495*(($C497*$J$327)+($C498*$J$365))","v":8503929.2679992225},{"$f":"K495*(($C497*$K$327)+($C498*$K$365))","v":7261510.1094191382},{"$f":"L495*(($C497*$L$327)+($C498*$L$365))","v":6608202.6314595593},{"$f":"M495*(($C497*$M$327)+($C498*$M$365))","v":5622288.2935777092},{"$f":"N495*(($C497*$N$327)+($C498*$N$365))","v":6031345.4220371209},{"$f":"O495*(($C497*$O$327)+($C498*$O$365))","v":6709457.8924292736},{"$f":"SUM(D501:O501)","v":86518381.643634155},{"$f":"+P501/$P$514","v":0.3052655975457067}]
[null,"GS Dist - Large","Sch 6",{"$f":"D495*(($C497*$D$328)+($C498*$D$366))","v":6586405.6149388244},{"$f":"E495*(($C497*$E$328)+($C498*$E$366))","v":6396180.9240155686},{"$f":"F495*(($C497*$F$328)+($C498*$F$366))","v":7020538.3892538864},{"$f":"G495*(($C497*$G$328)+($C498*$G$366))","v":6969781.6618543463},{"$f":"H495*(($C497*$H$328)+($C498*$H$366))","v":6550968.0798682468},{"$f":"I495*(($C497*$I$328)+($C498*$I$366))","v":6257227.3081775764},{"$f":"J495*(($C497*$J$328)+($C498*$J$366))","v":6287348.5445206631},{"$f":"K495*(($C497*$K$328)+($C498*$K$366))","v":5940317.7142880457},{"$f":"L495*(($C497*$L$328)+($C498*$L$366))","v":6594928.8480364876},{"$f":"M495*(($C497*$M$328)+($C498*$M$366))","v":5543692.2719086912},{"$f":"N495*(($C497*$N$328)+($C498*$N$366))","v":6216344.8217442725},{"$f":"O495*(($C497*$O$328)+($C498*$O$366))","v":6131392.0487145446},{"$f":"SUM(D502:O502)","v":76495126.227321163},{"$f":"+P502/$P$514","v":0.26990022205108594}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D495*(($C497*$D$329)+($C498*$D$367))","v":2129288.6612579431},{"$f":"E495*(($C497*$E$329)+($C498*$E$367))","v":2088571.2694325736},{"$f":"F495*(($C497*$F$329)+($C498*$F$367))","v":2310250.5171422446},{"$f":"G495*(($C497*$G$329)+($C498*$G$367))","v":2436624.6105581075},{"$f":"H495*(($C497*$H$329)+($C498*$H$367))","v":2333484.3563594399},{"$f":"I495*(($C497*$I$329)+($C498*$I$367))","v":2252891.1578526176},{"$f":"J495*(($C497*$J$329)+($C498*$J$367))","v":2001841.3313031353},{"$f":"K495*(($C497*$K$329)+($C498*$K$367))","v":2025114.3908238758},{"$f":"L495*(($C497*$L$329)+($C498*$L$367))","v":2153346.4489525375},{"$f":"M495*(($C497*$M$329)+($C498*$M$367))","v":1924966.1611224595},{"$f":"N495*(($C497*$N$329)+($C498*$N$367))","v":2112809.1933917813},{"$f":"O495*(($C497*$O$329)+($C498*$O$367))","v":2124485.422831188},25893673.521027904,9.136148376663053E-2]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D495*(($C497*$D$330)+($C498*$D$368))","v":82444.901364938807},{"$f":"E495*(($C497*$E$330)+($C498*$E$368))","v":89059.195345289249},{"$f":"F495*(($C497*$F$330)+($C498*$F$368))","v":97006.4708540555},{"$f":"G495*(($C497*$G$330)+($C498*$G$368))","v":106202.62746212832},{"$f":"H495*(($C497*$H$330)+($C498*$H$368))","v":107565.19519928387},{"$f":"I495*(($C497*$I$330)+($C498*$I$368))","v":95334.603105972812},{"$f":"J495*(($C497*$J$330)+($C498*$J$368))","v":100899.38596614204},{"$f":"K495*(($C497*$K$330)+($C498*$K$368))","v":104378.51956862373},{"$f":"L495*(($C497*$L$330)+($C498*$L$368))","v":105746.19966838586},{"$f":"M495*(($C497*$M$330)+($C498*$M$368))","v":95815.947274132021},{"$f":"N495*(($C497*$N$330)+($C498*$N$368))","v":94447.13267747371},{"$f":"O495*(($C497*$O$330)+($C498*$O$368))","v":92553.913497212372},1171454.0919836385,4.1332792707532168E-3]
[null,"GS Trans","Sch 9",{"$f":"D495*(($C497*$D$331)+($C498*$D$369))","v":4049134.9089647052},{"$f":"E495*(($C497*$E$331)+($C498*$E$369))","v":4366858.0417355709},{"$f":"F495*(($C497*$F$331)+($C498*$F$369))","v":4758121.5069753118},{"$f":"G495*(($C497*$G$331)+($C498*$G$369))","v":4971293.4359350735},{"$f":"H495*(($C497*$H$331)+($C498*$H$369))","v":4826726.7215203596},{"$f":"I495*(($C497*$I$331)+($C498*$I$369))","v":4630555.7623871304},{"$f":"J495*(($C497*$J$331)+($C498*$J$369))","v":4268701.8196100974},{"$f":"K495*(($C497*$K$331)+($C498*$K$369))","v":4429588.9057776975},{"$f":"L495*(($C497*$L$331)+($C498*$L$369))","v":4373902.5172315352},{"$f":"M495*(($C497*$M$331)+($C498*$M$369))","v":4154087.5639190651},{"$f":"N495*(($C497*$N$331)+($C498*$N$369))","v":4262333.2841975009},{"$f":"O495*(($C497*$O$331)+($C498*$O$369))","v":4403695.8023691131},53495000.270623162,0.18874813551856426]
[null,"Irrigation","Sch 10",{"$f":"D495*(($C497*$D$332)+($C498*$D$370))","v":437466.38643875142},{"$f":"E495*(($C497*$E$332)+($C498*$E$370))","v":589211.25928562705},{"$f":"F495*(($C497*$F$332)+($C498*$F$370))","v":627786.26627059293},{"$f":"G495*(($C497*$G$332)+($C498*$G$370))","v":263289.86647159432},{"$f":"H495*(($C497*$H$332)+($C498*$H$370))","v":48422.646717961623},{"$f":"I495*(($C497*$I$332)+($C498*$I$370))","v":7358.3024690981511},{"$f":"J495*(($C497*$J$332)+($C498*$J$370))","v":6259.1392045517869},{"$f":"K495*(($C497*$K$332)+($C498*$K$370))","v":6438.9337388062122},{"$f":"L495*(($C497*$L$332)+($C498*$L$370))","v":5117.9291374113018},{"$f":"M495*(($C497*$M$332)+($C498*$M$370))","v":8592.8072352812778},{"$f":"N495*(($C497*$N$332)+($C498*$N$370))","v":256282.53860851764},{"$f":"O495*(($C497*$O$332)+($C498*$O$370))","v":346483.84403517272},2602709.9196133665,9.1832253881204157E-3]
[null,"Traffic Signals","Sch 12",{"$f":"D495*(($C497*$D$333)+($C498*$D$371))","v":4993.6243538350573},{"$f":"E495*(($C497*$E$333)+($C498*$E$371))","v":5426.7245118900355},{"$f":"F495*(($C497*$F$333)+($C498*$F$371))","v":5916.9410997104715},{"$f":"G495*(($C497*$G$333)+($C498*$G$371))","v":6293.2767698483349},{"$f":"H495*(($C497*$H$333)+($C498*$H$371))","v":6903.4977630649491},{"$f":"I495*(($C497*$I$333)+($C498*$I$371))","v":6326.0159887816753},{"$f":"J495*(($C497*$J$333)+($C498*$J$371))","v":7024.801066837892},{"$f":"K495*(($C497*$K$333)+($C498*$K$371))","v":6689.9230426052836},{"$f":"L495*(($C497*$L$333)+($C498*$L$371))","v":6743.2980908426825},{"$f":"M495*(($C497*$M$333)+($C498*$M$371))","v":5940.9608043841072},{"$f":"N495*(($C497*$N$333)+($C498*$N$371))","v":5763.4383982040299},{"$f":"O495*(($C497*$O$333)+($C498*$O$371))","v":5682.4703066372977},73704.972196641815,2.6005563155784056E-4]
[null,"Outdoor Lighting","Sch 12",{"$f":"D495*(($C497*$D$334)+($C498*$D$372))","v":14474.170182636335},{"$f":"E495*(($C497*$E$334)+($C498*$E$372))","v":14874.873872945011},{"$f":"F495*(($C497*$F$334)+($C498*$F$372))","v":16756.721787706792},{"$f":"G495*(($C497*$G$334)+($C498*$G$372))","v":19946.472334652917},{"$f":"H495*(($C497*$H$334)+($C498*$H$372))","v":20560.429566171635},{"$f":"I495*(($C497*$I$334)+($C498*$I$372))","v":19810.815886303084},{"$f":"J495*(($C497*$J$334)+($C498*$J$372))","v":18388.808832670533},{"$f":"K495*(($C497*$K$334)+($C498*$K$372))","v":17330.448264111252},{"$f":"L495*(($C497*$L$334)+($C498*$L$372))","v":16912.356848220232},{"$f":"M495*(($C497*$M$334)+($C498*$M$372))","v":15012.684948322258},{"$f":"N495*(($C497*$N$334)+($C498*$N$372))","v":15507.266590020916},{"$f":"O495*(($C497*$O$334)+($C498*$O$372))","v":15601.124965141295},205176.17407890223,7.2392971519418675E-4]
[null,"GS Dist - Small","Sch 23",{"$f":"D495*(($C497*$D$335)+($C498*$D$373))","v":1473114.1435031258},{"$f":"E495*(($C497*$E$335)+($C498*$E$373))","v":1438800.0890503516},{"$f":"F495*(($C497*$F$335)+($C498*$F$373))","v":1521524.332246796},{"$f":"G495*(($C497*$G$335)+($C498*$G$373))","v":1494635.8409436776},{"$f":"H495*(($C497*$H$335)+($C498*$H$373))","v":1451910.230199131},{"$f":"I495*(($C497*$I$335)+($C498*$I$373))","v":1457669.0191978333},{"$f":"J495*(($C497*$J$335)+($C498*$J$373))","v":1538153.0113447353},{"$f":"K495*(($C497*$K$335)+($C498*$K$373))","v":1435792.6945375968},{"$f":"L495*(($C497*$L$335)+($C498*$L$373))","v":1577363.3186728291},{"$f":"M495*(($C497*$M$335)+($C498*$M$373))","v":1303356.3915730829},{"$f":"N495*(($C497*$N$335)+($C498*$N$373))","v":1409672.9787646276},{"$f":"O495*(($C497*$O$335)+($C498*$O$373))","v":1378786.2697734556},17480778.319807243,6.1677994178623491E-2]
[null,"Residential - Mobile Home ","Sch 25",{"$f":"D495*(($C497*$D$336)+($C498*$D$374))","v":15287.445147840575},{"$f":"E495*(($C497*$E$336)+($C498*$E$374))","v":13795.323066072862},{"$f":"F495*(($C497*$F$336)+($C498*$F$374))","v":11318.503234814563},{"$f":"G495*(($C497*$G$336)+($C498*$G$374))","v":10957.204130368171},{"$f":"H495*(($C497*$H$336)+($C498*$H$374))","v":12164.350188431734},{"$f":"I495*(($C497*$I$336)+($C498*$I$374))","v":15037.633397729463},{"$f":"J495*(($C497*$J$336)+($C498*$J$374))","v":16867.247586353937},{"$f":"K495*(($C497*$K$336)+($C498*$K$374))","v":14618.893517517461},{"$f":"L495*(($C497*$L$336)+($C498*$L$374))","v":12947.813326273463},{"$f":"M495*(($C497*$M$336)+($C498*$M$374))","v":11089.937787529407},{"$f":"N495*(($C497*$N$336)+($C498*$N$374))","v":11528.158832452458},{"$f":"O495*(($C497*$O$336)+($C498*$O$374))","v":13089.019550545878},158701.52976592997,5.5995172811902606E-4]
[null,"Cust A","Cust A",{"$f":"D495*(($C497*$D$337)+($C498*$D$375))","v":234140.30490135195},{"$f":"E495*(($C497*$E$337)+($C498*$E$375))","v":253189.165657156},{"$f":"F495*(($C497*$F$337)+($C498*$F$375))","v":274101.65648231923},{"$f":"G495*(($C497*$G$337)+($C498*$G$375))","v":305825.56636434811},{"$f":"H495*(($C497*$H$337)+($C498*$H$375))","v":285751.1413543112},{"$f":"I495*(($C497*$I$337)+($C498*$I$375))","v":249006.28587197475},{"$f":"J495*(($C497*$J$337)+($C498*$J$375))","v":270572.10598834581},{"$f":"K495*(($C497*$K$337)+($C498*$K$375))","v":228972.21928347647},{"$f":"L495*(($C497*$L$337)+($C498*$L$375))","v":259781.95499309807},{"$f":"M495*(($C497*$M$337)+($C498*$M$375))","v":256439.50221496657},{"$f":"N495*(($C497*$N$337)+($C498*$N$375))","v":176848.68554049096},{"$f":"O495*(($C497*$O$337)+($C498*$O$375))","v":255617.9348203564},3050246.523472195,1.0762283227681768E-2]
[null,"Cust B","Cust B",{"$f":"D495*(($C497*$D$338)+($C498*$D$376))","v":631528.67444937816},{"$f":"E495*(($C497*$E$338)+($C498*$E$376))","v":706343.38582808536},{"$f":"F495*(($C497*$F$338)+($C498*$F$376))","v":815475.96039003425},{"$f":"G495*(($C497*$G$338)+($C498*$G$376))","v":1096690.2176031168},{"$f":"H495*(($C497*$H$338)+($C498*$H$376))","v":1057199.7287321095},{"$f":"I495*(($C497*$I$338)+($C498*$I$376))","v":812197.17616402195},{"$f":"J495*(($C497*$J$338)+($C498*$J$376))","v":742323.02651136299},{"$f":"K495*(($C497*$K$338)+($C498*$K$376))","v":893137.1077552099},{"$f":"L495*(($C497*$L$338)+($C498*$L$376))","v":1011992.6720505721},{"$f":"M495*(($C497*$M$338)+($C498*$M$376))","v":867231.00500365626},{"$f":"N495*(($C497*$N$338)+($C498*$N$376))","v":918501.56284761918},{"$f":"O495*(($C497*$O$338)+($C498*$O$376))","v":800850.1210091156},10353470.638344282,3.6530484517201367E-2]
[null,"Cust C","Cust C",{"$f":"D495*(($C497*$D$339)+($C498*$D$377))","v":454841.68321940728},{"$f":"E495*(($C497*$E$339)+($C498*$E$377))","v":573731.74124313903},{"$f":"F495*(($C497*$F$339)+($C498*$F$377))","v":476142.01224472193},{"$f":"G495*(($C497*$G$339)+($C498*$G$377))","v":371566.67922801682},{"$f":"H495*(($C497*$H$339)+($C498*$H$377))","v":462227.53838808433},{"$f":"I495*(($C497*$I$339)+($C498*$I$377))","v":544791.05235576921},{"$f":"J495*(($C497*$J$339)+($C498*$J$377))","v":558591.55675158743},{"$f":"K495*(($C497*$K$339)+($C498*$K$377))","v":622387.38185074634},{"$f":"L495*(($C497*$L$339)+($C498*$L$377))","v":326720.30657391733},{"$f":"M495*(($C497*$M$339)+($C498*$M$377))","v":441828.95290285},{"$f":"N495*(($C497*$N$339)+($C498*$N$377))","v":566136.58292194235},{"$f":"O495*(($C497*$O$339)+($C498*$O$377))","v":522630.29363399354},5921595.7813141756,2.0893357460761191E-2]
[null,"Total",null,{"$f":"SUM(D501:D513)","v":25229160.070661694},25276630.17317681,24468663.702648852,24724904.800290845,23802393.637144741,24429193.940905064,24320900.046685703,22986277.241867453,23053706.295041669,20250342.480272133,22077521.066552021,22800326.157935757,283420019.61318278,{"$f":"SUM(Q501:Q513)","v":1.0000000000000002}]
[null,"check",null,{"$f":"+D495-D514","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A268","v":"F91"},{"$f":"+B268&\" - \"&B269","v":"Seasonal Cholla Coal - Utah Share"},null,{"$f":"D269","v":1998973.0226700036},2000942.0293105138,1936366.775254867,1979330.745301208,1916166.7803709707,1961416.7854936498,1975044.8226928541,1850159.1949178402,1978015.7910840311,1904706.6436636141,1017075.3132419273,1891080.8741284751,{"$f":"SUM(D517:O517)","v":22409278.778129958}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C215&\" - \"&'Hot Sheet'!$E219","v":"Acct 501 - Cholla"}]
[null,"Demand =",{"$f":"+Inputs!D18","v":0}]
[null,"Energy =",{"$f":"1-C519","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation","Allocation"]
[null,"Class","Schedule",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Percent"]
[null,"Residential","Sch 1",{"$f":"D517*(($C519*$D$327)+($C520*$D$365))","v":722287.90363534272},{"$f":"E517*(($C519*$E$327)+($C520*$E$365))","v":691920.17016102874},{"$f":"F517*(($C519*$F$327)+($C520*$F$365))","v":517056.71582000324},{"$f":"G517*(($C519*$G$327)+($C520*$G$365))","v":534104.93222944473},{"$f":"H517*(($C519*$H$327)+($C520*$H$365))","v":534420.69705339137},{"$f":"I517*(($C519*$I$327)+($C520*$I$365))","v":648821.53417907085},{"$f":"J517*(($C519*$J$327)+($C520*$J$365))","v":690584.70044561126},{"$f":"K517*(($C519*$K$327)+($C520*$K$365))","v":584476.97104514646},{"$f":"L517*(($C519*$L$327)+($C520*$L$365))","v":566986.01901254198},{"$f":"M517*(($C519*$M$327)+($C520*$M$365))","v":528821.17306421557},{"$f":"N517*(($C519*$N$327)+($C520*$N$365))","v":277854.22629184264},{"$f":"O517*(($C519*$O$327)+($C520*$O$365))","v":556488.85933709284},{"$f":"SUM(D523:O523)","v":6853823.9022747334},{"$f":"+P523/P536","v":0.3058475897476734}]
[null,"GS Dist - Large","Sch 6",{"$f":"D517*(($C519*$D$328)+($C520*$D$366))","v":521858.32202695432},{"$f":"E517*(($C519*$E$328)+($C520*$E$366))","v":506332.81217677396},{"$f":"F517*(($C519*$F$328)+($C520*$F$366))","v":555581.51628365775},{"$f":"G517*(($C519*$G$328)+($C520*$G$366))","v":557959.80784454104},{"$f":"H517*(($C519*$H$328)+($C520*$H$366))","v":527373.3224176662},{"$f":"I517*(($C519*$I$328)+($C520*$I$366))","v":502391.96195329097},{"$f":"J517*(($C519*$J$328)+($C520*$J$366))","v":510581.23537715076},{"$f":"K517*(($C519*$K$328)+($C520*$K$366))","v":478134.55498592358},{"$f":"L517*(($C519*$L$328)+($C520*$L$366))","v":565847.12390898494},{"$f":"M517*(($C519*$M$328)+($C520*$M$366))","v":521428.58872721746},{"$f":"N517*(($C519*$N$328)+($C520*$N$366))","v":286376.84628344054},{"$f":"O517*(($C519*$O$328)+($C520*$O$366))","v":508543.52498250583},{"$f":"SUM(D524:O524)","v":6042409.6169681065},{"$f":"+P524/P536","v":0.26963873656054999}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D517*(($C519*$D$329)+($C520*$D$367))","v":168709.16746377925},{"$f":"E517*(($C519*$E$329)+($C520*$E$367))","v":165334.93608862706},{"$f":"F517*(($C519*$F$329)+($C520*$F$367))","v":182825.36383159083},{"$f":"G517*(($C519*$G$329)+($C520*$G$367))","v":195061.86354976421},{"$f":"H517*(($C519*$H$329)+($C520*$H$367))","v":187852.75440506765},{"$f":"I517*(($C519*$I$329)+($C520*$I$367))","v":180884.33632283143},{"$f":"J517*(($C519*$J$329)+($C520*$J$367))","v":162564.96879857936},{"$f":"K517*(($C519*$K$329)+($C520*$K$367))","v":163000.90578037588},{"$f":"L517*(($C519*$L$329)+($C520*$L$367))","v":184757.85304070314},{"$f":"M517*(($C519*$M$329)+($C520*$M$367))","v":181058.46059094995},{"$f":"N517*(($C519*$N$329)+($C520*$N$367))","v":97333.666479656706},{"$f":"O517*(($C519*$O$329)+($C520*$O$367))","v":176206.85435161952},2045591.1307035449,{"$f":"+P525/P536","v":9.1283220265879914E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D517*(($C519*$D$330)+($C520*$D$368))","v":6532.3274030374678},{"$f":"E517*(($C519*$E$330)+($C520*$E$368))","v":7050.0808787426977},{"$f":"F517*(($C519*$F$330)+($C520*$F$368))","v":7676.761977246354},{"$f":"G517*(($C519*$G$330)+($C520*$G$368))","v":8501.9589545634226},{"$f":"H517*(($C519*$H$330)+($C520*$H$368))","v":8659.3330446958971},{"$f":"I517*(($C519*$I$330)+($C520*$I$368))","v":7654.4028109468745},{"$f":"J517*(($C519*$J$330)+($C520*$J$368))","v":8193.8090071824299},{"$f":"K517*(($C519*$K$330)+($C520*$K$368))","v":8401.3986127364624},{"$f":"L517*(($C519*$L$330)+($C520*$L$368))","v":9073.0596683353833},{"$f":"M517*(($C519*$M$330)+($C520*$M$368))","v":9012.256040595581},{"$f":"N517*(($C519*$N$330)+($C520*$N$368))","v":4351.0250432181183},{"$f":"O517*(($C519*$O$330)+($C520*$O$368))","v":7676.5101704214321},92782.92361172213,{"$f":"+P526/P536","v":4.1403797297694571E-3}]
[null,"GS Trans","Sch 9",{"$f":"D517*(($C519*$D$331)+($C520*$D$369))","v":320823.65903192433},{"$f":"E517*(($C519*$E$331)+($C520*$E$369))","v":345688.08151546115},{"$f":"F517*(($C519*$F$331)+($C520*$F$369))","v":376541.54353084712},{"$f":"G517*(($C519*$G$331)+($C520*$G$369))","v":397972.57142703421},{"$f":"H517*(($C519*$H$331)+($C520*$H$369))","v":388566.52581667237},{"$f":"I517*(($C519*$I$331)+($C520*$I$369))","v":371786.71635589673},{"$f":"J517*(($C519*$J$331)+($C520*$J$369))","v":346651.53889275558},{"$f":"K517*(($C519*$K$331)+($C520*$K$369))","v":356536.40463377826},{"$f":"L517*(($C519*$L$331)+($C520*$L$369))","v":375282.31413301826},{"$f":"M517*(($C519*$M$331)+($C520*$M$369))","v":390725.15386172925},{"$f":"N517*(($C519*$N$331)+($C520*$N$369))","v":196358.72827835131},{"$f":"O517*(($C519*$O$331)+($C520*$O$369))","v":365246.74470244674},4232179.9821799155,{"$f":"+P527/P536","v":0.18885837532220168}]
[null,"Irrigation","Sch 10",{"$f":"D517*(($C519*$D$332)+($C520*$D$370))","v":34661.617840893094},{"$f":"E517*(($C519*$E$332)+($C520*$E$370))","v":46642.988593420174},{"$f":"F517*(($C519*$F$332)+($C520*$F$370))","v":49680.86867106209},{"$f":"G517*(($C519*$G$332)+($C520*$G$370))","v":21077.441221425688},{"$f":"H517*(($C519*$H$332)+($C520*$H$370))","v":3898.173791807259},{"$f":"I517*(($C519*$I$332)+($C520*$I$370))","v":590.79714257218632},{"$f":"J517*(($C519*$J$332)+($C520*$J$370))","v":508.29041921696898},{"$f":"K517*(($C519*$K$332)+($C520*$K$370))","v":518.26802300202223},{"$f":"L517*(($C519*$L$332)+($C520*$L$370))","v":439.1200495872514},{"$f":"M517*(($C519*$M$332)+($C520*$M$370))","v":808.22223351064417},{"$f":"N517*(($C519*$N$332)+($C520*$N$370))","v":11806.51769951648},{"$f":"O517*(($C519*$O$332)+($C520*$O$370))","v":28737.701649999133},199370.00733601296,{"$f":"+P528/P536","v":8.8967614402024192E-3}]
[null,"Traffic Signals","Sch 12",{"$f":"D517*(($C519*$D$333)+($C520*$D$371))","v":395.65805364531923},{"$f":"E517*(($C519*$E$333)+($C520*$E$371))","v":429.58895560585063},{"$f":"F517*(($C519*$F$333)+($C520*$F$371))","v":468.24658248006557},{"$f":"G517*(($C519*$G$333)+($C520*$G$371))","v":503.80279721457816},{"$f":"H517*(($C519*$H$333)+($C520*$H$371))","v":555.75305927665443},{"$f":"I517*(($C519*$I$333)+($C520*$I$371))","v":507.91499611951133},{"$f":"J517*(($C519*$J$333)+($C520*$J$371))","v":570.4680727634551},{"$f":"K517*(($C519*$K$333)+($C520*$K$371))","v":538.47008370822789},{"$f":"L517*(($C519*$L$333)+($C520*$L$371))","v":578.57725508294527},{"$f":"M517*(($C519*$M$333)+($C520*$M$371))","v":558.79487099437301},{"$f":"N517*(($C519*$N$333)+($C520*$N$371))","v":265.51218755645351},{"$f":"O517*(($C519*$O$333)+($C520*$O$371))","v":471.30952602380069},5844.0964404712349,{"$f":"+P529/P536","v":2.6078913553321073E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D517*(($C519*$D$334)+($C520*$D$372))","v":1146.8267528363162},{"$f":"E517*(($C519*$E$334)+($C520*$E$372))","v":1177.5209001021583},{"$f":"F517*(($C519*$F$334)+($C520*$F$372))","v":1326.06993688798},{"$f":"G517*(($C519*$G$334)+($C520*$G$372))","v":1596.7974910792802},{"$f":"H517*(($C519*$H$334)+($C520*$H$372))","v":1655.1785810051492},{"$f":"I517*(($C519*$I$334)+($C520*$I$372))","v":1590.6078157026379},{"$f":"J517*(($C519*$J$334)+($C520*$J$372))","v":1493.3132248698932},{"$f":"K517*(($C519*$K$334)+($C520*$K$372))","v":1394.9230608552605},{"$f":"L517*(($C519*$L$334)+($C520*$L$372))","v":1451.0859330858541},{"$f":"M517*(($C519*$M$334)+($C520*$M$372))","v":1412.0630694594493},{"$f":"N517*(($C519*$N$334)+($C520*$N$372))","v":714.3944275730596},{"$f":"O517*(($C519*$O$334)+($C520*$O$372))","v":1293.9722367172512},16252.753430174291,{"$f":"+P530/P536","v":7.2526892057034678E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D517*(($C519*$D$335)+($C520*$D$373))","v":116718.72642326713},{"$f":"E517*(($C519*$E$335)+($C520*$E$373))","v":113897.91875863518},{"$f":"F517*(($C519*$F$335)+($C520*$F$373))","v":120408.25770087313},{"$f":"G517*(($C519*$G$335)+($C520*$G$373))","v":119651.77204541335},{"$f":"H517*(($C519*$H$335)+($C520*$H$373))","v":116883.29306707811},{"$f":"I517*(($C519*$I$335)+($C520*$I$373))","v":117036.05484752927},{"$f":"J517*(($C519*$J$335)+($C520*$J$373))","v":124909.89789581539},{"$f":"K517*(($C519*$K$335)+($C520*$K$373))","v":115566.56294722309},{"$f":"L517*(($C519*$L$335)+($C520*$L$373))","v":135338.30580996949},{"$f":"M517*(($C519*$M$335)+($C520*$M$373))","v":122591.09101533204},{"$f":"N517*(($C519*$N$335)+($C520*$N$373))","v":64941.330239193856},{"$f":"O517*(($C519*$O$335)+($C520*$O$373))","v":114357.85287536381},1382301.0636256938,{"$f":"+P531/P536","v":6.1684317345131724E-2}]
[null,"Residential - Mobile Home ","Sch 25",{"$f":"D517*(($C519*$D$336)+($C520*$D$374))","v":1211.2646774799773},{"$f":"E517*(($C519*$E$336)+($C520*$E$374))","v":1092.0617796637525},{"$f":"F517*(($C519*$F$336)+($C520*$F$374))","v":895.70782760552061},{"$f":"G517*(($C519*$G$336)+($C520*$G$374))","v":877.16944485561703},{"$f":"H517*(($C519*$H$336)+($C520*$H$374))","v":979.26805560839034},{"$f":"I517*(($C519*$I$336)+($C520*$I$374))","v":1207.3696181607916},{"$f":"J517*(($C519*$J$336)+($C520*$J$374))","v":1369.7507063702049},{"$f":"K517*(($C519*$K$336)+($C520*$K$374))","v":1176.6707577900233},{"$f":"L517*(($C519*$L$336)+($C520*$L$374))","v":1110.9267590905981},{"$f":"M517*(($C519*$M$336)+($C520*$M$374))","v":1043.0973304427571},{"$f":"N517*(($C519*$N$336)+($C520*$N$374))","v":531.08343641818283},{"$f":"O517*(($C519*$O$336)+($C520*$O$374))","v":1085.615809250861},12579.986202736678,{"$f":"+P532/P536","v":5.6137398830585989E-4}]
[null,"Cust A","Cust A",{"$f":"D517*(($C519*$D$337)+($C520*$D$375))","v":18551.555093655417},{"$f":"E517*(($C519*$E$337)+($C520*$E$375))","v":20042.894937280049},{"$f":"F517*(($C519*$F$337)+($C520*$F$375))","v":21691.472288992565},{"$f":"G517*(($C519*$G$337)+($C520*$G$375))","v":24482.599674033459},{"$f":"H517*(($C519*$H$337)+($C520*$H$375))","v":23003.856371056248},{"$f":"I517*(($C519*$I$337)+($C520*$I$375))","v":19992.682115676336},{"$f":"J517*(($C519*$J$337)+($C520*$J$375))","v":21972.543617694286},{"$f":"K517*(($C519*$K$337)+($C520*$K$375))","v":18429.911569867199},{"$f":"L517*(($C519*$L$337)+($C520*$L$375))","v":22289.379531374834},{"$f":"M517*(($C519*$M$337)+($C520*$M$375))","v":24120.185821176936},{"$f":"N517*(($C519*$N$337)+($C520*$N$375))","v":8147.1299110217115},{"$f":"O517*(($C519*$O$337)+($C520*$O$375))","v":21201.196170377927},243925.40710220695,{"$f":"+P533/P536","v":1.0885018188995123E-2}]
[null,"Cust B","Cust B",{"$f":"D517*(($C519*$D$338)+($C520*$D$376))","v":50037.68574661648},{"$f":"E517*(($C519*$E$338)+($C520*$E$376))","v":55915.37155647976},{"$f":"F517*(($C519*$F$338)+($C520*$F$376))","v":64533.992330254441},{"$f":"G517*(($C519*$G$338)+($C520*$G$376))","v":87794.581346472391},{"$f":"H517*(($C519*$H$338)+($C520*$H$376))","v":85107.869036009914},{"$f":"I517*(($C519*$I$338)+($C520*$I$376))","v":65211.205016109299},{"$f":"J517*(($C519*$J$338)+($C520*$J$376))","v":60282.359923466385},{"$f":"K517*(($C519*$K$338)+($C520*$K$376))","v":71888.362558589753},{"$f":"L517*(($C519*$L$338)+($C520*$L$376))","v":86829.313263519929},{"$f":"M517*(($C519*$M$338)+($C520*$M$376))","v":81570.010898864508},{"$f":"N517*(($C519*$N$338)+($C520*$N$376))","v":42313.865851622046},{"$f":"O517*(($C519*$O$338)+($C520*$O$376))","v":66423.275544095435},817907.89307210024,{"$f":"+P534/P536","v":3.6498626357860608E-2}]
[null,"Cust C","Cust C",{"$f":"D517*(($C519*$D$339)+($C520*$D$377))","v":36038.308520572347},{"$f":"E517*(($C519*$E$339)+($C520*$E$377))","v":45417.603008693237},{"$f":"F517*(($C519*$F$339)+($C520*$F$377))","v":37680.258473365924},{"$f":"G517*(($C519*$G$339)+($C520*$G$377))","v":29745.447275365597},{"$f":"H517*(($C519*$H$339)+($C520*$H$377))","v":37210.75567163594},{"$f":"I517*(($C519*$I$339)+($C520*$I$377))","v":43741.202319742464},{"$f":"J517*(($C519*$J$339)+($C520*$J$377))","v":45361.946311378699},{"$f":"K517*(($C519*$K$339)+($C520*$K$377))","v":50095.790858844084},{"$f":"L517*(($C519*$L$339)+($C520*$L$377))","v":28032.712718736235},{"$f":"M517*(($C519*$M$339)+($C520*$M$377))","v":41557.54613912521},{"$f":"N517*(($C519*$N$339)+($C520*$N$377))","v":26080.987112516224},{"$f":"O517*(($C519*$O$339)+($C520*$O$377))","v":43347.456772560225},464310.01518253621,{"$f":"+P535/P536","v":2.071954299732634E-2}]
[null,"Total",null,{"$f":"SUM(D523:D535)","v":1998973.0226700041},2000942.0293105138,1936366.7752548673,1979330.7453012078,1916166.7803709714,1961416.7854936493,1975044.8226928543,1850159.1949178407,1978015.7910840306,1904706.6436636138,1017075.3132419274,1891080.8741284749,22409278.778129954,{"$f":"+P536/P536","v":1}]
[null,"check",null,{"$f":"+D517-D536","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A271","v":"F92"},{"$f":"+B271&\" - \"&B272","v":"Gas (Non-Seasonal) - Utah Share"},null,{"$f":"D272","v":16362815.577922544},21203271.330950268,18542955.535703275,17992835.559547953,18848060.201331191,21461322.607717957,18869452.076946799,16788001.341314625,14305744.724119959,10490820.047493879,10742321.845472397,11601188.132288178,{"$f":"SUM(D539:O539)","v":197208788.98080903}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C331&\" - \"&'Hot Sheet'!$D331","v":"Acct 547 - Fuel"}]
[null,"Demand =",{"$f":"+Inputs!D19","v":0}]
[null,"Energy =",{"$f":"1-C541","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",{"$f":"D539*(($C541*$D$327)+($C542*$D$365))","v":5912367.8145307628},{"$f":"E539*(($C541*$E$327)+($C542*$E$365))","v":7332032.0590881426},{"$f":"F539*(($C541*$F$327)+($C542*$F$365))","v":4951417.1661126195},{"$f":"G539*(($C541*$G$327)+($C542*$G$365))","v":4855207.872641556},{"$f":"H539*(($C541*$H$327)+($C542*$H$365))","v":5256741.5185799226},{"$f":"I539*(($C541*$I$327)+($C542*$I$365))","v":7099239.8774373718},{"$f":"J539*(($C541*$J$327)+($C542*$J$365))","v":6597802.1158852512},{"$f":"K539*(($C541*$K$327)+($C542*$K$365))","v":5303435.6183112971},{"$f":"L539*(($C541*$L$327)+($C542*$L$365))","v":4100653.4359835493},{"$f":"M539*(($C541*$M$327)+($C542*$M$365))","v":2912662.5784485275},{"$f":"N539*(($C541*$N$327)+($C542*$N$365))","v":2934688.7945177276},{"$f":"O539*(($C541*$O$327)+($C542*$O$365))","v":3413884.6407969478},{"$f":"SUM(D545:O545)","v":60670133.492333665},{"$f":"+P545/$P$558","v":0.30764416639786601}]
[null,"GS Dist - Large","Sch 6",{"$f":"D539*(($C541*$D$328)+($C542*$D$366))","v":4271729.2251026155},{"$f":"E539*(($C541*$E$328)+($C542*$E$366))","v":5365428.8045749171},{"$f":"F539*(($C541*$F$328)+($C542*$F$366))","v":5320336.7691280963},{"$f":"G539*(($C541*$G$328)+($C542*$G$366))","v":5072057.3583855778},{"$f":"H539*(($C541*$H$328)+($C542*$H$366))","v":5187421.1740482403},{"$f":"I539*(($C541*$I$328)+($C542*$I$366))","v":5497044.8151285341},{"$f":"J539*(($C541*$J$328)+($C542*$J$366))","v":4878060.5086225504},{"$f":"K539*(($C541*$K$328)+($C542*$K$366))","v":4338504.2608665936},{"$f":"L539*(($C541*$L$328)+($C542*$L$366))","v":4092416.5236735079},{"$f":"M539*(($C541*$M$328)+($C542*$M$366))","v":2871945.4043769352},{"$f":"N539*(($C541*$N$328)+($C542*$N$366))","v":3024704.475484929},{"$f":"O539*(($C541*$O$328)+($C542*$O$366))","v":3119755.0498721995},{"$f":"SUM(D546:O546)","v":53039404.369264692},{"$f":"+P546/$P$558","v":0.26895050998171338}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D539*(($C541*$D$329)+($C542*$D$367))","v":1380987.6182458072},{"$f":"E539*(($C541*$E$329)+($C542*$E$367))","v":1751995.5396111389},{"$f":"F539*(($C541*$F$329)+($C542*$F$367))","v":1750764.6979130546},{"$f":"G539*(($C541*$G$329)+($C542*$G$367))","v":1773183.2050412532},{"$f":"H539*(($C541*$H$329)+($C542*$H$367))","v":1847782.8027720659},{"$f":"I539*(($C541*$I$329)+($C542*$I$367))","v":1979190.3104011694},{"$f":"J539*(($C541*$J$329)+($C542*$J$367))","v":1553135.3278113343},{"$f":"K539*(($C541*$K$329)+($C542*$K$367))","v":1479039.9833663863},{"$f":"L539*(($C541*$L$329)+($C542*$L$367))","v":1336237.4017895211},{"$f":"M539*(($C541*$M$329)+($C542*$M$367))","v":997241.08930623124},{"$f":"N539*(($C541*$N$329)+($C542*$N$367))","v":1028035.5428070751},{"$f":"O539*(($C541*$O$329)+($C542*$O$367))","v":1080973.7941397857},17958567.313204825,9.1063726956674446E-2]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D539*(($C541*$D$330)+($C542*$D$368))","v":53471.091094437972},{"$f":"E539*(($C541*$E$330)+($C542*$E$368))","v":74707.200702178903},{"$f":"F539*(($C541*$F$330)+($C542*$F$368))","v":73513.890974255351},{"$f":"G539*(($C541*$G$330)+($C542*$G$368))","v":77285.895632468833},{"$f":"H539*(($C541*$H$330)+($C542*$H$368))","v":85176.108990996567},{"$f":"I539*(($C541*$I$330)+($C542*$I$368))","v":83752.524863709492},{"$f":"J539*(($C541*$J$330)+($C542*$J$368))","v":78283.127862323076},{"$f":"K539*(($C541*$K$330)+($C542*$K$368))","v":76232.732603208147},{"$f":"L539*(($C541*$L$330)+($C542*$L$368))","v":65619.736741727771},{"$f":"M539*(($C541*$M$330)+($C542*$M$368))","v":49638.067183917206},{"$f":"N539*(($C541*$N$330)+($C542*$N$368))","v":45955.40837873194},{"$f":"O539*(($C541*$O$330)+($C542*$O$368))","v":47092.982592574379},810728.76762052951,4.1110174237692001E-3]
[null,"GS Trans","Sch 9",{"$f":"D539*(($C541*$D$331)+($C542*$D$369))","v":2626137.6748155835},{"$f":"E539*(($C541*$E$331)+($C542*$E$369))","v":3663133.70446502},{"$f":"F539*(($C541*$F$331)+($C542*$F$369))","v":3605821.576916167},{"$f":"G539*(($C541*$G$331)+($C542*$G$369))","v":3617715.2564804903},{"$f":"H539*(($C541*$H$331)+($C542*$H$369))","v":3822070.8895688476},{"$f":"I539*(($C541*$I$331)+($C542*$I$369))","v":4067995.5020217001},{"$f":"J539*(($C541*$J$331)+($C542*$J$369))","v":3311886.6596750361},{"$f":"K539*(($C541*$K$331)+($C542*$K$369))","v":3235145.2002945957},{"$f":"L539*(($C541*$L$331)+($C542*$L$369))","v":2714181.0543998228},{"$f":"M539*(($C541*$M$331)+($C542*$M$369))","v":2152051.7560165972},{"$f":"N539*(($C541*$N$331)+($C542*$N$369))","v":2073935.5570534533},{"$f":"O539*(($C541*$O$331)+($C542*$O$369))","v":2240674.2397792577},37130749.07148657,0.18828141110434923]
[null,"Irrigation","Sch 10",{"$f":"D539*(($C541*$D$332)+($C542*$D$370))","v":283726.52053373517},{"$f":"E539*(($C541*$E$332)+($C542*$E$370))","v":494259.16810468072},{"$f":"F539*(($C541*$F$332)+($C542*$F$370))","v":475751.88260569319},{"$f":"G539*(($C541*$G$332)+($C542*$G$370))","v":191601.59807219994},{"$f":"H539*(($C541*$H$332)+($C542*$H$370))","v":38343.747034905951},{"$f":"I539*(($C541*$I$332)+($C542*$I$370))","v":6464.3517717569166},{"$f":"J539*(($C541*$J$332)+($C542*$J$370))","v":4856.1741973576209},{"$f":"K539*(($C541*$K$332)+($C542*$K$370))","v":4702.6679051284555},{"$f":"L539*(($C541*$L$332)+($C542*$L$370))","v":3175.8792629230552},{"$f":"M539*(($C541*$M$332)+($C542*$M$370))","v":4451.5590042962995},{"$f":"N539*(($C541*$N$332)+($C542*$N$370))","v":124700.11940237117},{"$f":"O539*(($C541*$O$332)+($C542*$O$370))","v":176296.78766903895},1808330.4555640873,9.1696240563601903E-3]
[null,"Traffic Signals","Sch 12",{"$f":"D539*(($C541*$D$333)+($C542*$D$371))","v":3238.7029190973244},{"$f":"E539*(($C541*$E$333)+($C542*$E$371))","v":4552.2014396534414},{"$f":"F539*(($C541*$F$333)+($C542*$F$371))","v":4484.0035832209769},{"$f":"G539*(($C541*$G$333)+($C542*$G$371))","v":4579.7504566841517},{"$f":"H539*(($C541*$H$333)+($C542*$H$371))","v":5466.5738001639011},{"$f":"I539*(($C541*$I$333)+($C542*$I$371))","v":5557.4764474523445},{"$f":"J539*(($C541*$J$333)+($C542*$J$371))","v":5450.2155276463955},{"$f":"K539*(($C541*$K$333)+($C542*$K$371))","v":4885.97765661617},{"$f":"L539*(($C541*$L$333)+($C542*$L$371))","v":4184.4855595730805},{"$f":"M539*(($C541*$M$333)+($C542*$M$371))","v":3077.7529204123662},{"$f":"N539*(($C541*$N$333)+($C542*$N$371))","v":2804.332516473547},{"$f":"O539*(($C541*$O$333)+($C542*$O$371))","v":2891.3361425970502},51172.80896959074,2.5948543791610887E-4]
[null,"Outdoor Lighting","Sch 12",{"$f":"D539*(($C541*$D$334)+($C542*$D$372))","v":9387.4776916317787},{"$f":"E539*(($C541*$E$334)+($C542*$E$372))","v":12477.770358661564},{"$f":"F539*(($C541*$F$334)+($C542*$F$372))","v":12698.656159141232},{"$f":"G539*(($C541*$G$334)+($C542*$G$372))","v":14515.469305518242},{"$f":"H539*(($C541*$H$334)+($C542*$H$372))","v":16280.892591562022},{"$f":"I539*(($C541*$I$334)+($C542*$I$372))","v":17404.025359434458},{"$f":"J539*(($C541*$J$334)+($C542*$J$372))","v":14267.019162701497},{"$f":"K539*(($C541*$K$334)+($C542*$K$372))","v":12657.273104387505},{"$f":"L539*(($C541*$L$334)+($C542*$L$372))","v":10494.792319181115},{"$f":"M539*(($C541*$M$334)+($C542*$M$372))","v":7777.4179066848183},{"$f":"N539*(($C541*$N$334)+($C542*$N$372))","v":7545.4145486435418},{"$f":"O539*(($C541*$O$334)+($C542*$O$372))","v":7938.1138911009439},143444.32239864871,7.2737286781172656E-4]
[null,"GS Dist - Small","Sch 23",{"$f":"D539*(($C541*$D$335)+($C542*$D$373))","v":955414.09178346791},{"$f":"E539*(($C541*$E$335)+($C542*$E$373))","v":1206935.7533071747},{"$f":"F539*(($C541*$F$335)+($C542*$F$373))","v":1153048.584189283},{"$f":"G539*(($C541*$G$335)+($C542*$G$373))","v":1087678.0770128551},{"$f":"H539*(($C541*$H$335)+($C542*$H$373))","v":1149703.338365786},{"$f":"I539*(($C541*$I$335)+($C542*$I$373))","v":1280578.6859753223},{"$f":"J539*(($C541*$J$335)+($C542*$J$373))","v":1193381.1856825633},{"$f":"K539*(($C541*$K$335)+($C542*$K$373))","v":1048629.5552828133},{"$f":"L539*(($C541*$L$335)+($C542*$L$373))","v":978816.88459688018},{"$f":"M539*(($C541*$M$335)+($C542*$M$373))","v":675212.15382232063},{"$f":"N539*(($C541*$N$335)+($C542*$N$373))","v":685908.56686793792},{"$f":"O539*(($C541*$O$335)+($C542*$O$373))","v":701549.56552191137},12116856.442408316,6.1441766896035456E-2]
[null,"Residential - Mobile Home ","Sch 25",{"$f":"D539*(($C541*$D$336)+($C542*$D$374))","v":9914.9414768908537},{"$f":"E539*(($C541*$E$336)+($C542*$E$374))","v":11572.190440894403},{"$f":"F539*(($C541*$F$336)+($C542*$F$374))","v":8577.4403034179486},{"$f":"G539*(($C541*$G$336)+($C542*$G$374))","v":7973.7889266936609},{"$f":"H539*(($C541*$H$336)+($C542*$H$374))","v":9632.40958690148},{"$f":"I539*(($C541*$I$336)+($C542*$I$374))","v":13210.730668639873},{"$f":"J539*(($C541*$J$336)+($C542*$J$374))","v":13086.510753703575},{"$f":"K539*(($C541*$K$336)+($C542*$K$374))","v":10676.892190859187},{"$f":"L539*(($C541*$L$336)+($C542*$L$374))","v":8034.6348570019318},{"$f":"M539*(($C541*$M$336)+($C542*$M$374))","v":5745.2135330656365},{"$f":"N539*(($C541*$N$336)+($C542*$N$374))","v":5609.288836849938},{"$f":"O539*(($C541*$O$336)+($C542*$O$374))","v":6659.9125477961361},110693.95412271463,5.6130335110716881E-4]
[null,"Cust A","Cust A",{"$f":"D539*(($C541*$D$337)+($C542*$D$375))","v":151855.81357956378},{"$f":"E539*(($C541*$E$337)+($C542*$E$375))","v":212387.43221327435},{"$f":"F539*(($C541*$F$337)+($C542*$F$375))","v":207720.98101393401},{"$f":"G539*(($C541*$G$337)+($C542*$G$375))","v":222555.72548997655},{"$f":"H539*(($C541*$H$337)+($C542*$H$375))","v":226273.65957179538},{"$f":"I539*(($C541*$I$337)+($C542*$I$375))","v":218754.83265536284},{"$f":"J539*(($C541*$J$337)+($C542*$J$375))","v":209924.27819304381},{"$f":"K539*(($C541*$K$337)+($C542*$K$375))","v":167229.59894755436},{"$f":"L539*(($C541*$L$337)+($C542*$L$375))","v":161205.06978365508},{"$f":"M539*(($C541*$M$337)+($C542*$M$375))","v":132850.13196329752},{"$f":"N539*(($C541*$N$337)+($C542*$N$375))","v":86049.764930487829},{"$f":"O539*(($C541*$O$337)+($C542*$O$375))","v":130062.68994997628},2126869.9782919218,1.0784864048320349E-2]
[null,"Cust B","Cust B",{"$f":"D539*(($C541*$D$338)+($C542*$D$376))","v":409589.03123381065},{"$f":"E539*(($C541*$E$338)+($C542*$E$376))","v":592515.31394513731},{"$f":"F539*(($C541*$F$338)+($C542*$F$376))","v":617987.75191431365},{"$f":"G539*(($C541*$G$338)+($C542*$G$376))","v":798084.63994027663},{"$f":"H539*(($C541*$H$338)+($C542*$H$376))","v":837149.59242074296},{"$f":"I539*(($C541*$I$338)+($C542*$I$376))","v":713524.38647379377},{"$f":"J539*(($C541*$J$338)+($C542*$J$376))","v":575933.81607927335},{"$f":"K539*(($C541*$K$338)+($C542*$K$376))","v":652301.66699904425},{"$f":"L539*(($C541*$L$338)+($C542*$L$376))","v":627981.83700940409},{"$f":"M539*(($C541*$M$338)+($C542*$M$376))","v":449274.59483531455},{"$f":"N539*(($C541*$N$338)+($C542*$N$376))","v":446917.90232858236},{"$f":"O539*(($C541*$O$338)+($C542*$O$376))","v":407485.96556189156},7128746.4987415848,3.6148219030112817E-2]
[null,"Cust C","Cust C",{"$f":"D539*(($C541*$D$339)+($C542*$D$377))","v":294995.57491514349},{"$f":"E539*(($C541*$E$339)+($C542*$E$377))","v":481274.1926993946},{"$f":"F539*(($C541*$F$339)+($C542*$F$377))","v":360832.13489007874},{"$f":"G539*(($C541*$G$339)+($C542*$G$377))","v":270396.9221624005},{"$f":"H539*(($C541*$H$339)+($C542*$H$377))","v":366017.49399926374},{"$f":"I539*(($C541*$I$339)+($C542*$I$377))","v":478605.0885137046},{"$f":"J539*(($C541*$J$339)+($C542*$J$377))","v":433385.13749401952},{"$f":"K539*(($C541*$K$339)+($C542*$K$377))","v":454559.91378614207},{"$f":"L539*(($C541*$L$339)+($C542*$L$377))","v":202742.98814320975},{"$f":"M539*(($C541*$M$339)+($C542*$M$377))","v":228892.32817627676},{"$f":"N539*(($C541*$N$339)+($C542*$N$377))","v":275466.67779913382},{"$f":"O539*(($C541*$O$339)+($C542*$O$377))","v":265923.05382309947},4113091.5064018676,2.0856532447963688E-2]
[null,"Total",null,{"$f":"SUM(D545:D557)","v":16362815.577922545},21203271.330950268,18542955.535703279,17992835.55954795,18848060.201331198,21461322.607717954,18869452.076946806,16788001.341314625,14305744.724119958,10490820.047493879,10742321.845472397,11601188.132288177,197208788.98080906,{"$f":"SUM(Q545:Q557)","v":0.99999999999999978}]
[null,"check",null,{"$f":"+D539-D558","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A274","v":"F93"},{"$f":"+B274&\" - \"&B275","v":"Seasonal CT Gas - Utah Share"},null,{"$f":"D275","v":1240849.9050212132},1238152.2502958248,1276885.0726904864,1183719.2153566512,1233636.1406756737,1300894.3499144427,1281919.1371787016,1166380.571379764,1206982.5972747542,1253808.5506206653,1594418.7394886462,1468198.6317139901,{"$f":"SUM(D561:O561)","v":15445845.161610816}]
[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 =",{"$f":"1-C563","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation","Allocation"]
[null,"Class","Schedule",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Percent"]
[null,"Residential","Sch 1",{"$f":"D561*(($C563*$D$327)+($C564*$D$365))","v":448355.66386322462},{"$f":"E561*(($C563*$E$327)+($C564*$E$365))","v":428149.59312197118},{"$f":"F561*(($C563*$F$327)+($C564*$F$365))","v":340959.16672502802},{"$f":"G561*(($C563*$G$327)+($C564*$G$365))","v":319416.18286768184},{"$f":"H561*(($C563*$H$327)+($C564*$H$365))","v":344062.26689855882},{"$f":"I561*(($C563*$I$327)+($C564*$I$365))","v":430325.81048496708},{"$f":"J561*(($C563*$J$327)+($C564*$J$365))","v":448229.69745923689},{"$f":"K561*(($C563*$K$327)+($C564*$K$365))","v":368466.98668879946},{"$f":"L561*(($C563*$L$327)+($C564*$L$365))","v":345974.11250755703},{"$f":"M561*(($C563*$M$327)+($C564*$M$365))","v":348106.36627057526},{"$f":"N561*(($C563*$N$327)+($C564*$N$365))","v":435578.3485037302},{"$f":"O561*(($C563*$O$327)+($C564*$O$365))","v":432047.19217486598},{"$f":"SUM(D567:O567)","v":4689671.3875661958},{"$f":"+P567/P580","v":0.30362025117420771}]
[null,"GS Dist - Large","Sch 6",{"$f":"D561*(($C563*$D$328)+($C564*$D$366))","v":323940.26431470009},{"$f":"E561*(($C563*$E$328)+($C564*$E$366))","v":313310.98133378185},{"$f":"F561*(($C563*$F$328)+($C564*$F$366))","v":366363.31188443111},{"$f":"G561*(($C563*$G$328)+($C564*$G$366))","v":333682.35577110702},{"$f":"H561*(($C563*$H$328)+($C564*$H$366))","v":339525.13780490635},{"$f":"I561*(($C563*$I$328)+($C564*$I$366))","v":333207.54139614443},{"$f":"J561*(($C563*$J$328)+($C564*$J$366))","v":331396.9633468414},{"$f":"K561*(($C563*$K$328)+($C564*$K$366))","v":301426.41615531675},{"$f":"L561*(($C563*$L$328)+($C564*$L$366))","v":345279.16023452114},{"$f":"M561*(($C563*$M$328)+($C564*$M$366))","v":343240.06022615242},{"$f":"N561*(($C563*$N$328)+($C564*$N$366))","v":448938.83896812901},{"$f":"O561*(($C563*$O$328)+($C564*$O$366))","v":394823.36147597223},{"$f":"SUM(D568:O568)","v":4175134.3929120041},{"$f":"+P568/$P$580","v":0.27030792742173188}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D561*(($C563*$D$329)+($C564*$D$367))","v":104725.15239051195},{"$f":"E561*(($C563*$E$329)+($C564*$E$367))","v":102306.72361916905},{"$f":"F561*(($C563*$F$329)+($C564*$F$367))","v":120559.27676978393},{"$f":"G561*(($C563*$G$329)+($C564*$G$367))","v":116654.82214898636},{"$f":"H561*(($C563*$H$329)+($C564*$H$367))","v":120940.38438277146},{"$f":"I561*(($C563*$I$329)+($C564*$I$367))","v":119970.12203154567},{"$f":"J561*(($C563*$J$329)+($C564*$J$367))","v":105514.13423297564},{"$f":"K561*(($C563*$K$329)+($C564*$K$367))","v":102759.31397783128},{"$f":"L561*(($C563*$L$329)+($C564*$L$367))","v":112738.99547978969},{"$f":"M561*(($C563*$M$329)+($C564*$M$367))","v":119185.09698401619},{"$f":"N561*(($C563*$N$329)+($C564*$N$367))","v":152585.18203891162},{"$f":"O561*(($C563*$O$329)+($C564*$O$367))","v":136803.5952332826},1414742.7992895755,9.1593744757055118E-2]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D561*(($C563*$D$330)+($C564*$D$368))","v":4054.9010645475892},{"$f":"E561*(($C563*$E$330)+($C564*$E$368))","v":4362.4819594552209},{"$f":"F561*(($C563*$F$330)+($C564*$F$368))","v":5062.234541828253},{"$f":"G561*(($C563*$G$330)+($C564*$G$368))","v":5084.5126346778261},{"$f":"H561*(($C563*$H$330)+($C564*$H$368))","v":5574.9146199141642},{"$f":"I561*(($C563*$I$330)+($C564*$I$368))","v":5076.7228272821649},{"$f":"J561*(($C563*$J$330)+($C564*$J$368))","v":5318.2593387288689},{"$f":"K561*(($C563*$K$330)+($C564*$K$368))","v":5296.4242975577381},{"$f":"L561*(($C563*$L$330)+($C564*$L$368))","v":5536.3689072040552},{"$f":"M561*(($C563*$M$330)+($C564*$M$368))","v":5932.4850478534299},{"$f":"N561*(($C563*$N$330)+($C564*$N$368))","v":6820.8870813888352},{"$f":"O561*(($C563*$O$330)+($C564*$O$368))","v":5959.8940916503489},64080.086412088502,4.1486940819110045E-3]
[null,"GS Trans","Sch 9",{"$f":"D561*(($C563*$D$331)+($C564*$D$369))","v":199149.26430902613},{"$f":"E561*(($C563*$E$331)+($C564*$E$369))","v":213906.48492515317},{"$f":"F561*(($C563*$F$331)+($C564*$F$369))","v":248300.2096124533},{"$f":"G561*(($C563*$G$331)+($C564*$G$369))","v":238003.56817646927},{"$f":"H561*(($C563*$H$331)+($C564*$H$369))","v":250160.74499080499},{"$f":"I561*(($C563*$I$331)+($C564*$I$369))","v":246584.63323943826},{"$f":"J561*(($C563*$J$331)+($C564*$J$369))","v":224997.04134976852},{"$f":"K561*(($C563*$K$331)+($C564*$K$369))","v":224768.29912622733},{"$f":"L561*(($C563*$L$331)+($C564*$L$369))","v":228996.76750068358},{"$f":"M561*(($C563*$M$331)+($C564*$M$369))","v":257202.09486544447},{"$f":"N561*(($C563*$N$331)+($C564*$N$369))","v":307821.88098856353},{"$f":"O561*(($C563*$O$331)+($C564*$O$369))","v":283570.51152413571},2923461.5006081685,0.1892717083474432]
[null,"Irrigation","Sch 10",{"$f":"D561*(($C563*$D$332)+($C564*$D$370))","v":21515.980815141786},{"$f":"E561*(($C563*$E$332)+($C564*$E$370))","v":28861.966234656786},{"$f":"F561*(($C563*$F$332)+($C564*$F$370))","v":32760.714764911208},{"$f":"G561*(($C563*$G$332)+($C564*$G$370))","v":12605.155678797471},{"$f":"H561*(($C563*$H$332)+($C564*$H$370))","v":2509.6604958766447},{"$f":"I561*(($C563*$I$332)+($C564*$I$370))","v":391.84158634816725},{"$f":"J561*(($C563*$J$332)+($C564*$J$370))","v":329.91009021780968},{"$f":"K561*(($C563*$K$332)+($C564*$K$370))","v":326.72742673032701},{"$f":"L561*(($C563*$L$332)+($C564*$L$370))","v":267.950468522687},{"$f":"M561*(($C563*$M$332)+($C564*$M$370))","v":532.02730748512272},{"$f":"N561*(($C563*$N$332)+($C564*$N$370))","v":18508.494723178621},{"$f":"O561*(($C563*$O$332)+($C564*$O$370))","v":22311.395994937837},140921.82558680445,9.1236072945397838E-3]
[null,"Traffic Signals","Sch 12",{"$f":"D561*(($C563*$D$333)+($C564*$D$371))","v":245.602243111272},{"$f":"E561*(($C563*$E$333)+($C564*$E$371))","v":265.82305948608541},{"$f":"F561*(($C563*$F$333)+($C564*$F$371))","v":308.77263499237347},{"$f":"G561*(($C563*$G$333)+($C564*$G$371))","v":301.29429011752876},{"$f":"H561*(($C563*$H$333)+($C564*$H$371))","v":357.79613039842963},{"$f":"I561*(($C563*$I$333)+($C564*$I$371))","v":336.87065063144763},{"$f":"J561*(($C563*$J$333)+($C564*$J$371))","v":370.26700924582059},{"$f":"K561*(($C563*$K$333)+($C564*$K$371))","v":339.46324490979947},{"$f":"L561*(($C563*$L$333)+($C564*$L$371))","v":353.04706929634631},{"$f":"M561*(($C563*$M$333)+($C564*$M$371))","v":367.83711004866518},{"$f":"N561*(($C563*$N$333)+($C564*$N$371))","v":416.23034389975027},{"$f":"O561*(($C563*$O$333)+($C564*$O$371))","v":365.91560450359793},4028.9193906411165,2.6084162753713304E-4]
[null,"Outdoor Lighting","Sch 12",{"$f":"D561*(($C563*$D$334)+($C564*$D$372))","v":711.88547879050043},{"$f":"E561*(($C563*$E$334)+($C564*$E$372))","v":728.63187982224269},{"$f":"F561*(($C563*$F$334)+($C564*$F$372))","v":874.44121092865316},{"$f":"G561*(($C563*$G$334)+($C564*$G$372))","v":954.9489784417998},{"$f":"H561*(($C563*$H$334)+($C564*$H$372))","v":1065.6108527280282},{"$f":"I561*(($C563*$I$334)+($C564*$I$372))","v":1054.9581994407858},{"$f":"J561*(($C563*$J$334)+($C564*$J$372))","v":969.247269108919},{"$f":"K561*(($C563*$K$334)+($C564*$K$372))","v":879.389817492661},{"$f":"L561*(($C563*$L$334)+($C564*$L$372))","v":885.45070078786796},{"$f":"M561*(($C563*$M$334)+($C564*$M$372))","v":929.51676122603806},{"$f":"N561*(($C563*$N$334)+($C564*$N$372))","v":1119.9208631640547},{"$f":"O561*(($C563*$O$334)+($C564*$O$372))","v":1004.6150291164604},11178.617041048008,7.2372971009908879E-4]
[null,"GS Dist - Small","Sch 23",{"$f":"D561*(($C563*$D$335)+($C564*$D$373))","v":72452.413791487677},{"$f":"E561*(($C563*$E$335)+($C564*$E$373))","v":70478.285901970376},{"$f":"F561*(($C563*$F$335)+($C564*$F$373))","v":79399.992218249958},{"$f":"G561*(($C563*$G$335)+($C564*$G$373))","v":71556.561255797686},{"$f":"H561*(($C563*$H$335)+($C564*$H$373))","v":75249.950080450944},{"$f":"I561*(($C563*$I$335)+($C564*$I$373))","v":77623.248466851961},{"$f":"J561*(($C563*$J$335)+($C564*$J$373))","v":81073.799792231279},{"$f":"K561*(($C563*$K$335)+($C564*$K$373))","v":72855.673226953513},{"$f":"L561*(($C563*$L$335)+($C564*$L$373))","v":82583.253679566988},{"$f":"M561*(($C563*$M$335)+($C564*$M$373))","v":80697.864238712224},{"$f":"N561*(($C563*$N$335)+($C564*$N$373))","v":101805.31623626369},{"$f":"O561*(($C563*$O$335)+($C564*$O$373))","v":88785.22617111099},954561.58505964722,6.1800540862090192E-2]
[null,"Residential - Mobile Home ","Sch 25",{"$f":"D561*(($C563*$D$336)+($C564*$D$374))","v":751.88491438420954},{"$f":"E561*(($C563*$E$336)+($C564*$E$374))","v":675.75108631141086},{"$f":"F561*(($C563*$F$336)+($C564*$F$374))","v":590.65047447479333},{"$f":"G561*(($C563*$G$336)+($C564*$G$374))","v":524.5825284451447},{"$f":"H561*(($C563*$H$336)+($C564*$H$374))","v":630.4568460235098},{"$f":"I561*(($C563*$I$336)+($C564*$I$374))","v":800.77846082490203},{"$f":"J561*(($C563*$J$336)+($C564*$J$374))","v":889.04799703023116},{"$f":"K561*(($C563*$K$336)+($C564*$K$374))","v":741.79882172676139},{"$f":"L561*(($C563*$L$336)+($C564*$L$374))","v":677.88602654903252},{"$f":"M561*(($C563*$M$336)+($C564*$M$374))","v":686.63820562054684},{"$f":"N561*(($C563*$N$336)+($C564*$N$374))","v":832.55327529099145},{"$f":"O561*(($C563*$O$336)+($C564*$O$374))","v":842.85112684234412},8644.879763523877,5.5968965589593678E-4]
[null,"Cust A","Cust A",{"$f":"D561*(($C563*$D$337)+($C564*$D$375))","v":11515.760900670388},{"$f":"E561*(($C563*$E$337)+($C564*$E$375))","v":12402.236099557196},{"$f":"F561*(($C563*$F$337)+($C564*$F$375))","v":14303.858919934402},{"$f":"G561*(($C563*$G$337)+($C564*$G$375))","v":14641.577080958106},{"$f":"H561*(($C563*$H$337)+($C564*$H$375))","v":14809.978382337507},{"$f":"I561*(($C563*$I$337)+($C564*$I$375))","v":13259.990123605006},{"$f":"J561*(($C563*$J$337)+($C564*$J$375))","v":14261.460718451955},{"$f":"K561*(($C563*$K$337)+($C564*$K$375))","v":11618.616844641203},{"$f":"L561*(($C563*$L$337)+($C564*$L$375))","v":13600.949658585732},{"$f":"M561*(($C563*$M$337)+($C564*$M$375))","v":15877.560634209645},{"$f":"N561*(($C563*$N$337)+($C564*$N$375))","v":12771.853208958601},{"$f":"O561*(($C563*$O$337)+($C564*$O$375))","v":16460.198838610871},165524.04141052061,1.0716412062831948E-2]
[null,"Cust B","Cust B",{"$f":"D561*(($C563*$D$338)+($C564*$D$376))","v":31060.578057846185},{"$f":"E561*(($C563*$E$338)+($C564*$E$376))","v":34599.574652664225},{"$f":"F561*(($C563*$F$338)+($C564*$F$376))","v":42555.208311079557},{"$f":"G561*(($C563*$G$338)+($C564*$G$376))","v":52504.682802871917},{"$f":"H561*(($C563*$H$338)+($C564*$H$376))","v":54792.799966184262},{"$f":"I561*(($C563*$I$338)+($C564*$I$376))","v":43250.821948695724},{"$f":"J561*(($C563*$J$338)+($C564*$J$376))","v":39126.763064963408},{"$f":"K561*(($C563*$K$338)+($C564*$K$376))","v":45319.98631629481},{"$f":"L561*(($C563*$L$338)+($C564*$L$376))","v":52983.131133119612},{"$f":"M561*(($C563*$M$338)+($C564*$M$376))","v":53694.975800840133},{"$f":"N561*(($C563*$N$338)+($C564*$N$376))","v":66333.357791358605},{"$f":"O561*(($C563*$O$338)+($C564*$O$376))","v":51569.747017163711},567791.62686308217,3.6760152709174793E-2]
[null,"Cust C","Cust C",{"$f":"D561*(($C563*$D$339)+($C564*$D$377))","v":22370.552877771166},{"$f":"E561*(($C563*$E$339)+($C564*$E$377))","v":28103.716421826113},{"$f":"F561*(($C563*$F$339)+($C564*$F$377))","v":24847.234622390908},{"$f":"G561*(($C563*$G$339)+($C564*$G$377))","v":17788.971142299022},{"$f":"H561*(($C563*$H$339)+($C564*$H$377))","v":23956.439224718873},{"$f":"I561*(($C563*$I$339)+($C564*$I$377))","v":29011.010498666765},{"$f":"J561*(($C563*$J$339)+($C564*$J$377))","v":29442.545509901232},{"$f":"K561*(($C563*$K$339)+($C564*$K$377))","v":31581.475435282449},{"$f":"L561*(($C563*$L$339)+($C564*$L$377))","v":17105.523908570201},{"$f":"M561*(($C563*$M$339)+($C564*$M$377))","v":27356.02716848096},{"$f":"N561*(($C563*$N$339)+($C564*$N$377))","v":40885.875465808633},{"$f":"O561*(($C563*$O$339)+($C564*$O$377))","v":33654.127431797257},326103.49970751361,2.1112700295482244E-2]
[null,"Total",null,{"$f":"SUM(D567:D579)","v":1240849.9050212137},1238152.2502958248,1276885.0726904864,1183719.2153566512,1233636.140675674,1300894.349914442,1281919.137178702,1166380.5713797642,1206982.5972747537,1253808.5506206651,1594418.7394886459,1468198.6317139901,15445845.161610814,{"$f":"SUM(Q567:Q579)","v":1}]
[null,"check",null,{"$f":"+D561-D580","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A277","v":"F94"},{"$f":"+B277&\" - \"&B278","v":"Other Generation - Utah Share"},null,{"$f":"D278","v":126200.27279470695},{"$f":"E278","v":126142.10994977813},126018.58569208399,134342.21438095614,133894.74645676947,138381.29517224216,138381.29517224216,129440.09387799728,138381.29517224216,69332.923890393198,130211.19981402296,122109.59593449856,{"$f":"SUM(D583:O583)","v":1512835.6283079335}]
[null,{"$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-C585","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",{"$f":"D583*(($C585*$D$327)+($C586*$D$365))","v":45599.880259186997},{"$f":"E583*(($C585*$E$327)+($C586*$E$365))","v":43619.589624491418},{"$f":"F583*(($C585*$F$327)+($C586*$F$365))","v":33650.007262520972},{"$f":"G583*(($C585*$G$327)+($C586*$G$365))","v":36251.060858742436},{"$f":"H583*(($C585*$H$327)+($C586*$H$365))","v":37343.369307008099},{"$f":"I583*(($C585*$I$327)+($C586*$I$365))","v":45775.464398681564},{"$f":"J583*(($C585*$J$327)+($C586*$J$365))","v":48385.739997284123},{"$f":"K583*(($C585*$K$327)+($C586*$K$365))","v":40890.942903413699},{"$f":"L583*(($C585*$L$327)+($C586*$L$365))","v":39666.144228560348},{"$f":"M583*(($C585*$M$327)+($C586*$M$365))","v":19249.535494435426},{"$f":"N583*(($C585*$N$327)+($C586*$N$365))","v":35572.323610465959},{"$f":"O583*(($C585*$O$327)+($C586*$O$365))","v":35933.22246835113},{"$f":"SUM(D589:O589)","v":461937.28041314217},{"$f":"+P589/$P$602","v":0.30534532091223077}]
[null,"GS Dist - Large","Sch 6",{"$f":"D583*(($C585*$D$328)+($C586*$D$366))","v":32946.248825320843},{"$f":"E583*(($C585*$E$328)+($C586*$E$366))","v":31919.909887040212},{"$f":"F583*(($C585*$F$328)+($C586*$F$366))","v":36157.198013023539},{"$f":"G583*(($C585*$G$328)+($C586*$G$366))","v":37870.151968968501},{"$f":"H583*(($C585*$H$328)+($C586*$H$366))","v":36850.924468853875},{"$f":"I583*(($C585*$I$328)+($C586*$I$366))","v":35444.608659104029},{"$f":"J583*(($C585*$J$328)+($C586*$J$366))","v":35773.817297877766},{"$f":"K583*(($C585*$K$328)+($C586*$K$366))","v":33451.057538019442},{"$f":"L583*(($C585*$L$328)+($C586*$L$366))","v":39586.467524154883},{"$f":"M583*(($C585*$M$328)+($C586*$M$366))","v":18980.439206618346},{"$f":"N583*(($C585*$N$328)+($C586*$N$366))","v":36663.433147996315},{"$f":"O583*(($C585*$O$328)+($C586*$O$366))","v":32837.328746893443},{"$f":"SUM(D590:O590)","v":408481.58528387122},{"$f":"+P590/$P$602","v":0.2700105534536803}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D583*(($C585*$D$329)+($C586*$D$367))","v":10651.040667101412},{"$f":"E583*(($C585*$E$329)+($C586*$E$367))","v":10422.939486066774},{"$f":"F583*(($C585*$F$329)+($C586*$F$367))","v":11898.25918990233},{"$f":"G583*(($C585*$G$329)+($C586*$G$367))","v":13239.345042641391},{"$f":"H583*(($C585*$H$329)+($C586*$H$367))","v":13126.465389094566},{"$f":"I583*(($C585*$I$329)+($C586*$I$367))","v":12761.698034732099},{"$f":"J583*(($C585*$J$329)+($C586*$J$367))","v":11390.096403640438},{"$f":"K583*(($C585*$K$329)+($C586*$K$367))","v":11403.803847996645},{"$f":"L583*(($C585*$L$329)+($C586*$L$367))","v":12925.594988806199},{"$f":"M583*(($C585*$M$329)+($C586*$M$367))","v":6590.6802549490667},{"$f":"N583*(($C585*$N$329)+($C586*$N$367))","v":12461.155363427206},{"$f":"O583*(($C585*$O$329)+($C586*$O$367))","v":11377.909892765127},138248.98856112326,9.1384011570213419E-2]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D583*(($C585*$D$330)+($C586*$D$368))","v":412.40251414026176},{"$f":"E583*(($C585*$E$330)+($C586*$E$368))","v":444.44669777246349},{"$f":"F583*(($C585*$F$330)+($C586*$F$368))","v":499.603019133614},{"$f":"G583*(($C585*$G$330)+($C586*$G$368))","v":577.04958872764701},{"$f":"H583*(($C585*$H$330)+($C586*$H$368))","v":605.0826130488573},{"$f":"I583*(($C585*$I$330)+($C586*$I$368))","v":540.03115634716733},{"$f":"J583*(($C585*$J$330)+($C586*$J$368))","v":574.09831401290694},{"$f":"K583*(($C585*$K$330)+($C586*$K$368))","v":587.77527259613748},{"$f":"L583*(($C585*$L$330)+($C586*$L$368))","v":634.74809136442616},{"$f":"M583*(($C585*$M$330)+($C586*$M$368))","v":328.05370014433697},{"$f":"N583*(($C585*$N$330)+($C586*$N$368))","v":557.04054942834796},{"$f":"O583*(($C585*$O$330)+($C586*$O$368))","v":495.68242581334835},6256.0139425295147,4.1352899320111214E-3]
[null,"GS Trans","Sch 9",{"$f":"D583*(($C585*$D$331)+($C586*$D$369))","v":20254.417057987874},{"$f":"E583*(($C585*$E$331)+($C586*$E$369))","v":21792.647337152939},{"$f":"F583*(($C585*$F$331)+($C586*$F$369))","v":24505.291753844536},{"$f":"G583*(($C585*$G$331)+($C586*$G$369))","v":27011.411122326077},{"$f":"H583*(($C585*$H$331)+($C586*$H$369))","v":27151.611743179608},{"$f":"I583*(($C585*$I$331)+($C586*$I$369))","v":26230.186117335325},{"$f":"J583*(($C585*$J$331)+($C586*$J$369))","v":24288.101401175329},{"$f":"K583*(($C585*$K$331)+($C586*$K$369))","v":24943.85662244014},{"$f":"L583*(($C585*$L$331)+($C586*$L$369))","v":26254.619866559551},{"$f":"M583*(($C585*$M$331)+($C586*$M$369))","v":14222.724242012866},{"$f":"N583*(($C585*$N$331)+($C586*$N$369))","v":25138.85183348076},{"$f":"O583*(($C585*$O$331)+($C586*$O$369))","v":23584.465911623782},285378.18500911875,0.18863793241590082]
[null,"Irrigation","Sch 10",{"$f":"D583*(($C585*$D$332)+($C586*$D$370))","v":2188.2764686758419},{"$f":"E583*(($C585*$E$332)+($C586*$E$370))","v":2940.437508609305},{"$f":"F583*(($C585*$F$332)+($C586*$F$370))","v":3233.2267243417073},{"$f":"G583*(($C585*$G$332)+($C586*$G$370))","v":1430.5795703384933},{"$f":"H583*(($C585*$H$332)+($C586*$H$370))","v":272.39016814465793},{"$f":"I583*(($C585*$I$332)+($C586*$I$370))","v":41.68174473566706},{"$f":"J583*(($C585*$J$332)+($C586*$J$370))","v":35.613311519170814},{"$f":"K583*(($C585*$K$332)+($C586*$K$370))","v":36.258859094730404},{"$f":"L583*(($C585*$L$332)+($C586*$L$370))","v":30.720685583951212},{"$f":"M583*(($C585*$M$332)+($C586*$M$370))","v":29.419969100718671},{"$f":"N583*(($C585*$N$332)+($C586*$N$370))","v":1511.5309704836561},{"$f":"O583*(($C585*$O$332)+($C586*$O$370))","v":1855.6314457914423},13605.767426419345,8.9935530151659879E-3]
[null,"Traffic Signals","Sch 12",{"$f":"D583*(($C585*$D$333)+($C586*$D$371))","v":24.978903535560637},{"$f":"E583*(($C585*$E$333)+($C586*$E$371))","v":27.081872676699255},{"$f":"F583*(($C585*$F$333)+($C586*$F$371))","v":30.473447919763515},{"$f":"G583*(($C585*$G$333)+($C586*$G$371))","v":34.194377847056892},{"$f":"H583*(($C585*$H$333)+($C586*$H$371))","v":38.833996981210241},{"$f":"I583*(($C585*$I$333)+($C586*$I$371))","v":35.834268127124624},{"$f":"J583*(($C585*$J$333)+($C586*$J$371))","v":39.969781878563651},{"$f":"K583*(($C585*$K$333)+($C586*$K$371))","v":37.672227545144416},{"$f":"L583*(($C585*$L$333)+($C586*$L$371))","v":40.477063063131709},{"$f":"M583*(($C585*$M$333)+($C586*$M$371))","v":20.340603310163726},{"$f":"N583*(($C585*$N$333)+($C586*$N$371))","v":33.992232489422406},{"$f":"O583*(($C585*$O$333)+($C586*$O$371))","v":30.433080134327689},394.28185550816875,2.606243851813317E-4]
[null,"Outdoor Lighting","Sch 12",{"$f":"D583*(($C585*$D$334)+($C586*$D$372))","v":72.402102186900549},{"$f":"E583*(($C585*$E$334)+($C586*$E$372))","v":74.232520819221577},{"$f":"F583*(($C585*$F$334)+($C586*$F$372))","v":86.300519153154326},{"$f":"G583*(($C585*$G$334)+($C586*$G$372))","v":108.37870900494754},{"$f":"H583*(($C585*$H$334)+($C586*$H$372))","v":115.65784289478928},{"$f":"I583*(($C585*$I$334)+($C586*$I$372))","v":112.2200907404923},{"$f":"J583*(($C585*$J$334)+($C586*$J$372))","v":104.62882451122471},{"$f":"K583*(($C585*$K$334)+($C586*$K$372))","v":97.591046460035187},{"$f":"L583*(($C585*$L$334)+($C586*$L$372))","v":101.51746600394627},{"$f":"M583*(($C585*$M$334)+($C586*$M$372))","v":51.400283423675255},{"$f":"N583*(($C585*$N$334)+($C586*$N$372))","v":91.460439894300563},{"$f":"O583*(($C585*$O$334)+($C586*$O$372))","v":83.55350061314634},1099.3433457058338,7.2667732378528158E-4]
[null,"GS Dist - Small","Sch 23",{"$f":"D583*(($C585*$D$335)+($C586*$D$373))","v":7368.7513277155131},{"$f":"E583*(($C585*$E$335)+($C586*$E$373))","v":7180.2798784997076},{"$f":"F583*(($C585*$F$335)+($C586*$F$373))","v":7836.1592106510052},{"$f":"G583*(($C585*$G$335)+($C586*$G$373))","v":8121.0702402038842},{"$f":"H583*(($C585*$H$335)+($C586*$H$373))","v":8167.3782525437819},{"$f":"I583*(($C585*$I$335)+($C586*$I$373))","v":8257.0930214480431},{"$f":"J583*(($C585*$J$335)+($C586*$J$373))","v":8751.7980615184933},{"$f":"K583*(($C585*$K$335)+($C586*$K$373))","v":8085.2214221005561},{"$f":"L583*(($C585*$L$335)+($C586*$L$373))","v":9468.2206930899756},{"$f":"M583*(($C585*$M$335)+($C586*$M$373))","v":4462.4188251150854},{"$f":"N583*(($C585*$N$335)+($C586*$N$373))","v":8314.1222856057157},{"$f":"O583*(($C585*$O$335)+($C586*$O$373))","v":7384.2379760638505},93396.751194555603,6.1736218692190245E-2]
[null,"Residential - Mobile Home ","Sch 25",{"$f":"D583*(($C585*$D$336)+($C586*$D$374))","v":76.470232960117727},{"$f":"E583*(($C585*$E$336)+($C586*$E$374))","v":68.84506150823529},{"$f":"F583*(($C585*$F$336)+($C586*$F$374))","v":58.292589539664988},{"$f":"G583*(($C585*$G$336)+($C586*$G$374))","v":59.535722308645767},{"$f":"H583*(($C585*$H$336)+($C586*$H$374))","v":68.427680388820008},{"$f":"I583*(($C585*$I$336)+($C586*$I$374))","v":85.181983119745624},{"$f":"J583*(($C585*$J$336)+($C586*$J$374))","v":95.971430436786463},{"$f":"K583*(($C585*$K$336)+($C586*$K$374))","v":82.321766564848687},{"$f":"L583*(($C585*$L$336)+($C586*$L$374))","v":77.720048776864132},{"$f":"M583*(($C585*$M$336)+($C586*$M$374))","v":37.969620184005848},{"$f":"N583*(($C585*$N$336)+($C586*$N$374))","v":67.992026310166509},{"$f":"O583*(($C585*$O$336)+($C586*$O$374))","v":70.099650216609533},848.82781231451054,5.6108396472913716E-4]
[null,"Cust A","Cust A",{"$f":"D583*(($C585*$D$337)+($C586*$D$375))","v":1171.2070583414986},{"$f":"E583*(($C585*$E$337)+($C586*$E$375))","v":1263.531386644629},{"$f":"F583*(($C585*$F$337)+($C586*$F$375))","v":1411.6791789500128},{"$f":"G583*(($C585*$G$337)+($C586*$G$375))","v":1661.6963394420541},{"$f":"H583*(($C585*$H$337)+($C586*$H$375))","v":1607.4255894020923},{"$f":"I583*(($C585*$I$337)+($C586*$I$375))","v":1410.5177775553259},{"$f":"J583*(($C585*$J$337)+($C586*$J$375))","v":1539.5038173865137},{"$f":"K583*(($C585*$K$337)+($C586*$K$375))","v":1289.386064896288},{"$f":"L583*(($C585*$L$337)+($C586*$L$375))","v":1559.3572215350828},{"$f":"M583*(($C585*$M$337)+($C586*$M$375))","v":877.99505153463781},{"$f":"N583*(($C585*$N$337)+($C586*$N$375))","v":1043.0373709232995},{"$f":"O583*(($C585*$O$337)+($C586*$O$375))","v":1368.9893082367485},16204.326164848184,1.0711227222333662E-2]
[null,"Cust B","Cust B",{"$f":"D583*(($C585*$D$338)+($C586*$D$376))","v":3159.0069098602744},{"$f":"E583*(($C585*$E$338)+($C586*$E$376))","v":3524.9811555962929},{"$f":"F583*(($C585*$F$338)+($C586*$F$376))","v":4199.866753782765},{"$f":"G583*(($C585*$G$338)+($C586*$G$376))","v":5958.8416421729644},{"$f":"H583*(($C585*$H$338)+($C586*$H$376))","v":5947.0275044880564},{"$f":"I583*(($C585*$I$338)+($C586*$I$376))","v":4600.7615906074006},{"$f":"J583*(($C585*$J$338)+($C586*$J$376))","v":4223.6768231289034},{"$f":"K583*(($C585*$K$338)+($C586*$K$376))","v":5029.4247240343975},{"$f":"L583*(($C585*$L$338)+($C586*$L$376))","v":6074.5484856504781},{"$f":"M583*(($C585*$M$338)+($C586*$M$376))","v":2969.217005780718},{"$f":"N583*(($C585*$N$338)+($C586*$N$376))","v":5417.2382021022895},{"$f":"O583*(($C585*$O$338)+($C586*$O$376))","v":4289.0388498447264},55393.629647049267,3.6615762221970924E-2]
[null,"Cust C","Cust C",{"$f":"D583*(($C585*$D$339)+($C586*$D$377))","v":2275.1904676938939},{"$f":"E583*(($C585*$E$339)+($C586*$E$377))","v":2863.1875329002332},{"$f":"F583*(($C585*$F$339)+($C586*$F$377))","v":2452.2280293209151},{"$f":"G583*(($C585*$G$339)+($C586*$G$377))","v":2018.8991982320188},{"$f":"H583*(($C585*$H$339)+($C586*$H$377))","v":2600.151900741078},{"$f":"I583*(($C585*$I$339)+($C586*$I$377))","v":3086.0163297081372},{"$f":"J583*(($C585*$J$339)+($C586*$J$377))","v":3178.2797078719727},{"$f":"K583*(($C585*$K$339)+($C586*$K$377))","v":3504.7815828352268},{"$f":"L583*(($C585*$L$339)+($C586*$L$377))","v":1961.1588090933028},{"$f":"M583*(($C585*$M$339)+($C586*$M$377))","v":1512.7296337841371},{"$f":"N583*(($C585*$N$339)+($C586*$N$377))","v":3339.0217814155199},{"$f":"O583*(($C585*$O$339)+($C586*$O$377))","v":2799.0026781508604},31590.647651747295,2.0881744890606919E-2]
[null,"Total",null,{"$f":"SUM(D589:D601)","v":126200.27279470698},126142.10994977814,126018.58569208399,134342.21438095611,133894.74645676947,138381.29517224213,138381.29517224219,129440.09387799729,138381.2951722421,69332.923890393184,130211.19981402296,122109.59593449852,1512835.6283079332,{"$f":"SUM(Q589:Q601)","v":0.99999999999999989}]
[null,"check",null,{"$f":"+D583-D602","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A280","v":"F95"},{"$f":"+B280&\" - \"&B281","v":"Firm Wheeling - Utah Share"},null,{"$f":"D281","v":4574755.1522726305},4666678.1569810621,4820831.2835516501,4639302.4947990477,4793716.9385437733,5167660.8144785836,4963693.9661363922,4914450.0575075038,4923023.0946239717,4921510.8725591497,4648644.3545489013,4732866.2962903576,{"$f":"SUM(D605:O605)","v":57767133.482293025}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C406&\" - \"&'Hot Sheet'!$D406","v":"Acct 565 - Transm of Electricity by Others"}]
[null,"Demand =",{"$f":"+Inputs!D22","v":0.75}]
[null,"Energy =",{"$f":"1-C607","v":0.25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation","Allocation"]
[null,"Class","Schedule",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Percent"]
[null,"Residential","Sch 1",{"$f":"D605*(($C607*$D$327)+($C608*$D$365))","v":1921257.3626945929},{"$f":"E605*(($C607*$E$327)+($C608*$E$365))","v":1874084.1852177486},{"$f":"F605*(($C607*$F$327)+($C608*$F$365))","v":1654075.5524355755},{"$f":"G605*(($C607*$G$327)+($C608*$G$365))","v":1553590.801966568},{"$f":"H605*(($C607*$H$327)+($C608*$H$365))","v":1659269.0848098204},{"$f":"I605*(($C607*$I$327)+($C608*$I$365))","v":1890376.6659952514},{"$f":"J605*(($C607*$J$327)+($C608*$J$365))","v":2009275.2554451099},{"$f":"K605*(($C607*$K$327)+($C608*$K$365))","v":1462288.1890523159},{"$f":"L605*(($C607*$L$327)+($C608*$L$365))","v":1634147.3281243495},{"$f":"M605*(($C607*$M$327)+($C608*$M$365))","v":1236501.6492784291},{"$f":"N605*(($C607*$N$327)+($C608*$N$365))","v":1030774.0568841923},{"$f":"O605*(($C607*$O$327)+($C608*$O$365))","v":1791849.4138001569},{"$f":"SUM(D611:O611)","v":19717489.545704111},{"$f":"+P611/P624","v":0.3413271242158481}]
[null,"GS Dist - Large","Sch 6",{"$f":"D605*(($C607*$D$328)+($C608*$D$366))","v":1167626.7280888408},{"$f":"E605*(($C607*$E$328)+($C608*$E$366))","v":1238058.5295083423},{"$f":"F605*(($C607*$F$328)+($C608*$F$366))","v":1457151.5312278364},{"$f":"G605*(($C607*$G$328)+($C608*$G$366))","v":1295912.279934098},{"$f":"H605*(($C607*$H$328)+($C608*$H$366))","v":1275811.326082231},{"$f":"I605*(($C607*$I$328)+($C608*$I$366))","v":1371779.4509028615},{"$f":"J605*(($C607*$J$328)+($C608*$J$366))","v":1257428.512053096},{"$f":"K605*(($C607*$K$328)+($C608*$K$366))","v":1477622.1755681799},{"$f":"L605*(($C607*$L$328)+($C608*$L$366))","v":1416419.6843913184},{"$f":"M605*(($C607*$M$328)+($C608*$M$366))","v":1572853.6398058389},{"$f":"N605*(($C607*$N$328)+($C608*$N$366))","v":1734603.4002380085},{"$f":"O605*(($C607*$O$328)+($C608*$O$366))","v":1298111.7921334091},{"$f":"SUM(D612:O612)","v":16563379.049934061},{"$f":"+P612/P624","v":0.28672669131161099}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D605*(($C607*$D$329)+($C608*$D$367))","v":358071.86272151326},{"$f":"E605*(($C607*$E$329)+($C608*$E$367))","v":368003.93679463735},{"$f":"F605*(($C607*$F$329)+($C608*$F$367))","v":426805.54828563717},{"$f":"G605*(($C607*$G$329)+($C608*$G$367))","v":428823.044974291},{"$f":"H605*(($C607*$H$329)+($C608*$H$367))","v":455382.0899006821},{"$f":"I605*(($C607*$I$329)+($C608*$I$367))","v":464628.89852620609},{"$f":"J605*(($C607*$J$329)+($C608*$J$367))","v":445156.14422648773},{"$f":"K605*(($C607*$K$329)+($C608*$K$367))","v":471077.66654886905},{"$f":"L605*(($C607*$L$329)+($C608*$L$367))","v":466429.28515787987},{"$f":"M605*(($C607*$M$329)+($C608*$M$367))","v":506152.43536262645},{"$f":"N605*(($C607*$N$329)+($C608*$N$367))","v":466396.20023389638},{"$f":"O605*(($C607*$O$329)+($C608*$O$367))","v":415960.18860056723},5272887.3013332933,{"$f":"+P613/P624","v":9.1278327025687639E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D605*(($C607*$D$330)+($C608*$D$368))","v":3737.3939148340687},{"$f":"E605*(($C607*$E$330)+($C608*$E$368))","v":4110.6211424220101},{"$f":"F605*(($C607*$F$330)+($C608*$F$368))","v":4778.0687482899457},{"$f":"G605*(($C607*$G$330)+($C608*$G$368))","v":4981.8808051939377},{"$f":"H605*(($C607*$H$330)+($C608*$H$368))","v":27109.966058818693},{"$f":"I605*(($C607*$I$330)+($C608*$I$368))","v":27041.755455773546},{"$f":"J605*(($C607*$J$330)+($C608*$J$368))","v":25609.272846853193},{"$f":"K605*(($C607*$K$330)+($C608*$K$368))","v":5579.0136882436827},{"$f":"L605*(($C607*$L$330)+($C608*$L$368))","v":30933.197266624309},{"$f":"M605*(($C607*$M$330)+($C608*$M$368))","v":5821.6203841192764},{"$f":"N605*(($C607*$N$330)+($C608*$N$368))","v":4971.6986884641938},{"$f":"O605*(($C607*$O$330)+($C608*$O$368))","v":4803.0595565435151},149477.54855618035,{"$f":"+P614/P624","v":2.5875881239978559E-3}]
[null,"GS Trans","Sch 9",{"$f":"D605*(($C607*$D$331)+($C608*$D$369))","v":631947.05796090013},{"$f":"E605*(($C607*$E$331)+($C608*$E$369))","v":660662.33125958068},{"$f":"F605*(($C607*$F$331)+($C608*$F$369))","v":750721.51187180972},{"$f":"G605*(($C607*$G$331)+($C608*$G$369))","v":764895.61215134291},{"$f":"H605*(($C607*$H$331)+($C608*$H$369))","v":805217.32309718302},{"$f":"I605*(($C607*$I$331)+($C608*$I$369))","v":875438.05878308509},{"$f":"J605*(($C607*$J$331)+($C608*$J$369))","v":741208.82988135621},{"$f":"K605*(($C607*$K$331)+($C608*$K$369))","v":867559.39750832762},{"$f":"L605*(($C607*$L$331)+($C608*$L$369))","v":762323.38225261844},{"$f":"M605*(($C607*$M$331)+($C608*$M$369))","v":927274.84325792035},{"$f":"N605*(($C607*$N$331)+($C608*$N$369))","v":770288.93501236988},{"$f":"O605*(($C607*$O$331)+($C608*$O$369))","v":732293.79339925537},9289831.0764357504,{"$f":"+P615/P624","v":0.16081516454825129}]
[null,"Irrigation","Sch 10",{"$f":"D605*(($C607*$D$332)+($C608*$D$370))","v":60289.83238495126},{"$f":"E605*(($C607*$E$332)+($C608*$E$370))","v":83858.509398091468},{"$f":"F605*(($C607*$F$332)+($C608*$F$370))","v":84380.026449799087},{"$f":"G605*(($C607*$G$332)+($C608*$G$370))","v":25834.786762730357},{"$f":"H605*(($C607*$H$332)+($C608*$H$370))","v":5302.9135998908823},{"$f":"I605*(($C607*$I$332)+($C608*$I$370))","v":1270.1616723644806},{"$f":"J605*(($C607*$J$332)+($C608*$J$370))","v":1069.7330256749979},{"$f":"K605*(($C607*$K$332)+($C608*$K$370))","v":1104.2695406706446},{"$f":"L605*(($C607*$L$332)+($C608*$L$370))","v":1491.3665909821848},{"$f":"M605*(($C607*$M$332)+($C608*$M$370))","v":23858.40024728909},{"$f":"N605*(($C607*$N$332)+($C608*$N$370))","v":52939.725428890757},{"$f":"O605*(($C607*$O$332)+($C608*$O$370))","v":83096.903278460522},424496.6283797957,{"$f":"+P616/P624","v":7.348410814081917E-3}]
[null,"Traffic Signals","Sch 12",{"$f":"D605*(($C607*$D$333)+($C608*$D$371))","v":716.62506192785634},{"$f":"E605*(($C607*$E$333)+($C608*$E$371))","v":773.21857020215191},{"$f":"F605*(($C607*$F$333)+($C608*$F$371))","v":921.44060738290932},{"$f":"G605*(($C607*$G$333)+($C608*$G$371))","v":919.41555709647844},{"$f":"H605*(($C607*$H$333)+($C608*$H$371))","v":1144.9371134530486},{"$f":"I605*(($C607*$I$333)+($C608*$I$371))","v":1201.2339612654393},{"$f":"J605*(($C607*$J$333)+($C608*$J$371))","v":1204.1438128353921},{"$f":"K605*(($C607*$K$333)+($C608*$K$371))","v":1252.2742743411632},{"$f":"L605*(($C607*$L$333)+($C608*$L$371))","v":1147.6225230242876},{"$f":"M605*(($C607*$M$333)+($C608*$M$371))","v":1247.5948144743438},{"$f":"N605*(($C607*$N$333)+($C608*$N$371))","v":1025.4058876422905},{"$f":"O605*(($C607*$O$333)+($C608*$O$371))","v":896.68605689181743},12450.598240537178,{"$f":"+P617/P624","v":2.1553083024889187E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D605*(($C607*$D$334)+($C608*$D$372))","v":656.14337172174635},{"$f":"E605*(($C607*$E$334)+($C608*$E$372))","v":686.56550057436345},{"$f":"F605*(($C607*$F$334)+($C608*$F$372))","v":825.35492728198585},{"$f":"G605*(($C607*$G$334)+($C608*$G$372))","v":935.67315639883577},{"$f":"H605*(($C607*$H$334)+($C608*$H$372))","v":5182.0616904503477},{"$f":"I605*(($C607*$I$334)+($C608*$I$372))","v":5619.0990461183164},{"$f":"J605*(($C607*$J$334)+($C608*$J$372))","v":4667.4161536283236},{"$f":"K605*(($C607*$K$334)+($C608*$K$372))","v":926.30944075910986},{"$f":"L605*(($C607*$L$334)+($C608*$L$372))","v":4946.2408215589649},{"$f":"M605*(($C607*$M$334)+($C608*$M$372))","v":912.14620532284675},{"$f":"N605*(($C607*$N$334)+($C608*$N$372))","v":816.30277999598684},{"$f":"O605*(($C607*$O$334)+($C608*$O$372))","v":809.61603378239022},26982.929127593216,{"$f":"+P618/P624","v":4.67098287573229E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D605*(($C607*$D$335)+($C608*$D$373))","v":311635.40877347207},{"$f":"E605*(($C607*$E$335)+($C608*$E$373))","v":298983.67056102096},{"$f":"F605*(($C607*$F$335)+($C608*$F$373))","v":276647.13961052278},{"$f":"G605*(($C607*$G$335)+($C608*$G$373))","v":312481.72521056479},{"$f":"H605*(($C607*$H$335)+($C608*$H$373))","v":273683.85717112047},{"$f":"I605*(($C607*$I$335)+($C608*$I$373))","v":331770.07352173701},{"$f":"J605*(($C607*$J$335)+($C608*$J$373))","v":306413.80659681506},{"$f":"K605*(($C607*$K$335)+($C608*$K$373))","v":315495.49079361476},{"$f":"L605*(($C607*$L$335)+($C608*$L$373))","v":300907.84368387313},{"$f":"M605*(($C607*$M$335)+($C608*$M$373))","v":351876.61392685783},{"$f":"N605*(($C607*$N$335)+($C608*$N$373))","v":293796.59926072584},{"$f":"O605*(($C607*$O$335)+($C608*$O$373))","v":287899.24552065908},3661591.474630984,{"$f":"+P619/P624","v":6.3385375972538904E-2}]
[null,"Residential - Mobile Home ","Sch 25",{"$f":"D605*(($C607*$D$336)+($C608*$D$374))","v":3221.9151579532063},{"$f":"E605*(($C607*$E$336)+($C608*$E$374))","v":2957.8797956385183},{"$f":"F605*(($C607*$F$336)+($C608*$F$374))","v":2865.3873666273084},{"$f":"G605*(($C607*$G$336)+($C608*$G$374))","v":2551.4884794731902},{"$f":"H605*(($C607*$H$336)+($C608*$H$374))","v":3040.4290912855581},{"$f":"I605*(($C607*$I$336)+($C608*$I$374))","v":3517.7353445745584},{"$f":"J605*(($C607*$J$336)+($C608*$J$374))","v":3985.3276620195079},{"$f":"K605*(($C607*$K$336)+($C608*$K$374))","v":2943.8813339908661},{"$f":"L605*(($C607*$L$336)+($C608*$L$374))","v":3201.8783259350043},{"$f":"M605*(($C607*$M$336)+($C608*$M$374))","v":2438.992892344867},{"$f":"N605*(($C607*$N$336)+($C608*$N$374))","v":1970.1960902346334},{"$f":"O605*(($C607*$O$336)+($C608*$O$374))","v":3495.5954897966831},36190.707029873898,{"$f":"+P620/P624","v":6.2649303935025948E-4}]
[null,"Cust A","Cust A",{"$f":"D605*(($C607*$D$337)+($C608*$D$375))","v":21378.784933451654},{"$f":"E605*(($C607*$E$337)+($C608*$E$375))","v":35407.193839088606},{"$f":"F605*(($C607*$F$337)+($C608*$F$375))","v":41304.310762218884},{"$f":"G605*(($C607*$G$337)+($C608*$G$375))","v":43022.806822849161},{"$f":"H605*(($C607*$H$337)+($C608*$H$375))","v":47247.69713670991},{"$f":"I605*(($C607*$I$337)+($C608*$I$375))","v":45434.798197964592},{"$f":"J605*(($C607*$J$337)+($C608*$J$375))","v":46323.527405330038},{"$f":"K605*(($C607*$K$337)+($C608*$K$375))","v":42302.336986615977},{"$f":"L605*(($C607*$L$337)+($C608*$L$375))","v":45927.416938324233},{"$f":"M605*(($C607*$M$337)+($C608*$M$375))","v":52813.829446028831},{"$f":"N605*(($C607*$N$337)+($C608*$N$375))","v":23811.39938212929},{"$f":"O605*(($C607*$O$337)+($C608*$O$375))","v":40188.531511188514},485162.63336189964,{"$f":"+P621/P624","v":8.398592834983119E-3}]
[null,"Cust B","Cust B",{"$f":"D605*(($C607*$D$338)+($C608*$D$376))","v":28628.470479729142},{"$f":"E605*(($C607*$E$338)+($C608*$E$376))","v":32602.024354001256},{"$f":"F605*(($C607*$F$338)+($C608*$F$376))","v":40166.394746835154},{"$f":"G605*(($C607*$G$338)+($C608*$G$376))","v":157781.65959453309},{"$f":"H605*(($C607*$H$338)+($C608*$H$376))","v":181722.07224219939},{"$f":"I605*(($C607*$I$338)+($C608*$I$376))","v":42952.292358131286},{"$f":"J605*(($C607*$J$338)+($C608*$J$376))","v":37875.493100024898},{"$f":"K605*(($C607*$K$338)+($C608*$K$376))","v":152249.85578094478},{"$f":"L605*(($C607*$L$338)+($C608*$L$376))","v":177976.12488506717},{"$f":"M605*(($C607*$M$338)+($C608*$M$376))","v":193101.14436427358},{"$f":"N605*(($C607*$N$338)+($C608*$N$376))","v":177113.62826192068},{"$f":"O605*(($C607*$O$338)+($C608*$O$376))","v":41559.893922667216},1263729.0540903278,{"$f":"+P622/P624","v":2.1876263853003716E-2}]
[null,"Cust C","Cust C",{"$f":"D605*(($C607*$D$339)+($C608*$D$377))","v":65587.566728742386},{"$f":"E605*(($C607*$E$339)+($C608*$E$377))","v":66489.491039713481},{"$f":"F605*(($C607*$F$339)+($C608*$F$377))","v":80189.016511833295},{"$f":"G605*(($C607*$G$339)+($C608*$G$377))","v":47571.319383908311},{"$f":"H605*(($C607*$H$339)+($C608*$H$377))","v":53603.180549929551},{"$f":"I605*(($C607*$I$339)+($C608*$I$377))","v":106630.59071325071},{"$f":"J605*(($C607*$J$339)+($C608*$J$377))","v":83476.503927161088},{"$f":"K605*(($C607*$K$339)+($C608*$K$377))","v":114049.19699062919},{"$f":"L605*(($C607*$L$339)+($C608*$L$377))","v":77171.723662416684},{"$f":"M605*(($C607*$M$339)+($C608*$M$377))","v":46657.962573623343},{"$f":"N605*(($C607*$N$339)+($C608*$N$377))","v":90136.806400430869},{"$f":"O605*(($C607*$O$339)+($C608*$O$377))","v":31901.576986979286},863464.93546861806,{"$f":"+P623/P624","v":1.494733914282401E-2}]
[null,"Total",null,{"$f":"SUM(D611:D623)","v":4574755.1522726314},4666678.1569810631,4820831.2835516501,4639302.4947990486,4793716.9385437742,5167660.8144785846,4963693.9661363913,4914450.0575075019,4923023.0946239736,4921510.8725591479,4648644.3545489023,4732866.2962903567,57767133.482293032,{"$f":"+P624/P624","v":1}]
[null,"check",null,{"$f":"+D605-D624","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A283","v":"F96"},{"$f":"+B283&\" - \"&B284","v":"Non-Firm Wheeling - Utah Share"},null,{"$f":"D284","v":4142.9151436294387},3104.9754573771038,4569.9984223342544,4160.8324037118555,4206.88880774671,3978.6863738363218,7777.4670968133514,7355.1403975546864,7170.8970529836006,851.47430953034188,2563.5477111430077,7239.838800859744,{"$f":"SUM(D627:O627)","v":57122.661977520416}]
[null,{"$f":"\"Acct \"&+'Hot Sheet'!$C406&\" - \"&'Hot Sheet'!$D407","v":"Acct 565 - Energy"}]
[null,"Demand =",{"$f":"+Inputs!D23","v":0}]
[null,"Energy =",{"$f":"1-C629","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",{"$f":"D627*(($C629*$D$327)+($C630*$D$365))","v":1496.9574176815754},{"$f":"E627*(($C629*$E$327)+($C630*$E$365))","v":1073.6918488110721},{"$f":"F627*(($C629*$F$327)+($C630*$F$365))","v":1220.299999850871},{"$f":"G627*(($C629*$G$327)+($C630*$G$365))","v":1122.7639010196917},{"$f":"H627*(($C629*$H$327)+($C630*$H$365))","v":1173.3052008274797},{"$f":"I627*(($C629*$I$327)+($C630*$I$365))","v":1316.1187444616187},{"$f":"J627*(($C629*$J$327)+($C630*$J$365))","v":2719.4318445671593},{"$f":"K627*(($C629*$K$327)+($C630*$K$365))","v":2323.5352898189167},{"$f":"L627*(($C629*$L$327)+($C630*$L$365))","v":2055.4933844040356},{"$f":"M627*(($C629*$M$327)+($C630*$M$365))","v":236.40262121089179},{"$f":"N627*(($C629*$N$327)+($C630*$N$365))","v":700.33414101010089},{"$f":"O627*(($C629*$O$327)+($C630*$O$365))","v":2130.4692417935971},{"$f":"SUM(D633:O633)","v":17568.803635457007},{"$f":"+P633/$P$646","v":0.30756276103468166}]
[null,"GS Dist - Large","Sch 6",{"$f":"D627*(($C629*$D$328)+($C630*$D$366))","v":1081.5627427861637},{"$f":"E627*(($C629*$E$328)+($C630*$E$366))","v":785.70539877926751},{"$f":"F627*(($C629*$F$328)+($C630*$F$366))","v":1311.2219675222434},{"$f":"G627*(($C629*$G$328)+($C630*$G$366))","v":1172.9102142022844},{"$f":"H627*(($C629*$H$328)+($C630*$H$366))","v":1157.8328934152355},{"$f":"I627*(($C629*$I$328)+($C630*$I$366))","v":1019.0899089534308},{"$f":"J627*(($C629*$J$328)+($C630*$J$366))","v":2010.601841927742},{"$f":"K627*(($C629*$K$328)+($C630*$K$366))","v":1900.78064120313},{"$f":"L627*(($C629*$L$328)+($C630*$L$366))","v":2051.3645500547009},{"$f":"M627*(($C629*$M$328)+($C630*$M$366))","v":233.09786261988748},{"$f":"N627*(($C629*$N$328)+($C630*$N$366))","v":721.81548333347462},{"$f":"O627*(($C629*$O$328)+($C630*$O$366))","v":1946.9146954336984},{"$f":"SUM(D634:O634)","v":15392.898200231259},{"$f":"+P634/$P$646","v":0.26947095368715229}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D627*(($C629*$D$329)+($C630*$D$367))","v":349.65342544804838},{"$f":"E627*(($C629*$E$329)+($C630*$E$367))","v":256.55961606198724},{"$f":"F627*(($C629*$F$329)+($C630*$F$367))","v":431.48417693909516},{"$f":"G627*(($C629*$G$329)+($C630*$G$367))","v":410.0475499170654},{"$f":"H627*(($C629*$H$329)+($C630*$H$367))","v":412.42529518128521},{"$f":"I627*(($C629*$I$329)+($C630*$I$367))","v":366.91948875462799},{"$f":"J627*(($C629*$J$329)+($C630*$J$367))","v":640.15949481165899},{"$f":"K627*(($C629*$K$329)+($C630*$K$367))","v":647.99534560942845},{"$f":"L627*(($C629*$L$329)+($C630*$L$367))","v":669.80230888807455},{"$f":"M627*(($C629*$M$329)+($C630*$M$367))","v":80.939827783544359},{"$f":"N627*(($C629*$N$329)+($C630*$N$367))","v":245.33040441787688},{"$f":"O627*(($C629*$O$329)+($C630*$O$367))","v":674.59263036554216},5185.9095641782351,9.0785502367152562E-2]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D627*(($C629*$D$330)+($C630*$D$368))","v":13.53839087084924},{"$f":"E627*(($C629*$E$330)+($C630*$E$368))","v":10.940011144931903},{"$f":"F627*(($C629*$F$330)+($C630*$F$368))","v":18.117843464874461},{"$f":"G627*(($C629*$G$330)+($C630*$G$368))","v":17.872316891532133},{"$f":"H627*(($C629*$H$330)+($C630*$H$368))","v":19.011315529241024},{"$f":"I627*(($C629*$I$330)+($C630*$I$368))","v":15.526770439105823},{"$f":"J627*(($C629*$J$330)+($C630*$J$368))","v":32.266143643285119},{"$f":"K627*(($C629*$K$330)+($C630*$K$368))","v":33.398999665670345},{"$f":"L627*(($C629*$L$330)+($C630*$L$368))","v":32.892546728130029},{"$f":"M627*(($C629*$M$330)+($C630*$M$368))","v":4.0288117411701592},{"$f":"N627*(($C629*$N$330)+($C630*$N$368))","v":10.966798766469074},{"$f":"O627*(($C629*$O$330)+($C630*$O$368))","v":29.388852136017},237.9488010212763,4.1655761966225722E-3]
[null,"GS Trans","Sch 9",{"$f":"D627*(($C629*$D$331)+($C630*$D$369))","v":664.91402353326612},{"$f":"E627*(($C629*$E$331)+($C630*$E$369))","v":536.42384101609355},{"$f":"F627*(($C629*$F$331)+($C630*$F$369))","v":888.67165139867848},{"$f":"G627*(($C629*$G$331)+($C630*$G$369))","v":836.5944776602488},{"$f":"H627*(($C629*$H$331)+($C630*$H$369))","v":853.08658164228893},{"$f":"I627*(($C629*$I$331)+($C630*$I$369))","v":754.16033618080041},{"$f":"J627*(($C629*$J$331)+($C630*$J$369))","v":1365.0682287413561},{"$f":"K627*(($C629*$K$331)+($C630*$K$369))","v":1417.3782018996792},{"$f":"L627*(($C629*$L$331)+($C630*$L$369))","v":1360.5102914666272},{"$f":"M627*(($C629*$M$331)+($C630*$M$369))","v":174.66859356390663},{"$f":"N627*(($C629*$N$331)+($C630*$N$369))","v":494.9239863431664},{"$f":"O627*(($C629*$O$331)+($C630*$O$369))","v":1398.3154239255653},10744.715637371677,0.18809900073634639]
[null,"Irrigation","Sch 10",{"$f":"D627*(($C629*$D$332)+($C630*$D$370))","v":71.836958191625513},{"$f":"E627*(($C629*$E$332)+($C630*$E$370))","v":72.378576050598454},{"$f":"F627*(($C629*$F$332)+($C630*$F$370))","v":117.25128438906701},{"$f":"G627*(($C629*$G$332)+($C630*$G$370))","v":44.307754340517832},{"$f":"H627*(($C629*$H$332)+($C630*$H$370))","v":8.5583279406558859},{"$f":"I627*(($C629*$I$332)+($C630*$I$370))","v":1.1984176735093015},{"$f":"J627*(($C629*$J$332)+($C630*$J$370))","v":2.0015809087793137},{"$f":"K627*(($C629*$K$332)+($C630*$K$370))","v":2.0603276103017998},{"$f":"L627*(($C629*$L$332)+($C630*$L$370))","v":1.591941117803473},{"$f":"M627*(($C629*$M$332)+($C630*$M$370))","v":0.36130522803336451},{"$f":"N627*(($C629*$N$332)+($C630*$N$370))","v":29.758436795295122},{"$f":"O627*(($C629*$O$332)+($C630*$O$370))","v":110.01979360035557},461.32470384654255,8.0760365129357685E-3]
[null,"Traffic Signals","Sch 12",{"$f":"D627*(($C629*$D$333)+($C630*$D$371))","v":0.82000993688084511},{"$f":"E627*(($C629*$E$333)+($C630*$E$371))","v":0.6666175953013751},{"$f":"F627*(($C629*$F$333)+($C630*$F$371))","v":1.1051037285617811},{"$f":"G627*(($C629*$G$333)+($C630*$G$371))","v":1.0590645392173157},{"$f":"H627*(($C629*$H$333)+($C630*$H$371))","v":1.2201397857911489},{"$f":"I627*(($C629*$I$333)+($C630*$I$371))","v":1.0302932497945478},{"$f":"J627*(($C629*$J$333)+($C630*$J$371))","v":2.2464283416368209},{"$f":"K627*(($C629*$K$333)+($C630*$K$371))","v":2.1406390738894849},{"$f":"L627*(($C629*$L$333)+($C630*$L$371))","v":2.0975150714665736},{"$f":"M627*(($C629*$M$333)+($C630*$M$371))","v":0.24980197267220752},{"$f":"N627*(($C629*$N$333)+($C630*$N$371))","v":0.6692259185028665},{"$f":"O627*(($C629*$O$333)+($C630*$O$371))","v":1.8043675658739231},15.10920677958889,2.6450459863958797E-4]
[null,"Outdoor Lighting","Sch 12",{"$f":"D627*(($C629*$D$334)+($C630*$D$372))","v":2.3768234326138242},{"$f":"E627*(($C629*$E$334)+($C630*$E$372))","v":1.82722609741255},{"$f":"F627*(($C629*$F$334)+($C630*$F$372))","v":3.1296434110140678},{"$f":"G627*(($C629*$G$334)+($C630*$G$372))","v":3.3566935484738298},{"$f":"H627*(($C629*$H$334)+($C630*$H$372))","v":3.6338967560561581},{"$f":"I627*(($C629*$I$334)+($C630*$I$372))","v":3.2265093728464627},{"$f":"J627*(($C629*$J$334)+($C630*$J$372))","v":5.8804713382790883},{"$f":"K627*(($C629*$K$334)+($C630*$K$372))","v":5.5453903559000333},{"$f":"L627*(($C629*$L$334)+($C630*$L$372))","v":5.26061919631523},{"$f":"M627*(($C629*$M$334)+($C630*$M$372))","v":0.63124441292893474},{"$f":"N627*(($C629*$N$334)+($C630*$N$372))","v":1.8006377461082006},{"$f":"O627*(($C629*$O$334)+($C630*$O$372))","v":4.9538602683707209},41.623015936319099,7.2866029865168195E-4]
[null,"GS Dist - Small","Sch 23",{"$f":"D627*(($C629*$D$335)+($C630*$D$373))","v":241.90210361029057},{"$f":"E627*(($C629*$E$335)+($C630*$E$373))","v":176.74187318347975},{"$f":"F627*(($C629*$F$335)+($C630*$F$373))","v":284.17423535713158},{"$f":"G627*(($C629*$G$335)+($C630*$G$373))","v":251.52490126774589},{"$f":"H627*(($C629*$H$335)+($C630*$H$373))","v":256.61389313996625},{"$f":"I627*(($C629*$I$335)+($C630*$I$373))","v":237.40479846675231},{"$f":"J627*(($C629*$J$335)+($C630*$J$373))","v":491.87877145312666},{"$f":"K627*(($C629*$K$335)+($C630*$K$373))","v":459.42440957217923},{"$f":"L627*(($C629*$L$335)+($C630*$L$373))","v":490.64171411727335},{"$f":"M627*(($C629*$M$335)+($C630*$M$373))","v":54.802751344466891},{"$f":"N627*(($C629*$N$335)+($C630*$N$373))","v":163.68522205362748},{"$f":"O627*(($C629*$O$335)+($C630*$O$373))","v":437.80910259146395},3546.6037761575039,6.2087508764090964E-2]
[null,"Residential - Mobile Home ","Sch 25",{"$f":"D627*(($C629*$D$336)+($C630*$D$374))","v":2.5103724354281294},{"$f":"E627*(($C629*$E$336)+($C630*$E$374))","v":1.6946143237162785},{"$f":"F627*(($C629*$F$336)+($C630*$F$374))","v":2.1139504206226092},{"$f":"G627*(($C629*$G$336)+($C630*$G$374))","v":1.8439338945072483},{"$f":"H627*(($C629*$H$336)+($C630*$H$374))","v":2.1499547247788366},{"$f":"I627*(($C629*$I$336)+($C630*$I$374))","v":2.4491199848436582},{"$f":"J627*(($C629*$J$336)+($C630*$J$374))","v":5.3938983699145284},{"$f":"K627*(($C629*$K$336)+($C630*$K$374))","v":4.677748081903303},{"$f":"L627*(($C629*$L$336)+($C630*$L$374))","v":4.0274407609645628},{"$f":"M627*(($C629*$M$336)+($C630*$M$374))","v":0.46630308250688668},{"$f":"N627*(($C629*$N$336)+($C630*$N$374))","v":1.3386007015706138},{"$f":"O627*(($C629*$O$336)+($C630*$O$374))","v":4.156185790977001},32.822122571733658,5.7459021403187072E-4]
[null,"Cust A","Cust A",{"$f":"D627*(($C629*$D$337)+($C630*$D$375))","v":38.448502137724319},{"$f":"E627*(($C629*$E$337)+($C630*$E$375))","v":31.101699081450427},{"$f":"F627*(($C629*$F$337)+($C630*$F$375))","v":51.193810700328505},{"$f":"G627*(($C629*$G$337)+($C630*$G$375))","v":51.46587769257421},{"$f":"H627*(($C629*$H$337)+($C630*$H$375))","v":50.50430207524721},{"$f":"I627*(($C629*$I$337)+($C630*$I$375))","v":40.55467073514555},{"$f":"J627*(($C629*$J$337)+($C630*$J$375))","v":86.524990752824706},{"$f":"K627*(($C629*$K$337)+($C630*$K$375))","v":73.26644511631352},{"$f":"L627*(($C629*$L$337)+($C630*$L$375))","v":80.805647111023802},{"$f":"M627*(($C629*$M$337)+($C630*$M$375))","v":10.782615074165351},{"$f":"N627*(($C629*$N$337)+($C630*$N$375))","v":20.534916110795905},{"$f":"O627*(($C629*$O$337)+($C630*$O$375))","v":81.16693725733974},616.35041384493331,1.078994557514646E-2]
[null,"Cust B","Cust B",{"$f":"D627*(($C629*$D$338)+($C630*$D$376))","v":103.70419394401721},{"$f":"E627*(($C629*$E$338)+($C630*$E$376))","v":86.767059629816529},{"$f":"F627*(($C629*$F$338)+($C630*$F$376))","v":152.30598195808017},{"$f":"G627*(($C629*$G$338)+($C630*$G$376))","v":184.55659308274366},{"$f":"H627*(($C629*$H$338)+($C630*$H$376))","v":186.85186768003894},{"$f":"I627*(($C629*$I$338)+($C630*$I$376))","v":132.27934763173815},{"$f":"J627*(($C629*$J$338)+($C630*$J$376))","v":237.38401550997668},{"$f":"K627*(($C629*$K$338)+($C630*$K$376))","v":285.78567780607727},{"$f":"L627*(($C629*$L$338)+($C630*$L$376))","v":314.78215158875514},{"$f":"M627*(($C629*$M$338)+($C630*$M$376))","v":36.464811491863195},{"$f":"N627*(($C629*$N$338)+($C630*$N$376))","v":106.65248929086515},{"$f":"O627*(($C629*$O$338)+($C630*$O$376))","v":254.29573856060776},2081.8299281745799,3.6444903933115835E-2]
[null,"Cust C","Cust C",{"$f":"D627*(($C629*$D$339)+($C630*$D$377))","v":74.690179620956542},{"$f":"E627*(($C629*$E$339)+($C630*$E$377))","v":70.477075601976324},{"$f":"F627*(($C629*$F$339)+($C630*$F$377))","v":88.928773193685984},{"$f":"G627*(($C629*$G$339)+($C630*$G$377))","v":62.529125655252443},{"$f":"H627*(($C629*$H$339)+($C630*$H$377))","v":81.695139048645942},{"$f":"I627*(($C629*$I$339)+($C630*$I$377))","v":88.727967932107063},{"$f":"J627*(($C629*$J$339)+($C630*$J$377))","v":178.62938644761425},{"$f":"K627*(($C629*$K$339)+($C630*$K$377))","v":199.15128174129748},{"$f":"L627*(($C629*$L$339)+($C630*$L$377))","v":101.62694247842926},{"$f":"M627*(($C629*$M$339)+($C630*$M$377))","v":18.577760004304505},{"$f":"N627*(($C629*$N$339)+($C630*$N$377))","v":65.737368655154441},{"$f":"O627*(($C629*$O$339)+($C630*$O$377))","v":165.95197157033448},1196.7229719497586,2.0950056081432397E-2]
[null,"Total",null,{"$f":"SUM(D633:D645)","v":4142.9151436294396},3104.9754573771038,4569.9984223342553,4160.8324037118546,4206.88880774671,3978.6863738363209,7777.4670968133523,7355.1403975546864,7170.8970529836006,851.47430953034188,2563.5477111430077,7239.8388008597422,57122.661977520409,{"$f":"SUM(Q633:Q645)","v":1}]
[null,"check",null,{"$f":"+D627-D646","v":0},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Revenues","index":33,"n_rows":198,"n_cols":22,"rows_kept":198,"cut":false,"hidden":false,"merged":[]}
[null,"Revenues"]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-31"]
[null,"Cost Of Service By Rate Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate Schedule","Revenue"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"}]
[null,{"$f":"Inputs!$C$7","v":"Monthly Wgt Factors"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential"]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,580651434.14551759]
[null,"Revenue - Normalized",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,275720.07616672688]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,23314582.10712399]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P",null,null,null,25,911172.98863170727]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AGA",38656.089999999997]
[null,null,null,null,{"$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$10","v":"General"},{"$f":"'Hot Sheet'!$R$10","v":"Mobile"},null,null,null,null,null,null,null,"Total",{"$f":"SUM(V6:V10)","v":605191565.40744007}]
[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$11","v":"Home Park"},{"$f":"'Hot Sheet'!S$11","v":"Industrial"},{"$f":"'Hot Sheet'!T$11","v":"Industrial"},{"$f":"'Hot Sheet'!U$11","v":"Industrial"}]
["Line","Class",null,{"$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$12","v":"Sch 25"},{"$f":"'Hot Sheet'!S$12","v":"Cust A"},{"$f":"'Hot Sheet'!T$12","v":"Cust B"},{"$f":"'Hot Sheet'!U$12","v":"Cust C"},"Total","check",null,null,"Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,351398578.94651121]
[1,"Residential",null,{"$f":"SUM($V$6:$V$8)","v":604241736.32880831},0,0,0,0,0,0,0,0,{"$f":"$V$9","v":911172.98863170727},0,0,0,{"$f":"SUM(D15:P15)","v":605152909.31744003},{"$f":"+Q15+V10-V11","v":0},null,null,"6A",19707106.734994758]
[{"$f":"A15+1","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6B",639499.18208571943]
[{"$f":"A16+1","v":3},"Commercial",null,0,{"$f":"SUM($V$14:$V$16)","v":371745184.86359167},{"$f":"$V$17","v":62299788.926940732},0,{"$f":"SUM($V$18:$V$19)","v":14846283.35033671},0,0,0,{"$f":"$V$20","v":109284086.02369452},0,0,0,0,{"$f":"SUM(D17:P17)","v":558175343.16456366},{"$f":"+Q17+V21+V22-V23","v":0},null,null,8,62299788.926940732]
[4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,13532997.20004593]
[5,"Industrial",null,0,{"$f":"SUM($V$26:$V$28)","v":59928167.340656474},{"$f":"$V$29","v":64721283.688820906},0,{"$f":"SUM($V$30:$V$31)","v":161894747.9940528},{"$f":"$V$32","v":13221922.649592323},0,0,{"$f":"$V$34","v":5243036.103833843},0,{"$f":"$V$36","v":10725335.847366441},{"$f":"$V$37","v":27322204.192639999},{"$f":"$V$38","v":18918328.810000002},{"$f":"SUM(D19:P19)","v":361975026.62696284},{"$f":"Q19+V33+V35+V39+V40-V41","v":0},null,null,"9A",1313286.15029078]
[6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,109284086.02369452]
[7,"Lighting",null,0,0,0,{"$f":"SUM($V$44:$V$46,$V$49:$V$50)","v":13381663.414711336},0,0,{"$f":"$V$47","v":524612.77142473403},{"$f":"$V$48","v":1112425.1399999999},0,0,0,0,0,{"$f":"SUM(D21:P21)","v":15018701.326136071},{"$f":"Q21+V51-V52","v":0},null,null,31,714161.48269308568]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AGA",3483633.4799999995]
[9,"OSPA",null,0,{"$f":"+$V$55","v":163190.10589239121},{"$f":"$V$56","v":0},0,{"$f":"+$V$57","v":20657167.178057365},0,0,0,{"$f":"+$V$58","v":3008.6074444403644},0,0,0,0,{"$f":"SUM(D23:P23)","v":20823365.891394194},{"$f":"Q23-V59","v":0},null,null,"Total",{"$f":"SUM(V14:V22)","v":562373138.12725675}]
[10]
[11,"Interdepartmental",null,0,{"$f":"+V64","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D25:P25)","v":0},{"$f":"Q25","v":0},null,null,"Industrial"]
[12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,53710510.104924753]
[13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6A",5679015.9707715651]
[14,"Total Revenues  ",null,{"$f":"D15+D17+D19+D21+D23+D25","v":604241736.32880831},431836542.31014055,127021072.61576164,13381663.414711336,197398198.52244687,13221922.649592323,524612.77142473403,1112425.1399999999,{"$f":"L15+L17+L19+L21+L23+L25","v":114530130.73497279},911172.98863170727,10725335.847366441,27322204.192639999,18918328.810000002,1561145346.3264968,0,null,null,"6B",538641.26496015524]
[15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,64721283.688820906]
[16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,160434502.53114191]
[17,"Total AGA Revenues",null,{"$f":"D85","v":38597.89},{"$f":"E85","v":2554756.5900000003},{"$f":"F85","v":642241.85},0,{"$f":"G85","v":726570.82000000007},0,{"$f":"$H$85","v":4661.6400000000003},0,{"$f":"I85","v":702583.53999999992},{"$f":"J85","v":58.2},0,0,0,{"$f":"SUM(D31:P31)","v":4669470.53},null,null,null,"9A",1460245.4629108901]
[18,"Misc Revenues",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,13221922.649592323]
[19,"Gross Receipts Adj.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,21,298957.51878011145]
[20,"Commercial Vol Discount",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,23,5243036.103833843]
[21,"Industrial Vol Discount",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,31,534203.86552038917]
[22,"Unbilled Revenue Adj.",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Cust A",10725335.847366441]
[23,"Firm Revenue",null,{"$f":"D28+D31+D32+D33+D34+D35+D36","v":604280334.21880829},434391298.90014052,127663314.46576163,13381663.414711336,198124769.34244686,13221922.649592323,529274.41142473405,1112425.1399999999,{"$f":"L28+L31+L32+L33+L34+L35+L36","v":115232714.2749728},{"$f":"M28+M31+M32+M33+M34+M35+M36","v":911231.18863170722},{"$f":"N28+N31+N32+N33+N34+N35+N36","v":10725335.847366441},{"$f":"O28+O31+O32+O33+O34+O35+O36","v":27322204.192639999},{"$f":"P28+P31+P32+P33+P34+P35+P36","v":18918328.810000002},1565814816.8564963,null,null,null,"Cust B",27322204.192639999]
[24,null,null,{"$f":"+D37/$Q$37","v":0.38592068979903471},{"$f":"+E37/$Q$37","v":0.27742188554085678},8.1531553470707577E-2,8.5461341089977296E-3,0.12653141815339239,8.4441164480333845E-3,3.3801852283355991E-4,7.1044489298759225E-4,7.3592811253575988E-2,5.819533566945545E-4,6.8496834567566851E-3,1.7449192521687591E-2,1.2082098474441647E-2,1.0000000000000002,null,null,null,"Cust C",18918328.810000002]
[25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ind Cust",31012860.925681792]
[26,"Non-Firm",null,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D40:P40)","v":0},null,null,null,"AGA",1142519.33]
[27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(V26:V40)","v":394963568.26694512}]
[28]
[29,"Total Revenue",null,{"$f":"D37+D40","v":604280334.21880829},434391298.90014052,127663314.46576163,13381663.414711336,198124769.34244686,13221922.649592323,529274.41142473405,1112425.1399999999,{"$f":"L37+L40","v":115232714.2749728},{"$f":"M37+M40","v":911231.18863170722},{"$f":"N37+N40","v":10725335.847366441},{"$f":"O37+O40","v":27322204.192639999},{"$f":"P37+P40","v":18918328.810000002},{"$f":"SUM(D43:P43)","v":1565814816.8564963},null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,3107328.1258999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,6133833.7942999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,4122467.4528999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS 15",524612.77142473403]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," MONL 15",1112425.1399999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pole Top ",578.68161133694673]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," 77",17455.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AGA",4661.6400000000003]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting",{"$f":"SUM(V44:V51)","v":15023362.966136072}]
[null,"Cost Of Service By Rate Schedule"]
[null,{"$f":"Inputs!$C$5","v":"State of Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OSPA"]
[null,{"$f":"Inputs!$C$7","v":"Monthly Wgt Factors"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,163190.10589239121]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,"Revenue - AGA Spread",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,20657167.178057365]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,3008.6074444403644]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(V55:V58)","v":20823365.891394194}]
[null,"A",null,"B","C","D","E","F","G","H","I"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interdeprtmental"]
[null,null,null,null,"General",{"$f":"F11","v":"General"},"General","Traffic","General","Mobile",null,null,null,null,null,null,null,null,null,null,6,0]
[null,"Customer",null,"Residential","Large Dist.",{"$f":"F12","v":"+1 MW"},"Transmission","Signals","Small Dist.","Home Park","Total Firm",null,null,null,null,null,null,null,null,null,"AGA",0]
["Line","Classes",null,"Schedule 1","Schedule 6",{"$f":"F13","v":"Sch 8"},"Schedule 9","Schedule 15","Schedule 23","Schedule 25","Revenues",null,null,null,null,null,null,null,null,null,"Total",0]
[]
[1,"Firm Revenues ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"V59+V52+V41+V23+V11","v":1598375000.6591721}]
[{"$f":"A66+1","v":2}]
[{"$f":"A67+1","v":3},"  Residential",null,{"$f":"$D$15","v":604241736.32880831},null,null,null,null,null,{"$f":"$M$15","v":911172.98863170727},{"$f":"SUM(D68:J68)","v":605152909.31744003},null,null,null,null,null,null,null,null,null,"less:       Sch 31",-853998]
[4,"  Commercial",null,null,{"$f":"$E$17","v":371745184.86359167},{"$f":"$F$17","v":62299788.926940732},{"$f":"$H$17","v":14846283.35033671},null,{"$f":"$L$17","v":109284086.02369452},null,{"$f":"SUM(D69:J69)","v":558175343.16456366},null,null,null,null,null,null,null,null,null,"           Sch 21",-298445]
[5,"  Industrial",null,null,{"$f":"$E$19","v":59928167.340656474},{"$f":"$F$19","v":64721283.688820906},{"$f":"$H$19","v":161894747.9940528},null,{"$f":"$L$19","v":5243036.103833843},null,{"$f":"SUM(D70:J70)","v":291787235.12736404},null,null,null,null,null,null,null,null,null,"Ind cust",-23827893.7903492]
[6,"  Lighting",null,null,null,null,null,{"$f":"J28","v":524612.77142473403},null,null,{"$f":"SUM(D71:J71)","v":524612.77142473403},null,null,null,null,null,null,null,null,null,"AGA",-3478507.38]
[7,"  Interdepartmental",null,null,null,null,null,null,{"$f":"$L$25","v":0},null,{"$f":"SUM(D72:J72)","v":0}]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADJ TOTAL",{"$f":"SUM(V66:V72)","v":1569916156.4888227}]
[9,"Total Firm Revenue",null,{"$f":"SUM(D68:D72)","v":604241736.32880831},431673352.20424813,127021072.61576164,176741031.3443895,524612.77142473403,114527122.12752835,911172.98863170727,{"$f":"SUM(K68:K72)","v":1455640100.3807926}]
[10]
[11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Pricing - Tables 3 & 4"]
[12,"AGA Revenues "]
[13]
[14,"  Residential",null,{"$f":"ROUND((D68/$K$68)*$K$79,2)","v":38597.89},null,null,null,null,null,{"$f":"ROUND((J68/$K$68)*$K$79,2)","v":58.2},{"$f":"V10","v":38656.089999999997}]
[15,"  Commercial",null,null,{"$f":"ROUND((E69/$K$69)*$K$80,2)","v":2320102.4300000002},{"$f":"ROUND((F69/$K$69)*$K$80,2)","v":388819.81},{"$f":"ROUND((G69/$K$69)*$K$80,2)","v":92657.279999999999},null,{"$f":"ROUND((I69/$K$69)*$K$80,2)","v":682053.96},null,{"$f":"V22","v":3483633.4799999995}]
[16,"  Industrial",null,null,{"$f":"ROUND((E70/$K$70)*$K$81,2)","v":234654.16},{"$f":"ROUND((F70/$K$70)*$K$81,2)","v":253422.04},{"$f":"ROUND((G70/$K$70)*$K$81,2)","v":633913.54},null,{"$f":"ROUND((I70/$K$70)*$K$81,2)","v":20529.580000000002},null,{"$f":"V40","v":1142519.33}]
[17,"  Lighting",null,null,null,null,null,{"$f":"ROUND((H71/$K$71)*$K$82,2)","v":4661.6400000000003},null,null,{"$f":"V51","v":4661.6400000000003}]
[18,"  Interdepartmental",null,null,null,null,null,null,null,null,{"$f":"V63","v":0}]
[19]
[20,"Total AGA Revenues",null,{"$f":"SUM(D79:D83)","v":38597.89},2554756.5900000003,642241.85,726570.82000000007,{"$f":"SUM(H79:H83)","v":4661.6400000000003},702583.53999999992,58.2,{"$f":"SUM(K79:K83)","v":4669470.5399999991}]
[]
[]
[]
[]
[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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Summary Of Sales For Resale / Other Electric Revenue"]
[null,"Determination Of Situs Allocations"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
[]
[null,null,null,null,null,"General",{"$f":"F62","v":"General"},"Street","General",null,"Traffic","Outdoor","General","Mobile"]
[null,null,null,null,"Residential","Large Dist.",{"$f":"F63","v":"+1 MW"},"& Area","Transmission","Irrigation","Signals","Lighting","Small Dist.","Home Park","Industrial",{"$f":"O12","v":"Industrial"},{"$f":"P12","v":"Industrial"}]
["ACCT","DESCRIPTION",null,"Total","Schedule 1","Schedule 6",{"$f":"F64","v":"Sch 8"},"Sch. 7,11,12","Schedule 9","Schedule 10","Schedule 15","Schedule 15","Schedule 23","Schedule 25","Cust A","Cust B","Cust C","Check"]
[]
[]
["450","Forfeited Discounts & Int"]
[null,"257 Residential Discounts","F43",{"$f":"$F142","v":2102047.4323127437},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!F$148)*$D107","v":2102015.5198925631},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!G$148)*D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!H$148)*$D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!I$148)*$D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!J$148)*$D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!K$148)*$D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!L$148)*$D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!M$148)*$D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!N$148)*$D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!O$148)*$D107","v":31.912420180842609},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!P$148)*$D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!Q$148)*$D107","v":0},{"$f":"VLOOKUP($C107,FactSum,'COS Factor Table'!R$148)*$D107","v":0},{"$f":"SUM(E107:Q107)-D107","v":0}]
[null,"258 Commercial Discounts","F44",{"$f":"$F143","v":623859.95653373701},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!F$148)*$D108","v":0},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!G$148)*D108","v":95034.319074582148},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!H$148)*$D108","v":1124.1077555733764},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!I$148)*$D108","v":0},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!J$148)*$D108","v":195.47085102265791},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!K$148)*$D108","v":0},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!L$148)*$D108","v":0},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!M$148)*$D108","v":0},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!N$148)*$D108","v":527506.05885255884},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!O$148)*$D108","v":0},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!P$148)*$D108","v":0},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!Q$148)*$D108","v":0},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!R$148)*$D108","v":0},{"$f":"SUM(E108:Q108)-D108","v":0}]
[null,"259 Industrial Discounts","F45",{"$f":"$F144","v":162893.18529865416},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!F$148)*$D109","v":0},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!G$148)*$D109","v":29395.741686449805},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!H$148)*$D109","v":2438.2255327191724},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!I$148)*$D109","v":0},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!J$148)*$D109","v":2575.2608265389063},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!K$148)*$D109","v":55280.371759299393},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!L$148)*$D109","v":0},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!M$148)*$D109","v":0},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!N$148)*$D109","v":73143.423657335792},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!O$148)*$D109","v":0},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!P$148)*$D109","v":20.053945437032315},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!Q$148)*$D109","v":20.053945437032315},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!R$148)*$D109","v":20.053945437032315},{"$f":"SUM(E109:Q109)-D109","v":0}]
[null,"260 Other Discounts","F46",{"$f":"$F145","v":68454.515854864992},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!F$148)*$D110","v":0},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!G$148)*D110","v":0},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!H$148)*$D110","v":0},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!I$148)*$D110","v":53956.048989634677},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!J$148)*$D110","v":0},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!K$148)*$D110","v":0},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!L$148)*$D110","v":12130.747998319046},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!M$148)*$D110","v":2367.7188669112747},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!N$148)*$D110","v":0},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!O$148)*$D110","v":0},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!P$148)*$D110","v":0},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!Q$148)*$D110","v":0},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!R$148)*$D110","v":0},{"$f":"SUM(E110:Q110)-D110","v":0}]
[null,"Total Account 450",null,{"$f":"IF(G146=0,SUM(D106:D110),\" Error\")","v":2957255.09},{"$f":"SUM(E106:E110)","v":2102015.5198925631},124430.06076103196,3562.3332882925488,53956.048989634677,2770.7316775615641,55280.371759299393,12130.747998319046,2367.7188669112747,{"$f":"SUM(M106:M110)","v":600649.48250989465},{"$f":"SUM(N106:N110)","v":31.912420180842609},{"$f":"SUM(O106:O110)","v":20.053945437032315},{"$f":"SUM(P106:P110)","v":20.053945437032315},{"$f":"SUM(Q106:Q110)","v":20.053945437032315},{"$f":"SUM(E111:Q111)-D111","v":0}]
[]
[]
["451","Misc. Service Revenues"]
[null,"  70 Returned Checks","F40",{"$f":"$F149","v":351271.03510400961},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!F$148)*$D115","v":304800.72431955743},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!G$148)*$D115","v":6349.9540838391395},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!H$148)*$D115","v":120.31316897536885},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!I$148)*$D115","v":4286.4097073024586},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!J$148)*$D115","v":69.194532878262294},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!K$148)*$D115","v":1195.8651792476683},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!L$148)*$D115","v":963.69836099051054},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!M$148)*$D115","v":188.09778190470101},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!N$148)*$D115","v":33290.849075169885},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!O$148)*$D115","v":4.62742957597575},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!P$148)*$D115","v":0.43382152274772517},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!Q$148)*$D115","v":0.43382152274772517},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!R$148)*$D115","v":0.43382152274772517},{"$f":"SUM(E115:Q115)-D115","v":0}]
[null,"  72 Misc. Service Revenue","F21",1226140.4851374531,{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!F$148)*$D116","v":720148.44476315426},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!G$148)*D116","v":298511.67261097586},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!H$148)*$D116","v":78880.535463340435},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!I$148)*$D116","v":4685.4653817611188},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!J$148)*$D116","v":0},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!K$148)*$D116","v":32896.443924142266},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!L$148)*$D116","v":129.47355232558607},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!M$148)*$D116","v":789.70774717057748},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!N$148)*$D116","v":88350.747900908071},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!O$148)*$D116","v":1747.9937936749086},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!P$148)*$D116","v":0},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!Q$148)*$D116","v":0},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!R$148)*$D116","v":0},0]
[null,"     -  Fac Chg Buyout","A",326299.19750825671,0,{"$f":"E198","v":204159.79873452894},{"$f":"F198","v":39237.557725311883},0,{"$f":"G198","v":22805.944530074874},{"$f":"I198","v":1214.6215176326943},0,0,{"$f":"H198","v":58881.275000708287},0,0,0,0,0]
[null,"  73 Temp. Service Connect","F44",267780.95995706203,{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!F$148)*$D118","v":0},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!G$148)*D118","v":40791.817016197841},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!H$148)*$D118","v":482.50356627327301},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!I$148)*$D118","v":0},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!J$148)*$D118","v":83.902439293105331},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!K$148)*$D118","v":0},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!L$148)*$D118","v":0},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!M$148)*$D118","v":0},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!N$148)*$D118","v":226422.73693529781},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!O$148)*$D118","v":0},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!P$148)*$D118","v":0},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!Q$148)*$D118","v":0},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!R$148)*$D118","v":0},0]
[null,"145 Connect Fee","F43",1276976.6534915888,{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!F$148)*$D119","v":1276957.26695687},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!G$148)*D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!H$148)*$D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!I$148)*$D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!J$148)*$D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!K$148)*$D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!L$148)*$D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!M$148)*$D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!N$148)*$D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!O$148)*$D119","v":19.386534718921045},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!P$148)*$D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!Q$148)*$D119","v":0},{"$f":"VLOOKUP($C119,FactSum,'COS Factor Table'!R$148)*$D119","v":0},0]
[null,"146 Reconnect Fee","F40",238392.96880161978,{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!F$148)*$D120","v":206855.51127751937},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!G$148)*$D120","v":4309.4484159565218},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!H$148)*$D120","v":81.65151883210801},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!I$148)*$D120","v":2909.0071013721658},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!J$148)*$D120","v":46.95943721293731},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!K$148)*$D120","v":811.58371137238896},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!L$148)*$D120","v":654.02179612605505},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!M$148)*$D120","v":127.65410230873154},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!N$148)*$D120","v":22593.107748284758},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!O$148)*$D120","v":3.1404430320041712},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!P$148)*$D120","v":0.29441653425039011},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!Q$148)*$D120","v":0.29441653425039011},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!R$148)*$D120","v":0.29441653425039011},0]
[null,"Total Account 451",null,{"$f":"IF(G157=0,SUM(D115:D120),\" Error\")","v":3686861.29999999},{"$f":"SUM(E115:E120)","v":2508761.9473171011},{"$f":"SUM(F115:F120)","v":554122.69086149835},118802.56144273306,11880.882190435745,23006.00093945918,36118.514332395018,1747.1937094421517,1105.45963138401,{"$f":"SUM(M115:M120)","v":429538.71666036878},{"$f":"SUM(N115:N120)","v":1775.1482010018096},{"$f":"SUM(O115:O120)","v":0.72823805699811528},{"$f":"SUM(P115:P120)","v":0.72823805699811528},{"$f":"SUM(Q115:Q120)","v":0.72823805699811528},0]
[]
[]
["454","Rent From Electric Prop"]
[null,"  75 All Other","F20",{"$f":"$F158","v":3579169.6661869618},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!F$148)*$D125","v":1778052.742936312},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!G$148)*D125","v":1155190.8554297686},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!H$148)*$D125","v":334571.26877944445},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!I$148)*$D125","v":2570.093778068594},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!J$148)*$D125","v":0},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!K$148)*$D125","v":33628.066455164422},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!L$148)*$D125","v":632.23158182290354},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!M$148)*$D125","v":492.33407807866763},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!N$148)*$D125","v":270956.04734197783},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!O$148)*$D125","v":3076.0258063245224},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!P$148)*$D125","v":0},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!Q$148)*$D125","v":0},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!R$148)*$D125","v":0},{"$f":"SUM(E125:Q125)-D125","v":0}]
[null,"  76 Temp Service Connect","F44",{"$f":"$F159","v":-4190.0886869601436},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!F$148)*$D126","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!G$148)*D126","v":-638.28784177756938},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!H$148)*$D126","v":-7.5499495363066309},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!I$148)*$D126","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!J$148)*$D126","v":-1.3128590686461517},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!K$148)*$D126","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!L$148)*$D126","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!M$148)*$D126","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!N$148)*$D126","v":-3542.9380365776215},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!O$148)*$D126","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!P$148)*$D126","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!Q$148)*$D126","v":0},{"$f":"VLOOKUP($C126,FactSum,'COS Factor Table'!R$148)*$D126","v":0},{"$f":"SUM(E126:Q126)-D126","v":0}]
[null,"Total  Account 454",null,{"$f":"IF(G160=0,SUM(D125:D126),\" Error\")","v":3574979.5775000015},{"$f":"SUM(E125:E126)","v":1778052.742936312},1154552.567587991,334563.71882990812,2570.093778068594,-1.3128590686461517,33628.066455164422,632.23158182290354,492.33407807866763,{"$f":"SUM(M125:M126)","v":267413.10930540023},{"$f":"SUM(N125:N126)","v":3076.0258063245224},{"$f":"SUM(O125:O126)","v":0},{"$f":"SUM(P125:P126)","v":0},{"$f":"SUM(Q125:Q126)","v":0},{"$f":"SUM(E127:Q127)-D127","v":0}]
[]
[]
["456","Other Electric Revenues"]
[null,"  79 Other Electric Revenues","F10",{"$f":"$F163","v":-419524},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!F$148)*$D131","v":-147417.49766888551},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!G$148)*$D131","v":-118625.07557305841},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!H$148)*$D131","v":-37632.575006961306},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!I$148)*$D131","v":-998.44166982207821},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!J$148)*$D131","v":-66393.601199309502},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!K$148)*$D131","v":-3536.7701324784048},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!L$148)*$D131","v":-87.637099279422046},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!M$148)*$D131","v":-180.35543304319813},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!N$148)*$D131","v":-26607.205899658318},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!O$148)*$D131","v":-267.22739136124829},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!P$148)*$D131","v":-3426.2012256660396},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!Q$148)*$D131","v":-8202.7541893149883},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!R$148)*$D131","v":-6148.6575111615393},{"$f":"SUM(E131:Q131)-D131","v":0}]
[null," 163 Billing Services","F40",{"$f":"$F164","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!F$148)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!G$148)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!H$148)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!I$148)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!J$148)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!K$148)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!L$148)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!M$148)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!N$148)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!O$148)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!P$148)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!Q$148)*$D132","v":0},{"$f":"VLOOKUP($C132,FactSum,'COS Factor Table'!R$148)*$D132","v":0},{"$f":"SUM(E132:Q132)-D132","v":0}]
[null,"Total  Account 456",null,{"$f":"IF(G165=0,SUM(D131:D132),\" Error\")","v":-419524},{"$f":"E131+E132","v":-147417.49766888551},-118625.07557305841,-37632.575006961306,-998.44166982207821,-66393.601199309502,-3536.7701324784048,-87.637099279422046,-180.35543304319813,{"$f":"M131+M132","v":-26607.205899658318},{"$f":"N131+N132","v":-267.22739136124829},{"$f":"O131+O132","v":-3426.2012256660396},{"$f":"P131+P132","v":-8202.7541893149883},{"$f":"Q131+Q132","v":-6148.6575111615393},{"$f":"SUM(E133:Q133)-D133","v":0}]
[]
[]
[]
[]
[null,null,null,"305 Report"]
[null,null,null,"2010-06-10",null,"JAM Data"]
[]
[450,"Forfeited Discounts & Int"]
[null," Residential Discounts","F43",2086383.81,{"$f":"D142/$D$146","v":0.71081031846757048},{"$f":"E142*$F$146","v":2102047.4323127437}]
[null," Commercial Discounts","F44",619211.19999999995,{"$f":"D143/$D$146","v":0.21095912849835929},{"$f":"E143*$F$146","v":623859.95653373701}]
[null," Industrial Discounts","F45",161679.37,{"$f":"D144/$D$146","v":5.5082561477188687E-2},{"$f":"E144*$F$146","v":162893.18529865416}]
[null," Other Forfeited Discounts","F46",67944.42,{"$f":"D145/$D$146","v":2.3147991556881551E-2},{"$f":"E145*$F$146","v":68454.515854864992}]
[null,"Total Account 450",null,{"$f":"SUM(D142:D145)","v":2935218.8},{"$f":"SUM(E141:E145)","v":1},{"$f":"'Func Study'!$H$297","v":2957255.09}]
[]
[451,"Misc. Service Revenues"]
[null,"Returned Checks","F40",436280,{"$f":"D149/$D$155","v":9.5276444249207462E-2},{"$f":"E149*$F$155","v":351271.03510400961}]
[null," Misc. Service Revenue","F21",1522871.28,0.3325702773623343,{"$f":"E150*$F$155","v":1226140.4851374531}]
[null," Fac Chg Buyout","A",405264.88,8.8503247330800755E-2,326299.19750825671]
[null," Temp. Service Connect","F44",332585,7.2631145618920562E-2,267780.95995706203]
[null," Connect Fee","F43",1586010,0.34635874517210402,1276976.6534915888]
[null," Reconnect Fee","F40",296085,6.4660140266632873E-2,238392.96880161978]
[null,"Total Account 451",null,{"$f":"SUM(D149:D154)","v":4579096.16},{"$f":"SUM(E149:E154)","v":1},{"$f":"'Func Study'!$H$302","v":3686861.29999999}]
[]
[454,"Rent From Electric Property"]
[null," Rent on Electric Property","F20",{"$f":"D160-D159","v":6583926.8999999994},{"$f":"D158/D160","v":1.0011720594750615},{"$f":"E158*F160","v":3579169.6661869618}]
[null," Temp Service Connect","F44",-7707.72,{"$f":"D159/D160","v":-1.1720594750614746E-3},{"$f":"E159*F160","v":-4190.0886869601436}]
[null,"Total  Account 454",null,6576219.1799999997,{"$f":"SUM(E158:E159)","v":1},{"$f":"'Func Study'!$H$312","v":3574979.5775000015}]
[]
[456,"Other Electric Revenues"]
[null," Other Electric Revenues","F10",{"$f":"+D165-D164","v":55080466.939999998},{"$f":"D163/$D$165","v":1},{"$f":"ROUND(E163*$F$165,0)","v":-419524}]
[null," Billing Services","F40",0,{"$f":"D164/$D$165","v":0},{"$f":"ROUND(E164*$F$165,0)","v":0}]
[null,"Total  Account 456",null,55080466.939999998,{"$f":"E164+E163","v":1},{"$f":"ROUND('Func Study'!$H$319,0)","v":-419524}]
[]
[]
[]
[]
[null,"STATE SPECIFIC REVENUE CREDIT",null,null,"Description","Amount"]
[null,"Industrial cust revenues",null,null,null,{"$f":"+V39","v":31012860.925681792}]
[null,"Schedule 21 - Electric Furnace revenues",null,null,null,{"$f":"V33","v":298957.51878011145}]
[null,"Schedule 31 - Commerical revenues",null,null,null,{"$f":"+V21","v":714161.48269308568}]
[null,"                     - Industrial revenues",null,null,null,{"$f":"+V35","v":534203.86552038917}]
[null,null,null,null,null,{"$f":"SUM(F171:F174)","v":32560183.79267538}]
[]
[]
[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":13167.416666666668},{"$f":"'Cust Factors'!F17","v":155.74999999999966},{"$f":"'Cust Factors'!H17","v":27.0833333333333},{"$f":"'Cust Factors'!L17","v":73088.250000000029},0,{"$f":"SUM(E186:I186)","v":86438.500000000029},{"$f":"J186/J193","v":0.91412965024204662},{"$f":"K186*$L$195","v":298279.7712924832}]
[null,null,null,"Revenues",{"$f":"E17","v":371745184.86359167},{"$f":"F17","v":62299788.926940732},{"$f":"H17","v":14846283.35033671},{"$f":"L17","v":109284086.02369452},null,{"$f":"SUM(E187:I187)","v":558175343.16456366}]
[]
[null,"Industrial",null,"Customers",{"$f":"'Cust Factors'!E18","v":1465.8333333333301},{"$f":"'Cust Factors'!F18","v":121.583333333333},{"$f":"'Cust Factors'!H18","v":128.416666666667},{"$f":"'Cust Factors'!L18","v":3647.3333333333298},{"$f":"'Cust Factors'!I19","v":2756.5833333333367},{"$f":"SUM(E189:I189)","v":8119.7499999999964},{"$f":"J189/J193","v":8.5870349757953365E-2},{"$f":"K189*$L$195","v":28019.42621577351}]
[null,null,null,"Revenues",{"$f":"E19","v":59928167.340656474},{"$f":"F19","v":64721283.688820906},{"$f":"H19","v":161894747.9940528},{"$f":"L19","v":5243036.103833843},{"$f":"I19","v":13221922.649592323},{"$f":"SUM(E190:I190)","v":305009157.77695638}]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J186+J189","v":94558.250000000029},{"$f":"K186+K189","v":1}]
[]
[null,"Commercial - FAC CHG Buyout Alloc. by Sch.",null,null,{"$f":"(E187/$J$187)*$L$186","v":198654.5448094125},{"$f":"(F187/$J$187)*$L$186","v":33291.987939387014},{"$f":"(G187/$J$187)*$L$186","v":7933.610928020249},{"$f":"(H187/$J$187)*$L$186","v":58399.627615663419},null,{"$f":"SUM(E195:I195)","v":298279.77129248314},null,{"$f":"F151","v":326299.19750825671}]
[null,"Industrial - FAC CHG Buyout Alloc. by Sch.",null,null,{"$f":"(E190/$J$190)*$L$189","v":5505.2539251164508},{"$f":"(F190/$J$190)*$L$189","v":5945.5697859248685},{"$f":"(G190/$J$190)*$L$189","v":14872.333602054625},{"$f":"(H190/$J$190)*$L$189","v":481.64738504486922},{"$f":"(I190/$J$190)*$L$189","v":1214.6215176326943},{"$f":"SUM(E196:I196)","v":28019.426215773507}]
[]
[null,"Total By Schedule",null,null,{"$f":"E195+E196","v":204159.79873452894},39237.557725311883,22805.944530074874,58881.275000708287,1214.6215176326943,326299.19750825665]

{"sheet":"TransInvest","index":34,"n_rows":62,"n_cols":12,"rows_kept":62,"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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Transmission Direct Assignments"]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K"]
[]
[null,"Customers By","Account","Account","Account","Account","Account","Account","Account","Account","Account","Total"]
["Line","Rate Schedule","350","352","353","354","355","356","357","358","359"]
[]
[1,"Ashgrove Cement",66452,0,0,0,1143339,629441,0,0,0,{"$f":"SUM(C14:K14)","v":1839232}]
[{"$f":"+A14+1","v":2}]
[{"$f":"+A15+1","v":3},"Canyon Fuels",31413,0,0,0,563216,426659,0,0,12426,{"$f":"SUM(C16:K16)","v":1033714}]
[4]
[5,"Dugway Prov Grounds",436.33,0,0,0,73792.009999999995,30515.29,0,0,0,{"$f":"SUM(C18:K18)","v":104743.63}]
[6]
[7,"Fairchild Semiconductor",1311,4921,0,0,79891,63971,0,0,0,{"$f":"SUM(C20:K20)","v":150094}]
[8]
[9,"GSLM",489.98,0,0,0,43623.74,42217.36,0,0,0,{"$f":"SUM(C22:K22)","v":86331.08}]
[10]
[11,"Hill AFB",5121,0,0,0,19010,47272,0,0,0,{"$f":"SUM(C24:K24)","v":71403}]
[12]
[13,"Interwest Mining",37.96,0,0,0,419420.04,110678.97,0,0,0,{"$f":"SUM(C26:K26)","v":530136.97}]
[14]
[15,"Kimberly Clark",14722,0,0,0,70286,71136,0,0,0,{"$f":"SUM(C28:K28)","v":156144}]
[16]
[17,"Phillips Petroleum",27058,9541,170096,3952,216901,163117,0,0,772,{"$f":"SUM(C30:K30)","v":591437}]
[18]
[19,"SF Phosphates",2505,0,0,0,96366,156645,0,0,0,{"$f":"SUM(C32:K32)","v":255516}]
[20]
[21,"Texaco",6335,2234,39822,925,50780,38188,0,0,181,{"$f":"SUM(C34:K34)","v":138465}]
[22]
[23,"Moab Salt",661.65,0,0,0,103545,88962,0,0,0,{"$f":"SUM(C36:K36)","v":193168.65}]
[24]
[25,"Thiokol / Autoliv",477913.48,151055,3137003,0,1861683.48,1068274,0,0,0,{"$f":"SUM(C38:K38)","v":6695928.96}]
[26]
[27,"University of Utah",2020,0,0,0,109695,59011,0,0,0,{"$f":"SUM(C40:K40)","v":170726}]
[28]
[29,"Vulcraft",10340,0,0,0,147923,125511,0,0,0,{"$f":"SUM(C42:K42)","v":283774}]
[30]
[31,"Weber State University",0,0,0,0,1830.5,1024.68,0,0,0,{"$f":"SUM(C44:K44)","v":2855.1800000000003}]
[32]
[33,"WECCO (Pepcon)",43590,0,0,0,463356,621668,0,0,0,{"$f":"SUM(C46:K46)","v":1128614}]
[34]
[35,"Western Metal Recycling",1523,0,0,0,17827,11671,0,0,0,{"$f":"SUM(C48:K48)","v":31021}]
[36]
[37,"Western Zirconium",96457.16,0,0,0,440723,515571,0,0,10534.29,{"$f":"SUM(C50:K50)","v":1063285.4500000002}]
[38]
[39,"Total Schedule 09",{"$f":"SUM(C14:C50)","v":788386.56},167751,3346921,4877,5923207.7699999996,4271533.3000000007,0,0,23913.29,{"$f":"SUM(C52:K52)","v":14526589.92}]
[40]
[41]
[42,{"$f":"'Hot Sheet'!S$12&\"  \"","v":"Cust A  "},0,0,0,34893.18,0,40799.03,0,0,0,{"$f":"SUM(C55:K55)","v":75692.209999999992}]
[43]
[44,{"$f":"'Hot Sheet'!U$12","v":"Cust C"},45424,0,0,0,540274,557925,0,0,0,{"$f":"SUM(C57:K57)","v":1143623}]
[45]
[46,"Total Special Contracts",{"$f":"+C55+C57","v":45424},0,0,34893.18,540274,598724.03,0,0,0,{"$f":"SUM(C59:K59)","v":1219315.21}]
[47]
[48]
[49,"Total Direct Assignments",{"$f":"+C52+C59","v":833810.56},167751,3346921,39770.18,6463481.7699999996,4870257.330000001,0,0,23913.29,{"$f":"SUM(C62:K62)","v":15745905.129999999}]

{"sheet":"DistInvest","index":35,"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$7","v":"Monthly Wgt Factors"}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended Dec 2010"}]
[null,"Distribution Direct Assignment Summary"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I"]
[]
[null,null,null,null,null,"Demand",null,"Customer",null,"Meters"]
[null,null,null,"Total"]
[null,null,"FERC","Distribution"]
[null,"Line","Account","Investment","St Lighting","Primary","Secondary","Primary","Secondary"]
[]
[null,1,"360",{"$f":"Acct360","v":31295185.634999901},0,{"$f":"(+$D18-$E18)*1","v":31295185.634999901},0,0,0,0]
[null,{"$f":"B18+1","v":2},"361",{"$f":"Acct361","v":37959194.704999998},0,{"$f":"(+$D19-$E19)*1","v":37959194.704999998},0,0,0,0]
[null,3,"362",{"$f":"Acct362","v":402049925.71499896},0,{"$f":"(+$D20-$E20)*1","v":402049925.71499896},0,0,0,0]
[null,4,"364",{"$f":"Acct364","v":316557937.82899904},4019781,{"$f":"(+$D21-$E21)*Inputs!D35","v":310759986.95741057},{"$f":"(+$D21-$E21)*(1-Inputs!D35)","v":1778169.8715884418},0,0,0]
[null,5,"365",{"$f":"Acct365","v":199798207.144999},1702320,{"$f":"(+$D22-$E22)*Inputs!D36","v":85587343.259539634},{"$f":"(+$D22-$E22)*(1-Inputs!D36)","v":112508543.88545936},0,0,0]
[null,6,"366",{"$f":"Acct366","v":159850760.435},25971,{"$f":"(+$D23-$E23)*Inputs!D37","v":117921644.31365611},{"$f":"(+$D23-$E23)*(1-Inputs!D37)","v":41903145.121343888},0,0,0]
[null,7,"367",{"$f":"Acct367","v":448218995.01999903},1286359,{"$f":"(+$D24-$E24)*Inputs!D38","v":298953778.46990138},{"$f":"(+$D24-$E24)*(1-Inputs!D38)","v":147978857.55009764},0,0,0]
[null,8,"368",{"$f":"Acct368","v":399123260.37},0,{"$f":"(+$D25-$E25)*1","v":399123260.37},0,0,0,0]
[null,9,"369",{"$f":"Acct369","v":210397760.31},0,210397760.31,0,0,{"$f":"(+$D26-$E26)*1","v":210397760.31},0]
[null,10,"370",{"$f":"Acct370","v":76491399.938499898},0,76491399.938499898,0,0,0,{"$f":"(+$D27-$E27)","v":76491399.938499898}]
[null,11,"371",{"$f":"Acct371","v":4471624.9800000004},{"$f":"D28","v":4471624.9800000004},0,0,0,0,0]
[null,12,"372",{"$f":"Acct372","v":0},0,0,0,0,0,0]
[null,13,"373",{"$f":"Acct373","v":25377847.814999901},{"$f":"D30","v":25377847.814999901},0,0,0,0,0]
[null,14]
[null,15,"TOTAL",{"$f":"SUM(D18:D30)","v":2311592099.8974957},36883903.794999897,1970539479.6740065,304168716.42848933,0,210397760.31,76491399.938499898]

{"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'!$S$12","v":0}]
[null,"Check","Check","Check","Check",null,"Function Summary",null,{"$f":"'Function Summary'!Q12","v":0}]
[null,null,null,null,null,null,"Generation Summary",null,{"$f":"'Generation Summary'!$S$12","v":0}]
["Largest Difference",{"$f":"'Func Study'!AD240","v":0},{"$f":"'Func Study'!AE240","v":0},{"$f":"'Func Study'!AF240","v":0},{"$f":"'Func Study'!AG240","v":0},null,"Transmission Summary",null,{"$f":"'Transmission Summary'!$S$12","v":0}]
["Location (Row)",{"$f":"'Func Study'!AD241","v":0},{"$f":"'Func Study'!AE241","v":0},{"$f":"'Func Study'!AF241","v":0},{"$f":"'Func Study'!AG241","v":0},null,"Distribution Summary",null,{"$f":"'Distribution Summary'!$S$12","v":0}]
["COS to JAM",{"$f":"ROUND(SUM('Func Study'!F10:F79),0)","v":0},null,null,null,null,"Retail Summary",null,{"$f":"'Retail Summary'!$S$12","v":0}]
["Summary",{"$f":"-'Func Study'!AA5","v":0},{"$f":"'Func Study'!AB5","v":0},{"$f":"'Func Study'!AC5","v":0},{"$f":"'Func Study'!AD5","v":0},null,"Misc Summary",null,{"$f":"'Misc Summary'!$S$12","v":0}]
[null,null,null,null,null,null,"Distribution Detail Sheets",null,{"$f":"'Distribution Summary'!S12+'Distribution Summary'!S80+'Distribution Summary'!S148+'Distribution Summary'!S216+'Distribution Summary'!S284+'Distribution Summary'!S352","v":0}]
[null,null,null,null,null,null,"G+T+D+R+M",null,{"$f":"'G+T+D+R+M'!$V$12","v":0}]
["'Summary' Page",null,null,null,null,null,"Generation",null,{"$f":"+Generation!V12","v":0}]
["Error Check",null,null,null,null,null,"Transmission",null,{"$f":"+Transmission!V12","v":0}]
["Increase",null,null,null,null,null,"Distribution",null,{"$f":"+Distribution!V12","v":0}]
["(Decrease)",null,null,null,null,null,"Retail",null,{"$f":"+Retail!V12","v":0}]
["to = ROR",null,null,null,null,null,"Misc",null,{"$f":"+Misc!V12","v":0}]
[null,null,null,null,null,null,"Hot Sheet",null,{"$f":"'Hot Sheet'!$V$12","v":0}]
[{"$f":"ROUND('Summary Table'!M30,0)","v":0}]

{"sheet":"Message","index":37,"n_rows":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,1.0000000000000002]